{"text_format":"1","workbook":"xlsx","n_sheets":61,"sheets":["Languages","Lists","Property Information","Table of Contents","Cost Summary","Cost Schedule","Solution Mgmt","Other User","Closure Planning","G & A","Human Resources","Reclamation Quantities","Exploration","Expl. Roads & Pads","Waste Rock Dumps","Heap Leach","Tailings","Roads","Pits","Quarries & Borrow Pits","Underground Openings","Haul Material","Foundations & Buildings","Other Demo & Equip Removal","Sediment & Drainage Control","Process Ponds","Landfills","Yards, Etc.","Waste Disposal","Well Abandonment","Misc. Costs","Monitoring","Constr. Mgmt","Labor Rates","Equipment Costs","Material Costs","Misc. Unit Costs","Fleets (Crews)","Productivity","Tools","Seed Mixture","User 1","User 2","User 3","User 4","User 5","User 6","User 7","User 8","User 9","User 10","User 11","User 12","User 13","User 14","User 15","User 16","User 17","User 18","User 19","User 20"],"not_rendered":{"charts":3,"images":200,"macros":1,"external_links":0,"defined_names":1554,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Languages","index":0,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":true,"merged":[[2,0,3,0],[2,1,3,1]]}
[]
["English (U.S.)","Spanish"]
["Description\n(required)","Description\n(required)"]
[]
["ID Code\n(optional)"]
["Underlying\nGround \nSlope"]
["Ungraded \nSlope"]
["Final \nSlope"]
["Final Top Slope"]
["Lift (dump) Height"]
["Mid-Bench Length"]
["Average Flat Area Long Dimension (ripping distance)"]
["Final\n(Regraded)\nDump\nFootprint"]
["Regrade Volume (1)\n(if calculated elsewhere)"]
["Cover   Thickness Slopes"]
["Cover   Thickness Flat Areas"]
["Distance \nfrom\nCover \nBorrow"]
["Slope \nfrom \nDump to \nCover Borrow"]
["Slope Growth Media Thickness"]
["Flat Area Growth Media Thickness"]
["Distance from      Growth Media Stockpile"]
["Slope from Dump to  Stockpile"]

{"sheet":"Lists","index":1,"n_rows":699,"n_cols":23,"rows_kept":699,"cut":false,"hidden":true,"merged":[[620,9,669,9],[539,9,541,9],[542,9,544,9],[545,9,547,9],[599,9,601,9],[556,9,584,9],[550,9,553,9],[491,9,498,9],[471,9,473,9],[476,9,482,9],[503,9,505,9],[609,9,618,9],[597,9,598,9],[585,9,592,9],[605,9,608,9],[506,9,507,9],[528,9,529,9],[530,9,531,9],[508,9,511,9],[522,9,523,9],[535,9,538,9],[594,9,596,9],[514,9,517,9]]}
[null,null,null,null,null,null,null,null,null,null,"Syntax for \"Groups\", no space between number and letter, i.e. 11B."]
["Data Validation Lists",null,null,"Equipment Fleets",null,null,null,"Materials",null,null,"Wage Selection",null,null,null,"Wage Classifications"]
[null,null,null,"SlopeRegradingFleets",null,null,null,"HolePluggingMaterials",null,null,"Equipment Operators","North","South",null,"Equipment Operators","North","South",null,null,"Toe Offset Calculator"]
["Yes/No",null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A35","v":"Bulldozers"},null,null,null,null,"Group 1","Group 1"]
[null,null,null,"Small",null,null,null,"Cuttings",null,null,{"$f":"'Labor Rates'!A36","v":"D6R"},"Group 8","Group 8",null,null,"Group 1A","Group 2"]
["Yes",null,null,"Med",null,null,null,"Cement",null,null,{"$f":"'Labor Rates'!A37","v":"D6R w/ Winch"},"Group 8","Group 8",null,null,"Group 2","Group 3"]
["No",null,null,"Large",null,null,null,"Grout",null,null,{"$f":"'Labor Rates'!A38","v":"D7R"},"Group 8","Group 8",null,null,"Group 3","Group 4",null,null,"Current Slope (a)",null,"2","H:1V"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A39","v":"D8R"},"Group 8","Group 8",null,null,"Group 4","Group 5",null,null,"Final Slope (a')",null,"3","H:1V"]
["CheckBox",null,null,"RoadRegradingFleets",null,null,null,"WellPumpTypes",null,null,{"$f":"'Labor Rates'!A40","v":"D9R"},"Group 8","Group 8",null,null,"Group 5","Group 6",null,null,"Lift Height (h)",null,"20"]
[null,null,null,"optimize",null,null,null,null,null,null,{"$f":"'Labor Rates'!A41","v":"D10R"},"Group 8","Group 8",null,null,"Group 6","Group 7",null,null,"Slope (approx)",null,0]
["x",null,null,"Small",null,null,null,"Submersible",null,null,{"$f":"'Labor Rates'!A42","v":"D11R"},"Group 8","Group 8",null,null,"Group 7","Group 8"]
[null,null,null,"Medium",null,null,null,"Line Shaft",null,null,{"$f":"'Labor Rates'!A43","v":"Wheeled Dozers"},null,null,null,null,"Group 8","Group 9",null,null,null,"A",{"$f":"OffsetCurrentSlope*OffsetLiftHeight","v":40}]
["Dozer Materials",null,null,"Large",null,null,null,null,null,null,{"$f":"'Labor Rates'!A44","v":"824G"},"Group 8","Group 8",null,null,"Group 9","Group 10",null,null,null,"B",{"$f":"OffsetFinalSlope*OffsetLiftHeight","v":60}]
["(select material)",null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A45","v":"834G"},"Group 8","Group 8",null,null,"Group 10","Group 11",null,null,null,"C",{"$f":"0.5*(V13-OffsetA)","v":10}]
[1.2,null,null,"CoverPlacementFleets",null,null,null,null,null,null,{"$f":"'Labor Rates'!A46","v":844},"Group 8","Group 8",null,null,"Group 10A","Group 12"]
[1,null,null,"Small Truck",null,null,null,null,null,null,{"$f":"'Labor Rates'!A47","v":"854G"},"Group 8","Group 8",null,null,"Group 11","Group 13"]
[0.8,null,null,"Med Truck",null,null,null,null,null,null,{"$f":"'Labor Rates'!A48","v":"Motor Graders"},null,null,null,null,"Group 11A","Group 14"]
[0.8,null,null,"Large Truck",null,null,null,null,null,null,{"$f":"'Labor Rates'!A49","v":"120H"},"Group 8","Group 7",null,null,"Group 11B","Group 15"]
[0.6,null,null,"XLarge Truck",null,null,null,null,null,null,{"$f":"'Labor Rates'!A50","v":"14G/H"},"Group 8","Group 7",null,null,null,"Group 16"]
[null,null,null,"Scraper Dozer",null,null,null,null,null,null,{"$f":"'Labor Rates'!A51","v":"16G/H"},"Group 8","Group 7",null,null,null,"Group 17"]
["Job Efficiency Correction",null,null,"Tandem Scraper",null,null,null,null,null,null,{"$f":"'Labor Rates'!A52","v":"24M"},"Group 8","Group 7",null,null,null,"Group 17"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A53","v":"Track Excavators"},null,null,null,null,null,"Group 18"]
["30 min/hr",{"$f":"ROUND(30/60,2)","v":0.5},null,"RippingFleets",null,null,null,null,null,null,{"$f":"'Labor Rates'!A54","v":"312C"},"Group 11","Group 8",null,null,null,"Group 19"]
["35 min/hr",{"$f":"ROUND(35/60,2)","v":0.57999999999999996},null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A55","v":"320C"},"Group 11","Group 8",null,null,null,"Group 20"]
["40 min/hr",{"$f":"ROUND(40/60,2)","v":0.67},null,"Small Dozer",null,null,null,null,null,null,{"$f":"'Labor Rates'!A56","v":"325C"},"Group 11","Group 8",null,null,null,"Group 21"]
["45 min/hr",{"$f":"ROUND(45/60,2)","v":0.75},null,"Med Dozer",null,null,null,null,null,null,{"$f":"'Labor Rates'!A57","v":"330C"},"Group 11","Group 8",null,null,null,"Group 22"]
["50 min/hr",{"$f":"ROUND(50/60,2)","v":0.83},null,"Large Dozer",null,null,null,null,null,null,{"$f":"'Labor Rates'!A58","v":"345B"},"Group 11","Group 8",null,null,null,"Group 23"]
["52.5 min/hr",{"$f":"ROUND(52.5/60,2)","v":0.88},null,"Grader",null,null,null,null,null,null,{"$f":"'Labor Rates'!A59","v":"365BL"},"Group 11","Group 10",null,null,null,"Group 24"]
["55 min/hr",{"$f":"ROUND(55/60,2)","v":0.92},null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A60","v":"385BL"},"Group 11","Group 10",null,null,null,"Group 25"]
["60 min/hr",{"$f":"ROUND(60/60,2)","v":1},null,"SlabBreakingFleets",null,null,null,null,null,null,{"$f":"'Labor Rates'!A61","v":"Scrapers"},null,null,null,"Truck Drivers","North","South"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A62","v":"631G"},"Group 8","Group 8",null,null,"Dump Truck Driver < 4 yds","Group 1"]
["Dozer Operator Correction",null,null,"Sm Excavator",{"$f":"SmallExcavator","v":"325C"},null,null,null,null,null,{"$f":"'Labor Rates'!A63","v":"637G"},"Group 8","Group 8",null,null,"Dump Truck Driver > 4 yds < 8 yds","Group 2"]
[null,null,null,"Med Excavator",{"$f":"MedExcavator","v":"345B"},null,null,null,null,null,{"$f":"'Labor Rates'!A64","v":"Wheeled Loaders"},null,null,null,null,"Dump Truck Driver > 3 yds < 25 yds","Group 3"]
["Excellent",1,null,"Lg Excavator",{"$f":"LargeExcavator","v":"385BL"},null,null,null,null,null,{"$f":"'Labor Rates'!A65","v":"924G"},"Group 10","Group 8",null,null,"Dump Truck Driver > 8 yds < 18 yds","Group 4"]
["Average",0.75,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A66","v":"928G"},"Group 10","Group 8"]
["Poor",0.6,null,"RoadFleets",null,null,null,null,null,null,{"$f":"'Labor Rates'!A67","v":"950G"},"Group 11","Group 8"]
[null,null,null,"Sm Excavator",null,null,null,null,null,null,{"$f":"'Labor Rates'!A68","v":"966G"},"Group 11","Group 8"]
["Other Operator Correction",null,null,"Med Excavator",null,null,null,null,null,null,{"$f":"'Labor Rates'!A69","v":"972G"},"Group 11","Group 8",null,null,"Dump Truck Driver > 25 yds < 60 yds","Group 3"]
[null,null,null,"Lg Excavator",null,null,null,null,null,null,{"$f":"'Labor Rates'!A70","v":"980G"},"Group 11","Group 10",null,null,"Dump Truck Driver > 60 yds < 75 yds","Group 4"]
["Excellent",1.25,null,"Sm Dozer",null,null,null,null,null,null,{"$f":"'Labor Rates'!A71","v":"988G"},"Group 11","Group 10",null,null,"Dump Truck Driver > 75 yds < 100 yds"]
["Average",1,null,"Med Dozer",null,null,null,null,null,null,{"$f":"'Labor Rates'!A73","v":"992G"},"Group 11A","Group 10",null,null,"Dump Truck Driver > 100 yds"]
["Poor",0.75,null,"Lg Dozer",null,null,null,null,null,null,{"$f":"'Labor Rates'!A74","v":"994D"},"Group 11A","Group 10",null,null,"Dump Truck Driver > 100 yds < 250 yds"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A75","v":"L2350"},"Group 11A","Group 10",null,null,"Dump Truck Driver > 250 yds < 350 yds"]
["Cover Materials",null,null,"Number of Excavators",null,null,null,null,null,null,"Shovels",null,null,null,null,"Dump Truck Driver > 350 yds"]
[null,null,null,null,null,null,null,null,null,null,"PC2000",null,null,null,null,"Truck Driver Transit Mix < 8 yds"]
[{"$f":"INDEX(HaulMaterials,B46)","v":"Alluvium"},2,null,1,null,null,null,null,null,null,"PC3000",null,null,null,null,"Truck Driver Transit Mix  8 yds to 12 yds"]
["Basalt",3,null,2,null,null,null,null,null,null,"PC4000",null,null,null,null,"Truck Driver Transit Mix > 12 yds"]
["Clay - Dry",4,null,null,null,null,null,null,null,null,"PC5500",null,null,null,null,"Heavy Duty Transport"]
["Granite - broken",5,null,"BackfillFleets",null,null,null,null,null,null,"PC8000",null,null,null,null,"Water Truck < 2,500 gallons"]
["Gravel",6,null,"Small Truck",null,null,null,null,null,null,{"$f":"'Labor Rates'!A82","v":"Hydraulic Hammers"},null,null,null,null,"Water Truck > 2,500 gallons"]
["LS - broken",7,null,"Med Truck",null,null,null,null,null,null,{"$f":"'Labor Rates'!A83","v":"H-120 (fits 325)"},null,null,null,null,"Truck w/ Water Trailer"]
["LS - crushed",8,null,"Large Truck",null,null,null,null,null,null,{"$f":"'Labor Rates'!A84","v":"H-160 (fits 345)"},null,null,null,"Laborers","North","South"]
["Sandstone",9,null,"XLarge Truck",null,null,null,null,null,null,{"$f":"'Labor Rates'!A85","v":"H-180 (fits 365/385)"},null,null,null,null,"Group 1","Group 1"]
["Shale",10,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A86","v":"Demolition Shears"},null,null,null,null,"Group 1A","Group 2"]
["Stone - crushed",11,null,"DitchExcavatorFleets",null,null,null,null,null,null,{"$f":"'Labor Rates'!A87","v":"S340 (fits 322/325/330)"},null,null,null,null,"Group 2","Group 3"]
["Tailings - Coarse (dry, loose sand)",12,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A88","v":"S365 (fits 330/345)"},null,null,null,null,"Group 3","Group 4"]
["Tailings - Slimes (loose sand & clay)",13,null,"Small",null,null,null,null,null,null,{"$f":"'Labor Rates'!A89","v":"S390 (fits 365/385)"},null,null,null,null,"Group 4","Group 5"]
["Topsoil",14,null,"Medium",null,null,null,null,null,null,{"$f":"'Labor Rates'!A90","v":"Demolition Grapples"},null,null,null,null,"Group 5","Group 6"]
[null,null,null,"Large",null,null,null,null,null,null,{"$f":"'Labor Rates'!A91","v":"G315 (fits 322/325)"},null,null,null,null,"Group 6","Group 7"]
["Dozing Density Correction",null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A92","v":"G320 (fits 325/330)"},null,null,null,null,"Group 7"]
[null,null,null,"ProjectMaintenanceFleets",null,null,null,null,null,null,{"$f":"'Labor Rates'!A93","v":"G330 (fits 345/365)"},null,null,null,null,"Group 8"]
[{"$f":"Productivity!B181","v":"Alluvium"},{"$f":"ROUND(2300/VLOOKUP(A62,DozingMaterialArray,2),2)","v":0.79},null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A94","v":"Other Equipment"},null,null,null,null,"Group 9"]
[{"$f":"Productivity!B182","v":"Basalt"},0.7,null,"Small",null,null,null,null,null,null,{"$f":"'Labor Rates'!A95","v":"420D 4WD Backhoe"},"Group 10A","Group 8"]
[{"$f":"Productivity!B183","v":"Clay - Dry"},0.92,null,"Medium",null,null,null,null,null,null,{"$f":"'Labor Rates'!A96","v":"428D 4WD Backhoe"},"Group 10A","Group 8"]
[{"$f":"Productivity!B184","v":"Granite - broken"},0.82,null,"Large",null,null,null,null,null,null,{"$f":"'Labor Rates'!A97","v":"CS533E Vibratory Roller           "},"Group 3","Group 5"]
[{"$f":"Productivity!B185","v":"Gravel"},0.9,null,"Liner Types",null,null,null,null,null,null,{"$f":"'Labor Rates'!A98","v":"CS633E Vibratory Roller           "},"Group 10","Group 12"]
[{"$f":"Productivity!B186","v":"LS - broken"},0.88,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A99","v":"CP533E Sheepsfoot Compactor           "},"Group 2","Group 2"]
[{"$f":"Productivity!B187","v":"LS - crushed"},0.88,null,"None",null,null,null,null,null,null,{"$f":"'Labor Rates'!A100","v":"CP633E Sheepsfoot Compactor           "}]
[{"$f":"Productivity!B188","v":"Sandstone"},0.9,null,{"$f":"'Misc. Unit Costs'!B186","v":"60 mil HDPE"},null,null,null,null,null,null,{"$f":"'Labor Rates'!A101","v":"Light Truck - 1.5 Ton"},"Group 10","Group 12"]
[{"$f":"Productivity!B189","v":"Shale"},1.1000000000000001,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A102","v":"Supervisor's Truck"},"Group 2","Group 2"]
[{"$f":"Productivity!B190","v":"Stone - crushed"},0.85,null,"ExplRoadFleets",null,null,null,null,null,null,{"$f":"'Labor Rates'!A103","v":"Flatbed Truck"}]
["Tailings - Coarse (dry, loose sand)",0.96,null,"Small Excavator",null,null,null,null,null,null,{"$f":"'Labor Rates'!A104","v":"Air Compressor + tools"}]
["Tailings - Slimes (loose sand & clay)",0.85,null,"Small Dozer",null,null,null,null,null,null,{"$f":"'Labor Rates'!A105","v":"Welding Equipment"}]
[{"$f":"Productivity!B193","v":"Topsoil"},1.44,null,{"$f":"IF(NOI,\"\",\"Medium Excavator\")","v":"Medium Excavator"},null,null,null,null,null,null,{"$f":"'Labor Rates'!A106","v":"Heavy Duty Drill Rig"}]
[null,null,null,{"$f":"IF(NOI,\"\",\"Large Dozer\")","v":"Large Dozer"},null,null,null,null,null,null,{"$f":"'Labor Rates'!A107","v":"Pump (plugging) Drill Rig"},"Group 6","Group 6"]
["Drill Hole Types",null,null,"Grader","not currently an option",null,null,null,null,null,{"$f":"'Labor Rates'!A108","v":"Concrete Pump"},"Group 7","Group 25"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A109","v":"Gas Engine Vibrator"}]
["Monitor",null,null,"Fence Install Crews",null,null,null,null,null,null,{"$f":"'Labor Rates'!A110","v":"Generator 5KW"}]
["Dewatering",null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A111","v":"HDEP Welder (pipe or liner)"}]
["Production",null,null,"Install Barbed Wire Fence","B-80A",null,null,null,null,null,{"$f":"'Labor Rates'!A112","v":"5 Ton Crane"},null,"Group 6"]
["Injection",null,null,"Install Chain Link Fence","B-80C",null,null,null,null,null,{"$f":"'Labor Rates'!A113","v":"20 Ton Crane"},null,"Group 6"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A114","v":"50 Ton Crane"},null,"Group 6"]
["Slab Demolition",null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A115","v":"120 Ton Crane"}]
[null,null,null,"Fence Removal Crews",null,null,null,null,null,null,{"$f":"'Equipment Costs'!A101","v":"Trucks"}]
["Break & bury",null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A122","v":"725"}]
["Bury in place",null,null,"Barbed Wire Fence Removal","2 Clab",null,null,null,null,null,{"$f":"'Labor Rates'!A123","v":"730"}]
[null,null,null,"Chain Link Fence/Pipeline/Culvert Removal","B-6",null,null,null,null,null,{"$f":"'Labor Rates'!A124","v":"735"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A125","v":"740"}]
["Building Types",null,null,"Solid Waste Types",null,null,null,null,null,null,{"$f":"'Labor Rates'!A126","v":"769D"},"Dump Truck Driver > 25 yds < 60 yds","Group 3"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A127","v":"773E"},"Dump Truck Driver > 60 yds < 75 yds","Group 4"]
[{"$f":"'Misc. Unit Costs'!B38","v":"Lg. steel"},null,null,"Solid Waste",null,null,null,null,null,null,{"$f":"'Labor Rates'!A128","v":"777D"},"Dump Truck Driver > 60 yds < 75 yds","Group 4"]
[{"$f":"'Misc. Unit Costs'!B39","v":"Lg. concrete"},null,null,"Construction Debris",null,null,null,null,null,null,{"$f":"'Labor Rates'!A129","v":"785C"}]
[{"$f":"'Misc. Unit Costs'!B40","v":"Lg. masonry"},null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A131","v":"797B"}]
[{"$f":"'Misc. Unit Costs'!B41","v":"Lg. mixed"},null,null,"Hazardous Material Types",null,null,null,null,null,null,{"$f":"'Labor Rates'!A132","v":"613E (5,000 gal) Water Wagon"}]
[{"$f":"'Misc. Unit Costs'!B42","v":"Sm. steel"},null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A133","v":"621E (8,000 gal) Water Wagon"},{"$f":"P50","v":"Water Truck > 2,500 gallons"},"Group 4"]
[{"$f":"'Misc. Unit Costs'!B43","v":"Sm. concrete"},null,null,"Solid",null,null,null,null,null,null,{"$f":"'Labor Rates'!A134","v":"777D Water Truck"},{"$f":"P50","v":"Water Truck > 2,500 gallons"},"Group 4"]
[{"$f":"'Misc. Unit Costs'!B44","v":"Sm. masonry"},null,null,"Liquid",null,null,null,null,null,null,{"$f":"'Labor Rates'!A135","v":"785C Water Truck"}]
[{"$f":"'Misc. Unit Costs'!B45","v":"Sm. wood"},null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A136","v":"Dump Truck (10-12 yd3 )"},"Dump Truck Driver > 8 yds < 18 yds","Group 2"]
[null,null,null,"Hydrocarbon Contam Wastes",null,null,null,null,null,null,"Heavy Duty Transport ","Heavy Duty Transport","Group 5"]
["Wall Types"]
[null,null,null,"Contaminated Soil"]
[{"$f":"'Misc. Unit Costs'!B48","v":"Block 4 in (100 mm) thick"},null,null,"Other"]
[{"$f":"'Misc. Unit Costs'!B49","v":"Block 6 in (150 mm) thick"}]
[{"$f":"'Misc. Unit Costs'!B50","v":"Block 8 in (200 mm) thick"},null,null,"Waste Containment Types",null,null,null,null,null,null,"Laborers","North","South"]
[{"$f":"'Misc. Unit Costs'!B51","v":"Block 12 in (300 mm) thick"},null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A142","v":"General Laborer"},"Group 1","Group 1"]
[{"$f":"'Misc. Unit Costs'!B52","v":"Conc 6 in (150 mm) thick"},null,null,{"$f":"IF(Metric,\"Solid 200-L drum\",\"Solid 55-gal drum\")","v":"Solid 55-gal drum"},null,null,null,null,null,null,{"$f":"'Labor Rates'!A143","v":"Skilled Laborer"},"Group 3","Group 2"]
[{"$f":"'Misc. Unit Costs'!B53","v":"Conc 8 in (200 mm) thick"},null,null,"Solid Bulk",null,null,null,null,null,null,{"$f":"'Labor Rates'!A144","v":"Driller's Helper"},"Group 1","Group 1"]
[{"$f":"'Misc. Unit Costs'!B54","v":"Conc 10 in (250 mm) thick"},null,null,{"$f":"IF(Metric,\"Liquid 200-L drum\",\"Liquid 55-gal drum\")","v":"Liquid 55-gal drum"},null,null,null,null,null,null,{"$f":"'Labor Rates'!A145","v":"Rodmen (reinforcing concrete)"},"Group 2","Group 2"]
[{"$f":"'Misc. Unit Costs'!B55","v":"Conc 12 in (300 mm) thick"},null,null,"Liquid Bulk",null,null,null,null,null,null,{"$f":"'Labor Rates'!A146","v":"Cement finisher"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A147","v":"Carpenter"}]
["Fence Types",null,null,"Waste Disposal Sites",null,null,null,null,null,null,{"$f":"'Labor Rates'!A154","v":"Project Manager"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A155","v":"Foreman"}]
[{"$f":"'Misc. Unit Costs'!B127","v":"Barbed 3-strand Removal"},null,null,"Landfill (bulk)",null,null,null,null,null,null,{"$f":"'Labor Rates'!A156","v":"Field Geologist/Engineer"}]
[{"$f":"'Misc. Unit Costs'!B129","v":"Barbed 5-strand Removal"},null,null,"Dumpster",null,null,null,null,null,null,{"$f":"'Labor Rates'!A157","v":"Field Tech/Sampler"}]
[{"$f":"'Misc. Unit Costs'!B130","v":"Chain link 8-10 ft (2.5-3 m) Removal"},null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A158","v":"Range Scientist"}]
[null,null,null,"Vacuum Truck Size"]
["Exploration Hole Types",null,null,null,null,null,null,null,null,null,"Maintenance Fleets"]
[null,null,null,"Small (2,200 gal)",null,null,null,null,null,null,"14G/H"]
["Rotary",null,null,"Large (5,000 gal)",null,null,null,null,null,null,"16G/H"]
["Reverse Circ",null,null,null,null,null,null,null,null,null,"613E (5,000 gal) Water Wagon"]
["Core",null,null,"Waste Categories",null,null,null,null,null,null,"621E (8,000 gal) Water Wagon"]
["Rotary Pre-drill",null,null,null,null,null,null,null,null,null,"777D Water Truck"]
[null,null,null,"Process - Other",8230,null,null,null,null,null,"785C Water Truck"]
["Exploration Access/Slopes",null,null,"Other Facilities",8240]
[null,null,null,"Off Site Facilities",8250]
["Overland",null,null,"Waste Mgmt & Disposal",8298,null,null,null,null,null,"Seeding Methods"]
["Original Slope <30",null,null,null,null,null,null,null,null,null,"Hand Broadcast"]
["Original Slope >30",null,null,null,null,null,null,null,null,null,"Mechanical Broadcast"]
[null,null,null,"HCS Disposal",null,null,null,null,null,null,"Drill"]
["Adit/Decline Plug Types",null,null,null,null,null,null,null,null,null,"Hydroseeding"]
[null,null,null,"On site",null,null,null,null,null,null,"Shrub Planting - bare root"]
["Rock Backfill",null,null,"Off site",null,null,null,null,null,null,"Tree Planting - bare root"]
["Concrete Bulkhead",null,null,null,null,null,null,null,null,null,"Cactus Planting"]
["Concrete + Rock",null,null,"Pipe Locations"]
["Bat Gate",null,null,null,null,null,null,null,null,null,"DozerList"]
["Bat Culvert",null,null,"On site",null,null,null,null,null,null,{"$f":"K5","v":"D6R"}]
["Foam (adit)",null,null,"Off site",null,null,null,null,null,null,{"$f":"K7","v":"D7R"}]
["Foam (production)",null,null,null,null,null,null,null,null,null,{"$f":"K8","v":"D8R"}]
[null,null,null,"Closure Plan Studies",null,null,null,null,null,null,{"$f":"K9","v":"D9R"}]
["Shaft Plug Types",null,null,null,null,null,null,null,null,null,{"$f":"K10","v":"D10R"}]
[null,null,null," closure plan",6083,null,null,null,null,null,{"$f":"K11","v":"D11R"}]
["Backfill",null,null," compliance report",7090]
["Concrete Cap",null,null," geotechnical",6083]
["Steel Cap","<< Not currently used",null," hydrological",6083]
[null,null,null," geochemical",6083]
["Powerline Types",null,null," revegetation",6083]
[{"$f":"'Misc. Unit Costs'!B162","v":"Single Pole"},null,null," water quality",6083]
[{"$f":"'Misc. Unit Costs'!B163","v":"Double Pole"},null,null," wildlife",6083]
[null,null,null," contaminant characterization",6083]
["Wall Types",null,null," legacy site survey",6083]
[null,null,null," open hole survey",6083]
[{"$f":"'Material Costs'!A21","v":"None"},null,null," land use/socioeconomics",6083]
[{"$f":"'Material Costs'!A22","v":"Mix 1"},null,null," other",6083]
[{"$f":"'Material Costs'!A23","v":"Mix 2"}]
[{"$f":"'Material Costs'!A24","v":"Mix 3"},null,null,"Closure Plan Engineering"]
[{"$f":"'Material Costs'!A25","v":"Mix 4"}]
[{"$f":"'Material Costs'!A26","v":"User Mix 1"},null,null," testing",6088]
[{"$f":"'Material Costs'!A27","v":"User Mix 2"},null,null," design",6084]
[{"$f":"'Material Costs'!A28","v":"User Mix 3"},null,null," materials balance",6086]
[{"$f":"'Material Costs'!A29","v":"User Mix 4"},null,null," other",6084]
[]
[{"$f":"'Material Costs'!A31","v":"User Mix 5 (from Seed Mix sheet)"},null,null,"Closure Plan Permitting"]
[]
["Pit Berm Construction",null,null," application",6085]
[null,null,null," fees",6085]
["Haul & Place",null,null," legal",6085]
["Excavate",null,null," public consultation",6085]
["Dozer",null,null," other",6085]
[]
["Drillhole Plug Methods",null,null,"Water Pipe Types"]
[]
[{"$f":"IF(Nevada,\"\",\"none\")","v":"none"},null,null,"4in (100 mm) HDPE",1]
["Grout + Backfill",null,null,"6in (150 mm) HDPE",2]
["Grout Only"]
["Cement Plug",null,null,"Drainpipe Types"]
[{"$f":"IF(Nevada,\"\",\"Top Plug\")","v":"Top Plug"}]
[null,null,null,"Drain 4in (100mm) corrugated",5]
["IFM Project Size",null,null,"Drain 6in (150mm) corrugated",6]
[null,null,null,"Slotted 4in (100mm) PVC",3]
["Small",null,null,"Slotted 6in (150mm) PVC",4]
["Large"]
[null,null,null,"TrenchBackfillFleets"]
["Pipe material"]
[null,null,null,"Small Dozer"]
["HDPE",null,null,"Medium Dozer"]
["PVC",null,null,"Large Dozer"]
["Brass"]
["Cast Iron"]
["Smooth Steel"]
["Asbestos Cement",null,null,"Pond BackfillFleets"]
[]
["Likelihood",null,null,"Small Truck"]
[null,null,null,"Med Truck"]
["A - Almost Certain",null,null,"Large Truck"]
["B - Likely",null,null,"XLarge Truck"]
["C - Possible",null,null,"Small Dozer"]
["D - Unlikely",null,null,"Med Dozer"]
["E - Rare",null,null,"Large Dozer"]
[]
["Consequence",null,null,"Frequency"]
[]
["1 - Insignificant",null,null,"One-time"]
["2 - Minor",null,null,"Annual"]
["3 - Moderate",null,null,"Other"]
["4 - Major"]
["5 - Catastrophic",null,null,"Other User Categories for Cost Summary Sheet (BLM)"]
[]
["Evaporator Types",null,null,"Mob/Demob"]
[null,null,null,"A. Earthwork"]
["Misting",null,null,"B. Revegetation"]
["Wobblers",null,null,"C. Water Management"]
["Snowmaker",null,null,"D. Facility & Equipment Demo"]
[null,null,null,"E. Monitoring"]
["Evaporator/Pump Types",null,null,"F. Construction Mgmt"]
[null,null,null,"G. Closure Planning, G&A & HR"]
["Contact Water",8310]
["Other Water",8311,null,"Closure Work ID Codes","<<<<----- used in earlier version to add another level of account code - not currently used"]
["Off Site Facilities",8250,null,"Ripping/Scarifying",1002]
[null,null,null,"Regrading",1005]
["Solution Types",null,null,"Cover Placement",1008,null,null,"Solution/Water Pumping-Contact Water"]
[null,null,null,"Topsoil Placement",1008,null,null,"Water Pumping-Other Water"]
["Residual Inventory",null,null,"Backfilling",1009]
["Seepage",null,null,"Load/Haul/Crush/Screen/Compact Material",1012,"<< -- separate items in Oracle WBS"]
["Pit Water",null,null,"Other Earthwork",1015]
["Groundwater",null,null,"Mobilization Equipment",1016]
[null,null,null,"Mobilization Personnel",1017]
["Treatment CapEx Types",null,null,"Mobilization Materials",1018,8310]
[null,null,null,"Mobilization Third-Party",1019,8311]
["Active",8301,null,"Drilling",1025]
["Passive",8302,null,"Blasting",1026]
["Other",8300,null,"Revegetation",1027]
[null,null,null,"Hydrocarbon Contaminated Soils",2033]
["Decontamination",null,null,"Decontamination",2035]
[null,null,null,"Hazardous Materials",2036]
["Process - Plant & Buildings",8230,null,"Solid Waste - Off Site",2037,"<< ─ only one code for solid waste disposal in Oracle WBS"]
["Off Site Facilities",8250,null,"Solid Waste - On Site",2037,"<< ────┘"]
[null,null,null,"Culvert & Buried Pipe Removal",2039]
["Property Holding",null,null,"Demolition",2040]
[null,null,null,"Equipment Removal",2042,"<< -- Two different items (mobil & fixed), also dismantling and Misc. Removal in Oracle WBS"]
["Permitting",7090,null,"Liner Cut & Fold",2044]
["Taxes",9095,null,"Surface Pipe Removal",2045]
["Claim fees",9096,null,"Power lines",2046]
["Lease Payments",9099,null,"Substations/Transformers",2046]
["Disposal/Acquisition Costs",9100,null,"Fence Removal",2047]
[null,null,null,"Adits, Portals & Declines",3049]
["Security & Maintenance",null,null,"Shafts",3049,"<< -- could have either backfill (1009) or "]
[null,null,null,"Monitor Wells",3050]
["Security",8094,null,"Exploration Holes",3051,"<< -- use production well code"]
["Snow Removal",5082,null,"Production, Dewatering, Remediation & Injection Wells",3051]
["Road Maintenance",5082,null,"Fence Installation",3057]
["Other",5082,null,"Rip-rap, rock lining, gabions",3059]
[null,null,null,"Berm Construction",3061]
["Administration",null,null,"Sediment Controls",3059]
[null,null,null,"Diversion/Drainage Controls",4071]
["Insurance",9097,null,"Drain Installation",4073]
["Financial Surety",9098,null,"Solution/Water Evaporation",4079]
["Relocation",9102,null,"Solution/Water Pumping",4080,"<< -- separate codes for water needing treatment and other in Oracle WBS"]
["Staff Recruitment",9103,null,"Solution/Water Treatment",4081]
["Contract Management/Purchasing",9104,null,"Erosion Maintenance",5082]
["Head Office Support",9105,null,"Revegetation Maintenance",5082]
["Light Vehicles & Equipment",9107,null,"Road Maintenance",5082]
["Cleaning and Maintenance of Buildings",9108,null,"Technical Studies",6083]
["Office Supplies",9109,null,"Engineering",6084]
["Utilities",9110,null,"Permitting",7090,null,null,"Haul Material Activity/facilityType Sorted - Level 3"]
["Supplies – General supplies.",9111,null,"Reclamation Monitoring",7091]
["Small Fixed Assets",9112,null,"Water Quality Monitoring",7091,null,null,"Borrow Pit's ",8299]
["Telecommunication",9113,null,"Security and Maintenance",8094,"<< -- Oracle WBS has separate codes for Security and Building Maintenance",null,"Buildings ( Truck Shop, Warehouse, Administration, Camp, etc.)",8242]
["Material/Goods Transport ",9114,null,"Construction Management Staff",9101,null,null,"Dump Leach Pads or Secondary Leaching Pads",8280]
["Consultants",9115,null,"Construction Management Support",9101,null,null,"Exploration Roads and Pads",8293]
["QA/QC Service",9116,null,"Human Resources",9106,null,null,"Exploration Trenches and Sumps",8294]
["Survey Service",9117,null,"Severance & Relocation",9126,"<< -- Oracle WBS has 3 separate codes for Severance, Outplacement & Termination Benefits",null,"Exploration Tunnels",8223]
["Legal",9118,null,"Misc. Administration",9130,null,null,"Heap Leach Pads",8280]
["Health & safety",9119,null,"Other Costs",9130,null,null,"Hydrocarbon Cont. Soil On-site or Off-site Disposal",8298]
["Donations",9120,null,"Salvage",9131,"<< ┐",null,"Landfills",8295]
["Community Relations",9121,null,"Metal Revenue",9135,"     ├ these are only included in the list for Other User costs",null,"Mine Access Roads",8293]
["Social Commitments",8390,null,"Interest & Other Income",9136,"<< ┘",null,"Mine Haul Roads ",8293]
["Electric power",9122,null,null,null,null,null,"Off -Site Infrastructures",8250]
["Transport",9123,null,"Haul Material Activity/facilityType - Level 3",null,null,null,"Open Pits",8291]
["Camp Food",9124,null,null,null,null,null,"Ore Stockpiles",8292]
["Camp Lodging",9125,null,"Waste Rock Dump",null,null,null,"Other Facilities ",8290]
["Misc. Administration",9130,null,"Heap Leach",null,null,null,"Ponds ( Fresh Water, Store, Sediment Pond, etc. )",8296]
[null,null,null,"Tailings Impoundments",null,null,null,"Process Facility's ( Others )",8230]
["HR",null,null,"Ore Stockpile",null,null,null,"Project Roads ",8293]
[null,null,null,"Stockpile",null,null,null,"Rock Quarry's",8299]
["H2O Treat Sys Constr - Other",8300,null,"Dump Leach",null,null,null,"Sediment Control",8297]
["H2O Treat Sys Constr - Active",8301,null,"Secondary Leach",null,null,null,"Stockpiles",8292]
["H2O Treat Sys Constr - Passive",8302,null,"UG Mine - Openings Horizontal",null,null,null,"Structures ( Fuel Station, Gas Station, Tank, etc. )",8243]
["H2O Treat Sys Constr - Buildings & Structures",8303,null,"UG Mine - Openings Vertical",null,null,null,"Surface Channels, Ditches, Culverts, Pipelines, etc.",8297]
["Water Treatment - Contact Water",8310,null,"Haul Road",null,null,null,"Tailings Facility's  ",8270]
["Water Treatment - Other",8311,null,"Access Road",null,null,null,"Underground Openings Horizontal ( Adits, Portals, Declines )",8223]
["Monitoring/Regulatory Reporting",8320,null,"Project Road",null,null,null,"Underground Openings Vertical ( Shafts, Chimney, etc. )",8222]
["Security & Maintenance",8330,null,"Pit",null,null,null,"Waste Rock Dump",8260]
["Property/Claim Management",8340,null,"Quarry",null,null,null,"Water Treatment System Construction",8300]
["Social Commitments",8351,null,"Borrow Pit"]
["Closure G & A",8350,null,"Process - Crushing & Screening",null,null,null,"Yards",8295]
[null,null,null,"Process - Plant & Buildings"]
["Risk Likelihood",null,null,"Off Site Facilities"]
[null,null,null,"Off Site - Buildings"]
["Rare",null,null,"Off Site - Other Load Out Facilities",null,null,null,"Legal Cost",8200]
["Unlikely",null,null,"Off Site - Power Plants, Sub-Stations & Power Lines",null,null,null,"Future Cost",8205]
["Possible",null,null,"Other Facilities",null,null,null,"Non-Legal Cost",8210]
["Likely",null,null,"Structures"]
["Almost Certain",null,null,"Ponds",null,null,null,"Other Demo",null,null,"Buildings"]
[null,null,null,"Yard"]
["Languages",null,null,"Landfills",null,null,null,"Process - Other",8230,null,"Process - Other",8230]
[null,null,null,"Sediment Controls",null,null,null,"Process - Crushing & Screening",8231,null,"Process - Crushing & Screening",8231]
["English (U.S.)",null,null,"Surface Channels",null,null,null,"Process - Plant & Buildings",8232,null,"Process - Plant & Buildings",8232]
["Spanish",null,null,"Exploration Roads & Pads",null,null,null,"Site Facilities",8240,null,"Other Facilities",8240]
[null,null,null,"Exploration Trenches",null,null,null,"Site Facilities - Buildings",8242,null,{"$f":"VLOOKUP(L309,GCOA_Activities,2)","v":"Site Facilities - Buildings"},8242]
[null,null,null,"Exploration Tunnels",null,null,null,"Site Facilities - Structures",8243,null,{"$f":"VLOOKUP(L310,GCOA_Activities,2)","v":"Site Facilities - Structures"},8243]
[null,null,null,"Solid Waste - Off Site",null,null,null,"Site Facilities - Mobile/Fixed Equipment",8244,null,"Site Facilities - Mobile/Fixed Equipment",8244]
[null,null,null,"Solid Waste - On Site",null,null,null,"Site Facilities - Sub-Stations & Power Lines",8246,null,"Other Site Facilities - Sub-Stations & Power Lines",8246]
[null,null,null,"Hydrocarbon Contaminated Soils",null,null,null,"Site Facilities - Fences",8245,null,{"$f":"VLOOKUP(L313,GCOA_Activities,2)","v":"Off Site Facilities"},8250]
[null,null,null,"Waste Mgmt & Disposal",null,null,null,"Site Facilities - Wells",8241,null,{"$f":"VLOOKUP(L314,GCOA_Activities,2)","v":"Off Site - Buildings"},8251]
[null,null,null,"Hazardous Materials",null,null,null,{"$f":"VLOOKUP(I315,GCOA_Activities,2)","v":"Off Site Facilities"},8250,null,"Off Site - Power Plants, Sub-Stations & Power Lines",8252]
[null,null,null,"H2O Treat Sys Constr - Active",null,null,null,{"$f":"VLOOKUP(I316,GCOA_Activities,2)","v":"Off Site - Buildings"},8251,null,"Off Site - Pipeline Systems",8253]
[null,null,null,"H2O Treat Sys Constr - Buildings & Structures",null,null,null,"Off Site - Power Plants, Sub-Stations & Power Lines",8252,null,{"$f":"VLOOKUP(L317,GCOA_Activities,2)","v":"Off Site - Other Load Out Facilities"},8254]
[null,null,null,"H2O Treat Sys Constr - Other",null,null,null,"Off Site - Pipeline Systems",8253]
[null,null,null,"H2O Treat Sys Constr - Passive",null,null,null,{"$f":"VLOOKUP(I319,GCOA_Activities,2)","v":"Off Site - Other Load Out Facilities"},8254,null,"Underground Openings"]
["NumbersLetters",null,null,"Water Treatment - Other"]
[1,"A",null,null,null,null,null,"Equipment Removal",null,null,"UG Mine - Openings Horizontal",8222]
[2,"B",null,"Leach Facility Types - Level 4",null,null,null,null,null,null,"UG Mine - Openings Vertical",8223]
[3,"C",null,null,null,null,null,"Process - Other",8230]
[4,"D",null,"Dump Leach",null,null,null,"Process - Crushing & Screening",8231,null,"Leach Piles"]
[5,"E",null,"Secondary Leach Pad",null,null,null,"Process - Plant & Buildings",8232]
[6,"F",null,"Heap Leach Pad",null,null,null,"Site Facilities",8240,null,"Heap Leach",8280]
[7,"G",null,null,null,null,null,{"$f":"VLOOKUP(I327,GCOA_Activities,2)","v":"Site Facilities - Buildings"},8242,null,"Dump Leach",8280]
[8,"H",null,"Buildings Types - Level 4",null,null,null,{"$f":"VLOOKUP(I328,GCOA_Activities,2)","v":"Site Facilities - Structures"},8243,null,"Secondary Leach Pad",8280]
[9,"I",null,null,null,null,null,"Site Facilities - Mobile/Fixed Equipment",8244,null,"Other Facilities ",8290]
[10,"J",null,"Process - Other",8230,null,null,"Site Facilities - Sub-Stations & Power Lines",8246]
[11,"K",null,"Process - Crushing & Screening",8231,null,null,"Site Facilities - Fences",8245,null,"Waste Rock and Stockpile"]
[12,"L",null,"Process - Plant & Buildings",8232,null,null,"Site Facilities - Wells",8241]
[13,"M",null,"Other Facilities",8240,null,null,{"$f":"VLOOKUP(I333,GCOA_Activities,2)","v":"Off Site Facilities"},8250,null,"Waste Rock Dump",8260]
[14,"N",null,{"$f":"VLOOKUP(E334,GCOA_Activities,2)","v":"Site Facilities - Buildings"},8242,null,null,{"$f":"VLOOKUP(I334,GCOA_Activities,2)","v":"Off Site - Buildings"},8251,null,"Ore Stockpile",8292]
[15,"O",null,{"$f":"VLOOKUP(E335,GCOA_Activities,2)","v":"Site Facilities - Structures"},8243,null,null,"Off Site - Power Plants, Sub-Stations & Power Lines",8252,null,"Stockpile",8292]
[16,"P",null,"Site Facilities - Mobile/Fixed Equipment",8244,null,null,"Off Site - Pipeline Systems",8253]
[17,"Q",null,"Other Site Facilities - Sub-Stations & Power Lines",8246,null,null,{"$f":"VLOOKUP(I337,GCOA_Activities,2)","v":"Off Site - Other Load Out Facilities"},8254,null,"Roads"]
[18,"R",null,{"$f":"VLOOKUP(E338,GCOA_Activities,2)","v":"Off Site Facilities"},8250,null,null,"UG Mine - Equipment Removal",8221]
[19,"S",null,{"$f":"VLOOKUP(E339,GCOA_Activities,2)","v":"Off Site - Buildings"},8251,null,null,null,null,null,"Access Road",8293]
[20,"T",null,"Off Site - Power Plants, Sub-Stations & Power Lines",8252,null,null,null,null,null,"Haul Road",8293]
[21,"U",null,"Off Site - Pipeline Systems",8253,null,null,null,null,null,"Project Road",8293]
[22,"V",null,{"$f":"VLOOKUP(E342,GCOA_Activities,2)","v":"Off Site - Other Load Out Facilities"},8254]
[23,"W",null,null,null,null,null,null,null,null,"Pits"]
[24,"X",null,"Road Types - Level 3"]
[25,"Y",null,null,null,null,null,null,null,null,"Pit",8291]
[26,"Z",null,"Access Road",null,null,null,null,null,null,"Quarry",8299]
[27,{"$f":"\"A\" & B321","v":"AA"},null,"Haul Road",null,null,null,null,null,null,"Borrow Pit",8299]
[28,"AB",null,"Project Road"]
[29,"AC",null,null,null,null,"Activity Codes from Barrick GCOA - 2010"]
[30,"AD",null,"Facility Types Sorted - Levels 3 & 4",null,null,8210,"Engineering/Design/Permitting"]
[31,"AE",null,"Access Road",8293,null,8220,"Underground Mine"]
[32,"AF",null,"Borrow Pit",8299,null,8221,"Underground Mine - Equipment Removal"]
[33,"AG",null,"Closure G & A",8350,null,8222,"Underground Mine - Openings Vertical"]
[34,"AH",null,"Contact Water",8310,null,8223,"Underground Mine - Openings Horizontal"]
[35,"AI",null,"Culverts",8297,null,8224,"Underground Mine - Water"]
[36,"AJ",null,"Dump Leach",8280,null,8225,"Underground Mine - Operating & Maintenance Costs"]
[37,"AK",null,"Engineering/Design/Permitting",8210,null,8230,"Process Facilities"]
[38,"AL",null,"Equipment Removal",8244,null,8231,"Process Facilities - Crushing & Screening"]
[39,"AM",null,"Exploration Holes",8241,null,8232,"Process Facilities - Plant & Buildings"]
[40,"AN",null,"Exploration Roads & Pads",8293,null,8240,"Site Facilities"]
[41,"AO",null,"Exploration Trenches",8294,null,8241,"Site Facilities - Wells"]
[42,"AP",null,"Exploration Tunnels",8223,null,8242,"Site Facilities - Buildings"]
[43,"AQ",null,"G & A",8350,null,8243,"Site Facilities - Structures"]
[44,"AR",null,"H2O Treat Sys Constr - Active",8301,null,8244,"Site Facilities - Mobile/Fixed Equipmt"]
[45,"AS",null,"H2O Treat Sys Constr - Buildings & Structures",8303,null,8245,"Site Facilities - Fences"]
[46,"AT",null,"H2O Treat Sys Constr - Other",8300,null,8246,"Site Facilities - Sub-Stations & Power Lines"]
[47,"AU",null,"H2O Treat Sys Constr - Passive",8302,null,8250,"Off Site Facilities"]
[48,"AV",null,"Haul Road",8293,null,8251,"Off Site - Buildings"]
[49,"AW",null,"Hazardous Materials",8230,null,8252,"Off Site - Power Plants, Sub-Stations & Power Lines"]
[50,"AX",null,"Heap Leach",8280,null,8253,"Off Site - Pipeline Systems"]
[51,"AY",null,"Hydrocarbon Contaminated Soils",8298,null,8254,"Off Site - Other Load Out Facilities"]
[52,"AZ",null,"Interest & Other Income",8390,null,8260,"Waste Rock Dumps"]
[53,{"$f":"\"B\" & B321","v":"BA"},null,"Landfills",8295,null,8270,"Tailings Impoundments"]
[54,"BB",null,"Metal Revenue",8370,null,8280,"Heap Leach"]
[55,"BC",null,"Monitoring/Regulatory Reporting",8320,null,8290,"Surface Contouring"]
[56,"BD",null,"Off Site Facilities",8250,null,8291,"Pits"]
[57,"BE",null,"Off Site - Buildings",8251,null,8292,"Ore Stockpile"]
[58,"BF",null,"Off Site - Other Load Out Facilities",8254,null,8292,"Stockpile"]
[59,"BG",null,"Off Site - Pipeline Systems",8253,null,8293,"Roads"]
[60,"BH",null,"Off Site - Power Plants, Sub-Stations & Power Lines",8252,null,8294,"Exploration Trenches & Test Pits"]
[61,"BI",null,"Ore Stockpile",8292,null,8295,"Yard, Landfills, etc."]
[62,{"$f":"\"B\" & B330","v":"BJ"},null,"Other Facilities",8240,null,8296,"Ponds"]
[63,"BK",null,"Other Water",8311,null,8297,"Surface Channels, etc."]
[64,"BL",null,"Pit",8291,null,8298,"Waste Mgmt & Disposal"]
[65,"BM",null,"Ponds",8296,null,8299,"Quarry"]
[66,"BN",null,"Process - Other",8230,null,8299,"Borrow Pit"]
[67,"BO",null,"Process - Crushing & Screening",8231,null,8300,"Water Treatment System Construction"]
[68,"BP",null,"Process - Plant & Buildings",8232,null,8301,"Water Treatment System Construction – Active"]
[69,"BQ",null,"Project Road",8293,null,8302,"Water Treatment System Construction - Passive"]
[70,"BR",null,"Property/Claim Management",8340,null,8303,"Water Treatment System Construction – Buildings and Structures"]
[71,"BS",null,"Quarry",8299,null,8310,"Water Treatment"]
[72,"BT",null,"RipRap",8297,null,8311,"Water Treatment  - Operating costs"]
[73,"BU",null,"Salvage",8380,null,8320,"Monitoring/Regulatory Reporting"]
[74,"BV",null,"Secondary Leach",8280,null,8330,"Security and Maintenance"]
[75,"BW",null,"Security & Maintenance",8330,null,8340,"Property/Claim Management and Acquisition/Disposal"]
[76,"BX",null,"Sediment Controls",8297,null,8350,"G & A"]
[77,"BY",null,"Severance & Relocation",8360,null,8351,"Social Commitments"]
[78,"BZ",null,"Site Facilities",8240,null,8360,"Severance/Relocation"]
[79,{"$f":"\"C\" & B321","v":"CA"},null,"Site Facilities - Buildings",8242,null,8370,"Metal Revenue"]
[80,"CB",null,"Site Facilities - Fences",8245,null,8380,"Salvage"]
[81,"CC",null,"Site Facilities - Mobile/Fixed Equipment",8244,null,8390,"Interest and Other Income"]
[82,"CD",null,"Site Facilities - Structures",8243]
[83,"CE",null,"Site Facilities - Sub-Stations & Power Lines",8246]
[84,"CF",null,"Site Facilities - Wells",8241]
[85,"CG",null,"Social Commitments",8351]
[86,"CH",null,"Solid Waste - Off Site",8298]
[87,"CI",null,"Solid Waste - On Site",8298]
[88,"CJ",null,"Solution/Water Evaporation",8310]
[89,"CK",null,"Solution/Water Pumping",8310]
[90,"CL",null,"Solution/Water Treatment",8310]
[91,"CM",null,"Stockpile",8292]
[92,"CN",null,"Structures",8243]
[93,"CO",null,"Surface Channels",8297]
[94,"CP",null,"Surface Pipe Removal",8230]
[95,"CQ",null,"Tailings Impoundments",8270]
[96,"CR",null,"UG Mine",8220]
[97,"CS",null,"UG Mine - Equipment Removal",8221]
[98,"CT",null,"UG Mine - Openings Horizontal",8223]
[99,"CU",null,"UG Mine - Openings Vertical",8222]
[100,"CV",null,"UG Mine - Operating & Maintenance Costs",8225]
[101,"CW",null,"UG Water  ( Pump's, Pipes, Channels, Ditches, etc.)  ",8224]
[102,"CX",null,"Waste Mgmt & Disposal",8298]
[103,"CY",null,"Waste Rock Dump",8260]
[104,"CZ",null,"Water Treatment - Contact Water",8310]
[105,{"$f":"\"D\" & B321","v":"DA"},null,"Water Treatment - Other",8311]
[106,"DB",null,"Yard",8295]
[107,"DC"]
[108,"DD"]
[109,"DE",null,"Power Lines & Substations"]
[110,"DF"]
[111,"DG",null,"On-site"]
[112,"DH",null,"Off-site"]
[113,"DI"]
[114,"DJ"]
[115,"DK",null,"Dump/Stockpile Types - Level 3"]
[116,"DL"]
[117,"DM",null,"Waste Rock Dump"]
[118,"DN",null,"Ore Stockpile"]
[119,"DO",null,"Stockpile"]
[120,"DP"]
[121,"DQ",null,"Leach Facility Types - Level 3"]
[122,"DR"]
[123,"DS",null,"Heap Leach"]
[124,"DT",null,"Secondary Leach"]
[125,"DU",null,"Dump Leach"]
[126,"DV"]
[127,"DW",null,"Pit Types - Level 3"]
[128,"DX"]
[129,"DY",null,"Pit"]
[130,"DZ",null,"Quarry"]
[131,{"$f":"\"E\" & B321","v":"EA"},null,"Borrow Pit"]
[132,"EB"]
[133,"EC",null,"Quarry Types - Level 3"]
[134,"ED"]
[135,"EE",null,"Quarry"]
[136,"EF",null,"Borrow Pit"]
[137,"EG"]
[138,"EH",null,"Yard Types - Level 3"]
[139,"EI"]
[140,"EJ",null,"Yard"]
[141,"EK",null,"Other Facilities"]
[142,"EL"]
[143,"EM"]
[144,"EN",null,"Decontamination Facilities"]
[145,"EO"]
[146,"EP",null,"Waste Rock Dump"]
[147,"EQ",null,"Ore Stockpile"]
[148,"ER",null,"Heap Leach"]
[149,"ES",null,"Secondary Leach",null,null,null,null,null,null,null,null,null,null,"COMPARISON OF MODEL COMPONENTS AND 2010 BARRICK GCOA CODES - NOT USED FOR DATA VALIDATION OR LOOKUPS"]
[150,"ET",null,"Dump Leach"]
[151,"EU",null,"Tailings Impoundments",null,null,null,null,null,null,null,null,null,null,"Option / Estimate Tool","Sheet Name","Facility Type","GCOA Activity Code","Option","BRCE Facility Type / Activity (GCOA)"]
[152,"EV",null,"Process - Crushing & Screening",null,null,null,null,null,null,null,null,null,null,"Road","Roads","Access Road",8290,8293,"Access Road"]
[153,"EW",null,"Process - Plant & Buildings",null,null,null,null,null,null,null,null,null,null,null,null,"Haul Road",8290,8293,"Haul Road"]
[154,"EX",null,"Off Site Facilities",null,null,null,null,null,null,null,null,null,null,null,null,"Project Road",8290,8293,"Project Road"]
[155,"EY",null,"Other Facilities",null,null,null,null,null,null,null,null,null,null,"Adits, Portals & Declines","Underground Openings","Underground Openings Horizontal ( Adits, Portals, Declines )",8220,8223,"Underground Openings Horizontal ( Adits, Portals, Declines )"]
[156,"EZ",null,null,null,null,null,null,null,null,null,null,null,null,"Reclamation Maintenance","Monitoring",null,8330,8330,"Closure Security and Maintenance"]
[157,{"$f":"\"F\" & B321","v":"FA"},null,"Global Closure Chart of Accounts",null,null,null,null,null,null,null,null,null,null,"Buildings ","Foundations & Buildings","Process Facility's ( Dry Process, Crusher, Screening, etc. )",8230,8231,"Process Facility's ( Dry Process, Crusher, Screening, etc. )"]
[158,"FB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Process Facility's ( Wet Process )",8230,8232,"Process Facility's ( Wet Process )"]
[159,"FC",null,"Underground Mine",8220,null,null,null,null,null,null,null,null,null,null,null,"Buildings ( Truck Shop, Warehouse, Administration, Camp, etc.)",8240,8242,"Buildings ( Truck Shop, Warehouse, Administration, Camp, etc.)"]
[160,"FD",null,"Process Facilities",8230,null,null,null,null,null,null,null,null,null,null,null,"Structures ( Fuel Station, Gas Station, Tank, etc. )",8240,8243,"Structures ( Fuel Station, Gas Station, Tank, etc. )"]
[161,"FE",null,"Other Site Facilities",8240,null,null,null,null,null,null,null,null,null,null,null,"Off -Site Infrastructures",8250,8250,"Off -Site Infrastructures"]
[162,"FF",null,"Off Site Facilities",8250,null,null,null,null,null,null,null,null,null,null,null,null,"XXXX",8251,"Off Site - Buildings"]
[163,"FG",null,"Dumps",8260,null,null,null,null,null,null,null,null,null,null,null,null,"XXXX",8254,"Off Site - Other Load Out Facilities"]
[164,"FH",null,"Tailings",8270,null,null,null,null,null,null,null,null,null,"Diversion/Drainage Controls","Sediment & Drainage Control","Surface Channels, Ditches, Culverts, Pipelines, etc.  ",8290,8297,"Surface Channels, Ditches, Culverts, Pipelines, etc.  "]
[165,"FI",null,"Heap Leach",8280,null,null,null,null,null,null,null,null,null,"Rip Rap & Rock Lining","Misc. Cost","Surface Channels, Ditches, Culverts, Pipelines, etc.  ",8290,8297,"Surface Channels, Ditches, Culverts, Pipelines, etc.  "]
[166,"FJ",null,"Surface Contouring",8290,null,null,null,null,null,null,null,null,null,"Other Cost","Misc. Cost",null,"XXXX","Delete","Delete"]
[167,"FK",null,"Clearing",8410,null,null,null,null,null,null,null,null,null,"Erosion Maintenance","Monitoring",null,8330,8330,"Closure Security and Maintenance"]
[168,"FL",null,"Water Treatment System Construction",8300,null,null,null,null,null,null,null,null,null,"Reclamation Monitoring","Monitoring",null,8320,8320,"Closure Monitoring / Regulatory Reporting"]
[169,"FM",null,"Water Treatment",8310,null,null,null,null,null,null,null,null,null,"Closure Plan Studies and Reporting","Closure Planning",null,8210,8210,"Closure Engineering/Design/Permitting"]
[170,"FN",null,"Monitoring/Regulatory Reporting",8320,null,null,null,null,null,null,null,null,null,"Closure Plan Engineering","Closure Planning",null,8210,8210,"Closure Engineering/Design/Permitting"]
[171,"FO",null,"Engineering/Design/Permitting",8210,null,null,null,null,null,null,null,null,null,"Closure Plan Permitting","Closure Planning",null,8210,8210,"Closure Engineering/Design/Permitting"]
[172,"FP",null,"Security and Maintenance",8330,null,null,null,null,null,null,null,null,null,"Equipment Removal","Other Demo & Equipments Removal",null,8240,8244,"Other Site Facilities - Mobile / Fixed Equipment"]
[173,"FQ",null,"Property/Claim Management and Acquisition/Disposal",8340,null,null,null,null,null,null,null,null,null,null,null,null,null,8231,"Process Facility's ( Dry Process, Crusher, Screening, etc. )"]
[174,"FR",null,"G & A",8350,null,null,null,null,null,null,null,null,null,null,null,null,null,8232,"Process Facility's ( Wet Process )"]
[175,"FS",null,"Severance/Relocation",8360,null,null,null,null,null,null,null,null,null,null,null,null,null,8242,"Buildings ( Truck Shop, Warehouse, Administration, Camp, etc.)"]
[176,"FT",null,"Metal Revenue",8370,null,null,null,null,null,null,null,null,null,null,null,null,null,8243,"Structures ( Fuel Station, Gas Station, Tank, etc. )"]
[177,"FU",null,"Salvage",8380,null,null,null,null,null,null,null,null,null,null,null,null,null,8250,"Off -Site Infrastructures"]
[178,"FV",null,"Interest and Other Income",8390,null,null,null,null,null,null,null,null,null,null,null,null,null,8251,"Off Site - Buildings"]
[179,"FW",null,"Non Controlled Joint Ventures",8400,null,null,null,null,null,null,null,null,null,null,null,null,null,8254,"Off Site - Other Load Out Facilities"]
[180,"FX",null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Drill holes","Exploration","Exploration Drill and Boreholes",8240,8241,"Exploration Drill and Boreholes"]
[181,"FY",null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Roads & Pads","Expl. Roads & Pads","Exploration Roads and Pads",8290,8293,"Exploration Roads and Pads"]
[182,"FZ",null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Trenches","Exploration","Exploration Trenches and Sumps",8290,8294,"Exploration Trenches and Sumps"]
[183,{"$f":"\"G\" & B321","v":"GA"},null,null,null,null,null,null,null,null,null,null,null,null,"Water and Rock Sampling Analysis","Monitoring",null,8320,8320,"Closure Monitoring / Regulatory Reporting"]
[184,{"$f":"\"C\" & B426","v":"CDB"},null,null,null,null,null,null,null,null,null,null,null,null,"Fences Removal / Installation","Misc. Cost","Fences ( Security, Facility's, Pond's, etc.)",8240,8245,"Fences ( Security, Facility's, Pond's, etc.)"]
[185,{"$f":"\"G\" & B323","v":"GC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8230,"Process Facility's ( Others )"]
[186,"GD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8250","Off -Site Infrastructures"]
[187,"GE",null,null,null,null,null,null,null,null,null,null,null,null,"Administration","G&A",null,8350,8350,"General and Administrative"]
[188,"GF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8351,"General and Administrative-Social Commitments"]
[189,"GG",null,null,null,null,null,null,null,null,null,null,null,null,"Hazardous Materials On / Off Site","Waste Disposal",null,8290,8230,"Process Facility's ( Others )"]
[190,"GH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8240,"Other Site Facilities - Others"]
[191,"GI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8250,"Off Site - Other Facilities"]
[192,"GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8298,"Surface Contouring-Waste Mgmt. & Disposal  "]
[193,"GK",null,null,null,null,null,null,null,null,null,null,null,null,"Heap Leach","Heap Leach","Heap Leach",8280,8280,"Heap Leach"]
[194,"GL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Leach",8280,8280,"Dump Leach"]
[195,"GM",null,null,null,null,null,null,null,null,null,null,null,null,"Hydrocarbon Contaminated Soils","Waste Disposal","Hydrocarbon cont. soil on or off Site Storage",8290,8230,"Process Facility's ( Others )"]
[196,"GN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8240,"Other Site Facilities - Others"]
[197,"GO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8250,"Off Site - Other Facilities"]
[198,"GP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8298,"Surface Contouring-Waste Mgmt. & Disposal  "]
[199,"GQ",null,null,null,null,null,null,null,null,null,null,null,null,"Interest & Other Income","Cashflow Summary",null,8390,8390,"Interest & Other Income"]
[200,"GR",null,null,null,null,null,null,null,null,null,null,null,null,"Salvage Value","Cashflow Summary",null,8380,8380,"Closure Salvage"]
[201,{"$f":"\"G\" & B339","v":"GS"},null,null,null,null,null,null,null,null,null,null,null,null,"Landfills","Landfills","Landfills",8290,8295,"Landfills"]
[202,"GT",null,null,null,null,null,null,null,null,null,null,null,null,"Metal Revenue","Cashflow Summary",null,8370,8370,"Metal Revenue"]
[203,"GU",null,null,null,null,null,null,null,null,null,null,null,null,"Monitor Wells","Well Abandonment","Monitoring Wells",8240,8241,"Monitoring Wells"]
[204,"GV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8250","Off -Site Infrastructures"]
[205,"GW",null,null,null,null,null,null,null,null,null,null,null,null,"Reporting","Monitoring",null,8320,8320,"Closure Monitoring / Regulatory Reporting"]
[206,"GX",null,null,null,null,null,null,null,null,null,null,null,null,"Ground & Surface Water Monitoring","Monitoring",null,8320,8320,"Closure Monitoring / Regulatory Reporting"]
[207,"GY",null,null,null,null,null,null,null,null,null,null,null,null,"Water Fees","Monitoring",null,null,8340,"Property/Claim Management & Acquisition/Disposal"]
[208,"GZ",null,null,null,null,null,null,null,null,null,null,null,null,"Pit","Pit's","Open Pits",8290,8291,"Open Pit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Lines and Substation Removal","Misc. Cost","Power Sub-Stations and Power Lines ",8240,8246,"Power Sub-Stations and Power Lines "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8252,"Off -Site Power Plants,  Sub-Stations and Power Lines "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production, Dewatering, Remediation & Injection Wells","Well Abandonment","Production, Dewatering, Remediation, Injection Wells and Exploration Holes",8240,8241,"Monitoring Wells"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8250","Off -Site Infrastructures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property/Claim Management & Acquisition/Disposal","G&A",null,8340,8340,"Property/Claim Management & Acquisition/Disposal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security & Maintenance","G&A",null,8330,8330,"Security & Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shafts","Underground Openings","Underground Openings Vertical ( Shafts, Chimney, etc. )",8220,8222,"Underground Openings Vertical ( Shafts, Chimney, etc. )"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Waste - On/Off Site","Waste Disposal","Off Site Solid Waste Storage ( No Hazard )",8290,8230,"Process Facility's ( Others )"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8240,"Other Site Facilities - Others"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8250,"Off Site - Other Facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8298,"Surface Contouring-Waste Mgmt. & Disposal  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solution/Water Pumping","Solution Mgmt. / Other User",null,8310,8310,"Solution/Water Pumping-Contact Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8311,"Water Pumping-Other Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8250,"Off Site - Other Facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solution/Water Evaporation","Solution Mgmt. / Other User",null,null,8310,"Solution/Water Pumping-Contact Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8311,"Water Pumping-Other Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8310,8250,"Off Site - Other Facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solution/Water Treatment","Solution Mgmt. / Other User",null,null,8310,"Solution/Water Pumping-Contact Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8311,"Water Pumping-Other Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8310,8250,"Off Site - Other Facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings Impoundments","Tailings","Tailings Facility's  ",8270,8270,"Tailings Facility's  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Rock Dump","Waste Rock Dump","Waste Rock Dump",8260,8260,"Waste Rock Dump"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Treatment System Construction","Solution Mgmt. / Other User",null,8300,"8300","Closure Water Treatment System Construction - Others"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8301","Closure Water Treatment System Construction - Active"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8302","Closure Water Treatment System Construction - Passive"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8303","Closure Water Treatment System Construction - Buildings and Structures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yards","Yards, Etc.","Waste Rock Dump",8260,8295,"Yards"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpiles",8290,8290,"Other Facilities "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ore Stockpiles",8290]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heap Leach Pads",8280]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Leach Pads or Secondary Leaching Pads",8280]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings Facility's  ",8270]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Under Ground Mine Equipment removal",8220]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Underground Openings Vertical ( Shafts, Chimney, etc. )",8220]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Underground Openings Horizontal ( Adits, Portals, Declines )",8220]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mine Haul Roads ",8290]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Roads ",8290]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mine Access Roads",8290]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Open Pits",8290]
[null,null,null,"Closure Chart of Accounts for Model Components",null,null,null,null,null,null,null,null,null,null,null,null,"Rock Quarry's",8290]
[null,null,null,"WASTE ROCK DUMPS",8260,null,null,null,null,null,null,null,null,null,null,null,"Borrow Pit's ",8290]
[null,null,null,"TAILINGS IMPOUNDMENTS",8270,null,null,null,null,null,null,null,null,null,null,null,"Process Facility's ( Dry Process, Crusher, Screening, etc. )",8230]
[null,null,null,"HEAP LEACH FACILITIES",8280,null,null,null,null,null,null,null,null,null,null,null,"Process Facility's ( Wet Process )",8230]
[null,null,null,"PITS",8290,null,null,null,null,null,null,null,null,null,null,null,"Buildings ( Truck Shop, Warehouse, Administration, Camp, etc.)",8240]
[null,null,null,"ROADS",8290,null,null,null,null,null,null,null,null,null,null,null,"Structures ( Fuel Station, Gas Station, Tank, etc. )",8240]
[null,null,null,"LANDFILLS",8290,null,null,null,null,null,null,null,null,null,null,null,"Off -Site Infrastructures",8250]
[null,null,null,"BUILDINGS","Various",null,null,null,null,null,null,null,null,null,null,null,"Yards",8290]
[null,null,null,"OTHER DEMO & EQUIP REMOVAL",8240,null,null,null,null,null,null,null,null,null,null,null,"Landfills",8290]
[null,null,null,"YARDS",8290,null,null,null,null,null,null,null,null,null,null,null,"Ponds ( Industry, Fresh Water, Store, Sediment Pond, etc. )",8290]
[null,null,null,"PONDS",8290,null,null,null,null,null,null,null,null,null,null,null,"Sediment Control",8290]
[null,null,null,"GENERAL ROCK HAULING/BACKFILLING","Various",null,null,null,null,null,null,null,null,null,null,null,"Surface Channels, Ditches, Culverts, Pipelines, etc.",8290]
[null,null,null,"ADITS & DECLINES",8220,null,null,null,null,null,null,null,null,null,null,null,"Exploration Roads and Pads",8290]
[null,null,null,"SHAFTS",8220,null,null,null,null,null,null,null,null,null,null,null,"Exploration Trenches and Sumps",8290]
[null,null,null,"DRAINAGE & SEDIMENT CONTROL",8290,null,null,null,null,null,null,null,null,null,null,null,"Exploration Tunnels",8290]
[null,null,null,"WELLS & BORES",8240,null,null,null,null,null,null,null,null,null,null,null,"Hydrocarbon cont. soil on or off Site Storage",8290]
[null,null,null,"EXPLORATION HOLES",8240,null,null,null,null,null,null,null,null,null,null,null,"Water Treatment System Construction",8300]
[null,null,null,"EXPLORATION ROADS & PADS",8290,null,null,null,null,null,null,null,null,null,null,null,"Other Facilities ",8290]
[null,null,null,"TRENCHES",8290,null,null,null,null,null,null,null,null,null,"General Material Hauling","Haul Material","Waste Rock Dump",8260,8260,"Waste Rock Dump"]
[null,null,null,"WASTE DISPOSAL",8240,null,null,null,null,null,null,null,null,null,null,null,"Stockpiles",8290,8292,"Stockpiles"]
[null,null,null,"SOLUTION/WATER MANAGEMENT",8310,null,null,null,null,null,null,null,null,null,null,null,"Ore Stockpiles",8290,8292,"Ore Stockpiles"]
[null,null,null,"SOLUTION/WATER PUMPING",8310,null,null,null,null,null,null,null,null,null,null,null,"Heap Leach Pads",8280,8280,"Heap Leach Pads"]
[null,null,null,"SOLUTION/WATER EVAPORATION",8310,null,null,null,null,null,null,null,null,null,null,null,"Dump Leach Pads or Secondary Leaching Pads",8280,8280,"Dump Leach Pads or Secondary Leaching Pads"]
[null,null,null,"DECONTAMINATION",8310,null,null,null,null,null,null,null,null,null,null,null,"Tailings Facility's  ",8270,8270,"Tailings Facility's  "]
[null,null,null,"OTHER USER COSTS","Various",null,null,null,null,null,null,null,null,null,null,null,"Underground Openings Vertical ( Shafts, Chimney, etc. )",8220,8222,"Underground Openings Vertical ( Shafts, Chimney, etc. )"]
[null,null,null,"MISCELLANEOUS COSTS",8240,null,null,null,null,null,null,null,null,null,null,null,"Underground Openings Horizontal ( Adits, Portals, Declines )",8220,8223,"Underground Openings Horizontal ( Adits, Portals, Declines )"]
[null,null,null,"CLOSURE PLAN MANAGEMENT",8210,null,null,null,null,null,null,null,null,null,null,null,"Mine Haul Roads ",8290,8293,"Mine Haul Roads "]
[null,null,null,"CONSTRUCTION MANAGEMENT",8290,null,null,null,null,null,null,null,null,null,null,null,"Project Roads ",8290,8293,"Project Roads "]
[null,null,null,"MONITORING & MAINTENANCE",8320,null,null,null,null,null,null,null,null,null,null,null,"Mine Access Roads",8290,8293,"Mine Access Roads"]
[null,null,null,"Property Holding Costs",8340,null,null,null,null,null,null,null,null,null,null,null,"Open Pits",8290,8291,"Open Pits"]
[null,null,null,"Security and Maintenance",8330,null,null,null,null,null,null,null,null,null,null,null,"Rock Quarry's",8290,8299,"Rock Quarry's"]
[null,null,null,"Administration",8350,null,null,null,null,null,null,null,null,null,null,null,"Borrow Pit's ",8290,8299,"Borrow Pit's "]
[null,null,null,"HUMAN RESOURCES","Various",null,null,null,null,null,null,null,null,null,null,null,"Buildings ( Truck Shop, Warehouse, Administration, Camp, etc.)",8240,8242,"Buildings ( Truck Shop, Warehouse, Administration, Camp, etc.)"]
[null,null,null,"SEVERANCE & OUTPLACEMENT",8360,null,null,null,null,null,null,null,null,null,null,null,"Structures ( Fuel Station, Gas Station, Tank, etc. )",8240,8243,"Structures ( Fuel Station, Gas Station, Tank, etc. )"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off -Site Infrastructures",8250,8250,"Off -Site Infrastructures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yards",8290,8295,"Yards"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landfills",8290,8295,"Landfills"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Process Facility's ( Others )",8290,8230,"Process Facility's ( Others )"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ponds (  Fresh Water, Store, Sediment Pond, etc. )",8290,8296,"Ponds ( Fresh Water, Store, Sediment Pond, etc. )"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sediment Control",8290,8297,"Sediment Control"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Channels, Ditches, Culverts, Pipelines, etc.",8290,8297,"Surface Channels, Ditches, Culverts, Pipelines, etc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Roads and Pads",8290,8293,"Exploration Roads and Pads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Trenches and Sumps",8290,8294,"Exploration Trenches and Sumps"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Tunnels",8290,8223,"Exploration Tunnels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydrocarbon cont. soil on or off Site Storage",8290,8298,"Hydrocarbon cont. soil on or off Site Storage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Treatment System Construction",8300,8300,"Water Treatment System Construction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Facilities ",8290,8290,"Other Facilities "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Demolition","Other Demo & Equipments Removal",null,"XXXX",8230,"Process Facility's ( Others )"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8231,"Process Facility's ( Dry Process, Crusher, Screening, etc. )"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8232,"Process Facility's ( Wet Process )"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8242,"Buildings ( Truck Shop, Warehouse, Administration, Camp, etc.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8243,"Structures ( Fuel Station, Gas Station, Tank, etc. )"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8250,"Off -Site Infrastructures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8251,"Off Site - Buildings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8254,"Off Site - Other Load Out Facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sediment / Evaporation Pond Const./Removal","Sediment & Drainage Control",null,8290,8297,"Sediment Control"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pond","Process Pond","Ponds ( Industry, Fresh Water, Store, Sediment Pond, etc. )",8290,8296,"Other Surface Contouring-Ponds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8250,"Off -Site Infrastructures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8230,"Process Facility's ( Others )"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Culverts & Buried Pipe Removal","Misc. Cost",null,"XXXX",8297,"Surface Channels, Ditches, Culverts, Pipelines, etc.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8253,"Off -Site Pipeline System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Pipe Removal","Misc. Cost",null,"XXXX",8230,"Process Facility's ( Wet Process )"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8240,"Other Site Facilities - Others"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8253,"Off -Site Pipeline System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Management","Constr. Mgmt",null,8350,8350,"Closure General and Administrative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Management Support","Constr. Mgmt",null,8350,8350,"Closure General and Administrative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road Maintenance","Constr. Mgmt",null,8330,8330,"Closure Security and Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solution/Water Management Decontamination","Solution Mgmt",null,"XXXX","8230","Process Facility's ( Wet Process )"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8310,"Solution/Water Pumping-Contact Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8311,"Water Pumping-Other Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8250,"Off Site - Other Facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human Resource Salary & Benefits","Human Resources",null,"XXXX","8300","Closure Water Treatment System Construction - Others"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8301","Closure Water Treatment System Construction - Active"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8302","Closure Water Treatment System Construction - Passive"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8303","Closure Water Treatment System Construction - Buildings and Structures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8310","Closure Water Treatment - Contact Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8311","Closure Water Treatment - Others"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8320","Closure Monitoring/Regulatory Reporting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8330","Closure Security and Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8340","Closure Property/Claim Management and Ac"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8350","Closure G & A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human Resource Severance & Outplacement Benefits","Human Resources",null,8360,8360,"Closure Severance / Relocation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Cost Item Calculate Else ware","Other User",null,"XXXX","8210","Closure Engineering/Design/Permitting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8220","Closure Underground Mine - Others"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8221","Closure Underground Mine - Equipment Removal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8222","Closure Underground Mine - Openings Vertical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8223","Closure Underground Mine - Openings Horizontal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8224","Closure Underground Mine - Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8225","Closure Underground Mine - Operating & Maintenance Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8230","Closure Process Facilities - Others"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8231","Closure Process Facilities - Crushing & Screening"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8232","Closure Process Facilities - Plant & Buildings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8240","Closure Other Site Facilities - Others"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8241","Closure Other Site Facilities - Wells"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8242","Closure Other Site Facilities - Buildings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8243","Closure Other Site Facilities - Structures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8244","Closure Other Site Facilities - Mobile/Fixed Equipments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8245","Closure Other Site Facilities - Fences"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8246","Closure Other Site Facilities - Sub-Stations & Power Lines"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8250","Closure Off Site - Other Facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8251","Closure Off Site - Buildings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8252","Closure Off Site - Power Plants, Sub-Stations & Power Lines"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8253","Closure Off Site - Pipeline Systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8254","Closure Off Site - Other Load Out Facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8260","Closure Dumps"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8270","Closure Tailings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8280","Closure Heap Leach"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8290","Closure Surface Contouring - Others"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8291","Closure Surface Contouring - Open Pits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8292","Closure Surface Contouring - Stockpiles"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8293","Closure Surface Contouring - Roads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8294","Closure Surface Contouring - Exploration Trenches & Test Pits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8295","Closure Surface Contouring - Yard, Landfills, etc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8296","Closure Surface Contouring - Ponds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8297","Closure Surface Contouring - Surface Channels, etc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8298","Closure Surface Contouring - Waste Mgmt & Disposal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8299","Closure Surface Contouring - Quarries & Borrow Pits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8300","Closure Water Treatment System Construction - Others"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8301","Closure Water Treatment System Construction - Active"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8302","Closure Water Treatment System Construction - Passive"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8303","Closure Water Treatment System Construction - Buildings and Structures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8310","Closure Water Treatment - Contact Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8311","Closure Water Treatment - Others"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8320","Closure Monitoring/Regulatory Reporting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8330","Closure Security and Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8340","Closure Property/Claim Management and Ac"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8350","Closure G & A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8351","Closure G & A - Social Commitments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8360","Closure Severance/Relocation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8370","Closure Metal Revenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8380","Closure Salvage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8390","Closure Interest and Other Income"]

{"sheet":"Property Information","index":2,"n_rows":166,"n_cols":58,"rows_kept":166,"cut":false,"hidden":false,"merged":[[41,2,41,9],[23,8,23,9],[27,7,27,8],[4,1,4,10],[25,2,25,7],[17,6,17,8],[23,2,23,3]]}
[]
[]
[null,"Enter Data Below in Green and Blue Spaces"]
[]
[null,"STANDARDIZED RECLAMATION COST ESTIMATOR"]
[]
[null,"Version 1.4.1 "]
[null,"Build 017c (Revised 18 February 2025)"]
[null,"Approved for use in Nevada, August 1, 2012"]
[null,"COST DATA FILE INFORMATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IsBRCE?",false]
[null,"File Name:  ",{"$f":"MID(BE12,BD12+1,BC12-BD12-1)","v":"SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(BE12,BD12+1,BC12-BD12-1)","v":"SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"},{"$f":"FIND(\"]\",BE12,BD12+1)","v":203},{"$f":"FIND(\"[\",BE12)","v":161},{"$f":"BF12","v":"https://doimspp-my.sharepoint.com/personal/kdepaoli_blm_gov/Documents/Home_Drive/Kenneths/BONDING LIAISON POSITION/SRCE COST UPDATES/SRCE/SRCE Cost Update 2026/[SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm]Property Information"},{"$f":"CELL(\"filename\",C12)","v":"https://doimspp-my.sharepoint.com/personal/kdepaoli_blm_gov/Documents/Home_Drive/Kenneths/BONDING LIAISON POSITION/SRCE COST UPDATES/SRCE/SRCE Cost Update 2026/[SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm]Property Information"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metric","English"]
[null,"Cost Data File:","SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Measurement Units",false,true]
[]
[null,"Cost Data Date:","2026-08-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Language","English (U.S.)"]
[]
[null,"Cost Data Basis:","User Data",null,null,"Data Cost Units:","Imperial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOI/POO",false,false,true]
[]
[null,"Author/Source:","Nevada Division of Environmental Protection (NDEP) & NV BLM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public/Private",false,true,{"$f":"IF(BD20=TRUE,\"Public\",\"Private\")","v":"Public"}]
[]
[null,"PROJECT INFORMATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Std Labor Cost",true,false,{"$f":"IF(BC22=TRUE,\"DAVIS BACON WAGE RATES\", \"MINE OPERATOR WAGE RATES\")","v":"DAVIS BACON WAGE RATES"}]
[]
[null,"Property/Mine Name:  ",null,null,null,"Property Code:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Std Equip Cost",true,false,{"$f":"IF(BC24=TRUE,\"CATERPILLAR RENTAL RATES\", \"MINE OPERATOR COSTS\")","v":"CATERPILLAR RENTAL RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,false]
[null,"Project Name:  "]
[]
[null,"Date of Submittal:  ",null,null,"Average Altitude:",null,null,0,null,{"$f":"IF(Metric,\"m\",\"ft.\")","v":"ft."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In Nevada?",false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Data?",false,"did the data just get imported?"]
[null,"Units of Measure:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selected Region:","Northern Nevada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zones Valid?",{"$f":"IF(ProjectRegion=\"\",\"\",IF(OR(ISBLANK(EquipmentZone),ISBLANK(TruckDriverZone),ISBLANK(LaborerZone),EquipmentZoneRate=\"Invalid Zone\",TruckZoneRate=\"Invalid Zone\",LaborZoneRate=\"Invalid Zone\"),FALSE,TRUE))","v":true}]
[null,"Language:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region","Region Name","Regional Description"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 1","Northern Nevada","Churchill, Douglas, Elko, Eureka, Humboldt, Lander, Lyon, Mineral, Pershing, Storey, Washoe, and White Pine Counties"]
[null,"Select One:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 2","Southern Nevada","Clark, Esmeralda, Lincoln and Nye Counties"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 3","N. Nevada Notice Level","Notice Level Cost Basis for Churchill, Douglas, Elko, Esmeralda, Eureka, Humboldt, Lander, Lyon, Mineral, Pershing, Storey, Washoe, and White Pine Counties"]
[null,"Select One:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 4","S. Nevada Notice Level","Clark, Esmeralda, Lincoln and Nye Counties"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 5"]
[null,"Cost Estimate Type:","Surety",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 7"]
[null,"Cost Basis Category:",null,null,null,{"$f":"IF(ProjectRegion=\"\",\" <<< Select Cost Basis\",IF(OR(ISBLANK(EquipmentZone),ISBLANK(TruckDriverZone),ISBLANK(LaborerZone),EquipmentZoneRate=\"Invalid Zone\",TruckZoneRate=\"Invalid Zone\",LaborZoneRate=\"Invalid Zone\"),\"Select Zone >>> \",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 9"]
[null,"Cost Basis Description:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"**** LOAD DATA FILE FROM StdRecCost MENU  . . .                                                                                                 . . .   OR SELECT PROJECT REGION IF DATA ALREADY LOADED ****\",VLOOKUP(BC30,RegionInformationTable,2,FALSE))","v":"Churchill, Douglas, Elko, Eureka, Humboldt, Lander, Lyon, Mineral, Pershing, Storey, Washoe, and White Pine Counties"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 13"]
[null,"Copyright© 2004-2025",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 14"]
[null,"SRCE Software. All Rights Reserved",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 15"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L166=\"None required\",\"\",IF(ISBLANK(B13),\"\",IF(G58=\"optimize\",FH166,G58)))","v":""}]

{"sheet":"Table of Contents","index":3,"n_rows":69,"n_cols":3,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"IF('Property Information'!C26=0,\"Enter Project Name\",CONCATENATE(\"Project Name: \",'Property Information'!C26))","v":"Enter Project Name"}]
[null,{"$f":"IF(SubmittalDate=0,\"Enter Submittal Date\",CONCATENATE(\"Project Date: \",SubmittalDate))","v":"Enter Submittal Date"}]
[null,{"$f":"FileName","v":"SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[null,{"$f":"IF('Property Information'!$BC$18=TRUE,\"Notice\",IF('Property Information'!$BD$18=TRUE,\"Plan of Operations\",\"Reclamation Plan\"))","v":"Reclamation Plan"}]
[]
[null,"Table of Contents"]
[]
[null,"Property Information"]
[null,"Cost Summary"]
[null,"Cost Schedule"]
[null,"PER-LOM Detail"]
[null,"PER-LOM Summary"]
[null,"Cashflow Summary"]
[null,"Exploration"]
[null,"Exploration Roads & Pads"]
[null,"Waste Rock Dumps"]
[null,"Heap Leach Pads"]
[null,"Tailings"]
[null,"Roads"]
[null,"Pits"]
[null,"Quarries & Borrow Pits"]
[null,"Underground Openings"]
[null,"Material Hauling"]
[null,"Foundations and Buildings"]
[null,"Other Demo & Equipment Removal"]
[null,"Sediment & Drainage Control"]
[null,"Process Ponds"]
[null,"Landfills"]
[null,"Yards, Etc."]
[null,"Waste Disposal"]
[null,"Well Abandonment "]
[null,"Misc. Costs"]
[null,"Monitoring"]
[null,"Construction Management"]
[null,"Solution Management"]
[null,"Closure Planning"]
[null,"General & Administration"]
[null,"Human Resources"]
[null,"Other User"]
[null,"Reclamation Quantities"]
[null,"Labor Costs"]
[null,"Equipment Costs"]
[null,"Material Costs"]
[null,"Misc. Unit Costs"]
[null,"Fleets (Crews)"]
[null,"Productivity"]
[null,"User Tools"]
[null,"Seed Mixture","Description"]
[null,"User Sheet 1"]
[null,"User Sheet 2"]
[null,"User Sheet 3"]
[null,"User Sheet 4"]
[null,"User Sheet 5"]
[null,"User Sheet 6"]
[null,"User Sheet 7"]
[null,"User Sheet 8"]
[null,"User Sheet 9"]
[null,"User Sheet 10"]
[null,"User Sheet 11"]
[null,"User Sheet 12"]
[null,"User Sheet 13"]
[null,"User Sheet 14"]
[null,"User Sheet 15"]
[null,"User Sheet 16"]
[null,"User Sheet 17"]
[null,"User Sheet 18"]
[null,"User Sheet 19"]
[null,"User Sheet 20"]

{"sheet":"Cost Summary","index":4,"n_rows":185,"n_cols":68,"rows_kept":185,"cut":false,"hidden":false,"merged":[[126,54,126,58],[146,53,146,58],[158,0,158,5],[5,0,5,6],[4,0,4,6],[26,1,26,2],[30,1,30,2],[51,1,51,2],[149,53,149,58],[147,0,147,5],[148,0,148,5],[142,53,142,58],[143,53,143,58],[144,53,144,58],[145,53,145,58],[157,0,157,5],[123,63,123,66],[109,1,109,2],[87,1,87,2],[101,1,101,2],[71,1,71,2],[90,0,90,2],[74,0,74,2],[160,0,160,5],[141,53,141,58],[155,0,155,5],[156,0,156,5],[159,0,159,5],[132,2,132,6],[154,53,154,58],[151,0,151,5],[152,0,152,5],[153,0,153,5],[154,0,154,5],[150,0,150,5],[150,53,150,58],[151,53,151,58],[152,53,152,58],[153,53,153,58],[149,0,149,5],[148,53,148,58],[147,53,147,58]]}
[{"$f":"IF('Property Information'!C26=0,\"Enter Project Name\",CONCATENATE(\"Project Name: \",'Property Information'!C26))","v":"Enter Project Name"}]
[{"$f":"IF(SubmittalDate=0,\"Enter Submittal Date\",CONCATENATE(\"Project Date: \",SubmittalDate))","v":"Enter Submittal Date"}]
[{"$f":"IF(ISBLANK('Property Information'!B7),\"Invalid Model Version!\",CONCATENATE(\"Model Version: \",'Property Information'!B7))","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"File Name: \",FileName)","v":"File Name: SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Data Cost File: \",DataFileName)","v":"Data Cost File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Basis: \",CostBasisCategory)","v":"Cost Basis: Northern Nevada"}]
[]
[]
["A. Earthwork/Recontouring",null,null,"Labor (1)","Equipment (2)","Materials","Total"]
["Exploration",null,null,{"$f":"Exploration!C15","v":0},{"$f":"Exploration!D15","v":0},{"$f":"Exploration!E15","v":0},{"$f":"ROUND(SUM(D10:F10),0)","v":0}]
["Exploration Roads & Drill Pads",null,null,{"$f":"'Expl. Roads & Pads'!C14","v":0},{"$f":"'Expl. Roads & Pads'!D14","v":0},{"$f":"'Expl. Roads & Pads'!E14","v":0},{"$f":"ROUND(SUM(D11:F11),0)","v":0}]
["Roads",null,null,{"$f":"Roads!C14","v":0},{"$f":"Roads!D14","v":0},{"$f":"Roads!E14","v":0},0]
["Well Abandonment",null,null,{"$f":"DrillAbandonLabor","v":0},{"$f":"DrillAbandonEquip","v":0},{"$f":"DrillAbandMaterials","v":0},0]
["Pits",null,null,{"$f":"Pits!C11","v":0},{"$f":"Pits!D11","v":0},{"$f":"Pits!E11","v":"N/A"},0]
["Quarries & Borrow Areas",null,null,{"$f":"'Quarries & Borrow Pits'!C16","v":0},{"$f":"'Quarries & Borrow Pits'!D16","v":0},{"$f":"'Quarries & Borrow Pits'!E16","v":0},0]
["Underground Openings",null,null,{"$f":"'Underground Openings'!C14","v":0},{"$f":"'Underground Openings'!D14","v":0},{"$f":"'Underground Openings'!E14","v":0},0]
["Process Ponds",null,null,{"$f":"'Process Ponds'!C14","v":0},{"$f":"'Process Ponds'!D14","v":0},{"$f":"'Process Ponds'!E14","v":0},0]
["Heaps",null,null,{"$f":"'Heap Leach'!C16","v":0},{"$f":"'Heap Leach'!D16","v":0},{"$f":"'Heap Leach'!E16","v":0},0]
["Waste Rock Dumps",null,null,{"$f":"'Waste Rock Dumps'!C15","v":0},{"$f":"'Waste Rock Dumps'!D15","v":0},{"$f":"'Waste Rock Dumps'!E15","v":0},0]
["Landfills",null,null,{"$f":"Landfills!C15","v":0},{"$f":"Landfills!D15","v":0},{"$f":"Landfills!E15","v":0},0]
["Tailings",null,null,{"$f":"Tailings!C16","v":0},{"$f":"Tailings!D16","v":0},{"$f":"Tailings!E16","v":0},0]
["Foundation & Buildings Areas",null,null,{"$f":"'Foundations & Buildings'!C18","v":0},{"$f":"'Foundations & Buildings'!D18","v":0},{"$f":"'Foundations & Buildings'!E18","v":0},0]
["Yards, Etc.",null,null,{"$f":"'Yards, Etc.'!C15","v":0},{"$f":"'Yards, Etc.'!D15","v":0},{"$f":"'Yards, Etc.'!E15","v":0},0]
["Drainage & Sediment Control",null,null,{"$f":"'Sediment & Drainage Control'!C18","v":0},{"$f":"'Sediment & Drainage Control'!D18","v":0},{"$f":"'Sediment & Drainage Control'!E18","v":0},0]
["Generic Material Hauling",null,null,{"$f":"'Haul Material'!C15","v":0},{"$f":"'Haul Material'!D15","v":0},{"$f":"'Haul Material'!E15","v":0},0]
["Other User Costs (from Other User sheet)",null,null,{"$f":"SUMIF(OtherUserType,\"A. Earthwork\",OtherUserLabor)","v":0},{"$f":"SUMIF(OtherUserType,\"A. Earthwork\",OtherUserEquip)","v":0},{"$f":"SUMIF(OtherUserType,\"A. Earthwork\",OtherUserMaterials)+SUMIF(OtherUserType,\"A. Earthwork\",OtherUserCapEx)","v":0},0]
["Other**",null,null,null,null,null,0]
["Subtotal",null,null,{"$f":"SUM(D10:D27)","v":0},{"$f":"SUM(E10:E27)","v":0},{"$f":"SUM(F10:F27)","v":0},{"$f":"SUM(G10:G27)","v":0}]
[]
["Mob/Demob if included in Other User sheet",null,null,{"$f":"SUMIF(OtherUserType,\"Mob/Demob\",OtherUserLabor)","v":0},{"$f":"SUMIF(OtherUserType,\"Mob/Demob\",OtherUserEquip)","v":0},{"$f":"SUMIF(OtherUserType,\"Mob/Demob\",OtherUserMaterials)+SUMIF(OtherUserType,\"Mob/Demob\",OtherUserCapEx)","v":0},{"$f":"ROUND(SUM(D30:F30),0)","v":0}]
["Mob/Demob",null,null,null,null,null,0]
["Subtotal \"A\"",null,null,{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":0},{"$f":"SUM(F28:F31)","v":0},{"$f":"ROUND(SUM(G28:G31),0)","v":0}]
[]
["B. Revegetation/Stabilization",null,null,"Labor (1)","Equipment (2)","Materials","Total"]
["Exploration",null,null,{"$f":"Exploration!C16","v":0},{"$f":"Exploration!D16","v":0},{"$f":"Exploration!E16","v":0},{"$f":"ROUND(SUM(D35:F35),0)","v":0}]
["Exploration Roads & Drill Pads",null,null,{"$f":"'Expl. Roads & Pads'!C15","v":0},{"$f":"'Expl. Roads & Pads'!D15","v":0},{"$f":"'Expl. Roads & Pads'!E15","v":0},0]
["Roads",null,null,{"$f":"Roads!C15","v":0},{"$f":"Roads!D15","v":0},{"$f":"Roads!E15","v":0},0]
["Well Abandonment",null,null,null,null,null,"N/A"]
["Pits",null,null,{"$f":"Pits!C12","v":0},{"$f":"Pits!D12","v":0},{"$f":"Pits!E12","v":0},{"$f":"ROUND(SUM(D39:F39),0)","v":0}]
["Quarries & Borrow Areas",null,null,{"$f":"'Quarries & Borrow Pits'!C19","v":0},{"$f":"'Quarries & Borrow Pits'!D19","v":0},{"$f":"'Quarries & Borrow Pits'!E19","v":0},0]
["Underground Openings",null,null,null,null,null,"N/A"]
["Process Ponds",null,null,{"$f":"'Process Ponds'!C15","v":0},{"$f":"'Process Ponds'!D15","v":0},{"$f":"'Process Ponds'!E15","v":0},{"$f":"ROUND(SUM(D42:F42),0)","v":0}]
["Heaps",null,null,{"$f":"'Heap Leach'!C17","v":0},{"$f":"'Heap Leach'!D17","v":0},{"$f":"'Heap Leach'!E17","v":0},0]
["Waste Rock Dumps",null,null,{"$f":"'Waste Rock Dumps'!C16","v":0},{"$f":"'Waste Rock Dumps'!D16","v":0},{"$f":"'Waste Rock Dumps'!E16","v":0},0]
["Landfills",null,null,{"$f":"Landfills!C16","v":0},{"$f":"Landfills!D16","v":0},{"$f":"Landfills!E16","v":0},0]
["Tailings",null,null,{"$f":"Tailings!C17","v":0},{"$f":"Tailings!D17","v":0},{"$f":"Tailings!E17","v":0},0]
["Foundation & Buildings Areas",null,null,{"$f":"'Foundations & Buildings'!C19","v":0},{"$f":"'Foundations & Buildings'!D19","v":0},{"$f":"'Foundations & Buildings'!E19","v":0},0]
["Yards, Etc.",null,null,{"$f":"'Yards, Etc.'!C16","v":0},{"$f":"'Yards, Etc.'!D16","v":0},{"$f":"'Yards, Etc.'!E16","v":0},0]
["Drainage & Sediment Control",null,null,{"$f":"'Sediment & Drainage Control'!C21","v":0},{"$f":"'Sediment & Drainage Control'!D21","v":0},{"$f":"'Sediment & Drainage Control'!E21","v":0},0]
["Generic Material Hauling",null,null,{"$f":"'Haul Material'!C16","v":0},{"$f":"'Haul Material'!D16","v":0},{"$f":"'Haul Material'!E16","v":0},0]
["Other User Costs (from Other User sheet)",null,null,{"$f":"SUMIF(OtherUserType,\"B. Revegetation\",OtherUserLabor)","v":0},{"$f":"SUMIF(OtherUserType,\"B. Revegetation\",OtherUserEquip)","v":0},{"$f":"SUMIF(OtherUserType,\"B. Revegetation\",OtherUserMaterials)+SUMIF(OtherUserType,\"B. Revegetation\",OtherUserCapEx)","v":0},0]
["Other**",null,null,null,null,null,0]
["Subtotal \"B\"",null,null,{"$f":"SUM(D35:D52)","v":0},{"$f":"SUM(E35:E52)","v":0},{"$f":"SUM(F35:F52)","v":0},{"$f":"ROUND(SUM(G35:G52),0)","v":0}]
[]
["C. Detoxification/Water Treatment/Disposal of Wastes**",null,null,"Labor (1)","Equipment (2)","Materials","Total"]
["Process Ponds/Sludge",null,null,null,null,null,{"$f":"ROUND(SUM(D56:F56),0)","v":0}]
["Heaps",null,null,null,null,null,0]
["Dumps (Waste & Landfill)",null,null,null," ",null,0]
["Tailings",null,null," ",null,null,0]
["Surplus Water Disposal",null,null,null," ",null,0]
["Monitoring",null,null,null,null,null,0]
["Miscellaneous",null,null,null,null,null,0]
["Solid Waste - On Site",null,null,{"$f":"'Waste Disposal'!C11","v":0},{"$f":"'Waste Disposal'!D11","v":0},{"$f":"'Waste Disposal'!E11","v":"N/A"},0]
["Solid Waste - Off Site",null,null,null,null,null,{"$f":"ROUND('Waste Disposal'!F12,0)","v":0}]
["Hazardous Materials",null,null,null,null,null,{"$f":"ROUND('Waste Disposal'!F13,0)","v":0}]
["Hydrocarbon Contaminated Soils",null,null,{"$f":"'Waste Disposal'!C14","v":0},{"$f":"'Waste Disposal'!D14","v":0},{"$f":"'Waste Disposal'!E14","v":0},{"$f":"ROUND(SUM(D66:F66),0)","v":0}]
["Pumping (from Solution Mgmt sheet)",null,null,{"$f":"'Solution Mgmt'!C10","v":0},{"$f":"'Solution Mgmt'!D10+'Solution Mgmt'!F10","v":0},{"$f":"'Solution Mgmt'!E10","v":"N/A"},0]
["Evaporation (from Solution Mgmt sheet)",null,null,{"$f":"'Solution Mgmt'!C11","v":0},{"$f":"'Solution Mgmt'!D11+'Solution Mgmt'!F11","v":0},{"$f":"'Solution Mgmt'!E11","v":0},0]
["Treatment (from Solution Mgmt sheet)",null,null,{"$f":"'Solution Mgmt'!C12","v":0},{"$f":"'Solution Mgmt'!D12+'Solution Mgmt'!F12","v":0},{"$f":"'Solution Mgmt'!E12","v":0},0]
["Decontamination (from Solution Mgmt sheet)",null,null,{"$f":"'Solution Mgmt'!C13","v":0},{"$f":"'Solution Mgmt'!D13+'Solution Mgmt'!F13","v":0},{"$f":"'Solution Mgmt'!E13","v":0},0]
["Other User Costs (from Other User sheet)",null,null,{"$f":"SUMIF(OtherUserType,\"C. Water Management\",OtherUserLabor)","v":0},{"$f":"SUMIF(OtherUserType,\"C. Water Management\",OtherUserEquip)","v":0},{"$f":"SUMIF(OtherUserType,\"C. Water Management\",OtherUserMaterials)+SUMIF(OtherUserType,\"C. Water Management\",OtherUserCapEx)","v":0},0]
["Other**",null,null,null,null,null,0]
["Subtotal \"C\"",null,null,{"$f":"SUM(D56:D72)","v":0},{"$f":"SUM(E56:E72)","v":0},{"$f":"SUM(F56:F72)","v":0},{"$f":"ROUND(SUM(G56:G72),0)","v":0}]
[]
["D.  Structure, Equipment and Facility Removal, and Misc.",null,null,"Labor (1)","Equipment (2)","Materials","Total"]
["Foundation & Buildings Areas",null,null,{"$f":"'Foundations & Buildings'!C14","v":0},{"$f":"'Foundations & Buildings'!D14","v":0},{"$f":"'Foundations & Buildings'!E14","v":0},{"$f":"ROUND(SUM(D76:F76),0)","v":0}]
["Other Demolition",null,null,{"$f":"'Other Demo & Equip Removal'!C11","v":0},{"$f":"'Other Demo & Equip Removal'!D11","v":0},{"$f":"'Other Demo & Equip Removal'!E11","v":0},0]
["Equipment Removal",null,null,{"$f":"'Other Demo & Equip Removal'!C12","v":0},{"$f":"'Other Demo & Equip Removal'!D12","v":0},{"$f":"'Other Demo & Equip Removal'!E12","v":0},0]
["Fence Removal",null,null,{"$f":"'Misc. Costs'!C11","v":0},{"$f":"'Misc. Costs'!D11","v":0},null,0]
["Fence Installation",null,null,{"$f":"'Misc. Costs'!C12","v":0},{"$f":"'Misc. Costs'!D12","v":0},{"$f":"'Misc. Costs'!E12","v":0},0]
["Culvert Removal",null,null,{"$f":"'Misc. Costs'!C13","v":0},{"$f":"'Misc. Costs'!D13","v":0},{"$f":"'Misc. Costs'!E13","v":"N/A"},0]
["Pipe Removal",null,null,{"$f":"'Misc. Costs'!C14","v":0},{"$f":"'Misc. Costs'!D14","v":0},{"$f":"'Misc. Costs'!E14","v":"N/A"},0]
["Powerline Removal",null,null,{"$f":"'Misc. Costs'!C15","v":0},null,null,0]
["Transformer Removal",null,null,{"$f":"'Misc. Costs'!C16","v":0},null,null,0]
["Rip-rap, rock lining, gabions",null,null,{"$f":"'Misc. Costs'!C17","v":0},{"$f":"'Misc. Costs'!D17","v":0},{"$f":"'Misc. Costs'!E17","v":0},0]
["Other Misc. Costs",null,null,{"$f":"'Misc. Costs'!C18","v":0},{"$f":"'Misc. Costs'!D18","v":0},{"$f":"'Misc. Costs'!E18","v":0},0]
["Other User Costs (from Other User sheet)",null,null,{"$f":"SUMIF(OtherUserType,\"D. Facility & Equipment Demo\",OtherUserLabor)","v":0},{"$f":"SUMIF(OtherUserType,\"D. Facility & Equipment Demo\",OtherUserEquip)","v":0},{"$f":"SUMIF(OtherUserType,\"D. Facility & Equipment Demo\",OtherUserMaterials)+SUMIF(OtherUserType,\"D. Facility & Equipment Demo\",OtherUserCapEx)","v":0},0]
["Other**",null,null,null,null,null,0]
["Subtotal \"D\"",null,null,{"$f":"SUM(D76:D88)","v":0},{"$f":"SUM(E76:E88)","v":0},{"$f":"SUM(F76:F88)","v":0},{"$f":"ROUND(SUM(G76:G88),0)","v":0}]
[]
["E.  Monitoring",null,null,"Labor (1)","Equipment (2)","Materials","Total"]
["Reclamation Monitoring and Maintenance",null,null,{"$f":"Monitoring!C14","v":0},{"$f":"Monitoring!D14","v":0},{"$f":"Monitoring!E14","v":0},{"$f":"ROUND(SUM(D92:F92),0)","v":0}]
["Ground and Surface Water Monitoring",null,null,{"$f":"Monitoring!C15","v":0},{"$f":"Monitoring!D15","v":0},{"$f":"Monitoring!E15","v":0},0]
["Other User Costs (from Other User sheet)",null,null,{"$f":"SUMIF(OtherUserType,\"E. Monitoring\",OtherUserLabor)","v":0},{"$f":"SUMIF(OtherUserType,\"E. Monitoring\",OtherUserEquip)","v":0},{"$f":"SUMIF(OtherUserType,\"E. Monitoring\",OtherUserMaterials)+SUMIF(OtherUserType,\"E. Monitoring\",OtherUserCapEx)","v":0},0]
["Subtotal \"E\"",null,null,{"$f":"SUM(D92:D94)","v":0},{"$f":"SUM(E92:E94)","v":0},{"$f":"SUM(F92:F94)","v":0},{"$f":"ROUND(SUM(G92:G94),0)","v":0}]
[]
["F.  Construction Management & Support",null,null,"Labor","Equipment (2)","Materials","Total"]
["Construction Management",null,null,{"$f":"'Constr. Mgmt'!C11","v":0},{"$f":"'Constr. Mgmt'!D11","v":0},{"$f":"'Constr. Mgmt'!E11","v":"N/A "},{"$f":"ROUND(SUM(D98:F98),0)","v":0}]
["Construction Support",null,null,{"$f":"'Constr. Mgmt'!C12","v":0},{"$f":"'Constr. Mgmt'!D12","v":0},{"$f":"'Constr. Mgmt'!E12","v":0},0]
["Road Maintenance",null,null,{"$f":"'Constr. Mgmt'!C13","v":0},{"$f":"'Constr. Mgmt'!D13","v":0},{"$f":"'Constr. Mgmt'!E13","v":0},0]
["Other User Costs (from Other User sheet)",null,null,{"$f":"SUMIF(OtherUserType,\"F. Construction Mgmt\",OtherUserLabor)","v":0},{"$f":"SUMIF(OtherUserType,\"F. Construction Mgmt\",OtherUserEquip)","v":0},{"$f":"SUMIF(OtherUserType,\"F. Construction Mgmt\",OtherUserMaterials)+SUMIF(OtherUserType,\"F. Construction Mgmt\",OtherUserCapEx)","v":0},0]
["Other**",null,null,null,null,null,{"$f":"SUM(D102:F102)","v":0}]
["Subtotal \"F\"",null,null,{"$f":"SUM(D98:D102)","v":0},{"$f":"SUM(E98:E102)","v":0},{"$f":"SUM(F98:F102)","v":0},{"$f":"ROUND(SUM(G98:G102),0)","v":0}]
[]
["G.  Closure Planning, G&A, Human Resources",null,null,null,null,"Include?","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Closure Planning",null,null,null,null,null,{"$f":"IF(ClosurePlanningCheck, ClosurePlanTotal,\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["General & Administration",null,null,null,null,null,{"$f":"IF(GandACheck,GandATotal,\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
["Human Resources",null,null,null,null,null,{"$f":"IF(HRCheck,HRTotal,\"\")","v":0}]
["Other User Costs (from Other User sheet)",null,null,{"$f":"SUMIF(OtherUserType,\"G. Closure Planning, G&A & HR\",OtherUserLabor)","v":0},{"$f":"SUMIF(OtherUserType,\"G. Closure Planning, G&A & HR\",OtherUserEquip)","v":0},{"$f":"SUMIF(OtherUserType,\"G. Closure Planning, G&A & HR\",OtherUserMaterials)+SUMIF(OtherUserType,\"G. Closure Planning, G&A & HR\",OtherUserCapEx)","v":0},{"$f":"ROUND(SUM(D109:F109),0)","v":0}]
["Other**",null,null,null,null,null,0]
["Subtotal \"G\"",null,null,{"$f":"SUM(D106:D110)","v":0},{"$f":"SUM(E106:E110)","v":0},{"$f":"SUM(F106:F110)","v":0},{"$f":"ROUND(SUM(G106:G110),0)","v":0}]
[]
["Subtotal Operational & Maintenance Costs",null,null,"Labor (1)","Equipment (2)","Materials (3)","Total"]
["Subtotal A through F",null,null,{"$f":"D32+D53+D73+D89+D95+D103+D111","v":0},{"$f":"E32+E53+E73+E89+E95+E103+E111","v":0},{"$f":"F32+F53+F73+F89+F95+F103+F111","v":0},{"$f":"G32+G53+G73+G89+G95+G103+G111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Costs",null,null,null,null,null,null,null,null,null,"Indirect Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Engineering, Design and Construction (ED&C) Plan (7)",null,null,null,null,{"$f":"(IF(NOI=TRUE,\"N/A  \",IF(G114<=BC129,ROUND(BC130*G114,0),IF(AND(BC129<G114,G114<=BD129),ROUND(BD130*G114,0),IF(AND(BD129<G114,G114<=BE129),ROUND(BE130*G114,0),IF(G114>BF129,ROUND(BF130*G114,0),0))))))","v":0},{"$f":"BG115/$G$114","v":{"$error":"#DIV/0!"}},true,null,null,"Insurance (1.5% of labor costs)",{"$f":"0.015*BM100","v":0},null,null,{"$f":"BM115","v":0}]
["** Other Operator supplied costs - additional documentation required.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Contingency (8)",null,null,null,null,{"$f":"IF(NOI=TRUE,\"N/A  \",IF(G114<=BC132,ROUND(BC133*G114,0),IF(AND(BC132<G114,G114<=BD132),ROUND(BD133*G114,0),IF(AND(BD132<G114,G114<=BE132),ROUND(BE133*G114,0),IF(G114>BF132,ROUND(BF133*G114,0),0)))))","v":0},{"$f":"BG116/$G$114","v":{"$error":"#DIV/0!"}},true,null,null,"Bond (3% of the O&M costs)",null,null,null,{"$f":"0.03*BP100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Insurance (9)",null,{"$f":"ROUND(BC134*D114,0)","v":0},null,null,{"$f":"BD117","v":0},{"$f":"BG117/D114","v":{"$error":"#DIV/0!"}},true,null,null,"Contractor Profit (10% of O&M cost)",null,null,null,{"$f":"0.1*BP100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Performance Bond (10)",null,null,null,null,{"$f":"IF(G114<=100000,\"N/A  \",ROUND(G114*BC135,0))","v":"N/A  "},{"$f":"BG118/$G$114","v":{"$error":"#VALUE!"}},true,null,null,"Contract Administration (4) (See Table Below)",null,null,null,{"$f":"BP146","v":1058186.0625}]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB114,\"\")","v":"Indirect Costs"},null,null,null,null,"Include?","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Contractor Profit (11)",null,null,null,null,{"$f":"ROUND(BC136*G114,0)","v":0},{"$f":"BG119/$G$114","v":{"$error":"#DIV/0!"}},true,null,null,"Subtotal Add-On Costs",null,null,null,{"$f":"SUM(BP115:BP118)","v":1058186.0625}]
["1. Engineering, Design and Construction (ED&C) Plan (7)",null,null,null,null,null,{"$f":"IF(EDCCheck=TRUE,BG115,\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Contract Administration (12)",null,null,null,null,{"$f":"IF(G114<=BC138,ROUND(BC139*G114,0),IF(AND(BC138<G114,G114<=BD138),ROUND(BD139*G114,0),IF(AND(BD138<G114,G114<=BE138),ROUND(BE139*G114,0),IF(G114>BF138,ROUND(BF139*G114,0),0))))","v":0},{"$f":"BG120/$G$114","v":{"$error":"#DIV/0!"}},true]
["2. Contingency (8)",null,null,null,null,null,{"$f":"IF(ContingencyCheck=TRUE,BG116,\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Government Indirect Cost (13)",null,null,null,null,{"$f":"IF(PrivateLand=TRUE,\"N/A  \",ROUND(BG120*BC140,0))","v":0},{"$f":"BG121/$G$114","v":{"$error":"#DIV/0!"}},true]
["3. Insurance (9)",null,null,{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BD117,\"\")","v":0},null,null,{"$f":"IF(InsuranceCheck=TRUE,BG117,\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal Add-On Costs",null,null,null,null,{"$f":"SUM(BG115:BG121)","v":0},{"$f":"BG122/$G$114","v":{"$error":"#DIV/0!"}},null,null,null,"Grand Total",null,null,null,{"$f":"BP100+BP119","v":1058186.0625}]
["4. Performance Bond (10)",null,null,null,null,null,{"$f":"IF(BondCheck=TRUE,BG118,\"\")","v":"N/A  "}]
["5. Contractor Profit (11)",null,null,null,null,null,{"$f":"IF(ProfitCheck=TRUE,BG119,\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,null,null,null,{"$f":"G114+G127","v":0},null,null,null,null,"RECLAMATION COST ESTIMATION SUMMARY SHEET FOOTNOTES"]
["6. Contract Administration (12)",null,null,null,null,null,{"$f":"IF(AdminCheck=TRUE,BG120,\"\")","v":0}]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB121,\"\")","v":"7. Government Indirect Cost (13)"},null,null,null,null,null,{"$f":"IF(IndirectCheck=TRUE,BG121,\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administrative Cost Rates (%)",null,null,null,null,null,null,null,null,null,"1.  Davis-Bacon wage rates. "]
["Subtotal Add-On Costs",null,null,null,null,null,{"$f":"SUM(G120:G126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Ranges for Indirect Cost Percentages",null,null,null,null,null,null,null,null,"2.  Equipment rates from Cashman"]
["Total Indirect Costs as % of Direct Cost",null,null,null,null,null,{"$f":"IF(G127=0,\"--\",G127/G114)","v":"--"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<=","<=","<=",">",null,null,null,null,null,"3.  Includes Laboratory Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Engineering, Design and Construction (ED&C) Plan (7)",1000000,25000000,null,25000000,"Small Plan",null,null,null,null,"4.  NDEP Project Administration"]
["GRAND TOTAL",null,null,null,null,null,{"$f":"BG124","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Rate",0.08,0.06,null,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<=","<=","<=",">"]
["Administrative Cost Rates (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Contingency (8)",500000,5000000,50000000,50000000,"Small Plan"]
[null,null,"Cost Ranges for Indirect Cost Percentages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Rate",0.1,0.08,0.06,0.04]
[null,null,"<=","<=","<=",">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Insurance (9)",1.4999999999999999E-2,"of labor costs",null,null,null,null,null,null,null,"NDEP Administrative Team","Number of\nStaff","% Time Engaged","Annual Salary & Fringe","Cost"]
[{"$f":"BB129","v":"1. Engineering, Design and Construction (ED&C) Plan (7)"},null,{"$f":"BC129","v":1000000},{"$f":"BD129","v":25000000},{"$f":"IF(ISBLANK(BE129),\"\",BE129)","v":""},{"$f":"BF129","v":25000000},{"$f":"BG129","v":"Small Plan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Bond (10)",0.03,"of the O&M costs if O&M costs are >$100,000",null,null,null,null,null,null,null,"Deputy Administrator",1,0.05,112000,{"$f":"BM135*BN135*BO135","v":5600}]
[null,{"$f":"BB130","v":"Variable Rate"},{"$f":"BC130","v":0.08},{"$f":"BD130","v":0.06},{"$f":"IF(ISBLANK(BE130),\"\",BE130)","v":""},{"$f":"BF130","v":0.04},{"$f":"BG130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Contractor Profit (11)",0.1,"of the O&M costs",null,null,null,null,null,null,null,"Bureau Chief",1,0.15,105000,15750]
[null,null,"<=","<=","<=",">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<=","<=","<=",">",null,null,null,null,null,"Supervising Environmental Scientist",null,null,85000,0]
[{"$f":"BB132","v":"2. Contingency (8)"},null,{"$f":"BC132","v":500000},5000000,50000000,50000000,"Small Plan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Contract Administration (12)",1000000,25000000,null,25000000,null,null,null,null,null,"Supervisor",1,0.4,96000,38400]
[null,{"$f":"BB133","v":"Variable Rate"},0.1,0.08,0.06,0.04,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Rate",0.1,0.08,null,0.06,null,null,null,null,null,"Staff Engineer",2,1,60000,120000]
[{"$f":"BB134","v":"3. Insurance (9)"},null,{"$f":"BC134","v":1.4999999999999999E-2},"of labor costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Indirect Cost (13)",0.21,"of contract administration",null,null,null,null,null,null,null,"Environmental Scientist",1,0.45,75000,33750]
[{"$f":"BB135","v":"4. Bond (10)"},null,0.03,"of the O&M costs if O&M costs are >$100,000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Administration Team",null,null,null,{"$f":"SUM(BP135:BP140)","v":213500}]
[{"$f":"BB136","v":"5. Contractor Profit (11)"},null,0.1,"of the O&M costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RECLAMATION COST ESTIMATION SUMMARY SHEET FOOTNOTES",null,null,null,null,null,null,null,null,null,"Overhead",null,0.32169999999999999,null,{"$f":"BP141*0.3217","v":68682.95}]
[null,null,"<=","<=","<=",">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.  Federal construction contracts require Davis-Bacon wage rates for contracts over $2,000.  Wage rate estimates may include base pay, payroll loading, overhead and profit.  To avoid double counting of any of the identified administrative costs the operator must itemize the components of their labor cost estimates or provide BLM with a signed statement, under penalty of USC 1001, that identifies what specific administrative costs are included in the quoted hourly rate. ","1.  Federal construction contracts require Davis-Bacon wage rates for contracts over $2,000.  Wage rate estimates may include base pay, payroll loading, overhead and profit.  To avoid double counting of any of the identified administrative costs the operator must itemize the components of their labor cost estimates or provide BLM with a signed statement, under penalty of USC 1001, that identifies what specific administrative costs are included in the quoted hourly rate. ","1.  Federal construction contracts require Davis-Bacon wage rates for contracts over $2,000.  Wage rate estimates may include base pay, payroll loading, overhead and profit.  To avoid double counting of any of the identified administrative costs the operator must itemize the components of their labor cost estimates or provide BLM with a signed statement, under penalty of USC 1001, that identifies what specific administrative costs are included in the quoted hourly rate. ","1.  Federal construction contracts require Davis-Bacon wage rates for contracts over $2,000.  Wage rate estimates may include base pay, payroll loading, overhead and profit.  To avoid double counting of any of the identified administrative costs the operator must itemize the components of their labor cost estimates or provide BLM with a signed statement, under penalty of USC 1001, that identifies what specific administrative costs are included in the quoted hourly rate. ","1.  Federal construction contracts require Davis-Bacon wage rates for contracts over $2,000.  Wage rate estimates may include base pay, payroll loading, overhead and profit.  To avoid double counting of any of the identified administrative costs the operator must itemize the components of their labor cost estimates or provide BLM with a signed statement, under penalty of USC 1001, that identifies what specific administrative costs are included in the quoted hourly rate. ","1.  Federal construction contracts require Davis-Bacon wage rates for contracts over $2,000.  Wage rate estimates may include base pay, payroll loading, overhead and profit.  To avoid double counting of any of the identified administrative costs the operator must itemize the components of their labor cost estimates or provide BLM with a signed statement, under penalty of USC 1001, that identifies what specific administrative costs are included in the quoted hourly rate. ",null,null,null,null,"Total Annual Administrative Team Costs",null,null,null,{"$f":"BP141+BP142","v":282182.95}]
[{"$f":"BB138","v":"6. Contract Administration (12)"},null,{"$f":"BC138","v":1000000},25000000,{"$f":"IF(ISBLANK(BE138),\"\",BE138)","v":""},{"$f":"BF138","v":25000000},{"$f":"IF(ISBLANK(BG138),\"\",BG138)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.  The reclamation cost estimate must include the estimated plugging cost of at least one drill hole for each active drill rig in the project area.  Where the submitted Notice or approved Plan of Operations calls for drill holes to be plugged, but doesn’t specifically require the drill holes be plugged before the drill rig has been moved from the drill pad, the reclamation cost estimate must include the plugging cost for those drill holes.  For all drill holes and wells scheduled to be left open, the estimated plugging cost must be included in the reclamation cost estimate.  Where the approved Plan of Operations proposes immediate mining through an area where the drilling is to occur, and the cost of the post-mining reclamation is included in the reclamation cost estimate, the cost estimate does not need to include the plugging costs for those drill holes.","2.  The reclamation cost estimate must include the estimated plugging cost of at least one drill hole for each active drill rig in the project area.  Where the submitted Notice or approved Plan of Operations calls for drill holes to be plugged, but doesn’t specifically require the drill holes be plugged before the drill rig has been moved from the drill pad, the reclamation cost estimate must include the plugging cost for those drill holes.  For all drill holes and wells scheduled to be left open, the estimated plugging cost must be included in the reclamation cost estimate.  Where the approved Plan of Operations proposes immediate mining through an area where the drilling is to occur, and the cost of the post-mining reclamation is included in the reclamation cost estimate, the cost estimate does not need to include the plugging costs for those drill holes.","2.  The reclamation cost estimate must include the estimated plugging cost of at least one drill hole for each active drill rig in the project area.  Where the submitted Notice or approved Plan of Operations calls for drill holes to be plugged, but doesn’t specifically require the drill holes be plugged before the drill rig has been moved from the drill pad, the reclamation cost estimate must include the plugging cost for those drill holes.  For all drill holes and wells scheduled to be left open, the estimated plugging cost must be included in the reclamation cost estimate.  Where the approved Plan of Operations proposes immediate mining through an area where the drilling is to occur, and the cost of the post-mining reclamation is included in the reclamation cost estimate, the cost estimate does not need to include the plugging costs for those drill holes.","2.  The reclamation cost estimate must include the estimated plugging cost of at least one drill hole for each active drill rig in the project area.  Where the submitted Notice or approved Plan of Operations calls for drill holes to be plugged, but doesn’t specifically require the drill holes be plugged before the drill rig has been moved from the drill pad, the reclamation cost estimate must include the plugging cost for those drill holes.  For all drill holes and wells scheduled to be left open, the estimated plugging cost must be included in the reclamation cost estimate.  Where the approved Plan of Operations proposes immediate mining through an area where the drilling is to occur, and the cost of the post-mining reclamation is included in the reclamation cost estimate, the cost estimate does not need to include the plugging costs for those drill holes.","2.  The reclamation cost estimate must include the estimated plugging cost of at least one drill hole for each active drill rig in the project area.  Where the submitted Notice or approved Plan of Operations calls for drill holes to be plugged, but doesn’t specifically require the drill holes be plugged before the drill rig has been moved from the drill pad, the reclamation cost estimate must include the plugging cost for those drill holes.  For all drill holes and wells scheduled to be left open, the estimated plugging cost must be included in the reclamation cost estimate.  Where the approved Plan of Operations proposes immediate mining through an area where the drilling is to occur, and the cost of the post-mining reclamation is included in the reclamation cost estimate, the cost estimate does not need to include the plugging costs for those drill holes.","2.  The reclamation cost estimate must include the estimated plugging cost of at least one drill hole for each active drill rig in the project area.  Where the submitted Notice or approved Plan of Operations calls for drill holes to be plugged, but doesn’t specifically require the drill holes be plugged before the drill rig has been moved from the drill pad, the reclamation cost estimate must include the plugging cost for those drill holes.  For all drill holes and wells scheduled to be left open, the estimated plugging cost must be included in the reclamation cost estimate.  Where the approved Plan of Operations proposes immediate mining through an area where the drilling is to occur, and the cost of the post-mining reclamation is included in the reclamation cost estimate, the cost estimate does not need to include the plugging costs for those drill holes.",null,null,null,null,"Total Life of Project for Earthworks and Demolition",null,3,"years",{"$f":"3*BP143","v":846548.85000000009}]
[null,{"$f":"BB139","v":"Variable Rate"},{"$f":"BC139","v":0.1},0.08,{"$f":"IF(ISBLANK(BE139),\"\",BE139)","v":""},{"$f":"BF139","v":0.06},{"$f":"IF(ISBLANK(BG139),\"\",BG139)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.  Miscellaneous items should be itemized on accompanying worksheets.","3.  Miscellaneous items should be itemized on accompanying worksheets.","3.  Miscellaneous items should be itemized on accompanying worksheets.","3.  Miscellaneous items should be itemized on accompanying worksheets.","3.  Miscellaneous items should be itemized on accompanying worksheets.","3.  Miscellaneous items should be itemized on accompanying worksheets.",null,null,null,null,"Extended Monitoring Period (5 years @ 15%)",null,5,"years",{"$f":"0.15*BN145*BP143","v":211637.21250000002}]
[{"$f":"BB140","v":"Government Indirect Cost (13)"},null,{"$f":"BC140","v":0.21},"of contract administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.  Fluid management should be calculated only when mineral processing activities are involved.  Fluid management represents the costs of maintaining proper fluid management to prevent overflow of solution ponds through premature cessation or abandonment of operations.  Calculate a minimum six month direct cost estimate which includes power, supplies, equipment, labor and maintenance. ","4.  Fluid management should be calculated only when mineral processing activities are involved.  Fluid management represents the costs of maintaining proper fluid management to prevent overflow of solution ponds through premature cessation or abandonment of operations.  Calculate a minimum six month direct cost estimate which includes power, supplies, equipment, labor and maintenance. ","4.  Fluid management should be calculated only when mineral processing activities are involved.  Fluid management represents the costs of maintaining proper fluid management to prevent overflow of solution ponds through premature cessation or abandonment of operations.  Calculate a minimum six month direct cost estimate which includes power, supplies, equipment, labor and maintenance. ","4.  Fluid management should be calculated only when mineral processing activities are involved.  Fluid management represents the costs of maintaining proper fluid management to prevent overflow of solution ponds through premature cessation or abandonment of operations.  Calculate a minimum six month direct cost estimate which includes power, supplies, equipment, labor and maintenance. ","4.  Fluid management should be calculated only when mineral processing activities are involved.  Fluid management represents the costs of maintaining proper fluid management to prevent overflow of solution ponds through premature cessation or abandonment of operations.  Calculate a minimum six month direct cost estimate which includes power, supplies, equipment, labor and maintenance. ","4.  Fluid management should be calculated only when mineral processing activities are involved.  Fluid management represents the costs of maintaining proper fluid management to prevent overflow of solution ponds through premature cessation or abandonment of operations.  Calculate a minimum six month direct cost estimate which includes power, supplies, equipment, labor and maintenance. ",null,null,null,null,null,null,null,null,{"$f":"BP144+BP145","v":1058186.0625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.  Handling of hazardous materials includes the cost of decontaminating, neutralizing, disposing, treating and/or isolating all hazardous materials used, produced, or stored on the site.","5.  Handling of hazardous materials includes the cost of decontaminating, neutralizing, disposing, treating and/or isolating all hazardous materials used, produced, or stored on the site.","5.  Handling of hazardous materials includes the cost of decontaminating, neutralizing, disposing, treating and/or isolating all hazardous materials used, produced, or stored on the site.","5.  Handling of hazardous materials includes the cost of decontaminating, neutralizing, disposing, treating and/or isolating all hazardous materials used, produced, or stored on the site.","5.  Handling of hazardous materials includes the cost of decontaminating, neutralizing, disposing, treating and/or isolating all hazardous materials used, produced, or stored on the site.","5.  Handling of hazardous materials includes the cost of decontaminating, neutralizing, disposing, treating and/or isolating all hazardous materials used, produced, or stored on the site.",null,null,null,null,"Source: NDEP"]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB142,\"\")","v":"RECLAMATION COST ESTIMATION SUMMARY SHEET FOOTNOTES"},null,{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BC142,\"\")","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6.  Any mitigation measures required in the Plan of Operations must be included in the reclamation cost estimate.  Mitigation may include measures to avoid, minimize, rectify and reduce or eliminate the impact, or compensate for the impact.","6.  Any mitigation measures required in the Plan of Operations must be included in the reclamation cost estimate.  Mitigation may include measures to avoid, minimize, rectify and reduce or eliminate the impact, or compensate for the impact.","6.  Any mitigation measures required in the Plan of Operations must be included in the reclamation cost estimate.  Mitigation may include measures to avoid, minimize, rectify and reduce or eliminate the impact, or compensate for the impact.","6.  Any mitigation measures required in the Plan of Operations must be included in the reclamation cost estimate.  Mitigation may include measures to avoid, minimize, rectify and reduce or eliminate the impact, or compensate for the impact.","6.  Any mitigation measures required in the Plan of Operations must be included in the reclamation cost estimate.  Mitigation may include measures to avoid, minimize, rectify and reduce or eliminate the impact, or compensate for the impact.","6.  Any mitigation measures required in the Plan of Operations must be included in the reclamation cost estimate.  Mitigation may include measures to avoid, minimize, rectify and reduce or eliminate the impact, or compensate for the impact.",null,null,null,null,"Staff Engineer III, RPE - $89,000"]
[{"$f":"IF(BB143=\"\",\"\",BB143)","v":"1.  Federal construction contracts require Davis-Bacon wage rates for contracts over $2,000.  Wage rate estimates may include base pay, payroll loading, overhead and profit.  To avoid double counting of any of the identified administrative costs the operator must itemize the components of their labor cost estimates or provide BLM with a signed statement, under penalty of USC 1001, that identifies what specific administrative costs are included in the quoted hourly rate. "},null,"1.  Federal construction contracts require Davis-Bacon wage rates for contracts over $2,000.  Wage rate estimates may include base pay, payroll loading, overhead and profit.  To avoid double counting of any of the identified administrative costs the operator must itemize the components of their labor cost estimates or provide BLM with a signed statement, under penalty of USC 1001, that identifies what specific administrative costs are included in the quoted hourly rate. ","1.  Federal construction contracts require Davis-Bacon wage rates for contracts over $2,000.  Wage rate estimates may include base pay, payroll loading, overhead and profit.  To avoid double counting of any of the identified administrative costs the operator must itemize the components of their labor cost estimates or provide BLM with a signed statement, under penalty of USC 1001, that identifies what specific administrative costs are included in the quoted hourly rate. ","1.  Federal construction contracts require Davis-Bacon wage rates for contracts over $2,000.  Wage rate estimates may include base pay, payroll loading, overhead and profit.  To avoid double counting of any of the identified administrative costs the operator must itemize the components of their labor cost estimates or provide BLM with a signed statement, under penalty of USC 1001, that identifies what specific administrative costs are included in the quoted hourly rate. ","1.  Federal construction contracts require Davis-Bacon wage rates for contracts over $2,000.  Wage rate estimates may include base pay, payroll loading, overhead and profit.  To avoid double counting of any of the identified administrative costs the operator must itemize the components of their labor cost estimates or provide BLM with a signed statement, under penalty of USC 1001, that identifies what specific administrative costs are included in the quoted hourly rate. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7.  Engineering, design and construction (ED&C) plans are often necessary to provide details on the reclamation needed to contract for the required work.  To estimate the cost to develop an ED&C plan use 4-8% of the O&M cost.  Calculate the ED&C cost as a percentage of the O&M cost as follows: up to and including $1 million, use 8%; over $1 million to $25 million, use 6%; and over $25 million, use 4%.  Inclusion of a line item for the development of an ED&C plan may not be necessary for small operations, such as notice-level exploration.  With small, uncomplicated reclamation efforts contracting may be able to proceed without developing an ED&C plan. [ED&C is automatically eliminated if \"Notice\" is selected on the Property Information Sheet]","7.  Engineering, design and construction (ED&C) plans are often necessary to provide details on the reclamation needed to contract for the required work.  To estimate the cost to develop an ED&C plan use 4-8% of the O&M cost.  Calculate the ED&C cost as a percentage of the O&M cost as follows: up to and including $1 million, use 8%; over $1 million to $25 million, use 6%; and over $25 million, use 4%.  Inclusion of a line item for the development of an ED&C plan may not be necessary for small operations, such as notice-level exploration.  With small, uncomplicated reclamation efforts contracting may be able to proceed without developing an ED&C plan. [ED&C is automatically eliminated if \"Notice\" is selected on the Property Information Sheet]","7.  Engineering, design and construction (ED&C) plans are often necessary to provide details on the reclamation needed to contract for the required work.  To estimate the cost to develop an ED&C plan use 4-8% of the O&M cost.  Calculate the ED&C cost as a percentage of the O&M cost as follows: up to and including $1 million, use 8%; over $1 million to $25 million, use 6%; and over $25 million, use 4%.  Inclusion of a line item for the development of an ED&C plan may not be necessary for small operations, such as notice-level exploration.  With small, uncomplicated reclamation efforts contracting may be able to proceed without developing an ED&C plan. [ED&C is automatically eliminated if \"Notice\" is selected on the Property Information Sheet]","7.  Engineering, design and construction (ED&C) plans are often necessary to provide details on the reclamation needed to contract for the required work.  To estimate the cost to develop an ED&C plan use 4-8% of the O&M cost.  Calculate the ED&C cost as a percentage of the O&M cost as follows: up to and including $1 million, use 8%; over $1 million to $25 million, use 6%; and over $25 million, use 4%.  Inclusion of a line item for the development of an ED&C plan may not be necessary for small operations, such as notice-level exploration.  With small, uncomplicated reclamation efforts contracting may be able to proceed without developing an ED&C plan. [ED&C is automatically eliminated if \"Notice\" is selected on the Property Information Sheet]","7.  Engineering, design and construction (ED&C) plans are often necessary to provide details on the reclamation needed to contract for the required work.  To estimate the cost to develop an ED&C plan use 4-8% of the O&M cost.  Calculate the ED&C cost as a percentage of the O&M cost as follows: up to and including $1 million, use 8%; over $1 million to $25 million, use 6%; and over $25 million, use 4%.  Inclusion of a line item for the development of an ED&C plan may not be necessary for small operations, such as notice-level exploration.  With small, uncomplicated reclamation efforts contracting may be able to proceed without developing an ED&C plan. [ED&C is automatically eliminated if \"Notice\" is selected on the Property Information Sheet]","7.  Engineering, design and construction (ED&C) plans are often necessary to provide details on the reclamation needed to contract for the required work.  To estimate the cost to develop an ED&C plan use 4-8% of the O&M cost.  Calculate the ED&C cost as a percentage of the O&M cost as follows: up to and including $1 million, use 8%; over $1 million to $25 million, use 6%; and over $25 million, use 4%.  Inclusion of a line item for the development of an ED&C plan may not be necessary for small operations, such as notice-level exploration.  With small, uncomplicated reclamation efforts contracting may be able to proceed without developing an ED&C plan. [ED&C is automatically eliminated if \"Notice\" is selected on the Property Information Sheet]",null,null,null,null,"Environmental Scientist III - $75,000"]
[{"$f":"IF(BB144=\"\",\"\",BB144)","v":"2.  The reclamation cost estimate must include the estimated plugging cost of at least one drill hole for each active drill rig in the project area.  Where the submitted Notice or approved Plan of Operations calls for drill holes to be plugged, but doesn’t specifically require the drill holes be plugged before the drill rig has been moved from the drill pad, the reclamation cost estimate must include the plugging cost for those drill holes.  For all drill holes and wells scheduled to be left open, the estimated plugging cost must be included in the reclamation cost estimate.  Where the approved Plan of Operations proposes immediate mining through an area where the drilling is to occur, and the cost of the post-mining reclamation is included in the reclamation cost estimate, the cost estimate does not need to include the plugging costs for those drill holes."},null,{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BC144,\"\")","v":"2.  The reclamation cost estimate must include the estimated plugging cost of at least one drill hole for each active drill rig in the project area.  Where the submitted Notice or approved Plan of Operations calls for drill holes to be plugged, but doesn’t specifically require the drill holes be plugged before the drill rig has been moved from the drill pad, the reclamation cost estimate must include the plugging cost for those drill holes.  For all drill holes and wells scheduled to be left open, the estimated plugging cost must be included in the reclamation cost estimate.  Where the approved Plan of Operations proposes immediate mining through an area where the drilling is to occur, and the cost of the post-mining reclamation is included in the reclamation cost estimate, the cost estimate does not need to include the plugging costs for those drill holes."},{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BD144,\"\")","v":"2.  The reclamation cost estimate must include the estimated plugging cost of at least one drill hole for each active drill rig in the project area.  Where the submitted Notice or approved Plan of Operations calls for drill holes to be plugged, but doesn’t specifically require the drill holes be plugged before the drill rig has been moved from the drill pad, the reclamation cost estimate must include the plugging cost for those drill holes.  For all drill holes and wells scheduled to be left open, the estimated plugging cost must be included in the reclamation cost estimate.  Where the approved Plan of Operations proposes immediate mining through an area where the drilling is to occur, and the cost of the post-mining reclamation is included in the reclamation cost estimate, the cost estimate does not need to include the plugging costs for those drill holes."},{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BE144,\"\")","v":"2.  The reclamation cost estimate must include the estimated plugging cost of at least one drill hole for each active drill rig in the project area.  Where the submitted Notice or approved Plan of Operations calls for drill holes to be plugged, but doesn’t specifically require the drill holes be plugged before the drill rig has been moved from the drill pad, the reclamation cost estimate must include the plugging cost for those drill holes.  For all drill holes and wells scheduled to be left open, the estimated plugging cost must be included in the reclamation cost estimate.  Where the approved Plan of Operations proposes immediate mining through an area where the drilling is to occur, and the cost of the post-mining reclamation is included in the reclamation cost estimate, the cost estimate does not need to include the plugging costs for those drill holes."},{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BF144,\"\")","v":"2.  The reclamation cost estimate must include the estimated plugging cost of at least one drill hole for each active drill rig in the project area.  Where the submitted Notice or approved Plan of Operations calls for drill holes to be plugged, but doesn’t specifically require the drill holes be plugged before the drill rig has been moved from the drill pad, the reclamation cost estimate must include the plugging cost for those drill holes.  For all drill holes and wells scheduled to be left open, the estimated plugging cost must be included in the reclamation cost estimate.  Where the approved Plan of Operations proposes immediate mining through an area where the drilling is to occur, and the cost of the post-mining reclamation is included in the reclamation cost estimate, the cost estimate does not need to include the plugging costs for those drill holes."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8.  A contingency cost is included in the reclamation cost estimation to cover unforeseen cost elements.  Calculate the contingency cost as a percentage of the O&M cost as follows: up to and including $500,000, use 10%; over $500,000 to $5 million, use 8%; over $5 million to $50 million, use 6%; and greater than $50 million, use 4%.  As with the ED&C cost, inclusion of a contingency cost may not be necessary for small operations, such as notice-level exploration.  ","8.  A contingency cost is included in the reclamation cost estimation to cover unforeseen cost elements.  Calculate the contingency cost as a percentage of the O&M cost as follows: up to and including $500,000, use 10%; over $500,000 to $5 million, use 8%; over $5 million to $50 million, use 6%; and greater than $50 million, use 4%.  As with the ED&C cost, inclusion of a contingency cost may not be necessary for small operations, such as notice-level exploration.  ","8.  A contingency cost is included in the reclamation cost estimation to cover unforeseen cost elements.  Calculate the contingency cost as a percentage of the O&M cost as follows: up to and including $500,000, use 10%; over $500,000 to $5 million, use 8%; over $5 million to $50 million, use 6%; and greater than $50 million, use 4%.  As with the ED&C cost, inclusion of a contingency cost may not be necessary for small operations, such as notice-level exploration.  ","8.  A contingency cost is included in the reclamation cost estimation to cover unforeseen cost elements.  Calculate the contingency cost as a percentage of the O&M cost as follows: up to and including $500,000, use 10%; over $500,000 to $5 million, use 8%; over $5 million to $50 million, use 6%; and greater than $50 million, use 4%.  As with the ED&C cost, inclusion of a contingency cost may not be necessary for small operations, such as notice-level exploration.  ","8.  A contingency cost is included in the reclamation cost estimation to cover unforeseen cost elements.  Calculate the contingency cost as a percentage of the O&M cost as follows: up to and including $500,000, use 10%; over $500,000 to $5 million, use 8%; over $5 million to $50 million, use 6%; and greater than $50 million, use 4%.  As with the ED&C cost, inclusion of a contingency cost may not be necessary for small operations, such as notice-level exploration.  ","8.  A contingency cost is included in the reclamation cost estimation to cover unforeseen cost elements.  Calculate the contingency cost as a percentage of the O&M cost as follows: up to and including $500,000, use 10%; over $500,000 to $5 million, use 8%; over $5 million to $50 million, use 6%; and greater than $50 million, use 4%.  As with the ED&C cost, inclusion of a contingency cost may not be necessary for small operations, such as notice-level exploration.  ",null,null,null,null,"Supervisor IV, RPE - $96,000"]
["3.  Miscellaneous items should be itemized on accompanying worksheets.",null,"3.  Miscellaneous items should be itemized on accompanying worksheets.","3.  Miscellaneous items should be itemized on accompanying worksheets.","3.  Miscellaneous items should be itemized on accompanying worksheets.","3.  Miscellaneous items should be itemized on accompanying worksheets.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9.  Insurance premiums are calculated at 1.5% of the total labor costs.  Enter the premium amount if liability insurance is not included in the itemized unit costs.","9.  Insurance premiums are calculated at 1.5% of the total labor costs.  Enter the premium amount if liability insurance is not included in the itemized unit costs.","9.  Insurance premiums are calculated at 1.5% of the total labor costs.  Enter the premium amount if liability insurance is not included in the itemized unit costs.","9.  Insurance premiums are calculated at 1.5% of the total labor costs.  Enter the premium amount if liability insurance is not included in the itemized unit costs.","9.  Insurance premiums are calculated at 1.5% of the total labor costs.  Enter the premium amount if liability insurance is not included in the itemized unit costs.","9.  Insurance premiums are calculated at 1.5% of the total labor costs.  Enter the premium amount if liability insurance is not included in the itemized unit costs.",null,null,null,null,"Environmental Scientist IV (Supervisor) - $85,000"]
["4.  Fluid management should be calculated only when mineral processing activities are involved.  Fluid management represents the costs of maintaining proper fluid management to prevent overflow of solution ponds through premature cessation or abandonment of operations.  Calculate a minimum six month direct cost estimate which includes power, supplies, equipment, labor and maintenance. ",null,"4.  Fluid management should be calculated only when mineral processing activities are involved.  Fluid management represents the costs of maintaining proper fluid management to prevent overflow of solution ponds through premature cessation or abandonment of operations.  Calculate a minimum six month direct cost estimate which includes power, supplies, equipment, labor and maintenance. ","4.  Fluid management should be calculated only when mineral processing activities are involved.  Fluid management represents the costs of maintaining proper fluid management to prevent overflow of solution ponds through premature cessation or abandonment of operations.  Calculate a minimum six month direct cost estimate which includes power, supplies, equipment, labor and maintenance. ","4.  Fluid management should be calculated only when mineral processing activities are involved.  Fluid management represents the costs of maintaining proper fluid management to prevent overflow of solution ponds through premature cessation or abandonment of operations.  Calculate a minimum six month direct cost estimate which includes power, supplies, equipment, labor and maintenance. ","4.  Fluid management should be calculated only when mineral processing activities are involved.  Fluid management represents the costs of maintaining proper fluid management to prevent overflow of solution ponds through premature cessation or abandonment of operations.  Calculate a minimum six month direct cost estimate which includes power, supplies, equipment, labor and maintenance. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10.  Federal construction contracts exceeding $100,000 require both a performance and a payment bond (Miller Act, 40 USC 270et seq.).  Each bond premium is figured at 1.5% of the O&M cost.  Enter the sum of both premium costs on this line. ","10.  Federal construction contracts exceeding $100,000 require both a performance and a payment bond (Miller Act, 40 USC 270et seq.).  Each bond premium is figured at 1.5% of the O&M cost.  Enter the sum of both premium costs on this line. ","10.  Federal construction contracts exceeding $100,000 require both a performance and a payment bond (Miller Act, 40 USC 270et seq.).  Each bond premium is figured at 1.5% of the O&M cost.  Enter the sum of both premium costs on this line. ","10.  Federal construction contracts exceeding $100,000 require both a performance and a payment bond (Miller Act, 40 USC 270et seq.).  Each bond premium is figured at 1.5% of the O&M cost.  Enter the sum of both premium costs on this line. ","10.  Federal construction contracts exceeding $100,000 require both a performance and a payment bond (Miller Act, 40 USC 270et seq.).  Each bond premium is figured at 1.5% of the O&M cost.  Enter the sum of both premium costs on this line. ","10.  Federal construction contracts exceeding $100,000 require both a performance and a payment bond (Miller Act, 40 USC 270et seq.).  Each bond premium is figured at 1.5% of the O&M cost.  Enter the sum of both premium costs on this line. ",null,null,null,null,"Bureau Chief - $105,000"]
["5.  Handling of hazardous materials includes the cost of decontaminating, neutralizing, disposing, treating and/or isolating all hazardous materials used, produced, or stored on the site.",null,"5.  Handling of hazardous materials includes the cost of decontaminating, neutralizing, disposing, treating and/or isolating all hazardous materials used, produced, or stored on the site.","5.  Handling of hazardous materials includes the cost of decontaminating, neutralizing, disposing, treating and/or isolating all hazardous materials used, produced, or stored on the site.","5.  Handling of hazardous materials includes the cost of decontaminating, neutralizing, disposing, treating and/or isolating all hazardous materials used, produced, or stored on the site.","5.  Handling of hazardous materials includes the cost of decontaminating, neutralizing, disposing, treating and/or isolating all hazardous materials used, produced, or stored on the site.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11.  For Federal construction contracts, use 10% of estimated O&M cost for the contractor’s profit.","11.  For Federal construction contracts, use 10% of estimated O&M cost for the contractor’s profit.","11.  For Federal construction contracts, use 10% of estimated O&M cost for the contractor’s profit.","11.  For Federal construction contracts, use 10% of estimated O&M cost for the contractor’s profit.","11.  For Federal construction contracts, use 10% of estimated O&M cost for the contractor’s profit.","11.  For Federal construction contracts, use 10% of estimated O&M cost for the contractor’s profit.",null,null,null,null,"Deputy Administrator - $112,000"]
["6.  Any mitigation measures required in the Plan of Operations must be included in the reclamation cost estimate.  Mitigation may include measures to avoid, minimize, rectify and reduce or eliminate the impact, or compensate for the impact.",null,"6.  Any mitigation measures required in the Plan of Operations must be included in the reclamation cost estimate.  Mitigation may include measures to avoid, minimize, rectify and reduce or eliminate the impact, or compensate for the impact.","6.  Any mitigation measures required in the Plan of Operations must be included in the reclamation cost estimate.  Mitigation may include measures to avoid, minimize, rectify and reduce or eliminate the impact, or compensate for the impact.","6.  Any mitigation measures required in the Plan of Operations must be included in the reclamation cost estimate.  Mitigation may include measures to avoid, minimize, rectify and reduce or eliminate the impact, or compensate for the impact.","6.  Any mitigation measures required in the Plan of Operations must be included in the reclamation cost estimate.  Mitigation may include measures to avoid, minimize, rectify and reduce or eliminate the impact, or compensate for the impact.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12.  To estimate the contract administration cost, use 6 to 10% of the operational and maintenance (O&M) cost.  Calculate the contract administration cost as a percentage of the O&M cost as follows: up to and including $1 million, use 10%; over $1 million to $25 million, use 8%; and greater than $25 million use 6%.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       ","12.  To estimate the contract administration cost, use 6 to 10% of the operational and maintenance (O&M) cost.  Calculate the contract administration cost as a percentage of the O&M cost as follows: up to and including $1 million, use 10%; over $1 million to $25 million, use 8%; and greater than $25 million use 6%.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       ","12.  To estimate the contract administration cost, use 6 to 10% of the operational and maintenance (O&M) cost.  Calculate the contract administration cost as a percentage of the O&M cost as follows: up to and including $1 million, use 10%; over $1 million to $25 million, use 8%; and greater than $25 million use 6%.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       ","12.  To estimate the contract administration cost, use 6 to 10% of the operational and maintenance (O&M) cost.  Calculate the contract administration cost as a percentage of the O&M cost as follows: up to and including $1 million, use 10%; over $1 million to $25 million, use 8%; and greater than $25 million use 6%.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       ","12.  To estimate the contract administration cost, use 6 to 10% of the operational and maintenance (O&M) cost.  Calculate the contract administration cost as a percentage of the O&M cost as follows: up to and including $1 million, use 10%; over $1 million to $25 million, use 8%; and greater than $25 million use 6%.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       ","12.  To estimate the contract administration cost, use 6 to 10% of the operational and maintenance (O&M) cost.  Calculate the contract administration cost as a percentage of the O&M cost as follows: up to and including $1 million, use 10%; over $1 million to $25 million, use 8%; and greater than $25 million use 6%.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       "]
["7.  Engineering, design and construction (ED&C) plans are often necessary to provide details on the reclamation needed to contract for the required work.  To estimate the cost to develop an ED&C plan use 4-8% of the O&M cost.  Calculate the ED&C cost as a percentage of the O&M cost as follows: up to and including $1 million, use 8%; over $1 million to $25 million, use 6%; and over $25 million, use 4%.  Inclusion of a line item for the development of an ED&C plan may not be necessary for small operations, such as notice-level exploration.  With small, uncomplicated reclamation efforts contracting may be able to proceed without developing an ED&C plan. [ED&C is automatically eliminated if \"Notice\" is selected on the Property Information Sheet]",null,"7.  Engineering, design and construction (ED&C) plans are often necessary to provide details on the reclamation needed to contract for the required work.  To estimate the cost to develop an ED&C plan use 4-8% of the O&M cost.  Calculate the ED&C cost as a percentage of the O&M cost as follows: up to and including $1 million, use 8%; over $1 million to $25 million, use 6%; and over $25 million, use 4%.  Inclusion of a line item for the development of an ED&C plan may not be necessary for small operations, such as notice-level exploration.  With small, uncomplicated reclamation efforts contracting may be able to proceed without developing an ED&C plan. [ED&C is automatically eliminated if \"Notice\" is selected on the Property Information Sheet]","7.  Engineering, design and construction (ED&C) plans are often necessary to provide details on the reclamation needed to contract for the required work.  To estimate the cost to develop an ED&C plan use 4-8% of the O&M cost.  Calculate the ED&C cost as a percentage of the O&M cost as follows: up to and including $1 million, use 8%; over $1 million to $25 million, use 6%; and over $25 million, use 4%.  Inclusion of a line item for the development of an ED&C plan may not be necessary for small operations, such as notice-level exploration.  With small, uncomplicated reclamation efforts contracting may be able to proceed without developing an ED&C plan. [ED&C is automatically eliminated if \"Notice\" is selected on the Property Information Sheet]","7.  Engineering, design and construction (ED&C) plans are often necessary to provide details on the reclamation needed to contract for the required work.  To estimate the cost to develop an ED&C plan use 4-8% of the O&M cost.  Calculate the ED&C cost as a percentage of the O&M cost as follows: up to and including $1 million, use 8%; over $1 million to $25 million, use 6%; and over $25 million, use 4%.  Inclusion of a line item for the development of an ED&C plan may not be necessary for small operations, such as notice-level exploration.  With small, uncomplicated reclamation efforts contracting may be able to proceed without developing an ED&C plan. [ED&C is automatically eliminated if \"Notice\" is selected on the Property Information Sheet]","7.  Engineering, design and construction (ED&C) plans are often necessary to provide details on the reclamation needed to contract for the required work.  To estimate the cost to develop an ED&C plan use 4-8% of the O&M cost.  Calculate the ED&C cost as a percentage of the O&M cost as follows: up to and including $1 million, use 8%; over $1 million to $25 million, use 6%; and over $25 million, use 4%.  Inclusion of a line item for the development of an ED&C plan may not be necessary for small operations, such as notice-level exploration.  With small, uncomplicated reclamation efforts contracting may be able to proceed without developing an ED&C plan. [ED&C is automatically eliminated if \"Notice\" is selected on the Property Information Sheet]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13.  Government indirect cost rate is 21% of the contract administration costs.","13.  Government indirect cost rate is 21% of the contract administration costs.","13.  Government indirect cost rate is 21% of the contract administration costs.","13.  Government indirect cost rate is 21% of the contract administration costs.","13.  Government indirect cost rate is 21% of the contract administration costs.","13.  Government indirect cost rate is 21% of the contract administration costs."]
["8.  A contingency cost is included in the reclamation cost estimation to cover unforeseen cost elements.  Calculate the contingency cost as a percentage of the O&M cost as follows: up to and including $500,000, use 10%; over $500,000 to $5 million, use 8%; over $5 million to $50 million, use 6%; and greater than $50 million, use 4%.  As with the ED&C cost, inclusion of a contingency cost may not be necessary for small operations, such as notice-level exploration.  ",null,"8.  A contingency cost is included in the reclamation cost estimation to cover unforeseen cost elements.  Calculate the contingency cost as a percentage of the O&M cost as follows: up to and including $500,000, use 10%; over $500,000 to $5 million, use 8%; over $5 million to $50 million, use 6%; and greater than $50 million, use 4%.  As with the ED&C cost, inclusion of a contingency cost may not be necessary for small operations, such as notice-level exploration.  ","8.  A contingency cost is included in the reclamation cost estimation to cover unforeseen cost elements.  Calculate the contingency cost as a percentage of the O&M cost as follows: up to and including $500,000, use 10%; over $500,000 to $5 million, use 8%; over $5 million to $50 million, use 6%; and greater than $50 million, use 4%.  As with the ED&C cost, inclusion of a contingency cost may not be necessary for small operations, such as notice-level exploration.  ","8.  A contingency cost is included in the reclamation cost estimation to cover unforeseen cost elements.  Calculate the contingency cost as a percentage of the O&M cost as follows: up to and including $500,000, use 10%; over $500,000 to $5 million, use 8%; over $5 million to $50 million, use 6%; and greater than $50 million, use 4%.  As with the ED&C cost, inclusion of a contingency cost may not be necessary for small operations, such as notice-level exploration.  ","8.  A contingency cost is included in the reclamation cost estimation to cover unforeseen cost elements.  Calculate the contingency cost as a percentage of the O&M cost as follows: up to and including $500,000, use 10%; over $500,000 to $5 million, use 8%; over $5 million to $50 million, use 6%; and greater than $50 million, use 4%.  As with the ED&C cost, inclusion of a contingency cost may not be necessary for small operations, such as notice-level exploration.  "]
["9.  Insurance premiums are calculated at 1.5% of the total labor costs.  Enter the premium amount if liability insurance is not included in the itemized unit costs.",null,"9.  Insurance premiums are calculated at 1.5% of the total labor costs.  Enter the premium amount if liability insurance is not included in the itemized unit costs.","9.  Insurance premiums are calculated at 1.5% of the total labor costs.  Enter the premium amount if liability insurance is not included in the itemized unit costs.","9.  Insurance premiums are calculated at 1.5% of the total labor costs.  Enter the premium amount if liability insurance is not included in the itemized unit costs.","9.  Insurance premiums are calculated at 1.5% of the total labor costs.  Enter the premium amount if liability insurance is not included in the itemized unit costs."]
["10.  Federal construction contracts exceeding $100,000 require both a performance and a payment bond (Miller Act, 40 USC 270et seq.).  Each bond premium is figured at 1.5% of the O&M cost.  Enter the sum of both premium costs on this line. ",null,"10.  Federal construction contracts exceeding $100,000 require both a performance and a payment bond (Miller Act, 40 USC 270et seq.).  Each bond premium is figured at 1.5% of the O&M cost.  Enter the sum of both premium costs on this line. ","10.  Federal construction contracts exceeding $100,000 require both a performance and a payment bond (Miller Act, 40 USC 270et seq.).  Each bond premium is figured at 1.5% of the O&M cost.  Enter the sum of both premium costs on this line. ","10.  Federal construction contracts exceeding $100,000 require both a performance and a payment bond (Miller Act, 40 USC 270et seq.).  Each bond premium is figured at 1.5% of the O&M cost.  Enter the sum of both premium costs on this line. ","10.  Federal construction contracts exceeding $100,000 require both a performance and a payment bond (Miller Act, 40 USC 270et seq.).  Each bond premium is figured at 1.5% of the O&M cost.  Enter the sum of both premium costs on this line. "]
["11.  For Federal construction contracts, use 10% of estimated O&M cost for the contractor’s profit.",null,"11.  For Federal construction contracts, use 10% of estimated O&M cost for the contractor’s profit.","11.  For Federal construction contracts, use 10% of estimated O&M cost for the contractor’s profit.","11.  For Federal construction contracts, use 10% of estimated O&M cost for the contractor’s profit.","11.  For Federal construction contracts, use 10% of estimated O&M cost for the contractor’s profit."]
["12.  To estimate the contract administration cost, use 6 to 10% of the operational and maintenance (O&M) cost.  Calculate the contract administration cost as a percentage of the O&M cost as follows: up to and including $1 million, use 10%; over $1 million to $25 million, use 8%; and greater than $25 million use 6%.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       ",null,"12.  To estimate the contract administration cost, use 6 to 10% of the operational and maintenance (O&M) cost.  Calculate the contract administration cost as a percentage of the O&M cost as follows: up to and including $1 million, use 10%; over $1 million to $25 million, use 8%; and greater than $25 million use 6%.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       ","12.  To estimate the contract administration cost, use 6 to 10% of the operational and maintenance (O&M) cost.  Calculate the contract administration cost as a percentage of the O&M cost as follows: up to and including $1 million, use 10%; over $1 million to $25 million, use 8%; and greater than $25 million use 6%.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       ","12.  To estimate the contract administration cost, use 6 to 10% of the operational and maintenance (O&M) cost.  Calculate the contract administration cost as a percentage of the O&M cost as follows: up to and including $1 million, use 10%; over $1 million to $25 million, use 8%; and greater than $25 million use 6%.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       ","12.  To estimate the contract administration cost, use 6 to 10% of the operational and maintenance (O&M) cost.  Calculate the contract administration cost as a percentage of the O&M cost as follows: up to and including $1 million, use 10%; over $1 million to $25 million, use 8%; and greater than $25 million use 6%.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       "]
["13.  Government indirect cost rate is 21% of the contract administration costs.",null,"13.  Government indirect cost rate is 21% of the contract administration costs.","13.  Government indirect cost rate is 21% of the contract administration costs.","13.  Government indirect cost rate is 21% of the contract administration costs.","13.  Government indirect cost rate is 21% of the contract administration costs."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M185=\"None required\",\"\",IF(ISBLANK(D27),\"\",IF(I55=\"optimize\",FH185,I55)))","v":""}]

{"sheet":"Cost Schedule","index":5,"n_rows":154,"n_cols":136,"rows_kept":154,"cut":false,"hidden":true,"merged":[[17,5,18,5],[10,4,10,6],[10,9,10,12],[11,4,11,6],[11,9,11,12],[12,4,12,6],[12,9,12,12],[13,9,13,12],[14,4,14,6],[14,17,14,21],[15,4,15,6],[15,9,15,12],[113,1,113,3],[37,2,37,3],[41,2,41,3],[42,1,42,3],[62,2,62,3],[63,1,63,3],[82,2,82,3],[83,1,83,3],[98,2,98,3],[99,1,99,3],[105,1,105,3],[112,2,112,3],[17,1,17,4],[149,2,149,4],[120,2,120,3],[121,1,121,3],[137,1,137,3],[139,1,139,3],[141,2,141,4],[142,2,142,4],[143,2,143,4],[144,2,144,4],[146,2,146,4],[147,2,147,4],[148,2,148,4]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
[null,null,"Cost Schedule and Financial Analysis"]
[]
[null,"Budget Year:",2011,null,"Inflation Rate (r) (%):",null,null,null,null,"Engineering, Design and Construction Plan (%)",null,null,null,{"$f":"IF('Cost Summary'!$G$114<='Cost Summary'!$C$135,'Cost Summary'!$C$136,IF('Cost Summary'!$G$114<='Cost Summary'!$D$135,'Cost Summary'!$D$136,'Cost Summary'!$F$136))","v":0.08}]
[null,"First Year of Operation",2009,null,"Market Risk (MR)(%):",null,null,null,null,"Contingency (%)",null,null,null,{"$f":"IF('Cost Summary'!$G$114<='Cost Summary'!$C$138,'Cost Summary'!$C$139,IF('Cost Summary'!$G$114<='Cost Summary'!$D$138,'Cost Summary'!$D$139,IF('Cost Summary'!$G$114<='Cost Summary'!$E$138,'Cost Summary'!$E$139,'Cost Summary'!$F$139)))","v":0.1}]
[null,"Operating Period",null,"years","Discount Rate (i)(%):",null,null,null,null,"Contractor OH and Profit (CP)(%):",null,null,null,{"$f":"'Cost Summary'!$C$142","v":0.1}]
[null,"Closure Year 1:",2016,null,null,null,null,null,null,"Contract Administration (%)",null,null,null,{"$f":"IF('Cost Summary'!$G$114<='Cost Summary'!$C$144,'Cost Summary'!$C$145,IF('Cost Summary'!$G$114<='Cost Summary'!$D$144,'Cost Summary'!$D$145,'Cost Summary'!$F$145))","v":0.1}]
[null,"Closure Period:",1,"years","Closure Period:"]
[null,"Post Closure Period",5,"years","Post Closure Period:",null,null,null,null,"Show how many years in schedule (10 to 100)",null,null,null,null,null,"<<< Set years and click \"Set Years\" button",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule years to show:",null,null,"10",10,"SchedulePeriodText"]
[]
[null,"Term (t)(years):",null,null,null,"Total From Cost Summary",0,{"$f":"G18+1","v":1},{"$f":"H18+1","v":2},3,{"$f":"J18+1","v":4},{"$f":"K18+1","v":5},6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"X18+1","v":18},19,20,21,22,23,24,25,26,27,28,{"$f":"AI18+1","v":29},{"$f":"AJ18+1","v":30},{"$f":"AK18+1","v":31},{"$f":"AL18+1","v":32},{"$f":"AM18+1","v":33},{"$f":"AN18+1","v":34},{"$f":"AO18+1","v":35},{"$f":"AP18+1","v":36},{"$f":"AQ18+1","v":37},{"$f":"AR18+1","v":38},{"$f":"AS18+1","v":39},{"$f":"AT18+1","v":40},{"$f":"AU18+1","v":41},{"$f":"AV18+1","v":42},{"$f":"AW18+1","v":43},{"$f":"AX18+1","v":44},{"$f":"AY18+1","v":45},{"$f":"AZ18+1","v":46},{"$f":"BA18+1","v":47},{"$f":"BB18+1","v":48},{"$f":"BC18+1","v":49},{"$f":"BD18+1","v":50},{"$f":"BE18+1","v":51},{"$f":"BF18+1","v":52},{"$f":"BG18+1","v":53},{"$f":"BH18+1","v":54},{"$f":"BI18+1","v":55},{"$f":"BJ18+1","v":56},{"$f":"BK18+1","v":57},{"$f":"BL18+1","v":58},{"$f":"BM18+1","v":59},{"$f":"BN18+1","v":60},{"$f":"BO18+1","v":61},{"$f":"BP18+1","v":62},{"$f":"BQ18+1","v":63},{"$f":"BR18+1","v":64},{"$f":"BS18+1","v":65},{"$f":"BT18+1","v":66},{"$f":"BU18+1","v":67},{"$f":"BV18+1","v":68},{"$f":"BW18+1","v":69},{"$f":"BX18+1","v":70},{"$f":"BY18+1","v":71},{"$f":"BZ18+1","v":72},{"$f":"CA18+1","v":73},{"$f":"CB18+1","v":74},{"$f":"CC18+1","v":75},{"$f":"CD18+1","v":76},{"$f":"CE18+1","v":77},{"$f":"CF18+1","v":78},{"$f":"CG18+1","v":79},{"$f":"CH18+1","v":80},{"$f":"CI18+1","v":81},{"$f":"CJ18+1","v":82},{"$f":"CK18+1","v":83},{"$f":"CL18+1","v":84},{"$f":"CM18+1","v":85},{"$f":"CN18+1","v":86},{"$f":"CO18+1","v":87},{"$f":"CP18+1","v":88},{"$f":"CQ18+1","v":89},{"$f":"CR18+1","v":90},{"$f":"CS18+1","v":91},{"$f":"CT18+1","v":92},{"$f":"CU18+1","v":93},{"$f":"CV18+1","v":94},{"$f":"CW18+1","v":95},{"$f":"CX18+1","v":96},{"$f":"CY18+1","v":97},{"$f":"CZ18+1","v":98},{"$f":"DA18+1","v":99},{"$f":"DB18+1","v":100},{"$f":"DC18+1","v":101},"TOTAL","Comments"]
[null,null,null,null,"Schedule Variance",null,{"$f":"Budget_Year","v":2011},{"$f":"G19+1","v":2012},2013,2014,{"$f":"J19+1","v":2015},{"$f":"K19+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,{"$f":"AG19+1","v":2038},{"$f":"AI19+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":"AY19+1","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BO19+1","v":2071},2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"CE19+1","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111]
[null,"A. Earthwork/Recontouring"]
[null,"Exploration",null,null,{"$f":"ROUND(DE21-F21,0)","v":0},{"$f":"ROUND('Cost Summary'!$G10,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G21:DD21)","v":0}]
[null,"Exploration Roads & Drill Pads",null,null,{"$f":"ROUND(DE22-F22,0)","v":0},{"$f":"ROUND('Cost Summary'!$G11,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G22:DD22)","v":0}]
[null,"Roads",null,null,0,{"$f":"ROUND('Cost Summary'!$G12,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Well Abandonment",null,null,0,{"$f":"ROUND('Cost Summary'!$G13,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Pits",null,null,0,{"$f":"ROUND('Cost Summary'!$G14,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Quarries & Borrow Areas",null,null,0,{"$f":"ROUND('Cost Summary'!$G15,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Underground Openings",null,null,0,{"$f":"ROUND('Cost Summary'!$G16,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Process Ponds",null,null,0,{"$f":"ROUND('Cost Summary'!$G17,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Heaps",null,null,0,{"$f":"ROUND('Cost Summary'!$G18,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Waste Rock Dumps",null,null,0,{"$f":"ROUND('Cost Summary'!$G19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Landfills",null,null,0,{"$f":"ROUND('Cost Summary'!$G20,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Tailings",null,null,0,{"$f":"ROUND('Cost Summary'!$G21,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Foundation & Buildings Areas",null,null,0,{"$f":"ROUND('Cost Summary'!$G22,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Yards, Etc.",null,null,0,{"$f":"ROUND('Cost Summary'!$G23,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Drainage & Sediment Control",null,null,0,{"$f":"ROUND('Cost Summary'!$G24,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Generic Material Hauling",null,null,0,{"$f":"ROUND('Cost Summary'!$G25,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other User Costs (from Other User sheet)",null,null,0,{"$f":"ROUND('Cost Summary'!$G26,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G37:DD37)","v":0}]
[null,"Other**",{"$f":"IF('Cost Summary'!$B$25=ISBLANK(TRUE),\"\",'Cost Summary'!$B$25)","v":""},null,0,{"$f":"ROUND('Cost Summary'!$G27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G38:DD38)","v":0}]
[]
[null,null,null,null,null,{"$f":"IF(G40=0,\"\",ROUND(DF40/G40,2))","v":""}]
[null,"Mob/Demob if included in Other User sheet",null,null,0,{"$f":"ROUND('Cost Summary'!$G30,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Mob/Demob",{"$f":"IF('Cost Summary'!$B$29=ISBLANK(TRUE),\"\",'Cost Summary'!$B$29)","v":""},null,0,{"$f":"ROUND('Cost Summary'!$G31,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Subtotal \"A\"",null,null,{"$f":"IF(F43=0,\"\",ROUND(DE43-F43,0))","v":""},{"$f":"ROUND('Cost Summary'!$G32,0)","v":0},{"$f":"SUM(G21:G42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM21:AM42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS21:BS42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY21:CY42)","v":0},0,0,0,0,0,0]
[]
[null,"B. Revegetation/Stabilization"]
[null,"Exploration",null,null,{"$f":"ROUND(DE46-F46,0)","v":0},{"$f":"ROUND('Cost Summary'!$G35,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G46:DD46)","v":0}]
[null,"Exploration Roads & Drill Pads",null,null,0,{"$f":"ROUND('Cost Summary'!$G36,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Roads",null,null,0,{"$f":"ROUND('Cost Summary'!$G37,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Well Abandonment",null,null,null,{"$f":"'Cost Summary'!$G38","v":"N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Pits",null,null,0,{"$f":"ROUND('Cost Summary'!$G39,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Quarries & Borrow Areas",null,null,0,{"$f":"ROUND('Cost Summary'!$G40,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Underground Openings",null,null,null,{"$f":"'Cost Summary'!$G41","v":"N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Process Ponds",null,null,0,{"$f":"ROUND('Cost Summary'!$G42,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Heaps",null,null,0,{"$f":"ROUND('Cost Summary'!$G43,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Waste Rock Dumps",null,null,0,{"$f":"ROUND('Cost Summary'!$G44,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Landfills",null,null,0,{"$f":"ROUND('Cost Summary'!$G45,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Tailings",null,null,0,{"$f":"ROUND('Cost Summary'!$G46,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Foundation & Buildings Areas",null,null,0,{"$f":"ROUND('Cost Summary'!$G47,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Yards, Etc.",null,null,0,{"$f":"ROUND('Cost Summary'!$G48,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Drainage & Sediment Control",null,null,0,{"$f":"ROUND('Cost Summary'!$G49,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Generic Material Hauling",null,null,0,{"$f":"ROUND('Cost Summary'!$G50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other User Costs (from Other User sheet)",null,null,0,{"$f":"ROUND('Cost Summary'!$G51,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other**",{"$f":"IF('Cost Summary'!$B$50=ISBLANK(TRUE),\"\",'Cost Summary'!$B$50)","v":""},null,0,{"$f":"ROUND('Cost Summary'!$G52,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Subtotal \"B\"",null,null,{"$f":"IF(F64=0,\"\",ROUND(DE64-F64,0))","v":""},{"$f":"ROUND('Cost Summary'!$G53,0)","v":0},{"$f":"SUM(G46:G63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[]
[null,"C. Detoxification/Water Treatment/Disposal of Wastes**"]
[null,"Process Ponds/Sludge",null,null,{"$f":"ROUND(DE67-F67,0)","v":0},{"$f":"ROUND('Cost Summary'!$G56,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G67:DD67)","v":0}]
[null,"Heaps",null,null,0,{"$f":"ROUND('Cost Summary'!$G57,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Dumps (Waste & Landfill)",null,null,0,{"$f":"ROUND('Cost Summary'!$G58,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Tailings",null,null,0,{"$f":"ROUND('Cost Summary'!$G59,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Surplus Water Disposal",null,null,0,{"$f":"ROUND('Cost Summary'!$G60,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Monitoring",null,null,0,{"$f":"ROUND('Cost Summary'!$G61,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Miscellaneous",null,null,0,{"$f":"ROUND('Cost Summary'!$G62,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Solid Waste - On Site",null,null,0,{"$f":"ROUND('Cost Summary'!$G63,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Solid Waste - Off Site",null,null,0,{"$f":"ROUND('Cost Summary'!$G64,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Hazardous Materials",null,null,0,{"$f":"ROUND('Cost Summary'!$G65,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Hydrocarbon Contaminated Soils",null,null,0,{"$f":"ROUND('Cost Summary'!$G66,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Pumping (from Solution Mgmt sheet)",null,null,0,{"$f":"ROUND('Cost Summary'!$G67,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Evaporation (from Solution Mgmt sheet)",null,null,0,{"$f":"ROUND('Cost Summary'!$G68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Treatment (from Solution Mgmt sheet)",null,null,0,{"$f":"ROUND('Cost Summary'!$G69,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Decontamination (from Solution Mgmt sheet)",null,null,0,{"$f":"ROUND('Cost Summary'!$G70,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other User Costs (from Other User sheet)",null,null,0,{"$f":"ROUND('Cost Summary'!$G71,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other**",{"$f":"IF('Cost Summary'!$B$70=ISBLANK(TRUE),\"\",'Cost Summary'!$B$70)","v":""},null,0,{"$f":"ROUND('Cost Summary'!$G72,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Subtotal \"C\"",null,null,{"$f":"IF(F84=0,\"\",ROUND(DE84-F84,0))","v":""},{"$f":"ROUND('Cost Summary'!$G73,0)","v":0},{"$f":"SUM(G67:G83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"D.  Structure, Equipment and Facility Removal, and Misc."]
[null,"Foundation & Buildings Areas",null,null,{"$f":"ROUND(DE87-F87,0)","v":0},{"$f":"ROUND('Cost Summary'!$G76,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G87:DD87)","v":0}]
[null,"Other Demolition",null,null,0,{"$f":"ROUND('Cost Summary'!$G77,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment Removal",null,null,0,{"$f":"ROUND('Cost Summary'!$G78,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Fence Removal",null,null,0,{"$f":"ROUND('Cost Summary'!$G79,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Fence Installation",null,null,0,{"$f":"ROUND('Cost Summary'!$G80,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Culvert Removal",null,null,0,{"$f":"ROUND('Cost Summary'!$G81,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Pipe Removal",null,null,0,{"$f":"ROUND('Cost Summary'!$G82,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Powerline Removal",null,null,0,{"$f":"ROUND('Cost Summary'!$G83,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Transformer Removal",null,null,0,{"$f":"ROUND('Cost Summary'!$G84,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rip-rap, rock lining, gabions",null,null,0,{"$f":"ROUND('Cost Summary'!$G85,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other Misc. Costs",null,null,0,{"$f":"ROUND('Cost Summary'!$G86,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other User Costs (from Other User sheet)",null,null,0,{"$f":"ROUND('Cost Summary'!$G87,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other**",{"$f":"IF('Cost Summary'!$B$86=ISBLANK(TRUE),\"\",'Cost Summary'!$B$86)","v":""},null,0,{"$f":"ROUND('Cost Summary'!$G88,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Subtotal \"D\"",null,null,{"$f":"IF(F100=0,\"\",ROUND(DE100-F100,0))","v":""},{"$f":"ROUND('Cost Summary'!$G89,0)","v":0},{"$f":"SUM(G87:G99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"E.  Monitoring"]
[null,"Reclamation Monitoring and Maintenance",null,null,{"$f":"ROUND(DE103-F103,0)","v":0},{"$f":"ROUND('Cost Summary'!$G92,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G103:DD103)","v":0}]
[null,"Ground and Surface Water Monitoring (calculated from user input in Monitoring Sheet)",null,null,{"$f":"IF(OR(ISBLANK(ClosureYear1),ISBLANK(Budget_Year)),\"Enter Yrs Above\",ROUND(DE104-F104,0))","v":0},{"$f":"ROUND('Cost Summary'!$G93,0)","v":0},null,{"$f":"IF(OR(ISBLANK(ClosureYear1),ISBLANK(Budget_Year)),\"\",IF(H19<ClosureYear1,\"\",IF(OR($F104=0,NOT(ISNUMBER($F104))),0,INDEX(AnnualMonitoringCosts,1,H19-ClosureYear1+1))))","v":""},"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK(ClosureYear1),ISBLANK(Budget_Year)),\"\",IF(AN19<ClosureYear1,\"\",IF(OR($F104=0,NOT(ISNUMBER($F104))),0,INDEX(AnnualMonitoringCosts,1,AN19-ClosureYear1+1))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK(ClosureYear1),ISBLANK(Budget_Year)),\"\",IF(BT19<ClosureYear1,\"\",IF(OR($F104=0,NOT(ISNUMBER($F104))),0,INDEX(AnnualMonitoringCosts,1,BT19-ClosureYear1+1))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK(ClosureYear1),ISBLANK(Budget_Year)),\"\",IF(DD19<ClosureYear1,\"\",IF(OR($F104=0,NOT(ISNUMBER($F104))),0,INDEX(AnnualMonitoringCosts,1,DD19-ClosureYear1))))","v":0},{"$f":"IF(OR(ISBLANK(ClosureYear1),ISBLANK(Budget_Year)),0,SUM(G104:DD104))","v":0}]
[null,"Other User Costs (from Other User sheet)",null,null,0,{"$f":"ROUND('Cost Summary'!$G94,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Subtotal \"E\"",null,null,{"$f":"IF(F106=0,\"\",ROUND(DE106-F106,0))","v":""},{"$f":"ROUND('Cost Summary'!$G95,0)","v":0},{"$f":"SUM(G103:G105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[]
[null,"F.  Construction Management & Support"]
[null,"Construction Management",null,null,{"$f":"ROUND(DE109-F109,0)","v":0},{"$f":"ROUND('Cost Summary'!$G98,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G109:DD109)","v":0}]
[null,"Construction Support",null,null,0,{"$f":"ROUND('Cost Summary'!$G99,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Road Maintenance",null,null,0,{"$f":"ROUND('Cost Summary'!$G100,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other User Costs (from Other User sheet)",null,null,0,{"$f":"ROUND('Cost Summary'!$G101,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other**",{"$f":"IF('Cost Summary'!$B$100=ISBLANK(TRUE),\"\",'Cost Summary'!$B$100)","v":""},null,0,{"$f":"ROUND('Cost Summary'!$G102,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Subtotal \"F\"",null,null,{"$f":"IF(F114=0,\"\",ROUND(DE114-F114,0))","v":""},{"$f":"ROUND('Cost Summary'!$G103,0)","v":0},{"$f":"SUM(G109:G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"G.  Closure Planning, G&A, Human Resources"]
[null,"Closure Planning",null,null,{"$f":"ROUND(DE117-F117,0)","v":0},{"$f":"ROUND('Cost Summary'!$G106,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G117:DD117)","v":0}]
[null,"General & Administration",null,null,0,{"$f":"ROUND('Cost Summary'!$G107,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Human Resources",null,null,0,{"$f":"ROUND('Cost Summary'!$G108,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other User Costs (from Other User sheet)",null,null,0,{"$f":"ROUND('Cost Summary'!$G109,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other**",{"$f":"IF('Cost Summary'!$B$108=ISBLANK(TRUE),\"\",'Cost Summary'!$B$108)","v":""},null,0,{"$f":"ROUND('Cost Summary'!$G110,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Subtotal \"G\"",null,null,{"$f":"IF(F122=0,\"\",ROUND(DE122-F122,0))","v":""},{"$f":"ROUND('Cost Summary'!G111,0)","v":0},{"$f":"SUM(G117:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[]
[null,"Subtotal Operational & Maintenance Costs"]
[null,"Subtotal A through G",null,null,{"$f":"IF(F125=0,\"\",ROUND(DE125-F125,0))","v":""},{"$f":"ROUND('Cost Summary'!$G114,0)","v":0},{"$f":"G122+G114+G106+G100+G84+G64+G43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS122+BS114+BS106+BS100+BS84+BS64+BS43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE122+DE114+DE106+DE100+DE84+DE64+DE43","v":0}]
[]
[]
[]
[]
[null,"Indirect Costs"]
[null,"1. Engineering, Design and Construction (ED&C) Plan (7)",null,null,{"$f":"IF(F131=\"N/A\",\"\",ROUND(DE131-F131,0))","v":0},{"$f":"IF(OR('Cost Summary'!$G120=\"N/A  \",'Cost Summary'!$G120=\"\"), \"N/A\",ROUND('Cost Summary'!$G120,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G131:DD131)","v":0}]
[null,"2. Contingency (8)",null,null,null,{"$f":"IF(OR('Cost Summary'!$G121=\"N/A  \",'Cost Summary'!$G121=\"\"), \"N/A\",ROUND('Cost Summary'!$G121,0))","v":0},{"$f":"IF(G$125<>\"\",G$125*$N$12,\"\")","v":0},{"$f":"IF(H$125<>\"\",H$125*$N$12,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT$125<>\"\",BT$125*$N$12,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(G132:DD132),0)","v":0}]
[null,"3. Insurance (9)",null,null,0,{"$f":"IF(OR('Cost Summary'!$G122=\"N/A  \",'Cost Summary'!$G122=\"\"), \"N/A\",ROUND('Cost Summary'!$G122,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"4. Performance Bond (10)",null,null,{"$f":"IF(F134=\"N/A\",\"\",ROUND(DE134-F134,0))","v":""},{"$f":"IF(OR('Cost Summary'!$G123=\"N/A  \",'Cost Summary'!$G123=\"\"), \"N/A\",ROUND('Cost Summary'!$G123,0))","v":"N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"5. Contractor Profit (11)",null,null,null,{"$f":"IF(OR('Cost Summary'!$G124=\"N/A  \",'Cost Summary'!$G124=\"\"), \"N/A\",ROUND('Cost Summary'!$G124,0))","v":0},{"$f":"IF(G$125<>\"\",G$125*Contractor_Profit,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$125<>\"\",AM$125*Contractor_Profit,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$125<>\"\",BS$125*Contractor_Profit,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY$125<>\"\",CY$125*Contractor_Profit,\"\")","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(G135:DD135),0)","v":0}]
[null,"6. Contract Administration (12)",null,null,null,{"$f":"IF(OR('Cost Summary'!$G125=\"N/A  \",'Cost Summary'!$G125=\"\"), \"N/A\",ROUND('Cost Summary'!$G125,0))","v":0},{"$f":"IF(G$125<>\"\",G$125*$N$14,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$125<>\"\",AM$125*$N$14,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$125<>\"\",BS$125*$N$14,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY$125<>\"\",CY$125*$N$14,\"\")","v":0},0,0,{"$f":"IF(DB$125<>\"\",DB$125*$N$14,\"\")","v":0},0,0,{"$f":"ROUND(SUM(G136:DD136),0)","v":0}]
[null,"7. Government Indirect Cost (13)",null,null,{"$f":"IF(F137=\"N/A\",\"\",ROUND(DE137-F137,0))","v":0},{"$f":"IF(OR('Cost Summary'!$G126=\"N/A  \",'Cost Summary'!$G126=\"\"), \"N/A\",ROUND('Cost Summary'!$G126,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Subtotal Add-On Costs",null,null,{"$f":"IF(F138=0,\"\",ROUND(DE138-F138,0))","v":""},{"$f":"'Cost Summary'!$G127","v":0},{"$f":"SUM(G131:G137)","v":0},0,0,0,0,{"$f":"SUM(L131:L137)","v":0},{"$f":"SUM(M131:M137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS131:BS137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD131:DD137)","v":0},{"$f":"SUM(DE131:DE137)","v":0}]
[]
[null,"Grand Total (Undiscounted)",null,null,{"$f":"IF(F140=0,\"\",ROUND(DE140-F140,0))","v":""},{"$f":"ROUND('Cost Summary'!$G130,0)","v":0},{"$f":"G138+G125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS138+BS125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE125+DE138","v":0}]
[]
[null,"Inflation Adjustment (Future Value = FV)","FV = Se(rt)",null,null,null,{"$f":"G140*EXP(Inflation_Rate*G18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM140*EXP(Inflation_Rate*AM18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS140*EXP(Inflation_Rate*BS18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY140*EXP(Inflation_Rate*CY18)","v":0},0,0,0,0,0,{"$f":"SUM(G142:DD142)","v":0}]
[null,"Market Risk Adjustment","(MR x FV)",null,null,null,{"$f":"G142*Market_Risk","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG142*Market_Risk","v":0},{"$f":"AH142*Market_Risk","v":0},{"$f":"AI142*Market_Risk","v":0},{"$f":"AJ142*Market_Risk","v":0},{"$f":"AK142*Market_Risk","v":0},{"$f":"AL142*Market_Risk","v":0},{"$f":"AM142*Market_Risk","v":0},{"$f":"AN142*Market_Risk","v":0},{"$f":"AO142*Market_Risk","v":0},{"$f":"AP142*Market_Risk","v":0},{"$f":"AQ142*Market_Risk","v":0},{"$f":"AR142*Market_Risk","v":0},{"$f":"AS142*Market_Risk","v":0},{"$f":"AT142*Market_Risk","v":0},{"$f":"AU142*Market_Risk","v":0},{"$f":"AV142*Market_Risk","v":0},{"$f":"AW142*Market_Risk","v":0},{"$f":"AX142*Market_Risk","v":0},{"$f":"AY142*Market_Risk","v":0},{"$f":"AZ142*Market_Risk","v":0},{"$f":"BA142*Market_Risk","v":0},{"$f":"BB142*Market_Risk","v":0},{"$f":"BC142*Market_Risk","v":0},{"$f":"BD142*Market_Risk","v":0},{"$f":"BE142*Market_Risk","v":0},{"$f":"BF142*Market_Risk","v":0},{"$f":"BG142*Market_Risk","v":0},{"$f":"BH142*Market_Risk","v":0},{"$f":"BI142*Market_Risk","v":0},{"$f":"BJ142*Market_Risk","v":0},{"$f":"BK142*Market_Risk","v":0},{"$f":"BL142*Market_Risk","v":0},{"$f":"BM142*Market_Risk","v":0},{"$f":"BN142*Market_Risk","v":0},{"$f":"BO142*Market_Risk","v":0},{"$f":"BP142*Market_Risk","v":0},{"$f":"BQ142*Market_Risk","v":0},{"$f":"BR142*Market_Risk","v":0},{"$f":"BS142*Market_Risk","v":0},{"$f":"BT142*Market_Risk","v":0},{"$f":"BU142*Market_Risk","v":0},{"$f":"BV142*Market_Risk","v":0},{"$f":"BW142*Market_Risk","v":0},{"$f":"BX142*Market_Risk","v":0},{"$f":"BY142*Market_Risk","v":0},{"$f":"BZ142*Market_Risk","v":0},{"$f":"CA142*Market_Risk","v":0},{"$f":"CB142*Market_Risk","v":0},{"$f":"CC142*Market_Risk","v":0},{"$f":"CD142*Market_Risk","v":0},{"$f":"CE142*Market_Risk","v":0},{"$f":"CF142*Market_Risk","v":0},{"$f":"CG142*Market_Risk","v":0},{"$f":"CH142*Market_Risk","v":0},{"$f":"CI142*Market_Risk","v":0},{"$f":"CJ142*Market_Risk","v":0},{"$f":"CK142*Market_Risk","v":0},{"$f":"CL142*Market_Risk","v":0},{"$f":"CM142*Market_Risk","v":0},{"$f":"CN142*Market_Risk","v":0},{"$f":"CO142*Market_Risk","v":0},{"$f":"CP142*Market_Risk","v":0},{"$f":"CQ142*Market_Risk","v":0},{"$f":"CR142*Market_Risk","v":0},{"$f":"CS142*Market_Risk","v":0},{"$f":"CT142*Market_Risk","v":0},{"$f":"CU142*Market_Risk","v":0},{"$f":"CV142*Market_Risk","v":0},{"$f":"CW142*Market_Risk","v":0},{"$f":"CX142*Market_Risk","v":0},{"$f":"CY142*Market_Risk","v":0},{"$f":"CZ142*Market_Risk","v":0},{"$f":"DA142*Market_Risk","v":0},{"$f":"DB142*Market_Risk","v":0},{"$f":"DC142*Market_Risk","v":0},0,{"$f":"SUM(G143:DD143)","v":0}]
[null,"Future Value  (Fvadj)","Fvadj = (FV + MR)",null,null,null,{"$f":"G142+G143","v":0},{"$f":"H142+H143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G144:DD144)","v":0}]
[null,"Net Present Value (PV)","PV = FVadj/(1+i)t",null,null,{"$f":"SUM(G145:DD145)","v":0},{"$f":"IF(Discount_Rate=0,G144,G$144/(POWER((1+(Discount_Rate-0.025)),G$18)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Discount_Rate=0,AM144,AM$144/(POWER((1+(Discount_Rate-0.025)),AM$18)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Discount_Rate=0,BS144,BS$144/(POWER((1+(Discount_Rate-0.025)),BS$18)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Discount_Rate=0,CY144,CY$144/(POWER((1+(Discount_Rate-0.025)),CY$18)))","v":0},0,0,0,0,0,{"$f":"SUM(G145:DD145)","v":0}]
[]
[null,"Grand Total (Undiscounted)",null,null,null,{"$f":"SUM(G140:DD140)","v":0}]
[null,"Grand Total (Inflation Adjusted) (FV)",null,null,null,{"$f":"SUM(G142:DD142)","v":0}]
[null,"Grand Total Market Risk Adjusted (Fvadj)",null,null,null,{"$f":"SUM(G144:DD144)","v":0}]
[null,"Grand Total Net Present Value (NPV)",null,null,null,{"$f":"SUM(G145:DD145)","v":0}]
[]
[]
[]
[null,"Source: This worksheet was prepared and contributed by Patric Lassiter, SRK Consulting"]

{"sheet":"Solution Mgmt","index":6,"n_rows":141,"n_cols":73,"rows_kept":141,"cut":false,"hidden":true,"merged":[[51,15,51,17],[52,15,52,17],[53,15,53,17]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Solution/Water Management - Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment + Operating + Power","Materials","Capital","Totals"]
[null,"Pumping",{"$f":"O112","v":0},{"$f":"N112+P112","v":0},"N/A",{"$f":"M112","v":0},{"$f":"SUM(C10:F10)","v":0}]
[null,"Forced Evaporation",{"$f":"N122","v":0},{"$f":"O122+P122","v":0},null,{"$f":"M122","v":0},{"$f":"SUM(C11:F11)","v":0}]
[null,"Water Treatment",{"$f":"F132","v":0},{"$f":"G132","v":0},{"$f":"E132","v":0},{"$f":"D132","v":0},{"$f":"SUM(C12:F12)","v":0}]
[null,"Decontamination",{"$f":"O141","v":0},{"$f":"P141+N141","v":0},null,{"$f":"M141","v":0},{"$f":"SUM(C13:F13)","v":0}]
[null,"TOTALS",{"$f":"SUM(C10:C13)","v":0},{"$f":"SUM(D10:D13)","v":0},{"$f":"SUM(E10:E13)","v":0},{"$f":"SUM(F10:F13)","v":0},{"$f":"SUM(G10:G13)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection",null,null,null,null,null,null,"Standard Power Cost",{"$f":"PowerCost","v":0.10009999999999999},"$/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumping Power Cost",{"$f":"IF(ISBLANK(K20),K19,K20)","v":0.10009999999999999},"$/kWh"]
[null,"Program Constant (can override)","Alternate Input",null,null,null,null,null,null,"User Override Power Cost",null,"$/kWh  (used if costs for pumping differ from standard rates (e.g. use of diesel powered generator or pump)"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
["Solution/Water Management - User Input - Pumping"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Period",null,null,"User Overrides",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumping - Metric units"]
[null,"Description\n(required)","ID Code","Water Type","Management Type","Capital\nCost","Flow (Q)","Pipeline\nLength","Static\nHead","Pipe\nDiameter\n(ID)","Pipe\nMaterial","Pump\nEfficiency","Total\nConcentated Losses (1)","Hrs/Day","Days/\nMonth","Number of Months","Crew Size","Power Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow (Q)","Pipeline\nLength","Static\nHead","Pipe\nDiameter"]
[-1,null,null,"(select)","(select)","$",{"$f":"IF(Metric,\"l/s\",\"gpm\")","v":"gpm"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},"(select)","%",null,null,null,null,null,"($/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l/s","m","m","m"]
[{"$f":"ROW(A27) - ROW($A$26)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(G27),\"\",IF(Metric,G27,ROUND(GPM2LperSec*G27,2)))","v":""},{"$f":"IF(Metric,H27,ROUND(Ft2M*H27,2))","v":0},{"$f":"IF(Metric,I27,ROUND(Ft2M*I27,1))","v":0},{"$f":"IF(Metric,J27/1000,ROUND(In2M*J27,3))","v":0}]
[]
[]
[null,"Notes: 1. k (total of all losses related to valves, restrictions, etc.). Typically 8 -20. Not significant for longer pipes."]
[null,"               2. Default crew assumes crew of two laborers required during pumping hours"]
[]
[]
[]
[]
[]
["Solution/Water Management - User Input - Forced Evaporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Period",null,null,"User Overrides",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forced Evaporation - Metric units"]
[null,"Description\n(required)","ID Code","Water Type","Management Type","Forced\nEvaporation\nMethod","Capital\nCost","Flow (Q)","Pipeline\nLength","Static\nHead","Pipe\nDiameter\n(ID)","Pipe\nMaterial","Pump\nEfficiency","Total\nConcentated Losses (1)","Required\nPressure at Outlet","Hrs/Day","Days/Month","Number of Months","Crew Size","Power Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow (Q)","Pipeline\nLength","Static\nHead","Pipe\nDiameter","Pressure"]
[-1,null,null,"(select)","(select)","(select)","$",{"$f":"IF(Metric,\"l/s\",\"gpm\")","v":"gpm"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},"(select)","%",null,{"$f":"IF(Metric,\"mH2O\",\"psi\")","v":"psi"},null,null,null,null,"($/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l/s","m","m","m","mH2O"]
[{"$f":"ROW(A41) - ROW($A$40)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(H41),\"\",IF(Metric,H41,ROUND(GPM2LperSec*H41,2)))","v":""},{"$f":"IF(Metric,I41,ROUND(Ft2M*I41,2))","v":0},{"$f":"IF(Metric,J41,ROUND(Ft2M*J41,1))","v":0},{"$f":"IF(Metric,K41/1000,ROUND(In2M*K41,3))","v":0},{"$f":"IF(Metric,O41,ROUND(psi2mH2O*O41,3))","v":0}]
[]
[]
[null,"Notes: 1. Default crew assumes crew of two laborers required during pumping hours"]
[null,"               3. Assumes 1-1.5 ton truck for every 2 laborers"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"english units"]
["Solution/Water Management - Water Treatment"]
[null,null,null,null,null,null,null,null,null,null,null,"Operating Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Treatment"]
[null,"Description\n(required)","ID Code","Water Type","Treatment\nType","Treatment\nMethod","Montly\nQuantity","Treatment\nLabor Crew\nSize per Shift","Capital\nCost",{"$f":"CONCATENATE(\"Consumable\nCost/\n\",IF(Metric,\"m3\",\"gal\"))","v":"Consumable\nCost/\ngal"},{"$f":"CONCATENATE(\"Treatment\nOperating\nCost/\",IF(Metric,\"m3\",\"gal\"))","v":"Treatment\nOperating\nCost/gal"},"Number of Months","Hour per Day ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual\nQuant"]
[-1,null,null,"(select)","(select)",null,{"$f":"IF(Metric,\"m3\",\"gal\")","v":"gal"},null,"$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gal"]
[{"$f":"ROW(A55) - ROW($A$54)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B55),\"\",IF(Metric,m3_2_Gal*G55,G55))","v":""}]
[]
[]
[null,"Notes:"]
[null,"    1. Use pumping section (above) to calculate pumping costs (including groundwater pumping)."]
[null,"    2. Include initial materials (e.g. chemicals, organic substrate, etc.) in capital cost."]
[null,"    3. Treatment crew includes 1 foreman (crew defined by user above), 1 light truck if crew size > 0"]
[null,"    4. Assumes active treatement crew works 8 hr/day, 365 days/year."]
[null,"    5. Assumes 1 truck per each two employees per shift"]
[]
[]
[]
[]
[]
["Solution/Water Management - User Input - Decontamation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Period",null,"User Overrides",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decontamination - Metric units"]
[null,"Description\n(required)","ID Code","Management Type","Type","Disposal\nLocation","Capital\nCost","Pumping\nFlow (Q)","Pipeline\nLength","Static\nHead","Pipe\nDiameter\n(ID)","Pipe\nMaterial","Pump\nEfficiency","Total\nConcentated Losses (1)","Number\nof\nWork Days","Pumping\nHrs/Day","Crew Size","Power Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow (Q)","Pipeline\nLength","Static\nHead","Pipe\nDiameter"]
[-1,null,null,"(select)",null,null,"$",{"$f":"IF(Metric,\"l/s\",\"gpm\")","v":"gpm"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},"(select)","%",null,"days",null,null,"($/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l/s","m","m","m"]
[{"$f":"ROW(A73) - ROW($A$72)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(H73),\"\",IF(Metric,H73,ROUND(GPM2LperSec*H73,2)))","v":""},{"$f":"IF(Metric,I73,ROUND(Ft2M*I73,2))","v":0},{"$f":"IF(Metric,J73,ROUND(Ft2M*J73,1))","v":0},{"$f":"IF(Metric,K73/1000,ROUND(In2M*K73,3))","v":0}]
[]
[]
[null,"Notes:"]
[null,"    1. Assumes triple rinse of all piping, tanks and vessels requiring decontamination"]
[null,"    2. Standard crew includes 2 laborers and 1 foreman"]
[null,"    3. Assumes 1-1.5 ton truck for every 2 laborers"]
[null,"    4. Assumes crew works 8 hr/day"]
[]
[]
[]
[]
[]
["Water Management - Assumptions & Calculations"]
[]
[null,"Manning's Roughness Coefficient",null,null,"Water Treatment Costs"]
[]
[null,"Pipe material","Manning n"]
[null,"HDPE",null,null,"Water treatment cost = CapEx + Labor Cost + Equipment Cost (includes Operating Cost)"]
[null,"  ID < 4\" (100 mm) ",1.0999999999999999E-2]
[null,"  ID ≥ 4 in (100 mm)  < 10 in (250 mm)",0.01,null,"     CapEx = User Entered Value"]
[null,"  ID ≥ 10 in (250 mm)",8.9999999999999993E-3,null,"     Consumable costs = cost of treatment chemicals or materials based quantity treated"]
[null,"PVC",null,null,"     Labor Cost = No. Months x Days/mo. x [(Supervisor Cost x 8 hrs) + (Laborer Cost x Crew Size x Hours/day)]"]
[null,"  ID < 4\" (100 mm) ",1.0999999999999999E-2,null,"     Operating Cost = Fuel, power, maintenance or other costs calculated based on quantity treated"]
[null,"  ID ≥ 4 in (100 mm) < 10 in (250 mm)",0.01,null,"     Equipment Cost = No. Months x Days/mo. x [(Supervisor Truck Cost x 8 hrs) + (Labor Truck Cost x No. Crew Trucks x Hours/day)]"]
[null,"  ID ≥ 10 in (250 mm)",8.9999999999999993E-3,null,"     No. Crew Trucks = 1 per each two laborers per shift"]
[null,"Brass",1.0999999999999999E-2]
[null,"Cast Iron",1.2999999999999999E-2]
[null,"Smooth Steel",1.2E-2]
[null,"Asbestos Cement",1.0999999999999999E-2]
[]
[]
[]
["Solution/Water Management - Pumping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumping Costs"]
[]
[null,"Description\n(required)","Flow","Manning n\n(see above)","Losses","Velocity","Friction\nHead","Total\nDynamic\nHead","Pump\nEfficiency","Power\nRequired","Horsepower\nRequired","Monthly\nOperating\nHours","Pump\nCapital\nCost","Total\nOperating\nCost","Total \nLabor \nCost","Total Crew Equipment Cost","Total\nCost","Cost/\nm3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow Q","Flow Q","Manning n","Losses","Velocity","Friction\nhead","Total\nDynamic\nHead","Pump\nEfficiency","Power\nRequired","Horsepower\nRequired","Monthly\nOperating\nHrs","Total m3 pumped","Crew Size","Monthly\nOp Ex","Total\nOpEx","Pump\nCapEx","Monthly Labor Hrs","Labor Cost","Crew EquipCost"]
[null,null,{"$f":"IF(Metric,\"l/s\",\"gpm\")","v":"gpm"},null,"k",{"$f":"IF(Metric,\"m/sec\",\"ft/sec\")","v":"ft/sec"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"%","kW","HP","hrs","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m3/sec","m3/hr",null,"k","m/s","m","m","%","kW","HP","hr","m3",null,"$","$","$","hr","$","$"]
[{"$f":"A27","v":0},{"$f":"IF(ISBLANK(B27),\"\",B27)","v":""},{"$f":"IF(OR(ISBLANK(B27),ISBLANK(G27)),\"\",G27)","v":""},{"$f":"IF(OR(ISBLANK(B27),C110=\"\"),\"\",BD110)","v":""},{"$f":"IF(OR(ISBLANK(B27),C110=\"\"),\"\",BE110)","v":""},{"$f":"IF(OR(ISBLANK(B27),C110=\"\"),\"\",IF(Metric,BF110,LPerSec2FtPerSec*BF110))","v":""},{"$f":"IF(OR(ISBLANK(B27),C110=\"\"),\"\",IF(Metric,BG110,M2Ft*BG110))","v":""},{"$f":"IF(OR(ISBLANK(B27),C110=\"\"),\"\",IF(Metric,BH110,M2Ft*BH110))","v":""},{"$f":"IF(OR(ISBLANK(B27),C110=\"\"),\"\",BI110)","v":""},{"$f":"IF(OR(ISBLANK(B27),C110=\"\",C110=\"\"),\"\",BJ110)","v":""},{"$f":"IF(OR(ISBLANK(B27),C110=\"\"),\"\",BK110)","v":""},{"$f":"IF(OR(ISBLANK(B27),C110=\"\"),\"\",BL110)","v":""},{"$f":"IF(OR(ISBLANK(B27),ISBLANK(C110)),\"\",BQ110)","v":""},{"$f":"IF(OR(ISBLANK(B27),ISBLANK(C110)),\"\",IF(L110=\"\",0,BP110))","v":""},{"$f":"IF(OR(ISBLANK(B27),ISBLANK(D110)),\"\",IF(L110=\"\",0,BS110))","v":""},{"$f":"IF(OR(ISBLANK(B27),ISBLANK(E110)),\"\",IF(L110=\"\",0,BT110))","v":""},{"$f":"IF(OR(ISBLANK(B27),ISBLANK(C110)),\"\",SUM(M110:P110))","v":""},{"$f":"IF(OR(ISBLANK(B27),ISBLANK(Q110),Q110=\"\"),\"\",ROUND((Q110-M110)/BM110,2))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD27/1000","v":{"$error":"#VALUE!"}},{"$f":"BB110*3600","v":{"$error":"#VALUE!"}},{"$f":"IF(K27=\"HDPE\",IF(BG27<0.1,INDEX(ManningsN,3,2),IF(AND(BG27>=0.1,BG27<0.25),INDEX(ManningsN,4,2),INDEX(ManningsN,5,2))),IF(K27=\"PVC\",IF(BG27<0.1,INDEX(ManningsN,7,2),IF(AND(BG27>=0.1,BG27<0.25),INDEX(ManningsN,8,2),INDEX(ManningsN,9,2))),INDEX(ManningsN,MATCH(K27,PipeMaterials,0)+6,2)))","v":{"$error":"#N/A"}},{"$f":"M27","v":0},{"$f":"(4*BB110)/(PI()*BG27^2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(10.29*BD110^2*(BE27*BB110^2)/BG27^(16/3)+0.0826*BE110*(BB110^2/BG27^4),3)","v":{"$error":"#N/A"}},{"$f":"BF27+BG110","v":{"$error":"#N/A"}},{"$f":"L27","v":0},{"$f":"ROUND(BD27*BH110/(1.02*BI110),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(BJ110/0.7457,0)","v":{"$error":"#VALUE!"}},{"$f":"N27*O27","v":0},{"$f":"BC110*N27*O27*P27","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(Q27), 2,Q27)","v":2},{"$f":"ROUND(BL110*IF(ISBLANK(R27),PumpPowerCost,(R27))*BJ110,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(P27*BO110,0)","v":{"$error":"#VALUE!"}},{"$f":"F27","v":0},{"$f":"IF(ISBLANK(Q27),BL110*2,BL110*Q27)","v":0},{"$f":"IF(ISBLANK(Q27),BL110*_2ClabLabor*P27,BR110*GeneralLaborRate*P27)","v":0},{"$f":"IF(ISBLANK(Q27),BL110*_2ClabEquip*P27,ROUNDUP(Q27/2,0)*BL110*_2ClabEquip*P27)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L110:L111)=0,\"\",SUM(L110:L111))","v":""},{"$f":"IF(SUM(M110:M111)=0,0,SUM(M110:M111))","v":0},{"$f":"IF(SUM(N110:N111)=0,0,SUM(N110:N111))","v":0},{"$f":"IF(SUM(O110:O111)=0,0,SUM(O110:O111))","v":0},{"$f":"IF(SUM(P110:P111)=0,0,SUM(P110:P111))","v":0},{"$f":"IF(SUM(Q110:Q111)=0,0,SUM(Q110:Q111))","v":0}]
[null,"Notes:"]
[null,"    1. Assumes 2 man labor crew unless user overrides default."]
[]
["Solution/Water Management - Forced Evaporation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forced Evap"]
[]
[null,"Description\n(required)","Flow","Manning n\n(see above)","Losses","Velocity","Friction\nHead","Total\nDynamic\nHead","Pump\nEfficiency","Power\nRequired","Horsepower\nRequired","Annual\nOperating\nHours","Evaporator/\nPump\nCapital\nCost","Total \nLabor \nCost","Total \nEquipment\nCost","Total\nPower\nCost","Total\nCost","Cost/\nm3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow Q","Flow Q","Manning n","Losses","Velocity","Friction\nhead","Pressure\nHead","Total\nDynamic\nHead","Pump\nEfficiency","Power\nRequired","Horsepower\nRequired","Monthly\nOperating\nHrs","Total m3 pumped","Total\nLabor\nHours","Labor\nCost","Equipment Cost","Monthly\nPower Ex","Evaporator + Pump\nCapEx","Total\nPower\nCost","Total\nEquipment"]
[null,null,{"$f":"IF(Metric,\"l/s\",\"gpm\")","v":"gpm"},null,"k",{"$f":"IF(Metric,\"m/sec\",\"ft/sec\")","v":"ft/sec"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"%","kW","HP","hrs","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m3/sec","m3/hr",null,"k","m/s","m","m","m","%","kW","HP","hr","m3","hr","$","$","$","$","$","$"]
[{"$f":"A41","v":0},{"$f":"IF(ISBLANK(B41),\"\",B41)","v":""},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(H41)),\"\",H41)","v":""},{"$f":"IF(OR(ISBLANK(B41),C120=\"\"),\"\",BD120)","v":""},{"$f":"IF(OR(ISBLANK(B41),C120=\"\"),\"\",BE120)","v":""},{"$f":"IF(OR(ISBLANK(B41),C120=\"\"),\"\",IF(Metric,BF120,LPerSec2FtPerSec*BF120))","v":""},{"$f":"IF(OR(ISBLANK(B41),C120=\"\"),\"\",IF(Metric,BG120,M2Ft*BG120))","v":""},{"$f":"IF(OR(ISBLANK(B41),C120=\"\"),\"\",IF(Metric,BI120,M2Ft*BI120))","v":""},{"$f":"IF(OR(ISBLANK(B41),C120=\"\"),\"\",BJ120)","v":""},{"$f":"IF(OR(ISBLANK(B41),C120=\"\",C120=\"\"),\"\",BK120)","v":""},{"$f":"IF(OR(ISBLANK(B41),C120=\"\"),\"\",BL120)","v":""},{"$f":"IF(OR(ISBLANK(B41),C120=\"\"),\"\",BM120)","v":""},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(C120)),\"\",BS120)","v":""},{"$f":"IF(ISBLANK(B41),\"\",IF(L120=\"\",0,BP120))","v":""},{"$f":"IF(ISBLANK(B41),\"\",IF(L120=\"\",0,BQ120))","v":""},{"$f":"IF(ISBLANK(B41),\"\",IF(L120=\"\",0,BT120))","v":""},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(C120)),\"\",SUM(M120:P120))","v":""},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(Q120),Q120=\"\"),\"\",ROUND((Q120-M120)/BN120,2))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD41/1000","v":{"$error":"#VALUE!"}},{"$f":"BB120*3600","v":{"$error":"#VALUE!"}},{"$f":"IF(L41=\"HDPE\",IF(BG41<0.1,INDEX(ManningsN,3,2),IF(AND(BG41>=0.1,BG41<0.25),INDEX(ManningsN,4,2),INDEX(ManningsN,5,2))),IF(L41=\"PVC\",IF(BG41<0.1,INDEX(ManningsN,7,2),IF(AND(BG41>=0.1,BG41<0.25),INDEX(ManningsN,8,2),INDEX(ManningsN,9,2))),INDEX(ManningsN,MATCH(L41,PipeMaterials,0)+6,2)))","v":{"$error":"#N/A"}},{"$f":"N41","v":0},{"$f":"(4*BB120)/(PI()*BG41^2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(10.29*BD120^2*(BE41*BB120^2)/BG41^(16/3)+0.0826*BE120*(BB120^2/BG41^4),3)","v":{"$error":"#N/A"}},{"$f":"BH41","v":0},{"$f":"BF41+BG120+BH120","v":{"$error":"#N/A"}},{"$f":"M41","v":0},{"$f":"ROUND(BD41*BI120/(BJ120*1.02),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(BK120/0.7457,0)","v":{"$error":"#VALUE!"}},{"$f":"P41*Q41","v":0},{"$f":"BC120*P41*Q41*R41","v":{"$error":"#VALUE!"}},{"$f":"BM120*R41","v":0},{"$f":"BO120*IF(ISBLANK(S41),2,S41)*GeneralLaborRate","v":0},{"$f":"BO120*IF(ISBLANK(S41),1,ROUNDUP(S41/2,0))*LightTruckRate","v":0},{"$f":"ROUND(BM120*IF(ISBLANK(T41),PumpPowerCost,(T41))*BK120,0)","v":{"$error":"#VALUE!"}},{"$f":"G41","v":0},{"$f":"ROUND(R41*BR120,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(R41*BQ120,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L120:L121)=0,\"\",SUM(L120:L121))","v":""},{"$f":"IF(SUM(M120:M121)=0,0,SUM(M120:M121))","v":0},{"$f":"IF(SUM(N120:N121)=0,0,SUM(N120:N121))","v":0},{"$f":"IF(SUM(O120:O121)=0,0,SUM(O120:O121))","v":0},{"$f":"IF(SUM(P120:P121)=0,0,SUM(P120:P121))","v":0},{"$f":"IF(SUM(Q120:Q121)=0,0,SUM(Q120:Q121))","v":0}]
[null,"Notes:"]
[null,"    1. Assumes 2 man labor crew unless user overrides default."]
[]
["Solution/Water Management - Water Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treatment"]
[]
[null,"Description\n(required)","Total\nQuantity\nTreated","Capital\nCost","Total\nConsumables\nCost","Total \nLabor \nCost","Total \nEquipment\n+ Operating \nCost","Total\nTreatment\nCost","Cost/\nm3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total\nCrew\nTime","Total Supervisor time","Capital\nCost","Total\nMaterial\nCost","Total\nOperating\nCost","Total\nLabor\nCost","Total\nEquipment Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"gal\")","v":"gal"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hrs","hrs","$","$","$","$","$"]
[{"$f":"A55","v":0},{"$f":"IF(ISBLANK(B55),\"\",B55)","v":""},{"$f":"IF(OR(ISBLANK(B55),ISBLANK(G55)),\"\",IF(Metric,ROUND(Gal_2_m3*BB55*L55,0),BB55*L55))","v":""},{"$f":"IF(ISBLANK(B55),\"\",BD130)","v":""},{"$f":"IF(ISBLANK(B55),\"\",IF(C130=\"\",0,BE130))","v":""},{"$f":"IF(ISBLANK(B55),\"\",IF(C130=\"\",0,BG130))","v":""},{"$f":"IF(ISBLANK(B55),\"\",IF(C130=\"\",0,BF130+BH130))","v":""},{"$f":"IF(ISBLANK(B55),\"\",SUM(D130:G130))","v":""},{"$f":"IF(OR(ISBLANK(B55),ISBLANK(C130),C130=\"\"),\"\",(H130-D130)/C130)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B55),ISBLANK(H55)),0,ROUND(L55/12*365*M55,0))","v":0},{"$f":"IF(OR(ISBLANK(B55),ISBLANK(H55)),0,ROUND(L55/12*365*8,0))","v":0},{"$f":"I55","v":0},{"$f":"ROUND(J55*G55*L55,0)","v":0},{"$f":"ROUND(K55*G55*L55,0)","v":0},{"$f":"IF(H55=0,0,(BB130*(H55*GeneralLaborRate))+(BC130*Foreman))","v":0},{"$f":"(ROUNDUP(H55/2,0)*BB130*LightTruckRate)+(BC130*SupervisorsTruck)","v":0}]
[null,{"$f":"IF(ISBLANK(B56),\"\",B56)","v":""},{"$f":"IF(OR(ISBLANK(B56),ISBLANK(G56)),\"\",IF(Metric,ROUND(Gal_2_m3*BB56*L56,0),BB56*L56))","v":""},{"$f":"IF(ISBLANK(B56),\"\",BD131)","v":""},{"$f":"IF(ISBLANK(B56),\"\",IF(C131=\"\",0,BE131))","v":""},{"$f":"IF(ISBLANK(B56),\"\",IF(C131=\"\",0,BG131))","v":""},{"$f":"IF(ISBLANK(B56),\"\",IF(C131=\"\",0,BF131+BH131))","v":""},{"$f":"IF(ISBLANK(B56),\"\",SUM(D131:G131))","v":""},{"$f":"IF(ISBLANK(C56),\"\",SUM(E131:H131))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B56),ISBLANK(H56)),0,ROUND(L56/12*365*M56,0))","v":0},{"$f":"IF(OR(ISBLANK(B56),ISBLANK(H56)),0,ROUND(L56/12*365*8,0))","v":0},{"$f":"I56","v":0},{"$f":"ROUND(J56*G56*L56,0)","v":0},{"$f":"ROUND(K56*G56*L56,0)","v":0},{"$f":"IF(H56=0,0,(BB131*(H56*GeneralLaborRate))+(BC131*Foreman))","v":0},{"$f":"(ROUNDUP(H56/2,0)*BB131*LightTruckRate)+(BC131*SupervisorsTruck)","v":0}]
[null,null,{"$f":"IF(SUM(C130:C131)=0,\"\",SUM(C130:C131))","v":""},{"$f":"IF(SUM(D130:D131)=0,0,SUM(D130:D131))","v":0},{"$f":"IF(SUM(E130:E131)=0,0,SUM(E130:E131))","v":0},{"$f":"IF(SUM(F130:F131)=0,0,SUM(F130:F131))","v":0},{"$f":"IF(SUM(G130:G131)=0,0,SUM(G130:G131))","v":0},{"$f":"IF(SUM(H130:H131)=0,0,SUM(H130:H131))","v":0}]
[]
[]
["Solution/Water Management - Decontamination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decontamination"]
[]
[null,"Description\n(required)","Flow","Manning n\n(see above)","Losses","Velocity","Friction\nHead","Total\nDynamic\nHead","Pump\nEfficiency","Power\nRequired","Horsepower\nRequired","Total\nOperating\nHours","Pump\nCapital\nCost","Total\nOperating\nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow Q","Flow Q","Manning n","Losses","Velocity","Friction\nhead","Total\nDynamic\nHead","Pump\nEfficiency","Power\nRequired","Horsepower\nRequired","Total\nCrew\nTime","Total\nPumping\nHrs","Total\nPumping\nCost","\nCapEx","Labor\nCost","Equipment Cost"]
[null,null,{"$f":"IF(Metric,\"l/s\",\"gpm\")","v":"gpm"},null,"k",{"$f":"IF(Metric,\"m/sec\",\"ft/sec\")","v":"ft/sec"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"%","kW","HP","hrs","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m3/sec","m3/hr",null,"k","m/s","m","m","%","kW","HP","hrs","hr","$","$","$","$"]
[{"$f":"A73","v":0},{"$f":"IF(ISBLANK(B73),\"\",B73)","v":""},{"$f":"IF(OR(ISBLANK(B73),ISBLANK(H73)),\"\",H73)","v":""},{"$f":"IF(OR(ISBLANK(B73),C139=\"\"),\"\",BD139)","v":""},{"$f":"IF(OR(ISBLANK(B73),C139=\"\"),\"\",BE139)","v":""},{"$f":"IF(OR(ISBLANK(B73),C139=\"\"),\"\",IF(Metric,BF139,LPerSec2FtPerSec*BF139))","v":""},{"$f":"IF(OR(ISBLANK(B73),C139=\"\"),\"\",IF(Metric,BG139,M2Ft*BG139))","v":""},{"$f":"IF(OR(ISBLANK(B73),C139=\"\"),\"\",IF(Metric,BH139,M2Ft*BH139))","v":""},{"$f":"IF(OR(ISBLANK(B73),C139=\"\"),\"\",BI139)","v":""},{"$f":"IF(OR(ISBLANK(B73),C139=\"\",C139=\"\"),\"\",BJ139)","v":""},{"$f":"IF(OR(ISBLANK(B73),C139=\"\"),\"\",BK139)","v":""},{"$f":"IF(OR(ISBLANK(B73),C139=\"\"),\"\",BM139)","v":""},{"$f":"IF(OR(ISBLANK(B73),ISBLANK(C139)),\"\",BO139)","v":""},{"$f":"IF(OR(ISBLANK(B73),ISBLANK(C139)),\"\",IF(L139=\"\",0,BN139))","v":""},{"$f":"IF(OR(ISBLANK(B73),ISBLANK(C139)),\"\",IF(L139=\"\",0,BP139))","v":""},{"$f":"IF(OR(ISBLANK(B73),ISBLANK(E139)),\"\",IF(L139=\"\",0,BQ139))","v":""},{"$f":"IF(OR(ISBLANK(B73),ISBLANK(C139)),\"\",SUM(M139:P139))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD73/1000","v":{"$error":"#VALUE!"}},{"$f":"BB139*3600","v":{"$error":"#VALUE!"}},{"$f":"IF(L73=\"HDPE\",IF(BG73<0.1,INDEX(ManningsN,3,2),IF(AND(BG73>=0.1,BG73<0.25),INDEX(ManningsN,4,2),INDEX(ManningsN,5,2))),IF(L73=\"PVC\",IF(BG73<0.1,INDEX(ManningsN,7,2),IF(AND(BG73>=0.1,BG73<0.25),INDEX(ManningsN,8,2),INDEX(ManningsN,9,2))),INDEX(ManningsN,MATCH(L73,PipeMaterials,0)+6,2)))","v":{"$error":"#N/A"}},{"$f":"N73","v":0},{"$f":"(4*BB139)/(PI()*BG73^2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(10.29*BD139^2*(BE73*BB139^2)/BG73^(16/3)+0.0826*BE139*(BB139^2/BG73^4),3)","v":{"$error":"#N/A"}},{"$f":"BF73+BG139","v":{"$error":"#N/A"}},{"$f":"M73","v":0},{"$f":"ROUND(BD73*BH139/(1.02*BI139),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(BJ139/0.7457,0)","v":{"$error":"#VALUE!"}},{"$f":"O73*8","v":0},{"$f":"ROUND(P73*O73,0)","v":0},{"$f":"ROUND(BM139*IF(ISBLANK(R73),PumpPowerCost,(R73))*BJ139,0)","v":{"$error":"#VALUE!"}},{"$f":"G73","v":0},{"$f":"BL139*((IF(ISBLANK(Q73),2,Q73)*GeneralLaborRate)+ForemanRate)","v":0},{"$f":"BL139*IF(ISBLANK(Q73),1,ROUNDUP(Q73/3,0))*LightTruckRate","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L139:L140)=0,\"\",SUM(L139:L140))","v":""},{"$f":"IF(SUM(M139:M140)=0,0,SUM(M139:M140))","v":0},{"$f":"IF(SUM(N139:N140)=0,0,SUM(N139:N140))","v":0},{"$f":"IF(SUM(O139:O140)=0,0,SUM(O139:O140))","v":0},{"$f":"IF(SUM(P139:P140)=0,0,SUM(P139:P140))","v":0},{"$f":"IF(SUM(Q139:Q140)=0,0,SUM(Q139:Q140))","v":0}]

{"sheet":"Other User","index":7,"n_rows":32,"n_cols":59,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Other User Costs",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment",null,"Materials & Capital","Totals"]
[null,"Other Cost Items",{"$f":"J29","v":0},{"$f":"K29","v":0},null,{"$f":"H29+I29","v":0},{"$f":"SUM(C11:F11)","v":0}]
[]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
[null,1,2,3,4,5,6,7,8,9]
["Other Cost Items Calculated Elsewhere"]
[]
[null,"Description\n(required)","ID Code","Facility Type","Work ID","Quantity","Units","Total\nCapital\nCost","Material\nUnit\nCost","Labor \nUnit\nCost","Equipment/\nOperating \nUnit\nCost","Cost Type","Total\nCost","Comments"]
[-1,null,null,null,null,null,null,"$","$","$","$","(select)","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other user capex","other user materials","other user labor","other user equipment","other user subtotals"]
[{"$f":"ROW(A27) - ROW($A$26)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B27),\"\",IF(OR(H27=\"\",ISBLANK(H27),NOT(ISNUMBER(H27))),0,H27)+(SUM(I27:K27)*F27))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(H27=\"\",ISBLANK(H27),NOT(ISNUMBER(H27))),0,H27)","v":0},{"$f":"$F27*IF(OR(I27=\"\",ISBLANK(I27),NOT(ISNUMBER(I27))),0,I27)","v":0},{"$f":"$F27*IF(OR(J27=\"\",ISBLANK(J27),NOT(ISNUMBER(J27))),0,J27)","v":0},{"$f":"$F27*IF(OR(K27=\"\",ISBLANK(K27),NOT(ISNUMBER(K27))),0,K27)","v":0},{"$f":"SUM(BC27:BF27)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"SUM(H27:H28)","v":0},{"$f":"SUMPRODUCT($F$27:$F$28,I27:I28)","v":0},{"$f":"SUMPRODUCT($F$27:$F$28,J27:J28)","v":0},{"$f":"SUMPRODUCT($F$27:$F$28,K27:K28)","v":0},null,{"$f":"SUM(M27:M28)","v":0}]
[]
["Notes:","Capital cost is lump sum (i.e. not multiplied by the quantity)."]
[null,"Material, Labor and Equipment/Operating costs are unit costs (i.e. multiplied by the quantity)."]

{"sheet":"Closure Planning","index":8,"n_rows":60,"n_cols":6,"rows_kept":60,"cut":false,"hidden":true,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Closure Plan Management",null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Totals"]
[null,"Technical Studies",{"$f":"E28","v":0}]
[null,"Engineering",{"$f":"E43","v":0}]
[null,"Permitting",{"$f":"E58","v":0}]
[null,"TOTALS",{"$f":"SUM(C11:C13)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
["Closure Plan Studies and Reporting"]
[null,"Description\n(required)","ID Code","Type","Total\nCost","Comments"]
[-1,null,null,"(select type)","$"]
[{"$f":"ROW(A26) - ROW($A$25)-1","v":0}]
[]
[null,null,null,null,{"$f":"IF(SUM(E26:E27)=0,0,SUM(E26:E27))","v":0}]
[]
["Notes:"]
[]
[]
[]
[]
[]
[]
[]
["Closure Plan Engineering"]
[null,"Description\n(required)","ID Code","Type","Total\nCost","Comments"]
[-1,null,null,"(select type)","$"]
[{"$f":"ROW(A41) - ROW($A$40)-1","v":0}]
[]
[null,null,null,null,{"$f":"IF(SUM(E41:E42)=0,0,SUM(E41:E42))","v":0}]
[]
["Notes:"]
[]
[]
[]
[]
[]
[]
[]
["Closure Plan Permitting"]
[null,"Description\n(required)","ID Code","Type","Total\nCost","Comments"]
[-1,null,null,"(select type)","$"]
[{"$f":"ROW(A56) - ROW($A$55)-1","v":0}]
[]
[null,null,null,null,{"$f":"IF(SUM(E56:E57)=0,0,SUM(E56:E57))","v":0}]
[]
["Notes:"]

{"sheet":"G & A","index":9,"n_rows":58,"n_cols":9,"rows_kept":58,"cut":false,"hidden":true,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["General & Administration",null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Totals"]
[null,"Property Holding Costs",{"$f":"H28","v":0}]
[null,"Security & Maintenance",{"$f":"H42","v":0}]
[null,"Administration",{"$f":"H56","v":0}]
[null,"TOTALS",{"$f":"SUM(C11:C13)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
["Property Holding Costs"]
[null,"Description\n(required)","ID Code","Type","Frequency","Cost/\nPayment","Number\nof\nPayments","Total\nCost","Comments"]
[-1,null,null,"(select type)","(select type)","$",null,"$"]
[{"$f":"ROW(A26) - ROW($A$25)-1","v":0},null,null,null,null,null,null,{"$f":"F26*G26","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(SUM(H26:H27)=0,0,SUM(H26:H27))","v":0}]
[]
["Notes:"]
[]
[]
[]
[]
[]
[]
["Security and Maintenance"]
[null,"Description\n(required)","ID Code","Type","Frequency","Cost/\nPayment","Number\nof\nPayments","Total\nCost","Comments"]
[-1,null,null,"(select type)","(select type)","$",null,"$"]
[{"$f":"ROW(A40) - ROW($A$39)-1","v":0},null,null,null,null,null,null,{"$f":"F40*G40","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(SUM(H40:H41)=0,0,SUM(H40:H41))","v":0}]
[]
["Notes:"]
[]
[]
[]
[]
[]
[]
["Administration"]
[null,"Description\n(required)","ID Code","Type","Frequency","Cost/\nPayment","Number\nof\nPayments","Total\nCost","Comments"]
[-1,null,null,"(select type)","(select type)","$",null,"$"]
[{"$f":"ROW(A54) - ROW($A$53)-1","v":0},null,null,null,null,null,null,{"$f":"F54*G54","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(SUM(H54:H55)=0,0,SUM(H54:H55))","v":0}]
[]
["Notes:"]

{"sheet":"Human Resources","index":10,"n_rows":46,"n_cols":105,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
[null,"Human Resources",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Totals"]
[null,"Salaries & Benefits",{"$f":"DA29","v":0}]
[null,"Severance & Relocation",{"$f":"DA43","v":0}]
[null,"TOTALS",{"$f":"SUM(C11:C12)","v":0}]
[]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
["Human Resources - Salary & Benefits"]
[null,null,null,null,1,{"$f":"E24+1","v":2},{"$f":"F24+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BR24+1","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,"Job Description\n(required)","Avg. Annual\nSalary\n(incl.\nbenefits)","Type",{"$f":"CONCATENATE(\"Closure\nYear\n\" &E24)","v":"Closure\nYear\n1"},"Closure\nYear\n2","Closure\nYear\n3","Closure\nYear\n4","Closure\nYear\n5","Closure\nYear\n6","Closure\nYear\n7","Closure\nYear\n8","Closure\nYear\n9","Closure\nYear\n10","Closure\nYear\n11","Closure\nYear\n12","Closure\nYear\n13","Closure\nYear\n14","Closure\nYear\n15","Closure\nYear\n16","Closure\nYear\n17","Closure\nYear\n18","Closure\nYear\n19","Closure\nYear\n20","Closure\nYear\n21","Closure\nYear\n22","Closure\nYear\n23","Closure\nYear\n24","Closure\nYear\n25","Closure\nYear\n26","Closure\nYear\n27","Closure\nYear\n28","Closure\nYear\n29","Closure\nYear\n30","Closure\nYear\n31","Closure\nYear\n32",{"$f":"CONCATENATE(\"Closure\nYear\n\" &AK24)","v":"Closure\nYear\n33"},"Closure\nYear\n34","Closure\nYear\n35","Closure\nYear\n36","Closure\nYear\n37","Closure\nYear\n38","Closure\nYear\n39","Closure\nYear\n40","Closure\nYear\n41","Closure\nYear\n42","Closure\nYear\n43","Closure\nYear\n44","Closure\nYear\n45","Closure\nYear\n46","Closure\nYear\n47","Closure\nYear\n48","Closure\nYear\n49","Closure\nYear\n50","Closure\nYear\n51","Closure\nYear\n52","Closure\nYear\n53","Closure\nYear\n54","Closure\nYear\n55","Closure\nYear\n56","Closure\nYear\n57","Closure\nYear\n58","Closure\nYear\n59","Closure\nYear\n60","Closure\nYear\n61","Closure\nYear\n62","Closure\nYear\n63","Closure\nYear\n64",{"$f":"CONCATENATE(\"Closure\nYear\n\" &BQ24)","v":"Closure\nYear\n65"},"Closure\nYear\n66","Closure\nYear\n67","Closure\nYear\n68","Closure\nYear\n69","Closure\nYear\n70","Closure\nYear\n71","Closure\nYear\n72","Closure\nYear\n73","Closure\nYear\n74","Closure\nYear\n75","Closure\nYear\n76","Closure\nYear\n77","Closure\nYear\n78","Closure\nYear\n79","Closure\nYear\n80","Closure\nYear\n81","Closure\nYear\n82","Closure\nYear\n83","Closure\nYear\n84","Closure\nYear\n85","Closure\nYear\n86","Closure\nYear\n87","Closure\nYear\n88","Closure\nYear\n89","Closure\nYear\n90","Closure\nYear\n91","Closure\nYear\n92","Closure\nYear\n93","Closure\nYear\n94","Closure\nYear\n95","Closure\nYear\n96",{"$f":"CONCATENATE(\"Closure\nYear\n\" &CW24)","v":"Closure\nYear\n97"},{"$f":"CONCATENATE(\"Closure\nYear\n\" &CX24)","v":"Closure\nYear\n98"},{"$f":"CONCATENATE(\"Closure\nYear\n\" &CY24)","v":"Closure\nYear\n99"},{"$f":"CONCATENATE(\"Closure\nYear\n\" &CZ24)","v":"Closure\nYear\n100"},"Totals"]
[-1,null,"$",null,"#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","$"]
[{"$f":"ROW(A27) - ROW($A$26)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C27*SUM(E27:CZ27)","v":0}]
[]
[null,null,"SUBTOTAL",null,{"$f":"IF(SUMPRODUCT($C$27:$C$28,E27:E28)=0,0,SUMPRODUCT($C$27:$C$28,E27:E28))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUMPRODUCT($C$27:$C$28,AK27:AK28)=0,0,SUMPRODUCT($C$27:$C$28,AK27:AK28))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUMPRODUCT($C$27:$C$28,BQ27:BQ28)=0,0,SUMPRODUCT($C$27:$C$28,BQ27:BQ28))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUMPRODUCT($C$27:$C$28,CW27:CW28)=0,0,SUMPRODUCT($C$27:$C$28,CW27:CW28))","v":0},0,0,0,{"$f":"SUM(DA27:DA28)","v":0}]
[]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
["Human Resources - Severance & Outplacement Benefits"]
[null,"Job Description","Severance\n&\nOutplacement\nCost",null,{"$f":"E25","v":"Closure\nYear\n1"},"Closure\nYear\n2","Closure\nYear\n3","Closure\nYear\n4","Closure\nYear\n5","Closure\nYear\n6","Closure\nYear\n7","Closure\nYear\n8","Closure\nYear\n9","Closure\nYear\n10","Closure\nYear\n11","Closure\nYear\n12","Closure\nYear\n13","Closure\nYear\n14","Closure\nYear\n15","Closure\nYear\n16","Closure\nYear\n17","Closure\nYear\n18","Closure\nYear\n19","Closure\nYear\n20","Closure\nYear\n21","Closure\nYear\n22","Closure\nYear\n23","Closure\nYear\n24","Closure\nYear\n25","Closure\nYear\n26","Closure\nYear\n27","Closure\nYear\n28","Closure\nYear\n29","Closure\nYear\n30","Closure\nYear\n31","Closure\nYear\n32",{"$f":"AK25","v":"Closure\nYear\n33"},"Closure\nYear\n34","Closure\nYear\n35","Closure\nYear\n36","Closure\nYear\n37","Closure\nYear\n38","Closure\nYear\n39","Closure\nYear\n40","Closure\nYear\n41","Closure\nYear\n42","Closure\nYear\n43","Closure\nYear\n44","Closure\nYear\n45","Closure\nYear\n46","Closure\nYear\n47","Closure\nYear\n48","Closure\nYear\n49","Closure\nYear\n50","Closure\nYear\n51","Closure\nYear\n52","Closure\nYear\n53","Closure\nYear\n54","Closure\nYear\n55","Closure\nYear\n56","Closure\nYear\n57","Closure\nYear\n58","Closure\nYear\n59","Closure\nYear\n60","Closure\nYear\n61","Closure\nYear\n62","Closure\nYear\n63","Closure\nYear\n64",{"$f":"BQ25","v":"Closure\nYear\n65"},"Closure\nYear\n66","Closure\nYear\n67","Closure\nYear\n68","Closure\nYear\n69","Closure\nYear\n70","Closure\nYear\n71","Closure\nYear\n72","Closure\nYear\n73","Closure\nYear\n74","Closure\nYear\n75","Closure\nYear\n76","Closure\nYear\n77","Closure\nYear\n78","Closure\nYear\n79","Closure\nYear\n80","Closure\nYear\n81","Closure\nYear\n82","Closure\nYear\n83","Closure\nYear\n84","Closure\nYear\n85","Closure\nYear\n86","Closure\nYear\n87","Closure\nYear\n88","Closure\nYear\n89","Closure\nYear\n90","Closure\nYear\n91","Closure\nYear\n92","Closure\nYear\n93","Closure\nYear\n94","Closure\nYear\n95","Closure\nYear\n96","Closure\nYear\n97","Closure\nYear\n98","Closure\nYear\n99","Closure\nYear\n100","Totals"]
[null,null,"$",null,"#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","$"]
[{"$f":"A27","v":0},{"$f":"IF(ISBLANK(B27),\"\",B27)","v":""},null,null,{"$f":"IF(E27-F27<=0,\"\",E27-F27)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AQ27-BL27<=0,\"\",AQ27-BL27)","v":""},{"$f":"IF(AR27-AS27<=0,\"\",AR27-AS27)","v":""},"","","","","","","","","","","","","","","","","","",{"$f":"IF(BK27-CF27<=0,\"\",BK27-CF27)","v":""},{"$f":"IF(BL27-BM27<=0,\"\",BL27-BM27)","v":""},"","","","","","","","","","","","","","","","","","",{"$f":"IF(CE27-CZ27<=0,\"\",CE27-CZ27)","v":""},{"$f":"IF(CF27-CG27<=0,\"\",CF27-CG27)","v":""},"","","","","","","","","","","","","","","","","","",{"$f":"IF(CY27-DT27<=0,\"\",CY27-DT27)","v":""},{"$f":"IF(CZ27-DA27<=0,\"\",CZ27-DA27)","v":""},{"$f":"IF(C41=\"\",\"\",C41*SUM(E41:CZ41))","v":""}]
[]
[null,null,null,"SUBTOTAL",{"$f":"IF(SUMPRODUCT($C$41:$C$42,E41:E42)=0,0,SUMPRODUCT($C$41:$C$42,E41:E42))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUMPRODUCT($C$41:$C$42,AK41:AK42)=0,0,SUMPRODUCT($C$41:$C$42,AK41:AK42))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUMPRODUCT($C$41:$C$42,BQ41:BQ42)=0,0,SUMPRODUCT($C$41:$C$42,BQ41:BQ42))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUMPRODUCT($C$41:$C$42,CW41:CW42)=0,0,SUMPRODUCT($C$41:$C$42,CW41:CW42))","v":0},0,0,0,{"$f":"SUM(DA41:DA42)","v":0}]
[]
[null,"Notes:"]
[null,"    1. Assumes Severance + Outplacement"]

{"sheet":"Reclamation Quantities","index":11,"n_rows":34,"n_cols":62,"rows_kept":34,"cut":false,"hidden":false,"merged":[[10,12,10,17]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Data Cost File: \",DataFileName)","v":"Data Cost File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Reclamation Quantity Summary"]
[" ",null,null,null,null,null,null,null,null,null,null,null,"Unit Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole Plugging"]
[null,"Description","Total\nRegrade\nor Haul\nVolume","Total\nRegrade\nor Haul\nCost","Total\nCover\nVolume","Cover\nPlacement\nCost","Total\nGrowth Media\nVolume","Growth Media\nPlacement\nCost","Total\nSurface\nArea","Total\nScarify\nCost","Total\nRevetation\nCost","TOTALS","Regrade\nUnit Cost","Material Haul\nor Backfill\nUnit Cost","Cover\nUnit Cost","Growth Media \nUnit Cost","Scarify\nUnit Cost","\nArea \nUnit Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Type","Containment Type","Quanity","Disposal Site","Distance","Average\nDepth of\nHole(1)","Depth to Water"]
[1,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"$",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"$",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"$",{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},"$","$","$",{"$f":"IF(Metric,\"$/m3\",\"$/CY\")","v":"$/CY"},{"$f":"IF(Metric,\"$/m3\",\"$/CY\")","v":"$/CY"},{"$f":"IF(Metric,\"$/m3\",\"$/CY\")","v":"$/CY"},{"$f":"IF(Metric,\"$/m3\",\"$/CY\")","v":"$/CY"},{"$f":"IF(Metric,\"$/m3\",\"$/CY\")","v":"$/CY"},{"$f":"IF(Metric,\"$/Ha\",\"$/acre\")","v":"$/acre"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cy",null,"mi","ft bgs","ft bgs"]
[{"$f":"ROW(A14) - ROW($A$13)","v":1},"Waste Rock Dumps",{"$f":"RegradeDumps","v":""},{"$f":"RegradeCostDumps","v":0},{"$f":"CoverDumps","v":""},{"$f":"CoverCostDumps","v":0},{"$f":"TopsoilDumps","v":""},{"$f":"TopsoilCostDumps","v":0},{"$f":"AreaDumps","v":""},{"$f":"ScarifyDumps","v":0},{"$f":"RevegDumps","v":0},{"$f":"IF(D14=\"\",0,D14)+IF(F14=\"\",0,F14)+IF(H14=\"\",0,H14)+IF(J14=\"\",0,J14)+IF(K14=\"\",0,K14)","v":0},{"$f":"IF(OR(D14=\"\",C14=\"\"),\"\",D14/C14)","v":""},"N/A",{"$f":"IF(OR(F14=\"\",E14=\"\"),\"\",F14/E14)","v":""},{"$f":"IF(OR(H14=\"\",G14=\"\"),\"\",H14/G14)","v":""},{"$f":"IF(OR(J14=\"\",I14=\"\"),\"\",J14/I14)","v":""},{"$f":"IF(OR(L14=\"\",I14=\"\"),\"\",L14/I14)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I14","v":""},{"$f":"K14","v":0},{"$f":"IF(ISBLANK(C14),\"\",IF(Metric,ROUND(M3_2_CY*C14,0),C14))","v":""},{"$f":"D14","v":0},{"$f":"IF(Metric,ROUND(M2Ft*E14,0),E14)","v":""},{"$f":"IF(Metric,ROUND(M2Ft*F14,0),F14)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H14,0),H14)","v":0}]
[{"$f":"A14+1","v":2},"Tailings Impoundments",{"$f":"IF(AND(RegradeTails=\"\",RegradeTailsEmbankment=\"\"),\"\",IF(RegradeTails=\"\",0,RegradeTails)+IF(RegradeTailsEmbankment=\"\",0,RegradeTailsEmbankment))","v":""},{"$f":"IF(AND(RegradeCostTails=\"\",RegradeCostTailsEmbankment=\"\"),\"\",(IF(RegradeCostTails=\"\",0,RegradeCostTails)+IF(RegradeCostTailsEmbankment=\"\",0,RegradeCostTailsEmbankment)))","v":0},{"$f":"CoverTails","v":""},{"$f":"CoverCostTails","v":0},{"$f":"TopsoilTails","v":""},{"$f":"TopsoilCostTails","v":0},{"$f":"AreaTails","v":""},{"$f":"ScarifyTails","v":0},{"$f":"RevegTails","v":0},0,{"$f":"IF(OR(D15=\"\",C15=\"\"),\"\",D15/C15)","v":""},"N/A","","","",{"$f":"IF(OR(L15=\"\",I15=\"\"),\"\",L15/I15)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,"",0,{"$f":"IF(ISBLANK(E15),\"\",IF(Metric,ROUND(Km2Mi*E15,2),E15))","v":""},{"$f":"IF(Metric,ROUND(M2Ft*F15,0),F15)","v":0},0]
[{"$f":"A15+1","v":3},"Heap Leach Pads",{"$f":"RegradeHeaps","v":""},{"$f":"RegradeCostHeaps","v":0},{"$f":"CoverHeaps","v":""},{"$f":"CoverCostHeaps","v":0},{"$f":"TopsoilHeaps","v":""},{"$f":"TopsoilCostHeaps","v":0},{"$f":"AreaHeaps","v":""},{"$f":"ScarifyHeaps","v":0},{"$f":"RevegHeaps","v":0},0,{"$f":"IF(OR(D16=\"\",C16=\"\"),\"\",D16/C16)","v":""},"N/A","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,"",0,{"$f":"IF(Metric,ROUND(M2Ft*E16,0),E16)","v":""},0,0]
[{"$f":"A18+1","v":5},"Open Pits",{"$f":"RegradePits","v":""},{"$f":"RegradeCostPits","v":0},null,null,null,null,{"$f":"AreaPits","v":""},null,{"$f":"RevegPits","v":0},0,"","N/A","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,"",0,{"$f":"IF(ISBLANK(E17),\"\",IF(Metric,ROUND(Km2Mi*E17,2),E17))","v":""},0,0]
[{"$f":"A16+1","v":4},"Quarries & Borrow Pits",{"$f":"RegradeQuarries","v":""},{"$f":"RegradeCostQuarries","v":0},{"$f":"CoverQuarries","v":""},{"$f":"CoverCostQuarries","v":0},{"$f":"TopsoilQuarries","v":""},{"$f":"TopsoilCostQuarries","v":0},{"$f":"AreaQuarries","v":""},{"$f":"ScarifyQuarries","v":0},{"$f":"RevegQuarries","v":0},{"$f":"IF(D18=\"\",0,D18)+IF(F18=\"\",0,F18)+IF(H18=\"\",0,H18)+IF(J18=\"\",0,J18)+IF(K18=\"\",0,K18)","v":0},{"$f":"IF(OR(D18=\"\",C18=\"\"),\"\",D18/C18)","v":""},"N/A",{"$f":"IF(OR(F18=\"\",E18=\"\"),\"\",F18/E18)","v":""},{"$f":"IF(OR(H18=\"\",G18=\"\"),\"\",H18/G18)","v":""},{"$f":"IF(OR(J18=\"\",I18=\"\"),\"\",J18/I18)","v":""},{"$f":"IF(OR(L18=\"\",I18=\"\"),\"\",L18/I18)","v":""}]
[{"$f":"A17+1","v":6},"Roads",{"$f":"RegradeRoads","v":""},{"$f":"RegradeCostRoads","v":0},null,null,{"$f":"TopsoilRoads","v":""},{"$f":"TopsoilCostRoads","v":0},{"$f":"AreaRoads","v":""},{"$f":"ScarifyRoads","v":0},{"$f":"RevegRoads","v":0},0,"","N/A","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,"",0,{"$f":"IF(Metric,ROUND(M2Ft*E19,0),E19)","v":0},0,0]
[7,"Landfills",{"$f":"RegradeLandfills","v":""},{"$f":"RegradeCostLandFills","v":0},{"$f":"CoverLandfills","v":""},{"$f":"CoverCostLandfills","v":0},{"$f":"TopsoilLandfills","v":""},{"$f":"TopsoilCostLandfills","v":0},{"$f":"AreaLandfills","v":""},{"$f":"ScarifyLandfills","v":0},{"$f":"RevegLandfills","v":0},0,"","N/A","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,"",0,{"$f":"IF(ISBLANK(E20),\"\",IF(Metric,ROUND(Km2Mi*E20,2),E20))","v":""},0,0]
[8,"Buildings",null,null,{"$f":"CoverBuilding","v":""},{"$f":"CoverCostBuilding","v":0},{"$f":"TopsoilBuilding","v":""},{"$f":"TopsoilCostBuilding","v":0},{"$f":"AreaBuilding","v":""},{"$f":"ScarifyBuilding","v":0},{"$f":"RevegBuilding","v":0},0,"","N/A","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,"",0,{"$f":"IF(Metric,ROUND(M2Ft*E21,0),E21)","v":""},0,{"$f":"IF(Metric,ROUND(M2Ft*H21,0),H21)","v":0}]
[9,"Yards",{"$f":"RegradeYards","v":""},{"$f":"RegradeCostYards","v":0},{"$f":"CoverYards","v":""},{"$f":"CoverCostYards","v":0},{"$f":"TopsoilYards","v":""},{"$f":"TopsoilCostYards","v":0},{"$f":"AreaYards","v":""},{"$f":"ScarifyYards","v":0},{"$f":"RevegYards","v":0},0,"","N/A","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,"",0,{"$f":"IF(ISBLANK(E22),\"\",IF(Metric,ROUND(Km2Mi*E22,2),E22))","v":""},0,0]
[10,"Ponds",{"$f":"BackfillPonds","v":""},{"$f":"BackfillCostPonds","v":0},null,null,{"$f":"TopsoilPonds","v":""},{"$f":"TopsoilCostPonds","v":0},{"$f":"AreaPonds","v":""},null,{"$f":"RevegPonds","v":0},0,"N/A",{"$f":"IF(OR(D23=\"\",C23=\"\"),\"\",D23/C23)","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,"",0,{"$f":"IF(Metric,ROUND(M2Ft*E23,0),E23)","v":0},0,0]
[11,"Exploration Roads",{"$f":"RegradeExplRoads","v":""},{"$f":"RegradeCostExplRoads","v":0},null,null,{"$f":"TopsoilExplRoads","v":""},{"$f":"TopsoilCostExplRoads","v":0},{"$f":"AreaExplRoads","v":""},{"$f":"ScarifyExplRoads","v":0},{"$f":"RevegExplRoads","v":0},0,"","N/A","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,"",0,{"$f":"IF(ISBLANK(E24),\"\",IF(Metric,ROUND(Km2Mi*E24,2),E24))","v":""},0,0]
[12,"Exploration Trenches",{"$f":"RegradeTrench","v":""},{"$f":"RegradeCostTrench","v":0},null,null,null,null,{"$f":"AreaTrench","v":""},null,{"$f":"RevegTrench","v":0},0,"","N/A","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,"",0,{"$f":"IF(Metric,ROUND(M2Ft*E25,0),E25)","v":0},0,0]
[13,"Diversion Ditches",null,{"$f":"'Sediment & Drainage Control'!I102","v":0},null,null,null,null,{"$f":"AreaDiversions","v":""},null,{"$f":"RevegDiversions","v":0},0,"","N/A","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,"",0,{"$f":"IF(ISBLANK(E26),\"\",IF(Metric,ROUND(Km2Mi*E26,2),E26))","v":""},0,0]
[14,"Sediment Ponds",{"$f":"RegradeSedPonds","v":""},{"$f":"RegradeCostSedPonds","v":0},{"$f":"CoverSedPonds","v":""},null,null,{"$f":"TopsoilCostSedPonds","v":0},{"$f":"AreaSedPonds","v":""},{"$f":"ScarifySedPonds","v":0},{"$f":"RevegSedPonds","v":0},0,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,"",0,{"$f":"IF(Metric,ROUND(M2Ft*E27,0),E27)","v":""},0,0]
[15,"Generic Haulage/Backfill",{"$f":"HaulQuant","v":""},{"$f":"HaulCost","v":0},{"$f":"CoverHaul","v":""},{"$f":"CoverCostHaul","v":0},{"$f":"TopsoilHaul","v":""},{"$f":"TopsoilCostHaul","v":0},{"$f":"AreaHaul","v":""},{"$f":"ScarifyHaul","v":0},{"$f":"RevegHaul","v":0},0,"N/A",{"$f":"IF(OR(D28=\"\",C28=\"\"),\"\",D28/C28)","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,"",0,{"$f":"IF(ISBLANK(E28),\"\",IF(Metric,ROUND(Km2Mi*E28,2),E28))","v":""},0,0]
[16,"Adit/Decline Backfilling1",{"$f":"BackfillAdit","v":""},{"$f":"BackfillCostAdit","v":0},null,null,null,null,null,null,null,0,"N/A",{"$f":"IF(OR(D29=\"\",C29=\"\"),\"\",D29/C29)","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"",0,{"$f":"IF(Metric,ROUND(M2Ft*E29,0),E29)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F29,0),F29)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H29,0),H29)","v":0}]
[17,"Shaft Backfilling",{"$f":"BackfillShafts","v":""},{"$f":"BackfillCostShaft","v":0},null,null,null,null,null,null,null,{"$f":"IF(D30=\"\",0,D30)+IF(F30=\"\",0,F30)+IF(H30=\"\",0,H30)+IF(J30=\"\",0,J30)+IF(K30=\"\",0,K30)","v":0},"N/A",{"$f":"IF(OR(D30=\"\",C30=\"\"),\"\",D30/C30)","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"",0,{"$f":"IF(ISBLANK(E30),\"\",IF(Metric,ROUND(Km2Mi*E30,2),E30))","v":""},0,0]
[null,"TOTALS",{"$f":"SUM(C14:C30)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(I14:I30),2)","v":0},{"$f":"SUM(J14:J30)","v":0},{"$f":"SUM(K14:K30)","v":0},{"$f":"SUM(L14:L30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I31","v":0},{"$f":"K31","v":0},{"$f":"IF(ISBLANK(C31),\"\",IF(Metric,ROUND(M3_2_CY*C31,0),C31))","v":0},{"$f":"D31","v":0},{"$f":"IF(ISBLANK(E31),\"\",IF(Metric,ROUND(Km2Mi*E31,2),E31))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F31,0),F31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H31,0),H31)","v":0}]
[null,"Average Costs",{"$f":"IF(Metric,\"per m3\",\"per CY\")","v":"per CY"},{"$f":"IF(C31=0,\"\",ROUND(D31/C31,2))","v":""},{"$f":"IF(Metric,\"per m3\",\"per CY\")","v":"per CY"},{"$f":"IF(E31=0,\"\",ROUND(F31/E31,2))","v":""},{"$f":"IF(Metric,\"per m3\",\"per CY\")","v":"per CY"},{"$f":"IF(G31=0,\"\",ROUND(H31/G31,2))","v":""},{"$f":"IF(Metric,\"per Ha\",\"per acre\")","v":"per acre"},{"$f":"IF(I31=0,\"\",ROUND(J31/I31,2))","v":""},{"$f":"IF(J31=0,\"\",ROUND(K31/J31,2))","v":""},{"$f":"IF(I31=0,\"\",ROUND(L31/I31,2))","v":""},{"$f":"IF(Metric,\"per Ha\",\"per acre\")","v":"per acre"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,1,4,0,3281,1640]

{"sheet":"Exploration","index":12,"n_rows":112,"n_cols":75,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
[null,"Exploration - Cost Summary",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,"Hole Abandonment Costs",{"$f":"IF(K63=\"\",0,K63)+IF(I63=\"\",0,I63)","v":0},{"$f":"IF(L63=\"\",0,L63)+IF(J63=\"\",0,J63)","v":0},{"$f":"(IF(M63=\"\",0,M63)+(IF(N63=\"\",0,N63)))","v":0},{"$f":"SUM(C11:E11)","v":0}]
[null,"Grading Costs"]
[null,"Ripping/Scarifying Cost"]
[null,"Trench Backfilling Costs",{"$f":"K104","v":0},{"$f":"L104","v":0},null,{"$f":"SUM(C14:E14)","v":0}]
[null,"Subtotal Earthworks",{"$f":"SUM(C11:C14)","v":0},{"$f":"SUM(D11:D14)","v":0},{"$f":"SUM(E11:E14)","v":0},{"$f":"SUM(F11:F14)","v":0}]
[null,"Trench Revegetation Costs",{"$f":"D112","v":0},{"$f":"E112","v":0},{"$f":"F112","v":0},{"$f":"SUM(C16:E16)","v":0}]
[null,"TOTALS",{"$f":"C15+C16","v":0},{"$f":"D15+D16","v":0},{"$f":"E15+E16","v":0},{"$f":"F15+F16","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input",null,null,null,null,null,null,"Exploration hole surface seal thickness:",20,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Nevada,IF(Metric,\"\",\"< In Nevada use 10'\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface seal thickness:",{"$f":"IF(Nevada,10,IF(Metric,ROUND(M2Ft*Exploration_Hole_seal_thickness,0),Exploration_Hole_seal_thickness))","v":20}]
[null,"User Input - Pull Down List","Pull Down Selection",null,null,null,null,null,null,"Minimum seal above groundwater table:",50,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Nevada,IF(Metric,\"\",\"< In Nevada use 50'\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min Seal above groundwater:",{"$f":"IF(Nevada,50,IF(Metric,ROUND(M2Ft*Minimum_seal_above_groundwater_expl,0),Minimum_seal_above_groundwater_expl))","v":50}]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
["Exploration Drillhole Abandonment - User Input"]
["Facility Description",null,null,"Hole Plugging",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole Plugging"]
[null,"Description\n(required)","ID Code","Hole Type","Diameter","Total\nNumber\nof Holes","Max Holes\nOpen at One Time","Casing to\nRemove","Average\nDepth of\nHole(1)","Depth to Water","Hole\nPlug\nMethod",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole Type","Diameter","Total\nNumber\nof Holes","Max Holes\nOpen at One Time","Casing to\nRemove","Average\nDepth of\nHole(1)","Depth to Water"]
[-1,null,null,"(select)",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},"(select)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in",null,null,"ft","ft bgs","ft bgs"]
[{"$f":"ROW(A31) - ROW($A$30)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D31","v":0},{"$f":"IF(Metric,ROUND(mm_2_in*E31,0),E31)","v":0},{"$f":"F31","v":0},{"$f":"G31","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H31,0),H31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*I31,0),I31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*J31,0),J31)","v":0}]
[]
[]
[null,"Notes:"]
[null,"    1. If core holes are pre-drilled, use length of hole below pre-drilled length"]
[null,{"$f":"IF(NOT(Nevada),\"    2. If Top Plug is selected, assumes maximum 1/2hr laborer time to place plug and backfill with cuttings/soil (including move-to/set up time).\",\"\")","v":"    2. If Top Plug is selected, assumes maximum 1/2hr laborer time to place plug and backfill with cuttings/soil (including move-to/set up time)."}]
[]
[]
[]
[]
[]
["Exploration Trenches - User Input"]
["Facility Description",null,null,"Trench Parameters",null,null,null,null,"Backfill",null,null,"Revegetation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trench Parameters"]
[null,"Description\n(required)","ID Code","Trench\nLength","Trench\nDepth","Trench\nBottom\nWidth","Trench\nSideslope\nAngle","Additional\nHrs\nfor Walk-in (1)","Backfill\nMaterial","Cut\nMaterial\nType","Backfilling\nFleet","Seed Mix","Mulch","Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trench\nLength","Trench\nDepth","Trench\nBottom\nWidth","Trench\nSideslope\nAngle","Cover Truck Fleet"]
[-1,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"degrees","hr","(select)","(select)","(select)","(select)","(select)","(select)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","degrees"]
[{"$f":"ROW(A46) - ROW($A$45)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*D46,0),D46)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*E46,0),E46)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F46,0),F46)","v":0},{"$f":"G46","v":0},{"$f":"LEFT(K46,SEARCH(\" \",K46)-1)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Notes:"]
[null,"  1. Include one-way hours necessary to walk equipment in from drop-off point to work area"]
[null,"  2. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[]
[]
[]
[]
["Exploration Drillhole Abandonment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"this is used to determine what amount of grout to use for grout hours"]
["  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Per hole calculations"]
[null,"Description\n(required)",{"$f":"IF(Metric,\"Vol/m of depth\",\"Vol/foot of depth\")","v":"Vol/foot of depth"},"Hole \nPlugging \nMaterial (1)","Total\nGrout \nVolume (2)","Total\nCuttings\nVolume","Total\nTop Seal\nVolume (3,4)","Total\nDrillhole\nAbandon.\nHours (6,7)","Casing\nRemoval\nLabor\nCost (5)","Casing\nRemoval\nEquipment\nCost","Plugging \nLabor \nCost","Plugging Equipment \nCost","Plugging Material \nCost","Top Seal \nMaterial\nCost (2,3) ","Total \nCost (6,7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vol/foot of depth","Hole \nPlugging Material(1)","Grout \nVolume(2)","Cuttings\nVolume","Top\nSeal\nVolume(2,3)","Total Grout \nVolume \n(grout+cement\n+/-cutting vol)","Total Cuttings\nVolume\n(if needed)","Move to\nRig up\nRig down\nTotal","Grouting\nHours(4)","Cuttings\nHours","Casing\nRemoval\nHours","Casing\nRemoval\nLabor","Casing\nRemoval\nEquipment","Plugging \nLabor \nCost","Plugging \nEquipment \nCost","Plugging \nMaterial \nCost","Top Seal \nMaterial\nCost(2) ","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"ft3\")","v":"ft3"},null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"hrs","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cf",null,"cy","cy","cy",null,null,"hrs","hrs","hrs","hrs","$","$","$","$","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(OR(ISBLANK($BE31),ISBLANK(B31)),\"\",IF(Metric,ROUND(Ft3_2_M3*BF61,2),BF61))","v":""},{"$f":"IF(OR(ISBLANK($BE31),ISBLANK(B31),ISBLANK(BH31),K31=\"\"),\"\",IF(OR(K31=\"none\",K31=\"Top Plug\"),\"none\",BG61))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(G31),BK61=0, K31=\"Top Plug\", K31=\"none\",K31=\"\"),\"\",IF(K31=\"Cement Plug\",0,IF(Metric,ROUND(CY_2_M3*BH61,2),BH61)))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(G31),BL61=0,K31=\"Top Plug\"),\"\",IF(Metric,ROUND(CY_2_M3*BI61,2),BI61))","v":""},{"$f":"IF(OR(ISBLANK($BE31),ISBLANK(BH31),BJ61=0),\"\",IF(Metric,ROUND(CY_2_M3*BJ61,2),BJ61))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(BH31),BW61=\"\",K31=\"\",K31=\"none\"),\"\",ROUND(BM61+BN61+BO61+BP61+IF(AND(BH61>0,BI61>0),SetUpHrsPumpRig,0),0))","v":""},{"$f":"IF(OR(ISBLANK(BF31),BF31=\"\",BF31=0),0,ROUND(BQ61,0))","v":0},{"$f":"IF(OR(ISBLANK(BF31),BF31=\"\",BF31=0),0,ROUND(BR61,0))","v":0},{"$f":"IF(OR(ISBLANK($BE31),ISBLANK(BH31),ISBLANK(B31),AND(BK61=0,BL61=0)),0,IF(AND(Nevada,J31<I31,K31=\"Cement Plug\"),\"Method Error!\",ROUND(BS61,0)))","v":0},{"$f":"IF(OR(ISBLANK($BE31),ISBLANK(B31),ISBLANK(BH31),AND(BK61=0,BL61=0)),0,IF(AND(Nevada,J31<I31,K31=\"Cement Plug\"),\"Method Error!\",ROUND(BT61,0)))","v":0},{"$f":"IF(OR(ISBLANK($BE31),ISBLANK(BH31),BU61=0),0,ROUND(BU61,0))","v":0},{"$f":"IF(OR(ISBLANK($BE31),ISBLANK(BH31),BV61=0),0,IF(AND(Nevada,J31<I31,K31=\"Cement Plug\"),\"Method Error!\",ROUND(BV61,0)))","v":0},{"$f":"IF(OR(ISBLANK($BE31),ISBLANK(BH31)),0,IF(SUM(I61:N61)=0,\"\",SUM(I61:N61)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(BE31),\"\",ROUND((PI()*(BC31/12/2)^2),2))","v":0},{"$f":"IF(ISBLANK(B31),\"\",IF(OR(K31=\"Cement Plug\",BH31>=BG31),\"Cuttings\",IF(OR(K31=\"Grout Only\",BH31<=SurfaceSealExplHoles+MinGWSealExpl),\"Grout\",\"Grout + Cuttings\")))","v":""},{"$f":"IF(OR(ISBLANK(BE31),K31=\"Cement Plug\",K31=\"Top Plug\",K31=\"none\"),0,IF(AND(BG31<=BH31,K31<>\"Grout Only\"),0,IF(K31=\"Grout Only\",ROUND((BG31-SurfaceSealExplHoles)*BF61/27*1.25,2),ROUND(IF(BH31<=SurfaceSealExplHoles,((BG31-SurfaceSealExplHoles)*BF61)/27*1.25,IF(BH31<MinGWSealExpl+SurfaceSealExplHoles,((BG31-SurfaceSealExplHoles)*BF61)/27*1.25,((BG31-BH31+MinGWSealExpl)*BF61)/27*1.25)),2))))","v":0},{"$f":"IF(OR(ISBLANK(BE31),K31=\"Grout Only\"),0,IF(BH31>BG31,ROUND((BG31-SurfaceSealExplHoles)*BF61/27,2), IF(BH31>(MinGWSealExpl+SurfaceSealExplHoles),ROUND((BH31-MinGWSealExpl-SurfaceSealExplHoles)*BF61/27,2),0)))","v":0},{"$f":"IF(OR(ISBLANK(BE31),K31=\"none\",K31=\"Top Plug\",K31=\"\"),0,(IF(BE31=0,0,ROUND(BF61*SurfaceSealExplHoles/27*1.25,2))))","v":0},{"$f":"IF(OR(K31=\"none\",K31=\"\"),0,IF(K31=\"Grout + Backfill\",BH61+BJ61,IF(K31=\"Grout Only\",BH61+BI61+BJ61,IF(K31=\"Cement Plug\",BJ61,0))))","v":0},{"$f":"IF(OR(K31=\"Grout Only\",K31=\"none\",K31=\"\"),0,IF(K31=\"Top Plug\",1,IF(OR(K31=\"Cement Plug\",K31=\"Grout + Backfill\"),BI61)))","v":0},{"$f":"IF(K31=\"Top Plug\",0,SetUpHrsPumpRig)","v":2},{"$f":"IF(OR(ISBLANK(BE31),BK61=0),0,ROUND(IF(BH61=0,0,IF(((BK61)/GroutingProductivity)<1,1,(BK61)/GroutingProductivity)),1))","v":0},{"$f":"IF(OR(ISBLANK(BE31),ISBLANK(BE31),BE31=0,BE31=\"\",BL61=0),0,IF(K31=\"Top Plug\",0.5,ROUND(IF(BI61=\"\",0,IF(BL61/CuttingsProduction<1,1,BL61/CuttingsProduction)),1)))","v":0},{"$f":"ROUND(BF31/CasingRemovalRate,1)","v":0},{"$f":"ROUND(BE31*BP61*HeavyDutyDrillLaborCost,0)","v":0},{"$f":"ROUND(BE31*BP61*HeavyDutyDrillEquipCost,0)","v":0},{"$f":"IF(ISBLANK(BE31),\"\",IF(K31=\"Top Plug\",(BM61+BO61)*CuttingsLaborCost*BE31,ROUND(IF(BH61=0,0,ROUND(BM61+BN61,1)*GroutLaborCost*BE31)+IF(BI61=0,0,IF(BH61=0,(ROUND(BM61+BO61,1)*CuttingsLaborCost*BE31),(ROUND(BO61*GroutLaborCost*BE31,0)))),0)))","v":0},{"$f":"IF(ISBLANK(BE31),\"\",IF(K31=\"Top Plug\",(BM61+BO61)*CuttingsEquipCost*BE31,ROUND(IF(BH61=0,0,ROUND(BM61+BN61,1)*GroutEquipCost*BE31)+IF(BI61=0,0,IF(BH61=0,(ROUND(BM61+BO61,1)*CuttingsEquipCost*BE31),(ROUND(BO61,1)*GroutEquipCost*BE31))),0)))","v":0},{"$f":"IF(OR(K31=\"none\",K31=\"\",K31=\"Top Plug\",ISBLANK(BD31)),0,IF(BH61=\"\",0,ROUND(BH61*BentoniteCost*BE31,0)))","v":0},{"$f":"IF(OR(K31=\"none\",K31=\"\",K31=\"Top Plug\",ISBLANK(BE31)),0,ROUND(BJ61*CementCost*BE31,0))","v":0},{"$f":"IF(ISBLANK(BE31),\"\",SUM(BQ61:BV61))","v":0}]
[]
[null,null,null,null,{"$f":"IF(SUM(E61:E62)=0,\"\",SUM(E61:E62))","v":""},{"$f":"IF(SUM(F61:F62)=0,\"\",SUM(F61:F62))","v":""},{"$f":"IF(SUM(G61:G62)=0,\"\",SUM(G61:G62))","v":""},{"$f":"IF(SUM(H61:H62)=0,\"\",SUM(H61:H62))","v":""},{"$f":"IF(SUM(I61:I62)=0,0,SUM(I61:I62))","v":0},0,0,0,0,0,0]
[null,"Notes:"]
[]
[null,"    1. Assumes grout backfill from bottom of hole to 50' (15.24m) above static water level, up to 10' (3m) from top of hole"]
[null,"    2. Assumes 25% loss to formation for grout backfill"]
[null,"    3. If \"Top Plug\" hole plug method is used, assumes physical plug installed without backfill, grout or cement. Not available option for Nevada projects"]
[null,"    4. Assumes top 20' (6 m) of hole is plugged with cement if \"Grout Only\", \"Backfill + Grout\", or \"Cement Plug\" hole plug method are chosen."]
[null,"    5. Assumes that a) casing is not cemented entire length, b) does not include temporary surface casing"]
[null,"    6. Assumes minimum 1 hr per hole for abandonment (excluding move-to and casing removal)"]
[null,"    7. Assumes fixed hours per hole for setup & tear-down and moving between holes (see Productivty Sheet) per drill hole (includes rig time if grouting required, labor crew only if cuttings backfill only)"]
[]
[]
["Exploration Trenches - Calculations"]
[]
[null,"Exploration Trench Volume Calculation",null,null,null,null,null,null,"Dozing & Ripping/Scarifying Calculations"]
[]
[]
[null,null,null,null,null,null,null,null,"Dozing:","Dozing distance = 1/2 trench length or 400 ft (max push) whichever is less"]
[null,null,null,null,null,null,null,null,null,"Assumes flat push (grade correction factor = 1)"]
[]
[]
[null,null,null,null,null,null,null,null,"Revegetation:",{"$f":"IF(Metric,3,10)","v":10},{"$f":"IF(Metric, \"m added to trench width to account for revegetation under spoil pile\", \"ft added to trench width to account for revegetation under spoil pile\")","v":"ft added to trench width to account for revegetation under spoil pile"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Exploration Trenches - Backfill/Regrading Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Trenches"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\")\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83)"}]
[null,"Description\n(required)","Trench\nBackfill\nVolume","Dozer \nPush \nDistance"," \nEquipment\nProductivity","Dozing \nMaterial","Density Correction","Backfilling\nFleet","Corrected\nHourly\nProductivity","Total \nDozer \nHours","Trench Backfill\nLabor \nCost","Trench Backfill\nEquipment \nCost","Total \nTrench Backfill\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a","d","ang","Trench Top Width\nb","Cross-Sectional Area","Trench \nVolume","Trench\nVolume","Push Distance","Dozer Productivity","Dozing Material","Density Correction","Job Efficiency","Altitude Deration","Corrected Hourly Productivity","Total Hours","Labor Cost","Equipment Cost","Total\nCost"]
[null,null,{"$f":"IF(Metric,\"LCM (BCM+30%)\",\"LCY (BCY+30%)\")","v":"LCY (BCY+30%)"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3/hr\",\"yd3/hr\")","v":"yd3/hr"},null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"yd3/hr\")","v":"yd3/hr"},"hr","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","rad","ft","sq ft","BCY","LCY","ft","cy/hr",null,null,null,null,"cy/hr","hrs","$","$","$"]
[{"$f":"A46","v":0},{"$f":"IF(ISBLANK(B46),\"\",B46)","v":""},{"$f":"IF(OR(ISBLANK(B46),OR(ISBLANK(BC46),BC46=0)),\"\",IF(Metric,ROUND(CY_2_M3*BG102,0),BG102))","v":""},{"$f":"IF(ISBLANK(B46),\"\",IF(K46=\"Backhoe/Loader\",\"N/A\",IF(Metric,ROUND(Ft2M*BH102,0),BH102)))","v":""},{"$f":"IF(ISBLANK(B46),\"\",IF(ISBLANK(K46),\"Select Fleet\",IF(K46=\"Backhoe/Loader\",\"N/A\",IF(Metric,ROUND(CY_2_M3*BI102,0),BI102))))","v":""},{"$f":"IF(OR(ISBLANK(B46),C102=0),\"\",IF(K46=\"Backhoe/Loader\",\"N/A\",IF(ISBLANK(I46),\"Dozing Material!\",BJ102)))","v":""},{"$f":"IF(OR(ISBLANK(B46),C102=0),\"\",IF(K46=\"Backhoe/Loader\",\"N/A\",IF(ISBLANK(J46),\"Material Type!\",BK102)))","v":""},{"$f":"IF(ISBLANK(B46),\"\",IF(AND(NOT(C102=\"\"),ISBLANK(K46)),\"Select Fleet\",INDIRECT(BF46&\"TrenchDozer\")))","v":""},{"$f":"IF(OR(ISBLANK($B46),C102=0),\"\",IF(ISBLANK(K46),\"Select Fleet\",IF(ISERR(BN102),\"\",IF(Metric,ROUND(CY_2_M3*BN102,0),BN102))))","v":""},{"$f":"IF(OR(ISBLANK(B46),C102=0),\"\",IF(ISBLANK(K46),\"Select Fleet\",IF(ISERR(BO102),\"\",BO102)))","v":""},{"$f":"IF(OR(ISBLANK(B46),C102=0),0,IF(ISBLANK(K46),\"Select Fleet\",IF(ISERR(BP102),0,BP102)))","v":0},{"$f":"IF(OR(ISBLANK(B46),C102=0),0,IF(ISBLANK(K46),\"Select Fleet\",IF(ISERR(BQ102),0,BQ102)))","v":0},{"$f":"IF(OR(ISBLANK(B46),C102=0),0,IF(ISBLANK(K46),\"Select Fleet\",IF(ISERR(BR102),0,BR102)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD46","v":0},{"$f":"BC46","v":0},{"$f":"RADIANS(BE46)","v":0},{"$f":"ROUND(BA102+((BB102/TAN(BC102))*2),2)","v":{"$error":"#DIV/0!"}},{"$f":"((BA102+BD102)/2)*BB102","v":{"$error":"#DIV/0!"}},{"$f":"ROUND((BE102*BB46)/27,0)","v":{"$error":"#DIV/0!"}},{"$f":"BF102*1.3","v":{"$error":"#DIV/0!"}},{"$f":"IF(BB46/2<600, IF(BB46/2<50,50,ROUND(BB46/2,0)),400)","v":50},{"$f":"IF(OR(ISBLANK(B46),ISBLANK(K46)),\"\",ROUND(HLOOKUP(INDIRECT(BF46 & \"TrenchDozer\"),DozerProductionArray,13,FALSE)*BH102^HLOOKUP(INDIRECT(BF46 & \"TrenchDozer\"),DozerProductionArray,14,FALSE),0))","v":""},{"$f":"IF(OR(ISBLANK(B46),ISBLANK(I46)),\"\",I46)","v":""},{"$f":"IF(OR(ISBLANK(B46),ISBLANK(J46)),\"\",VLOOKUP(J46,DozingDensityCorrectionArray,2))","v":""},{"$f":"IF(ISBLANK(B46),\"\",Dozer_Job_Efficiency)","v":""},{"$f":"IF(ISBLANK(B46),\"\",IF(BG102=0,0,HLOOKUP(INDIRECT(BF46&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":""},{"$f":"IF(ISBLANK(B46),\"\",ROUND(BI102*Dozer_Operator*Dozer_Visibility*BJ102*BK102*BL102*BM102,0))","v":""},{"$f":"IF(ISBLANK(B46),\"\",IF(BG102/BN102<1+H46,1,ROUND(BG102/BN102,0)+H46))","v":""},{"$f":"ROUND(BO102*INDIRECT(BF46 & \"TrenchDozerLaborRate\"),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BO102*INDIRECT(BF46 & \"TrenchDozerEquipRate\"),0)","v":{"$error":"#VALUE!"}},{"$f":"SUM(BP102:BQ102)","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C102:C103)=0,\"\",SUM(C102:C103))","v":""},null,null,null,null,null,null,{"$f":"IF(SUM(J102:J103)=0,\"\",SUM(J102:J103))","v":""},{"$f":"IF(SUM(K102:K103)=0,0,SUM(K102:K103))","v":0},{"$f":"IF(SUM(L102:L103)=0,0,SUM(L102:L103))","v":0},{"$f":"IF(SUM(M102:M103)=0,0,SUM(M102:M103))","v":0}]
[]
["Exploration Trenches - Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation"]
[" "]
[null,"Description\n(required)","Surface\nArea","Revegetation                Labor                Cost","Revegetation         Equipment           Cost","Revgetation Material \nCost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface\nArea","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Material Cost","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},"$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres"]
[{"$f":"A46","v":0},{"$f":"IF(ISBLANK(B46),\"\",B46)","v":""},{"$f":"IF(OR(ISBLANK(B46), OR(AND(BB46=0,BC46=0),AND(ISBLANK(BB46),ISBLANK(BC46),ISBLANK(BD46),ISBLANK(BE46)))),\"\",IF(Metric,ROUND(Ac2Ha*BA110,2),BA110))","v":""},{"$f":"IF(OR(L46=\"None\",ISBLANK(L46)),0,BC110)","v":0},{"$f":"IF(OR(L46=\"None\",ISBLANK(L46)),0,BB110)","v":0},{"$f":"IF(OR(BG110=0,ISBLANK(B46)),0,BG110)","v":0},{"$f":"IF(AND(D110=\"\",E110=\"\",F110=\"\"),0,SUM(D110:F110))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D46),ISBLANK(E46)),\"\",IF(ROUND((BB46*(BD102+ExtraTrenchWidth))/43560,1)<0.1,0.1,ROUND((BB46*(BD102+ExtraTrenchWidth))/43560,1)))","v":""},{"$f":"IF(OR(L46=\"None\",ISBLANK(L46)),0,IF(BA110<1,ROUND(SeedEquipTrenchFlat,0),ROUND(SeedEquipTrenchFlat*BA110,0)))","v":0},{"$f":"IF(OR(L46=\"None\",ISBLANK(L46)),0,IF(BA110<1,ROUND(SeedLaborTrenchFlat,0),ROUND(SeedLaborTrenchFlat*BA110,0)))","v":0},{"$f":"IF(OR(L46=\"None\",ISBLANK(L46)),0,ROUND(INDEX(SeedMixArray,MATCH(L46,SeedMixes,0),4)*C110,0))","v":0},{"$f":"IF(OR(M46=\"None\",ISBLANK(M46)),0,ROUND(INDEX(MulchArray,MATCH(M46,Mulches,0),4)*C110,0))","v":0},{"$f":"IF(OR(N46=\"None\",ISBLANK(N46)),0,ROUND(INDEX(FertilizerArray,MATCH(N46,Fertilizers,0),4)*C110,0))","v":0},{"$f":"SUM(BD110:BF110)","v":0},{"$f":"IF(ISBLANK(A46),0,ROUND(SUM(BB110:BF110),0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C110:C111)=0,\"\",SUM(C110:C111))","v":""},{"$f":"IF(SUM(D110:D111)=0,0,SUM(D110:D111))","v":0},{"$f":"IF(SUM(E110:E111)=0,0,SUM(E110:E111))","v":0},{"$f":"IF(SUM(F110:F111)=0,0,SUM(F110:F111))","v":0},{"$f":"IF(SUM(G110:G111)=0,0,SUM(G110:G111))","v":0}]

{"sheet":"Expl. Roads & Pads","index":13,"n_rows":165,"n_cols":121,"rows_kept":165,"cut":false,"hidden":false,"merged":[[141,89,141,90],[141,71,141,72],[76,64,76,70],[141,57,141,58],[76,62,76,63],[76,58,76,61],[141,75,141,76]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Exploration Roads & Pads - Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,"Grading Costs",{"$f":"I147","v":0},{"$f":"J147","v":0},"N/A",{"$f":"K147","v":0}]
[null,"Cover Placement Cost",{"$f":"H157","v":0},{"$f":"I157","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"F165","v":0},{"$f":"G165","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Subtotal Earthworks",{"$f":"IF(ISNA(MATCH(\"Error!\",C11:C13,0)),SUM(C11:C13),\"Error!\")","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",D11:D13,0)),SUM(D11:D13),\"Error!\")","v":0},null,{"$f":"IF(ISNA(MATCH(\"Error!\",F11:F13,0)),SUM(F11:F13),\"Error!\")","v":0}]
[null,"Revegetation Cost",{"$f":"I165","v":0},{"$f":"J165","v":0},{"$f":"K165","v":0},{"$f":"SUM(C15:E15)","v":0}]
[null,"TOTALS",{"$f":"SUM(C14:C15)","v":0},{"$f":"SUM(D14:D15)","v":0},{"$f":"SUM(E14:E15)","v":0},{"$f":"SUM(F14:F15)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input",null,null,null,null,null,"Maximum grade allowed for dozer:",30,"%",{"$f":"IF(Nevada,IF(Metric,\"\",\"< In Nevada use 10'\"),\"\")","v":""}]
[null,"User Input - Pull Down List","Pull Down Selection",null,null,null,null,null,"Maximum grade allowed for grader:",10,"%",{"$f":"IF(Nevada,IF(Metric,\"\",\"< In Nevada use 30'\"),\"\")","v":""}]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
["Exploration Roads & Pads - User Input",null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each road"]
["Facility Description",null,null,"Physical (1) - MANDATORY",null,null,null,null,null,null,null,null,null,"User Overrides",null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Overrides",null,"Growth Media"]
[null,"Description\n(required)","ID Code","Underlying\nGround \nSlope","Ungraded\nSlope","Cut\nSlope","Road +\nDrill Pad\nLength","Road\nWidth","Number\nof Drill \nPads","\nIndividual\nSump\nVolume","Drill \nPad\nWidth","Drill \nPad\nLength","Slope\nReplacement\nPercent","Regrade Volume\n(if calculated elsewhere)","Disturbed Area \n(if calculated elsewhere)","Growth\nMedia\nThickness","Distance to      Growth Media Stockpile","Slope from       Road to     Stockpile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road +\nDrill Pad\nLength","Road\nWidth","Number of\nDrill Pads","Sump Volume","Drill Pad\nWidth","Drill Pad\nLength","Slope Replacement \nPercent","Regrade Volume","Disturbed Area \n","Growth\nMedia\nThickness","Distance to \nGrowth Media Stockpile","Slope from \nRoad to \nStockpile"]
[-1,null,null,"% grade","_H:1V","degrees",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"%",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft",null,"cy","ft","ft","%","cy","acres","in","ft","% grade"]
[{"$f":"ROW(A30) - ROW($A$29)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R30)>20,\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*G30,0),G30)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H30,0),H30)","v":0},{"$f":"IF(ISBLANK(I30),\"\",I30)","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(Metric,ROUND(M3_2_CY*J30,0),J30))","v":""},{"$f":"IF(Metric,ROUND(M2Ft*K30,0),K30)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*L30,0),L30)","v":0},{"$f":"IF(ISBLANK(M30),\"\",M30)","v":""},{"$f":"IF(ISBLANK(N30),\"\",IF(Metric,ROUND(M3_2_CY*N30,CubesRounding),N30))","v":""},{"$f":"IF(ISBLANK(O30),\"\",IF(Metric,Ha2Ac*O30,O30))","v":""},{"$f":"IF(Metric,mm2in*P30,P30)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Q30,3),Q30)","v":0},{"$f":"IF(ISBLANK(R30),\"\",R30)","v":""}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. Slope replacement refers to the percentage of cut volumn replaced during regrading."]
[null,"  3. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"  4. Sump volume will be applied to all roads on slopes <20%. On slopes >20% pad width (i.e. cut volume) should be adequate to account for sump volume."]
[]
[]
[]
[]
[]
["Exploration Roads & Pads - User Input (cont.)",null,null,"You must fill in ALL green cells and relevant blue cells in this section for each road"]
[" ",null,"Grading",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Regrade\nMaterial\nCondition","Cut Material Type","Recontouring Equipment Fleet","Additional\nHrs\nfor Walk-in (1)","Growth Media Material Type","Growth Media Placement Equipment Fleet","Maximum\nFleet Size","Additional\nHrs\nfor Walk-in (1)","Seed Mix","Mulch","Fertilizer","Scarifying/ Ripping?","Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Equip","Grading Fleet","Size Abbr","Growth Media Fleet",null,"GrowthMed truck fleet",null,null,"Grading"]
[null,null,"(select)","(select)","(select)",null,"(select)","(select)","(user override)",null,"(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(D30>MaxDozerGrade,OR(E47=\"Small Dozer\",E47=\"Medium Dozer\",E47=\"Large Dozer\")),AND(D30>MaxGraderGrade,E47=\"grader\")),\"  <<< Only excavators allowed for steeper slopes\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RIGHT(E47,LEN(E47)-SEARCH(\" \",E47))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(E47,SEARCH(\" \",E47)-1)=\"Medium\",\"Med\",LEFT(E47,SEARCH(\" \",E47)-1))","v":{"$error":"#VALUE!"}},{"$f":"IF(BB47=\"Small\",\"Sm\",IF(BB47=\"Large\",\"Lg\",BB47))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(H47,SEARCH(\" \",H47)-1)=\"Medium\",\"Med\",LEFT(H47,SEARCH(\" \",H47)-1))","v":{"$error":"#VALUE!"}},null,{"$f":"LEFT(H47,SEARCH(\" \",H47)-1)","v":{"$error":"#VALUE!"}},null,null,{"$f":"LEFT(O47,SEARCH(\" \",O47)-1)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Notes:"]
[null,"  1. Include one-way hours necessary to walk equipment in from drop-off point to work area"]
[null,"  2. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[]
["Exploration Roads & Pads - Calculations"]
[]
[null,"Regrading Volume and Footprint Volume"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Will not allow dozer for slopes greater than 30%",null,"Swell Factor:",1.2]
[null,"For dozer regrading push distance = road width"]
[null,"Assumes dozer push is uphill"]
[null,{"$f":"IF(Metric,\"Assumes minimum push distance of 30 m\",\"Assumes minimum push distance of 100 ft\")","v":"Assumes minimum push distance of 100 ft"}]
[]
[null,"Ripping/Scarifying Calculations"]
[]
[]
[null,"Minimum 1 hr ripping/scarifying time per area"]
[null,"Number of passes = Final slope length ÷ Grader width"]
[null,"Travel distance = Number of passes x  Road length"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[null,"For dozer regrading assumes push distance = 3 x road width"]
[]
[null,"Revegetation Calculations"]
[]
[null,"Minimum of 1 acre crew time per area"]
[]
[]
["Inputting Exploration Roads and Drill Pads"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Exploration Roads & Pads - Regrading Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROADS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PADS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slopes >25%",null,null,null,null,null,"Slopes <25%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet",null,null,null,null,"Input Parameters",null,null,null,"Angles Calculated from Inputs",null,null,null,null,null,"Sides Calculated From Inputs",null,null,null,"Area Iterations",null,null,null,"Input Parameters",null,null,null,"Angles Calculated from Inputs",null,null,null,null,null,"Sides Calculated From Inputs",null,null,null,"Area Iterations",null,null,null,null,null,null,null,null,null,null,"Excavator",null,null,null,null,null,"Dozer"]
[null,"Description\n(required)","Total\nRoad\nLength","Total\nDrill Pad\nLength","Regrading Volume","Recontouring Fleet","Equipment\nProductivity","Total \nEquipment \nHours (1)","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nRegrading\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm Dozer","Med Dozer","Sm Excavator","Med Excavator",null,"Original Slope (So)","Ungraded Slope (Su)","Cut Slope","Road Width","C1","A1","B1","B2","A2","C2","a1","a2","c1","c2","Cut\nArea 1","Fill\nArea 2","Final Slope Length",null,"Original Slope (So)","Ungraded Slope (Su)","Cut Slope","Road Width","C1","A1","B1","B2","A2","C2","a1","a2","c1","c2","Cut\nArea 1","Fill\nArea 2","Final Slope\nLength",null,"Total Road\nLength","Total Pad\nLength","Road Recontour \nvolume","Pad Recontour \nvolume","Total\nRecontour\nVolume","Selected Fleet Prod","Walk-in\nHrs","Excavator Production","Excavator hours","Labor Cost","Equipment Cost","Total Cost",null,"Grade Correction","Density Correction","Dozing Material","Operator","Job Efficiency","Altitude Deration","Total Corrections","Push Distance","Uncorrected Dozer Production","Total Hourly Productivity","Dozer hours","Labor Cost","Equipment Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hr","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","$",null,"(Degrees)","(Degrees)","degrees","ft","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(ft)","(ft)","(ft)","(ft)","(ft2)","(ft2)","(ft)",null,"(Degrees)","(Degrees)","degrees","ft","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(ft)","(ft)","(ft)","(ft)","(ft2)","(ft2)","(ft)",null,null,null,"cy","cy",null,"cy/hr","hr","cy/hr","hr","$","$","$",null,null,null,null,null,null,null,null,"ft","cy/hr","cy/hr","hr","$","$","$"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(G30),ISBLANK(I30)),\"\",IF(OR(ISBLANK(BA30)),\"Road Input!\",IF(BA30-(BC30*BF30)<0,\"Excess Pads!\",IF(Metric,ROUND(Ft2M*CP145,0),CP145))))","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(G30),C145=\"\",AND(ISBLANK(BC30),ISBLANK(BE30),ISBLANK(BF30))),\"\",IF(OR(ISBLANK(BC30),ISBLANK(BF30)),\"Road Input!\",IF(Metric,ROUND(Ft2M*CQ145,0),CQ145)))","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(BA30),ISERR(CT145)),\"\",IF(CT145<0,\"Ungraded Slope!\",IF(Metric,ROUND(CY_2_M3*CT145,0),CT145)))","v":""},{"$f":"IF(OR(ISBLANK(B30),E145=0,ISBLANK(E145),ISERR(CR145)),\"\",IF(ISBLANK(D47),\"Material Type!\",IF(ISBLANK(E47),\"Select Fleet\",IF(AND(D30>MaxDozerGrade,OR(E47=\"Sm Dozer\",E47=\"Lg Dozer\"),E47=\"Sm Dozer\",E47=\"Lg Dozer\"),\"Too steep!\",IF(BA47=\"Dozer\",INDIRECT(BB47&\"ExplDozer\"),INDIRECT(BB47&\"ExplExcavator\"))))))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(ISBLANK(D47),\"Material Type!\",IF(OR(ISBLANK(E47),F145=\"\"),\"Select Fleet\",IF(OR(E145=0,ISBLANK(E145),F145=\"Select No.\"),\"\",IF(Metric,ROUND(CY_2_M3*CU145,1),CU145)))))","v":""},{"$f":"IF(OR(ISBLANK(B30),F145=\"\"),\"\",IF(ISBLANK(D47),\"Material Type!\",IF(OR(ISBLANK(E47),F145=\"\"),\"Select Fleet\",IF(OR(E145=0,ISBLANK(E145),F145=\"Select No.\"),\"\",IF(RIGHT(E47,9)=\"Excavator\",CX145,IF(RIGHT(E47,5)=\"Dozer\",DM145,\"\"))))))","v":""},{"$f":"IF(OR(OR(ISBLANK(B30),ISBLANK(D47)),E145=0,ISBLANK(E145)),0,IF(OR(ISBLANK(E47),F145=\"\",F145=\"Select No.\"),\"\",IF(F145=\"Too Steep!\",\"Error!\",IF(BA47=\"Excavator\",CY145,IF(BA47=\"Dozer\",DN145,0)))))","v":0},{"$f":"IF(OR(OR(ISBLANK(B30),ISBLANK(D47)),E145=0,ISBLANK(E145)),0,IF(OR(ISBLANK(E47),F145=\"\",F145=\"Select No.\"),\"\",IF(F145=\"Too Steep!\",\"Error!\",IF(BA47=\"Excavator\",CZ145,IF(BA47=\"Dozer\",DO145,0)))))","v":0},{"$f":"IF(OR(OR(ISBLANK(B30),ISBLANK(D47)),E145=0,ISBLANK(E145)),0,IF(OR(ISBLANK(E47),F145=\"\",F145=\"Select No.\"),0,IF(F145=\"Too Steep!\",\"Error!\",SUM(I145:J145))))","v":0},{"$f":"IF(OR(AND(D30>MaxDozerGrade,OR(E47=\"Small Dozer\",E47=\"Medium Dozer\",E47=\"Large Dozer\")),AND(D30>MaxGraderGrade,E47=\"grader\")),\"  <<< Only excavators allowed for steeper slopes\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B30),\"\",DP145)","v":""},{"$f":"IF(ISBLANK(B30),\"\",#REF!)","v":""},{"$f":"IF(ISBLANK(B30),\"\",DA145)","v":""},{"$f":"IF(ISBLANK(B30),\"\",#REF!)","v":""},null,{"$f":"RoadSlopeGrade(D30)","v":0},{"$f":"RoadSlopeDeg(E30)","v":0},{"$f":"F30","v":0},{"$f":"BB30","v":0},{"$f":"180-F30","v":180},{"$f":"F30-BF145","v":0},{"$f":"BF145","v":0},{"$f":"BL145","v":0},{"$f":"BG145-BF145","v":0},{"$f":"180-BG145","v":180},{"$f":"IF(AND(BH145=0,BI145=0),\"\",FindRoadPivot(BI145,BH145,BF145,BG145,SwellFactor))","v":""},{"$f":"BB30-BP145","v":{"$error":"#VALUE!"}},{"$f":"(BP145*SIN(BJ145*PI()/180))/(SIN(BK145*PI()/180))","v":{"$error":"#VALUE!"}},{"$f":"BQ145*SIN(BO145*PI()/180)/(SIN(BN145*PI()/180))","v":{"$error":"#VALUE!"}},{"$f":"0.5*BP145*BR145*SIN(BL145*PI()/180)","v":{"$error":"#VALUE!"}},{"$f":"0.5*BQ145*BS145*SIN(BM145*PI()/180)","v":{"$error":"#VALUE!"}},{"$f":"BR145+BS145","v":{"$error":"#VALUE!"}},null,{"$f":"RoadSlopeGrade(D30)","v":0},{"$f":"RoadSlopeDeg(E30)","v":0},{"$f":"F30","v":0},{"$f":"BE30","v":0},{"$f":"180-F30","v":180},{"$f":"F30-BX145","v":0},{"$f":"BX145","v":0},{"$f":"CD145","v":0},{"$f":"BY145-BX145","v":0},{"$f":"180-BY145","v":180},{"$f":"IF(AND(BZ145=0,CA145=0),\"\",FindRoadPivot(CA145,BZ145,BX145,BY145,SwellFactor))","v":""},{"$f":"BE30-CH145","v":{"$error":"#VALUE!"}},{"$f":"(CH145*SIN(CB145*PI()/180))/(SIN(CC145*PI()/180))","v":{"$error":"#VALUE!"}},{"$f":"CI145*SIN(CG145*PI()/180)/(SIN(CF145*PI()/180))","v":{"$error":"#VALUE!"}},{"$f":"0.5*CH145*CJ145*SIN(CD145*PI()/180)","v":{"$error":"#VALUE!"}},{"$f":"0.5*CI145*CK145*SIN(CE145*PI()/180)","v":{"$error":"#VALUE!"}},{"$f":"CJ145+CK145","v":{"$error":"#VALUE!"}},null,{"$f":"IF(BH30=0,0,(BA30-(BC30*BF30)))","v":{"$error":"#VALUE!"}},{"$f":"BC30*BF30","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISBLANK(BH30),BH30=\"\"),IF(OR(ISBLANK(BG30),BG30=\"\"),ROUND((BU145*(BA30-(BC30*BF30)))/27,CubesRounding),ROUND(((BU145*(BA30-(BC30*BF30)))/27)*BG30,CubesRounding)),\"Override\")","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISBLANK(BH30),BH30=\"\"),IF(OR(ISBLANK(BG30),BG30=\"\"),ROUND(((CM145*BC30*BF30)/27)+IF(D30<20,BD30*BC30,0),CubesRounding),ROUND((((CM145*BC30*BF30)/27)*BG30)+IF(D30<20,BD30*BC30,0),CubesRounding)),\"Override\")","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISBLANK(BH30),BH30=\"\"),CR145+CS145,BH30)","v":{"$error":"#VALUE!"}},{"$f":"IF(RIGHT(E47,9)=\"Excavator\",CW145,IF(RIGHT(E47,5)=\"Dozer\",DL145,\"\"))","v":""},{"$f":"F47*2","v":0},{"$f":"INDEX(ExcavatorSpecficationsArray,18,MATCH(INDIRECT(BB47 & \"ExplExcavator\"),ExcavatorList,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(CT145/CW145<1,1+CV145,ROUND(CT145/CW145,0)+CV145)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CX145*INDIRECT(BB47 & \"ExcavatorLaborRate\"),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CX145*INDIRECT(BB47 & \"ExcavatorEquipRate\"),0)","v":{"$error":"#VALUE!"}},{"$f":"CY145+CZ145","v":{"$error":"#VALUE!"}},null,{"$f":"(-0.00006*(D30)^2)-(0.02134*D30)+1.0024","v":1.0024},{"$f":"IF(ISBLANK(B30),\"\",VLOOKUP(D47,DozingDensityCorrectionArray,2))","v":""},{"$f":"IF(ISBLANK(B30),\"\",C47)","v":""},{"$f":"Dozer_Operator","v":0.75},{"$f":"Dozer_Job_Efficiency","v":0.83},{"$f":"IF(ISBLANK(B30),\"\",IF(DJ145=0,0,HLOOKUP(INDIRECT(BB47 & \"ExplDozer\"),DozerSpecifications,8,FALSE)))","v":""},{"$f":"DC145*DD145*DE145*DF145*DG145*DH145","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B30),\"\",IF(BB30<100,100,BB30))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(CT145=0,0,ROUND(HLOOKUP(INDIRECT(BB47 & \"ExplDozer\"),DozerProductionArray,13,FALSE)*DJ145^HLOOKUP(INDIRECT(BB47 & \"ExplDozer\"),DozerProductionArray,14,FALSE)*DI145,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",ROUND(DK145*DI145,0))","v":""},{"$f":"IF(CT145<=0,0,IF(DL145<0,\"\",IF(ROUND(CT145/DL145,0)<1,1+CV145,ROUND(CT145/DL145,0)+CV145)))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DM145*INDIRECT(BB47 & \"ExplDozerLaborRate\"),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DM145*INDIRECT(BB47 & \"ExplDozerEquipRate\"),0)","v":{"$error":"#VALUE!"}},{"$f":"DN145+DO145","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C145:C146)=0,\"\",SUM(C145:C146))","v":""},{"$f":"IF(SUM(D145:D146)=0,\"\",SUM(D145:D146))","v":""},{"$f":"IF(SUM(E145:E146)=0,\"\",SUM(E145:E146))","v":""},null,null,{"$f":"IF(SUM(H145:H146)=0,\"\",SUM(H145:H146))","v":""},{"$f":"IF(ISNA(MATCH(\"Error!\",I145:I146,0)),IF(SUM(I145:I146)=0,0,SUM(I145:I146)),\"Error!\")","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",J145:J146,0)),IF(SUM(J145:J146)=0,0,SUM(J145:J146)),\"Error!\")","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",K145:K146,0)),IF(SUM(K145:K146)=0,0,SUM(K145:K146)),\"Error!\")","v":0}]
[]
[null,"(1) Includes walk-in time based on distance and travel speed (see Productivity sheet for speeds)"]
[]
["Exploration Roads & Pads - Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROADS",null,null,null,null,null,"PADS",null,null,null,null,null,"TOTALS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet",null,null,null,"Soil Placement Parameters",null,null,null,null,null,"Soil Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Scraper Fleet"]
[null,"Description\n(required)","Growth \nMedia\nVolume","Growth \nMedia\nReplacement\nFleet","Fleet\nProductivity","Number of \nTrucks/ \nScrapers","Total\nFleet\nHours","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nGrowth\nMedia\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck","Scraper Dozer","Tandem Scraper",null,"Final Slope \nLength","Final Slope \nWidth","Final Slope \nArea","Slope Topsoil \nVolume","Final Slope \nFootprint",null,"Final Slope \nLength","Final Slope \nWidth","Final Slope \nArea","Slope Topsoil \nVolume","Final Slope \nFootprint",null,"TOTAL \nSLOPE\nAREA","TOTAL \nTOPSOIL\nVOLUME","TOTAL\nFOOTPRINT\nAREA",null,"Productivity for selected fleet","Absolute grade","Walk-in\nHrs","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,"$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","$","$",null,"ft","ft","acres","cu yd","acres",null,"ft","ft","acres","cu yd","acres",null,"acres","cy","acres",null,"BCY/hr","%","hr","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(BJ30),BJ30=0,NOT(AND(ISNUMBER(BH155),ISNUMBER(BN155)))),\"\",IF(Metric,ROUND(CY_2_M3*(BH155+BN155),0),BH155+BN155))","v":""},{"$f":"IF(OR(C155=0,ISBLANK(B30),ISBLANK(BJ30),BJ30=0,NOT(ISNUMBER(BH155))),\"\",IF(ISBLANK(G47),\"Material Type!\",IF(OR(H47=\"optmize\",ISBLANK(H47)),\"Select Fleet\",IF(RIGHT(H47,5)=\"Truck\",INDIRECT(BD47&\"Truck\")&\"/\"&INDIRECT(BD47&\"Loader\")&\"/\"&INDIRECT(BD47&\"TruckDozer\"),IF(BD47=\"Scraper\",INDIRECT(\"Haul\"&BD47)&\"/\"&INDIRECT(BD47&\"LoadDozer\")&\"/\"&INDIRECT(BD47&\"Dozerdozer\"),INDIRECT(BD47&\"Scraper\")&\"/\"&INDIRECT(BD47&\"ScraperDozer\"))))))","v":""},{"$f":"IF(OR(C155=0,ISBLANK(B30),ISBLANK(BJ30),BJ30=0,NOT(ISNUMBER(BH155))),\"\",IF(ISBLANK(G47),\"Material Type!\",IF(OR(H47=\"optmize\",ISBLANK(H47)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU155,0),BU155))))","v":""},{"$f":"IF(OR(C155=0,ISBLANK(B30),ISBLANK(BJ30),BJ30=0,NOT(ISNUMBER(BH155))),\"\",IF(ISBLANK(G47),\"Material Type!\",IF(OR(H47=\"optmize\",ISBLANK(H47)),\"Select Fleet\",IF(RIGHT(H47,5)=\"Truck\",CI155,IF(H47=\"Scraper Dozer\",CX155,IF(H47=\"Tandem Scraper\",DL155,\"\"))))))","v":""},{"$f":"IF(OR(C155=0,ISBLANK(B30),ISBLANK(BJ30),BJ30=0,NOT(ISNUMBER(BH155))),\"\",IF(ISBLANK(G47),\"Material Type!\",IF(OR(H47=\"optmize\",ISBLANK(H47)),\"Select Fleet\",IF(RIGHT(H47,5)=\"Truck\",CL155,IF(H47=\"Scraper Dozer\",CZ155,IF(H47=\"Tandem Scraper\",DN155,\"\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B30),G155=\"\",ISBLANK(G47),ISBLANK(H47),H47=\"optmize\"),0,IF(RIGHT(H47,5)=\"Truck\",CN155,IF(H47=\"Scraper Dozer\",DB155,IF(H47=\"Tandem Scraper\",DP155,0))))","v":0},{"$f":"IF(OR(ISBLANK(B30),G155=\"\",ISBLANK(G47),ISBLANK(H47),H47=\"optmize\"),0,IF(RIGHT(H47,5)=\"Truck\",CM155,IF(H47=\"Scraper Dozer\",DA155,IF(H47=\"Tandem Scraper\",DO155,0))))","v":0},{"$f":"IF(OR(ISBLANK(B30),G155=\"\",ISBLANK(G47),ISBLANK(H47)),0,IF(AND(NOT(ISNUMBER(H155)),NOT(ISNUMBER(I155))),0,IF(C155=0,\"\",SUM(H155:I155))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B30),\"\",CO155)","v":""},{"$f":"IF(ISBLANK(B30),\"\",DC155)","v":""},{"$f":"IF(ISBLANK(B30),\"\",DQ155)","v":""},null,{"$f":"IF(ISBLANK(O30),IF(D30=0,BB30,BV145),BB30)","v":0},{"$f":"IF(ISBLANK(O30),BE155*COS(D30/100),BB30)","v":0},{"$f":"IF(OR(O30=\"\",ISBLANK(O30)),BE155*(BA30-(BC30*BF30))/43560,BI30)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISBLANK(P30),P30=0),0,ROUND(BE155*(BA30-(BC30*BF30))*(BJ30/12)/27,CubesRounding))","v":0},{"$f":"IF(ISBLANK(O30),(BF155*(BA30-(BC30*BF30)))/43560,BI30)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(ISBLANK(O30),IF(D30=0,BE30,CN145),BE30)","v":0},{"$f":"IF(ISBLANK(O30),ROUND(BK155*COS(D30/100),0),BE30)","v":0},{"$f":"IF(OR(O30=\"\",ISBLANK(O30)),(BK155*BC30*BF30)/43560,BI30)","v":{"$error":"#VALUE!"}},{"$f":"IF(P30=0,0,ROUND(BK155*BC30*BF30*(BJ30/12)/27,0))","v":0},{"$f":"IF(ISBLANK(O30),(BL155*BC30*BF30)/43560,BI30)","v":{"$error":"#VALUE!"}},null,{"$f":"BG155+BM155","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER(BI30),BI30*43560*(BJ30/12)/27,BH155+BN155)","v":0},{"$f":"BI155+BO155","v":{"$error":"#VALUE!"}},null,{"$f":"IF(RIGHT(H47,5)=\"Truck\",CK155,IF(H47=\"Scraper Dozer\",CY155,IF(H47=\"Tandem Scraper\",DM155,\"\")))","v":""},{"$f":"ABS(BL30)","v":{"$error":"#VALUE!"}},{"$f":"J47*2","v":0},{"$f":"ROUND($BK30/(INDEX(INDIRECT(BF47 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BF47 & \"TruckLoadedWeight\"),0),MATCH(IF($BV155-INDIRECT(BF47 & \"TruckRollingResistance\")<0,0,$BV155-INDIRECT(BF47 & \"TruckRollingResistance\")),INDIRECT(BF47 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BK30/(INDEX(INDIRECT(BF47 & \"TruckSpeedTable\"),MATCH(G47,HaulMaterials,0),MATCH(IF($BV155-INDIRECT(BF47 & \"TruckRollingResistance\")<0,0,$BV155-INDIRECT(BF47 & \"TruckRollingResistance\")),INDIRECT(BF47 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BK30/VLOOKUP($BV155+INDIRECT(BF47 & \"TruckRollingResistance\"),INDIRECT(BF47 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP($BV155+INDIRECT(BF47 & \"TruckRollingResistance\"),INDIRECT(BF47 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BK30/VLOOKUP($BV155+INDIRECT(BF47 & \"TruckRollingResistance\"),INDIRECT(BF47 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP($BV155+INDIRECT(BF47 & \"TruckRollingResistance\"),INDIRECT(BF47 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF($BL30>=0,BZ155,CA155)","v":{"$error":"#VALUE!"}},{"$f":"IF($BL30>=0,BY155,BX155)","v":{"$error":"#VALUE!"}},{"$f":"CB155+CC155","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BF47 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BF47 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BF47&IF(INDIRECT(BF47&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"CD155+CE155+CF155+CG155","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(I47),ROUNDUP((CH155-CG155)/CG155,0),I47)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/CH155)*INDIRECT(BF47 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CI155*CJ155*HaulOperator*INDIRECT(BF47 & \"TruckJobEfficiency\")*INDIRECT(BF47 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(BR155/CK155<1,1+BW155,ROUND(BR155/CK155,HoursRounding)+BW155)","v":{"$error":"#VALUE!"}},{"$f":"IF(BR155=0,\"\",ROUND(CL155*((CI155*INDIRECT(BF47 & \"TruckEquipRate\"))+INDIRECT(BF47 & \"LoaderEquipRate\")+INDIRECT(BF47 & \"TruckDozerEquipRate\")),0))","v":""},{"$f":"ROUND(CL155*((CI155*INDIRECT(BF47 & \"TruckLaborRate\"))+INDIRECT(BF47 & \"LoaderLaborRate\")+INDIRECT(BF47 & \"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(BR155=0,\"\",CM155+CN155)","v":""},{"$f":"ROUND($BK30/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BV155-HaulScraperRollingResistance<0,0,$BV155-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BK30/(INDEX(HaulScraperSpeedTable,MATCH(G47,HaulMaterials,0)+1,MATCH(IF($BV155-HaulScraperRollingResistance<0,0,$BV155-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BK30/VLOOKUP($BV155+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($BV155+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BK30/VLOOKUP($BV155+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP($BV155+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF($BL30>=0,CR155,CS155)","v":{"$error":"#VALUE!"}},{"$f":"IF($BL30>=0,CQ155,CP155)","v":{"$error":"#N/A"}},{"$f":"CT155+CU155","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B30),\"\",IF(BR155=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(ISBLANK(I47),IF(BR155=0,\"\",IF(TRUNC(CV155/CW155,0)<1,1,ROUND(CV155/CW155,0)+1)),I47))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(BR155=0,\"\",ROUND((60/(CV155+CW155)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*CX155,CubesRounding)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(BR155=0,\"\",IF(BR155/CY155<1,1+BW155,ROUND(BR155/CY155,HoursRounding)+BW155)))","v":""},{"$f":"IF(BR155=0,\"\",ROUND(CZ155*((CX155*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0))","v":""},{"$f":"IF(BR155=0,\"\",ROUND(CZ155*((CX155*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0))","v":""},{"$f":"IF(BR155=0,\"\",DA155+DB155)","v":""},{"$f":"ROUND($BK30/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BV155-TandemScraperRollingResistance<0,0,$BV155-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BK30/(INDEX(TandemScraperSpeedTable,MATCH(G47,HaulMaterials,0)+1,MATCH(IF($BV155-TandemScraperRollingResistance<0,0,$BV155-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BK30/VLOOKUP($BV155+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP($BV155+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BK30/VLOOKUP($BV155+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP($BV155+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF($BL30>=0,DF155,DG155)","v":{"$error":"#VALUE!"}},{"$f":"IF($BL30>=0,DE155,DD155)","v":{"$error":"#N/A"}},{"$f":"DH155+DI155","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(H47),\"\",IF(BR155=0,\"\",TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(I47),IF(TRUNC(DJ155/DK155,0)<2,2,TRUNC(DJ155/DK155,0)+IF(MOD(TRUNC(DJ155/DK155,0),2),1,0)),I47)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B30),\"\",IF(BR155=0,\"\",ROUND((60/(DJ155+DK155)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*DL155,CubesRounding)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(BR155=0,\"\",IF(BR155/DM155<1,1+BW155,ROUND(BR155/DM155,HoursRounding)+BW155)))","v":""},{"$f":"IF(BR155=0,\"\",ROUND(DN155*((DL155*TScraperEquipRate)+TScraperDozerEquipRate),0))","v":""},{"$f":"IF(BR155=0,\"\",ROUND(DN155*((DL155*TScraperLaborRate)+TScraperDozerLaborRate),0))","v":""},{"$f":"IF(BR155=0,\"\",DO155+DP155)","v":""}]
[]
[null,null,{"$f":"IF(SUM(C155:C156)=0,\"\",SUM(C155:C156))","v":""},null,null,null,{"$f":"IF(SUM(G155:G156)=0,\"\",SUM(G155:G156))","v":""},{"$f":"IF(SUM(H155:H156)=0,0,SUM(H155:H156))","v":0},{"$f":"IF(SUM(I155:I156)=0,0,SUM(I155:I156))","v":0},{"$f":"IF(SUM(J155:J156)=0,0,SUM(J155:J156))","v":0}]
[]
["Exploration Roads & Pads - Scarifying/Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROAD",null,null,"PADS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Acres","Ripping Parameters",null,null,"Ripping Parameters",null,null,null,"Grader",null,null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,null,"Medium Dozer",null,null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Surface\nArea","Ripping/ Scarifying Fleet","Ripping\nHours","Ripping\nLabor\nCosts","Ripping \nEquipment \nCost","Total\nRipping\nCosts","Revegetation\nLabor\nCost","Revegetation\nEquipment\nCost","Revgetation\nMaterial\nCost","Total\nRevegetation\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Acres","Final Slope Area","Final Slope Length/\nRoad Width","Road\nOnly\nLength","Final Slope Area","Final Slope Length/\nRoad Width","Total\nPad\nLength",null,"Road Area \nNo. passes","Pad Area \nNo. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor Cost","Total Cost","Road Area \nNo. passes","Pad Area \nNo. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Pad Area \nNo. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor \nCost","Total Cost","Slope Area No. passes","Pad Area \nNo. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,"hrs","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ac","ft","ft","ac","ft","ft",null,null,null,"ft","hr","hr","$","$","$",null,null,"ft","hr","hr","$","$","$",null,null,"ft","hr","hr","$","$","$",null,null,"ft","hr","hr","$","$","$"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(G30),ISBLANK(I30)),\"\",IF(OR(O30,ISBLANK(O30)),IF(Metric,ROUND(Ac2Ha*BB163,2),BB163),IF(Metric,ROUND(Ac2Ha*O30,2),O30)))","v":""},{"$f":"IF(OR(ISBLANK(N47), N47=\"No\",ISBLANK(B30)),\"\",IF(ISBLANK(O47),\"Select Fleet\",IF(RIGHT(O47,5)=\"Dozer\",INDIRECT(\"Rip\"&BI47&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(OR(ISBLANK(N47),N47=\"No\"),\"\",IF(ISBLANK(O47),\"Select Fleet\",IF(O47=\"Grader\",BN163,IF(O47=\"Small Dozer\",BV163,IF(O47=\"Med Dozer\",CD163,CL163))))))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(OR(ISBLANK(N47),N47=\"No\"),\"\",IF(ISBLANK(O47),\"Select Fleet\",IF(O47=\"Small Dozer\",BX163,IF(O47=\"Med Dozer\",CF163,IF(O47=\"Large Dozer\",CN163,IF(ISBLANK(O47),\"\",BP163)))))))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(OR(ISBLANK(N47),N47=\"No\"),\"\",IF(ISBLANK(O47),\"Select Fleet\",IF(ISNUMBER(E163),IF(O47=\"Small Dozer\",BW163,IF(O47=\"Med Dozer\",CE163,IF(O47=\"Large Dozer\",CM163,BO163))),\"\"))))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(OR(ISBLANK(N47),N47=\"No\"),\"\",IF(ISBLANK(O47),\"Select Fleet\",IF(OR(ISNUMBER(G163),ISNUMBER(F163)),G163+F163,\"\"))))","v":""},{"$f":"IF(OR(K47=\"None\",ISBLANK(K47),C163=0),0,IF(OR(K47=\"None\",ISBLANK(K47)),0,CR163))","v":0},{"$f":"IF(OR(K47=\"None\",ISBLANK(K47),C163=0),0,IF(OR(K47=\"None\",ISBLANK(K47)),0,CQ163))","v":0},{"$f":"IF(OR(ISBLANK(B30),CV163=0),0,CV163)","v":0},{"$f":"IF(AND(I163=\"\",J163=\"\",K163=\"\"),0,SUM(I163:K163))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(ISBLANK(O30),BC163+BF163,BI30),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BG155,2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BE155,0)","v":0},{"$f":"BA30-(BC30*BF30)","v":{"$error":"#VALUE!"}},{"$f":"BM155","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BK155,0)","v":0},{"$f":"BC30*BF30","v":{"$error":"#VALUE!"}},null,{"$f":"ROUND($BD163/INDEX(GraderSpecifications,4,MATCH(RipGrader,Graders,0)),0)","v":0},{"$f":"ROUND($BG163/INDEX(GraderSpecifications,4,MATCH(RipGrader,Graders,0)),0)","v":0},{"$f":"(BJ163*$BE163)+(BK163+$BH163)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B30),\"\",IF(OR(N47=\"\",N47=\"No\"),0,ROUND((BL163/INDEX(GraderSpecifications,15,MATCH(RipGrader,Graders,0)))+(BJ163*INDEX(GraderSpecifications,16,MATCH(RipGrader,Graders,0))/MinPerHr),2)))","v":""},{"$f":"IF(BM163<1,1,ROUND(BM163,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B30),\"\",IF(N47=\"No\",\"\",ROUND(BN163*GraderRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(N47=\"No\",\"\",ROUND(BN163*GraderRipLaborRate,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(N47=\"No\",\"\",BO163+BP163))","v":""},{"$f":"ROUND(BD163/INDEX(DozerSpecifications,5,MATCH(RipSmallDozer,Dozers,0)),0)","v":0},{"$f":"ROUND(BG163/INDEX(DozerSpecifications,5,MATCH(RipSmallDozer,Dozers,0)),0)","v":0},{"$f":"(BR163*BE163)+(BH163*BS163)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(N47=\"\",N47=\"No\"),0,ROUND((BT163/INDEX(DozerSpecifications,9,MATCH(RipSmallDozer,Dozers,0)))+(BR163*INDEX(DozerSpecifications,7,MATCH(RipSmallDozer,Dozers,0))/MinPerHr),2))","v":0},{"$f":"IF(BU163<1,1,ROUND(BU163,HoursRounding))","v":1},{"$f":"IF(ISBLANK(B30),\"\",IF(N47=\"No\",\"\",ROUND(BV163*SmallDozerRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(N47=\"No\",\"\",ROUND(BV163*SmallDozerRipLaborRate,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(N47=\"No\",\"\",BW163+BX163))","v":""},{"$f":"ROUND(BD163/INDEX(DozerSpecifications,5,MATCH(RipMedDozer,Dozers,0)),0)","v":0},{"$f":"ROUND(BG163/INDEX(DozerSpecifications,5,MATCH(RipMedDozer,Dozers,0)),0)","v":0},{"$f":"(BZ163*BE163)+(BH163*CA163)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(N47=\"\",N47=\"No\"),0,ROUND((CB163/INDEX(DozerSpecifications,9,MATCH(RipMedDozer,Dozers,0)))+(BZ163*INDEX(DozerSpecifications,7,MATCH(RipMedDozer,Dozers,0))/MinPerHr),2))","v":0},{"$f":"IF(CC163<1,1,ROUND(CC163,HoursRounding))","v":1},{"$f":"IF(ISBLANK(B30),\"\",IF(G47=\"No\",\"\",ROUND(CD163*MedDozerRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(G47=\"No\",\"\",ROUND(CD163*MedDozerRipLaborRate,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(G47=\"No\",\"\",CE163+CF163))","v":""},{"$f":"ROUND(BD163/INDEX(DozerSpecifications,2,MATCH(RipLargeDozer,Dozers,0)),0)","v":0},{"$f":"ROUND(BG163/INDEX(DozerSpecifications,2,MATCH(RipLargeDozer,Dozers,0)),0)","v":0},{"$f":"(CH163*BE163)+(CI163*BH163)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(N47=\"\",N47=\"No\"),0,ROUND((CJ163/INDEX(DozerSpecifications,9,MATCH(RipLargeDozer,Dozers,0)))+(CH163*INDEX(DozerSpecifications,7,MATCH(RipLargeDozer,Dozers,0))/MinPerHr),2))","v":0},{"$f":"IF(CK163<1,1,ROUND(CK163,HoursRounding))","v":1},{"$f":"IF(ISBLANK(B30),\"\",IF(N47=\"No\",\"\",ROUND(CL163*LargeDozerRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(N47=\"No\",\"\",ROUND(CL163*LargeDozerRipLaborRate,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(N47=\"No\",\"\",CM163+CN163))","v":""},null,{"$f":"IF(OR(K47=\"None\",ISBLANK(K47)),0,IF(BB163<1,SeedEquipExplFlat,ROUND(SeedEquipExplFlat*BB163,0)))","v":0},{"$f":"IF(OR(K47=\"None\",ISBLANK(K47)),0,IF(BB163<1,SeedLaborExplFlat,ROUND(SeedLaborExplFlat*BB163,0)))","v":0},{"$f":"IF(OR(K47=\"None\",ISBLANK(K47)),0,ROUND(INDEX(SeedMixArray,MATCH(K47,SeedMixes,0),4)*C163,0))","v":0},{"$f":"IF(OR(L47=\"None\",ISBLANK(L47)),0,ROUND(INDEX(MulchArray,MATCH(L47,Mulches,0),4)*C163,0))","v":0},{"$f":"IF(OR(M47=\"None\",ISBLANK(M47)),0,ROUND(INDEX(FertilizerArray,MATCH(M47,Fertilizers,0),4)*C163,0))","v":0},{"$f":"SUM(CS163:CU163)","v":0},{"$f":"IF(OR(K47=\"None\",ISBLANK(K47)),0,ROUND(CQ163+CR163+CV163,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C163:C164)=0,\"\",SUM(C163:C164))","v":""},null,{"$f":"IF(SUM(E163:E164)=0,\"\",SUM(E163:E164))","v":""},{"$f":"IF(SUM(F163:F164)=0,0,SUM(F163:F164))","v":0},0,0,0,0,0,0]

{"sheet":"Waste Rock Dumps","index":14,"n_rows":127,"n_cols":178,"rows_kept":127,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Waste Rock Dumps - Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,"Grading Costs",{"$f":"M108","v":0},{"$f":"N108","v":0},"N/A",{"$f":"SUM(C11:E11)","v":0}]
[null,"Cover Placement Cost",{"$f":"H116","v":0},{"$f":"I116","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Topsoil Placement Cost",{"$f":"P116","v":0},{"$f":"Q116","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"K124","v":""},{"$f":"L124","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Subtotal Earthworks",{"$f":"SUM(C11:C14)","v":0},{"$f":"SUM(D11:D14)","v":0},{"$f":"SUM(E11:E14)","v":0},{"$f":"SUM(F11:F14)","v":0}]
[null,"Revegetation Cost",{"$f":"N124","v":0},{"$f":"O124","v":0},{"$f":"P124","v":0},{"$f":"SUM(C16:E16)","v":0}]
[null,"TOTALS",{"$f":"SUM(C15:C16)","v":0},{"$f":"SUM(D15:D16)","v":0},{"$f":"SUM(E15:E16)","v":0},{"$f":"SUM(F15:F16)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
["Waste Rock Dumps - User Input",null,null,null,null,"You must fill in ALL green cells in this section for each dump, lift or dump category",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Rock Dumps - User Input Converted to English Units"]
["Facility Description",null,null,null,"Physical - MANDATORY",null,null,null,null,null,null,null,null,"Cover",null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 3 (upper layer)",null,null,null,"Growth Media (upper layer)"]
[null,"Description\n(required)","ID Code","Type","Underlying\nGround \nSlope","Ungraded \nSlope","Final \nSlope","Final Top Slope","Lift (dump) Height","Mid-Bench Length","Average Flat Area Long Dimension (ripping distance)","Final\n(Regraded)\nDump\nFootprint","Regrade Volume (1)\n(if calculated elsewhere)","Cover   Thickness Slopes","Cover   Thickness Flat Areas","Distance \nfrom\nCover \nBorrow","Slope \nfrom \nDump to \nCover Borrow","Slope Growth Media Thickness","Flat Area Growth Media Thickness","Distance from      Growth Media Stockpile","Slope from Dump to  Stockpile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description\n(required)",null,"Lift (dump) Height","Mid-Bench Length","Average Flat Area Long Dimension (ripping distance)","Final\n(Regraded)\nDump\nFootprint","Regrade Volume\n(if calculated elsewhere)","Cover \nThickness Slopes","Cover \nThickness Flat Areas","Distance \nfrom\nCover \nBorrow","Slope \nfrom \nDump to \nCover Borrow","Slope Growth Media Thickness","Flat Area Growth Media Thickness","Distance from      Growth Media Stockpile","Slope from Dump to  Stockpile"]
[-1,null,null,null,"% Grade","_H:1V","_H:1V","% Grade",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","acres","cy","in","in","ft","% grade","in","in","ft","% grade"]
[{"$f":"ROW(A30) - ROW($A$29)-1","v":0},null,null,"Waste Rock Dump",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(Q30)>20,ABS(U30)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A30","v":0},0,{"$f":"IF(Metric,ROUND(M2Ft*I30,0),I30)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*J30,0),J30)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K30,0),K30)","v":0},{"$f":"IF(Metric,ROUND(Ha2Ac*L30,3),L30)","v":0},{"$f":"IF(ISBLANK(M30),\"\",IF(Metric,ROUND(M3_2_CY*M30,0),M30))","v":""},{"$f":"IF(Metric,ROUND(mm2in*N30,3),N30)","v":0},{"$f":"IF(Metric,ROUND(mm2in*O30,3),O30)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P30,0),P30)","v":0},{"$f":"Q30","v":0},{"$f":"IF(Metric,ROUND(mm2in*R30,3),R30)","v":0},{"$f":"IF(Metric,ROUND(mm2in*S30,3),S30)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*T30,0),T30)","v":0},{"$f":"U30","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[]
[]
[]
[]
[]
["Waste Rock Dumps - User Input (cont.)",null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each dump, lift or dump category"]
[null,null,"Grading",null,null,null,"Cover",null,"Growth Media",null,"Revegetation"]
[null,"Description\n(required)","Regrading Material Condition","Regrading \nMaterial\nType","Regrading Equipment Fleet","Slot/Side-by-Side","Cover \nMaterial\nType","Cover\nPlacement\nEquipment\nFleet","Growth \nMedia\nMaterial\nType","Growth \nMedia\nEquipment\nFleet","Seed Mix   Slopes","Seed Mix     Flat Areas","Mulch           Slopes","Mulch            Flat Areas","Fertilizer     Slopes","Fertilizer           Flat Areas","Slope   Scarify/ Rip?","Flat Area Scarify/ Rip?","Scarify/ Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","Cover Truck Fleet","GrowthMed truck fleet","Grading"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E45=\"Medium\",\"Med\",E45)","v":0},{"$f":"LEFT(H45,SEARCH(\" \",H45)-1)","v":{"$error":"#VALUE!"}},{"$f":"LEFT(J45,SEARCH(\" \",J45)-1)","v":{"$error":"#VALUE!"}},{"$f":"LEFT(S45,SEARCH(\" \",S45)-1)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
["Waste Rock Dumps - Calculations"]
[]
[null,"Regrading Volume Calculation",null,null,null,null,null,null,"Final Slope Area and Footprint Area Calculations"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Regrading Push Distance Calculation",null,null,null,null,null,null,"Ripping/Scarifying Calculations"]
[]
[null,"dozing distance:",{"$f":"IF(Metric,\"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 15 m)\",\"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 50 ft)\")","v":"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 50 ft)"},null,null,null,null,null,null,"Minimum 1 hr ripping/scarifying time per dump"]
[]
[null,null,null,null,null,null,null,null,"Slopes:"]
[null,null,null,null,null,null,null,null,null,"Number of passes = Final slope length ÷ Grader width"]
[null,null,null,null,null,null,null,null,null,"Travel distance = Number of passes x  Mid-bench length"]
[null,null,null,null,null,null,null,null,null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[null,null,null,null,null,null,null,null,null,"Minimum 1 hr"]
[]
[null,null,null,null,null,null,null,null,"Flat Areas:"]
[null,null,null,null,null,null,null,null,null,"Flat area width = Final flat area ÷ Average long dimensions"]
[null,null,null,null,null,null,null,null,null,"Number of passes = Flat area width ÷ Grader width"]
[null,null,null,null,null,null,null,null,null,"Travel distance = Number of passes x  Average long dimensions"]
[null,null,null,null,null,null,null,null,null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[]
[]
[null,null,null,null,null,null,null,null,"Revegetation:","Minimum 1 acre revegetation crew time per area"]
[]
[]
[]
[]
[]
[]
[]
[]
["Waste Rock Dumps - Regrading Costs"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side) x (Altitude Deration)\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side) x (Altitude Deration)"}]
[null,"Description\n(required)","Regrading Volume","Dozing Distance \n(see above)","Regrading Fleet","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Side-by-Side \nor \nSlot Dozing","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lift Height","ungraded slope","regraded slope","original slope","final top slope","aU","a1 (pivot)","a2","c1","c2","B1","B2","Fill Area","Cut Area","b1","half b1","New C1 =","2/3 C1 =","b2","half b2","New C2 =","2/3 C2 =","Total Push","Total Slope length",null,"Dozing Distance \n(see above)","Regrading Volume","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Side-by-Side \nor \nSlot Dozing","Altitude Deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hr","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","_H:1V","_H:1V","% Grade","% Grade","ft","ft","ft","ft","ft","deg","deg","sq ft","sq ft","ft","ft","ft","ft","ft","ft","ft","ft","ft","ft",null,"ft","cy","cy/hr",null,null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},{"$f":"IF(OR(ISBLANK($B30),ISBLANK(E30),ISBLANK(F30),ISBLANK(G30),ISBLANK(H30),ISBLANK(BE30),ISBLANK(BF30)),\"\",IF(E30>1/G30*100,\"Input Error!\",IF(Metric,ROUND(CY_2_M3*CA106,0),CA106)))","v":""},{"$f":"IF(OR(C106=\"\",C106=0,,ISBLANK($B30),ISBLANK(E30),ISBLANK(F30),ISBLANK(G30),ISBLANK(H30),ISBLANK(BE30),ISBLANK(BF30)),\"\",IF(Metric,ROUND(Ft2M*BZ106,0),BZ106))","v":""},{"$f":"IF(OR(ISBLANK($B30),B106=\"\",B106=0),\"\",IF(ISBLANK(E45),\"Select Fleet\",INDIRECT(BA45&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK($B30),C106=\"\",C106=0),\"\",IF(ISBLANK(E45),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB106,0),CB106)))","v":""},{"$f":"IF(OR(ISBLANK($B30),C106=\"\",C106=0),\"\",CC106)","v":""},{"$f":"IF(OR(ISBLANK($B30),C106=\"\",C106=0),\"\",IF(OR(ISBLANK(C45),C45>1.2,C45<0.6),\"Dozing Material!\",CD106))","v":""},{"$f":"IF(OR(ISBLANK($B30),C106=\"\",C106=0),\"\",IF(ISBLANK(D45),\"Material Type!\",CE106))","v":""},{"$f":"IF(OR(ISBLANK($B30),C106=\"\",C106=0),\"\",CF106)","v":""},{"$f":"IF(OR(ISBLANK($B30),C106=\"\",C106=0,NOT(ISNUMBER(J106))),\"\",IF(ISBLANK(E45),\"Select Fleet\",IF(ISERR(CH106),\"\",IF(Metric,ROUND(CY_2_M3*CH106,0),CH106))))","v":""},{"$f":"IF(OR(ISBLANK($B30),C106=\"\",C106=0,NOT(ISNUMBER(J106))),\"\",IF(ISBLANK(E45),\"Select Fleet\",IF(ISERR(CI106),\"\",CI106)))","v":""},{"$f":"IF(OR(ISBLANK($B30),NOT(ISNUMBER(J106))),0,IF(ISBLANK(E45),\"\",IF(ISERR(CJ106),0,CJ106)))","v":0},{"$f":"IF(OR(ISBLANK($B30),NOT(ISNUMBER(J106))),0,IF(ISBLANK(E45),0,IF(ISERR(CK106),0,CK106)))","v":0},{"$f":"IF(OR(ISBLANK($B30),NOT(ISNUMBER(J106))),0,IF(ISBLANK(E45),0,IF(ISERR(CL106),\"\",CL106)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE30","v":0},{"$f":"F30","v":0},{"$f":"G30","v":0},{"$f":"E30","v":0},{"$f":"H30","v":0},{"$f":"UngradedSlopeLen(BA106,BB106)","v":0},{"$f":"IF(AND(BA106=0,BB106=0,BC106=0,BD106=0,BE106=0),\"\",FindPivot(BA106,BB106,BC106,BD106,BE106))","v":""},{"$f":"BF106-BG106","v":{"$error":"#VALUE!"}},{"$f":"1/(SIN((SlopeDeg(BC106)-SlopeGrade(BD106))*PI()/180)/(BG106*SIN((180-SlopeDeg(BB106)+SlopeGrade(BD106))*PI()/180)))","v":{"$error":"#VALUE!"}},{"$f":"1/(SIN((SlopeDeg(BC106)-SlopeGrade(BE106))*PI()/180)/(BH106*SIN((180-SlopeDeg(BB106)+SlopeGrade(BE106))*PI()/180)))","v":{"$error":"#VALUE!"}},{"$f":"SlopeDeg(BB106)-SlopeDeg(BC106)","v":0},{"$f":"BK106","v":0},{"$f":"IF(OR(BB106=BC106,BB106=0,BC106=0),0,IF(ROUND(0.5*BG106*BI106*SIN(BK106*PI()/180),5)<0,0,ROUND(0.5*BG106*BI106*SIN(BK106*PI()/180),0)))","v":0},{"$f":"IF(OR(BB106=BC106,BB106=0,BC106=0),0,IF(ROUND(0.5*BH106*BJ106*SIN(BL106*PI()/180),5)<0,0,ROUND(0.5*BH106*BJ106*SIN(BL106*PI()/180),0)))","v":0},{"$f":"BI106*SIN(BK106*PI()/180)/SIN((180-SlopeDeg(BB106)+SlopeGrade(BD106))*PI()/180)","v":{"$error":"#VALUE!"}},{"$f":"BO106/2","v":{"$error":"#VALUE!"}},{"$f":"SQRT((BG106^2)+(BP106^2)-(2*BP106*BG106*COS((180-SlopeDeg(BB106)+SlopeGrade(BD106))*PI()/180)))","v":{"$error":"#VALUE!"}},{"$f":"2*BQ106/3","v":{"$error":"#VALUE!"}},{"$f":"BJ106*SIN(BL106*PI()/180)/SIN((180-SlopeDeg(BB106)+SlopeGrade(BE106))*PI()/180)","v":{"$error":"#VALUE!"}},{"$f":"BS106/2","v":{"$error":"#VALUE!"}},{"$f":"SQRT((BH106^2)+(BT106^2)-(2*BT106*BH106*COS((180-SlopeDeg(BB106)+SlopeGrade(BE106))*PI()/180)))","v":{"$error":"#VALUE!"}},{"$f":"2*BU106/3","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(BB106=BC106,BB106=0,BC106=0),0,BV106+BR106)","v":0},{"$f":"IF(OR(BE30=0,F30=0,G30=0),0,ROUND(BI106+BJ106,0))","v":0},null,{"$f":"IF(ISBLANK(B30),\"\",IF(ROUND(BW106,0)<50,50,ROUND(BW106,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(M30=\"\",ROUND((BM106*BF30)/27,0),BI30))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(CA106=0,0,IF(E45=\"large\",ROUND(HLOOKUP('Fleets (Crews)'!$A$48,DozerProductionArray,13,FALSE)*BZ106^HLOOKUP('Fleets (Crews)'!$A$48,DozerProductionArray,14,FALSE),0),IF(OR(E45=\"medium\",E45=\"med\"),ROUND(HLOOKUP('Fleets (Crews)'!$A$44,DozerProductionArray,13,FALSE)*BZ106^HLOOKUP('Fleets (Crews)'!$A$44,DozerProductionArray,14,FALSE),0),ROUND(HLOOKUP('Fleets (Crews)'!$A$40,DozerProductionArray,13,FALSE)*BZ106^HLOOKUP('Fleets (Crews)'!$A$40,DozerProductionArray,14,FALSE),0)))))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(AVERAGE(1/F30*100,1/G30*100)>30,1.6,ROUND((0.0214*AVERAGE(1/F30*100,1/G30*100))+0.9786,1)))","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(C45)),\"\",C45)","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(D45)),\"\",VLOOKUP(D45,DozingDensityCorrectionArray,2))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(F45=\"Yes\",Slot_Dozing,1))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(CA106=0,0,HLOOKUP(INDIRECT(E45&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",ROUND(CB106*CC106*CE106*CD106*Dozer_Job_Efficiency*CF106*CG106*Dozer_Operator,0))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(CA106=0,0,IF(CA106/CH106<1,1,ROUND(CA106/CH106,HoursRounding))))","v":""},{"$f":"IF(ISBLANK(B30),\"\",ROUND(CI106*INDIRECT(BA45 & \"DozerLaborRate\"),0))","v":""},{"$f":"IF(ISBLANK(B30),\"\",ROUND(CI106*INDIRECT(BA45 & \"DozerEquipRate\"),0))","v":""},{"$f":"IF(ISBLANK(B30),\"\",SUM(CJ106:CK106))","v":""}]
[]
[null,null,{"$f":"IF(SUM(C106:C107)=0,\"\",SUM(C106:C107))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L106:L107)=0,\"\",SUM(L106:L107))","v":""},{"$f":"IF(SUM(M106:M107)=0,0,SUM(M106:M107))","v":0},{"$f":"IF(SUM(N106:N107)=0,0,SUM(N106:N107))","v":0},{"$f":"IF(SUM(O106:O107)=0,0,SUM(O106:O107))","v":0}]
[]
["Waste Rock Dumps - Cover and Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil"]
[" ",null,"Cover (lower layer)",null,null,null,null,null,null,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet - Cover Layer 3",null,null,null,null,"Cost Summary by Fleet - Growth Media",null,null,null,null,null,null,null,null,"Cover and Growth Medial Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Cover\nVolume","Cover Replacement Fleet","Fleet Productivity","Number of Trucks/ Scrapers","Total Fleet Hours","Cover \nLabor \nCost","Cover \nEquipment \nCost","Total Cover Cost","Growth Media Volume","Growth Media Replacement Fleet","Fleet Productivity","Number of Trucks/ Scrapers","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nGrowth Media \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optimum Cost","Optimum Fleet","Truck","Scraper Dozer","Tandem Scraper","Optimum Cost","Optimum Fleet","Truck","Scraper Dozer","Tandem Scraper","Cover Fleet","Topsoil Fleet","Cover Productivity\nFor Selected Fleet","Growth media Productivity for selected fleet","Final Slope Length","Final Slope Width","Final Lift Height","Final Slope Area","Slope \nCover 3 Volume","Slope \nTopsoil Volume","Final Slope Footprint","Final Flat Area","Flat Area \nCover 3 Volume","Flat Area \nTopsoil Volume",null,"Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost",null,"Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,"$","$","$",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"BCM/hr\",\"BCY/hr\")","v":"BCY/hr"},null,null,"$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$",null,"$","$","$","$",null,"$","$","$",null,null,"LCY/hr","BCY/hr","ft","ft","ft","acres","cu yd","cu yd","acres","acres","cu yd","cu yd",null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$",null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},{"$f":"IF(OR(ISBLANK(B30),AND(ISBLANK(N30),ISBLANK(O30),ISBLANK(P30),ISBLANK(Q30))),\"\",IF(Metric,ROUND(CY_2_M3*(BS114+BW114),0),BS114+BW114))","v":""},{"$f":"IF(OR(ISBLANK(B30),C114=\"\",C114=0),\"\",IF(C114=0,\"\",IF(ISBLANK(G45),\"Cover Material!\",IF(OR(H45=\"optimize\",ISBLANK(H45)),\"Select Fleet\",IF(RIGHT(H45,5)=\"Truck\",INDIRECT(BB45&\"Truck\")&\"/\"&INDIRECT(BB45&\"Loader\")&\"/\"&INDIRECT(BB45&\"TruckDozer\"),IF(BB45=\"Scraper\",INDIRECT(\"Haul\"&BB45)&\"/\"&INDIRECT(BB45&\"LoadDozer\")&\"/\"&INDIRECT(BB45&\"Dozerdozer\"),INDIRECT(BB45&\"Scraper\")&\"/\"&INDIRECT(BB45&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B30),C114=\"\",C114=0),\"\",IF(ISBLANK(B30),\"\",IF(ISBLANK(G45),\"Cover Material!\",IF(OR(H45=\"optimize\",ISBLANK(H45)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM114,0),BM114)))))","v":""},{"$f":"IF(OR(ISBLANK(B30),C114=\"\"),\"\",IF(ISBLANK(B30),\"\",IF(ISBLANK(G45),\"Cover Material!\",IF(OR(H45=\"optimize\",ISBLANK(H45)),\"Select Fleet\",IF(RIGHT(BK114,5)=\"Truck\",CL114,IF(BK114=\"Scraper Dozer\",DB114,IF(BK114=\"Tandem Scraper\",DQ114,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B30),C114=\"\"),\"\",IF(ISBLANK(B30),\"\",IF(ISBLANK(G45),\"Cover Material!\",IF(OR(H45=\"optimize\",ISBLANK(H45)),\"Select Fleet\",IF(RIGHT(BK114,5)=\"Truck\",CO114+CP114,IF(BK114=\"Scraper Dozer\",DD114+DE114,IF(BK114=\"Tandem Scraper\",DS114+DT114,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(G45),H45=\"optimize\",ISBLANK(H45)),0,IF(RIGHT(BK114,5)=\"Truck\",CR114,IF(BK114=\"Scraper Dozer\",DG114,IF(BK114=\"Tandem Scraper\",DV114,0))))","v":0},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(G45),H45=\"optimize\",ISBLANK(H45)),0,IF(RIGHT(BK114,5)=\"Truck\",CQ114,IF(BK114=\"Scraper Dozer\",DF114,IF(BK114=\"Tandem Scraper\",DU114,0))))","v":0},{"$f":"IF(OR(ISBLANK(B30),C114=0,ISBLANK(G45),ISBLANK(H45)),0,SUM(H114:I114))","v":0},{"$f":"IF(OR(ISBLANK(B30),AND(ISBLANK(R30),ISBLANK(S30),ISBLANK(T30),ISBLANK(U30))),\"\",IF(Metric,ROUND(CY_2_M3*(BT114+BX114),0),BT114+BX114))","v":""},{"$f":"IF(OR(ISBLANK(B30),K114=\"\",K114=0),\"\",IF(K114=0,\"\",IF(ISBLANK(I45),\"Material Type!\",IF(OR(J45=\"optimize\",ISBLANK(J45)),\"Select Fleet\",IF(RIGHT(J45,5)=\"Truck\",INDIRECT(BC45&\"Truck\")&\"/\"&INDIRECT(BC45&\"Loader\")&\"/\"&INDIRECT(BC45&\"TruckDozer\"),IF(BC45=\"Scraper\",INDIRECT(\"Haul\"&BC45)&\"/\"&INDIRECT(BC45&\"LoadDozer\")&\"/\"&INDIRECT(BC45&\"Dozerdozer\"),INDIRECT(BC45&\"Scraper\")&\"/\"&INDIRECT(BC45&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(K114=\"\",K114=0),\"\",IF(OR(ISBLANK(B30),AND(ISBLANK(BN30),ISBLANK(BO30))),\"\",IF(ISBLANK(I45),\"Material Type!\",IF(OR(J45=\"optimize\",ISBLANK(J45)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BN114,0),BN114)))))","v":""},{"$f":"IF(OR(K114=\"\",K114=0),\"\",IF(OR(ISBLANK(B30),AND(ISBLANK(BN30),ISBLANK(BO30))),\"\",IF(ISBLANK(I45),\"Material Type!\",IF(OR(J45=\"optimize\",ISBLANK(J45)),\"Select Fleet\",IF(RIGHT(BL114,5)=\"Truck\",EK114,IF(BL114=\"Scraper Dozer\",FA114,IF(BL114=\"Tandem Scraper\",FP114,\"\")))))))","v":""},{"$f":"IF(OR(K114=\"\",K114=0),\"\",IF(OR(ISBLANK(B30),AND(ISBLANK(BN30),ISBLANK(BO30))),\"\",IF(ISBLANK(I45),\"Material Type!\",IF(OR(J45=\"optimize\",ISBLANK(J45)),\"Select Fleet\",IF(RIGHT(BL114,5)=\"Truck\",EN114+EO114,IF(BL114=\"Scraper Dozer\",FC114+FD114,IF(BL114=\"Tandem Scraper\",FR114+FS114,\"\")))))))","v":""},{"$f":"IF(OR(J45=\"optimize\",ISBLANK(B30)),0,IF(RIGHT(BL114,5)=\"Truck\",EQ114,IF(BL114=\"Scraper Dozer\",FF114,IF(BL114=\"Tandem Scraper\",FU114,0))))","v":0},{"$f":"IF(OR(J45=\"optimize\",ISBLANK(B30)),0,IF(RIGHT(BL114,5)=\"Truck\",EP114,IF(BL114=\"Scraper Dozer\",FE114,IF(BL114=\"Tandem Scraper\",FT114,0))))","v":0},{"$f":"IF(ISBLANK(B30),0,IF(K114=0,0,IF(AND(P114=\"\",Q114=\"\"),0,SUM(P114:Q114))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($B30),\"\",IF(C114=0,\"\",MIN(BC114:BE114)))","v":""},{"$f":"IF(ISBLANK($B30),\"\",IF(C114=0,\"\",INDEX($BC$112:$BE$114,1,MATCH(BA114,BC114:BE114,0))))","v":""},{"$f":"IF(ISBLANK(B30),\"\",CS114)","v":""},{"$f":"IF(ISBLANK(B30),\"\",DH114)","v":""},{"$f":"IF(ISBLANK(B30),\"\",DW114)","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(K114=0,\"\",MIN(BH114:BJ114)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(K114=0,\"\",INDEX($BH$112:$BJ$114,1,MATCH(BF114,BH114:BJ114,0))))","v":""},{"$f":"IF(ISBLANK(B30),\"\",ER114)","v":""},{"$f":"IF(ISBLANK(B30),\"\",FG114)","v":""},{"$f":"IF(ISBLANK(B30),\"\",FV114)","v":""},{"$f":"IF(OR(ISBLANK(B30),C114=\"\"),\"\",IF(C114=0,\"\",IF(ISBLANK(G45),\"Cover Material!\",IF(ISBLANK(H45),\"Select Fleet\",IF(H45=\"optimize\",BB114,H45)))))","v":""},{"$f":"IF(OR(K114=\"\",K114=0),\"\",IF(OR(ISBLANK(B30),AND(ISBLANK(BN30),ISBLANK(BO30))),\"\",IF(ISBLANK(I45),\"Material Type!\",IF(ISBLANK(J45),\"Select Fleet\",IF(J45=\"optimize\",BG114,J45)))))","v":""},{"$f":"IF(RIGHT(BK114,5)=\"Truck\",CN114,IF(BK114=\"Scraper Dozer\",DC114,IF(BK114=\"Tandem Scraper\",DR114,\"\")))","v":""},{"$f":"IF(RIGHT(BL114,5)=\"Truck\",EM114,IF(BL114=\"Scraper Dozer\",FB114,IF(BL114=\"Tandem Scraper\",FQ114,\"\")))","v":""},{"$f":"BX106","v":0},{"$f":"ROUND(IF((BO114^2)-(BQ114^2)<0,0,SQRT((BO114^2)-(BQ114^2))),0)","v":0},{"$f":"BE30","v":0},{"$f":"ROUND(((BO114)*BF30)/43560,2)","v":0},{"$f":"ROUND((BR114*43560*(1/12)*BJ30)/27,2)","v":0},{"$f":"ROUND((BR114*43560*(1/12)*BN30)/27,0)","v":0},{"$f":"(BP114*BF30)/43560","v":0},{"$f":"IF(BH30-BU114<0,0,ROUND(BH30-BU114,0))","v":0},{"$f":"ROUND((BV114*43560*(1/12)*BK30)/27,0)","v":0},{"$f":"ROUND((BV114*43560*(1/12)*BO30)/27,0)","v":0},null,{"$f":"ABS(BM30)","v":0},{"$f":"ROUND(BL30/(INDEX(INDIRECT(BB45 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BB45 & \"TruckLoadedWeight\"),0),MATCH(IF(BZ114-INDIRECT(BB45 & \"TruckRollingResistance\")<0,0,BZ114-INDIRECT(BB45 & \"TruckRollingResistance\")),INDIRECT(BB45 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BL30/(INDEX(INDIRECT(BB45 & \"TruckSpeedTable\"),MATCH(G45,HaulMaterials,0),MATCH(IF(BZ114-INDIRECT(BB45 & \"TruckRollingResistance\")<0,0,BZ114-INDIRECT(BB45 & \"TruckRollingResistance\")),INDIRECT(BB45 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BL30/VLOOKUP(BZ114+INDIRECT(BB45 & \"TruckRollingResistance\"),INDIRECT(BB45 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP(BZ114+INDIRECT(BB45 & \"TruckRollingResistance\"),INDIRECT(BB45 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BL30/VLOOKUP(BZ114+INDIRECT(BB45 & \"TruckRollingResistance\"),INDIRECT(BB45 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP(BZ114+INDIRECT(BB45 & \"TruckRollingResistance\"),INDIRECT(BB45 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF(BM30>=0,CC114,CD114)","v":{"$error":"#VALUE!"}},{"$f":"IF(BM30>=0,CB114,CA114)","v":{"$error":"#VALUE!"}},{"$f":"CE114+CF114","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB45 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB45 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB45&IF(INDIRECT(BB45&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"CG114+CH114+CI114+CJ114","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((CK114-CJ114)/CJ114,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/CK114)*INDIRECT(BB45 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CL114*CM114*HaulOperator*INDIRECT(BB45 & \"TruckJobEfficiency\")*INDIRECT(BB45 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BS114/CN114,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BW114/CN114,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(CO114+CP114<1,1,CO114+CP114)*((CL114*INDIRECT(BB45 & \"TruckEquipRate\"))+INDIRECT(BB45 & \"LoaderEquipRate\")+INDIRECT(BB45 & \"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(CO114+CP114<1,1,CO114+CP114)*((CL114*INDIRECT(BB45 & \"TruckLaborRate\"))+INDIRECT(BB45 & \"LoaderLaborRate\")+INDIRECT(BB45 & \"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"CQ114+CR114","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BL30/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BZ114-HaulScraperRollingResistance<0,0,BZ114-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BL30/(INDEX(HaulScraperSpeedTable,MATCH(G45,HaulMaterials,0)+1,MATCH(IF(BZ114-HaulScraperRollingResistance<0,0,BZ114-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BL30/VLOOKUP(BZ114+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP(BZ114+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BL30/VLOOKUP(BZ114+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP(BZ114+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BM30>=0,CV114,CW114)","v":0},{"$f":"IF(BM30>=0,CU114,CT114)","v":{"$error":"#N/A"}},{"$f":"CX114+CY114","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B30),\"\",IF($C114=0,0,HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK($B30),\"\",IF($C114=0,0,IF(TRUNC(CZ114/DA114,0)<1,1,ROUND(CZ114/DA114,0)+1)))","v":""},{"$f":"IF(ISBLANK($B30),\"\",IF($C114=0,0,ROUND((60/(CZ114+DA114)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*HaulOperator)*DB114,CubesRounding)))","v":""},{"$f":"ROUND(BS114/DC114,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BW114/DC114,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DD114+DE114<1,1,DD114+DE114)*((DB114*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DD114+DE114<1,1,DD114+DE114)*((DB114*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DF114+DG114","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BL30/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BZ114-TandemScraperRollingResistance<0,0,BZ114-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BL30/(INDEX(TandemScraperSpeedTable,MATCH(G45,HaulMaterials,0)+1,MATCH(IF(BZ114-TandemScraperRollingResistance<0,0,BZ114-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BL30/VLOOKUP(BZ114+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(BZ114+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BL30/VLOOKUP(BZ114+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP(BZ114+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BM30>=0,DK114,DL114)","v":0},{"$f":"IF(BM30>=0,DJ114,DI114)","v":{"$error":"#N/A"}},{"$f":"DM114+DN114","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B30),\"\",IF($C114=0,0,TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(TRUNC(DO114/DP114,0)<2,2,TRUNC(DO114/DP114,0)+IF(MOD(TRUNC(DO114/DP114,0),2),1,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B30),\"\",IF($C114=0,0,ROUND((60/(DO114+DP114)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*DQ114,CubesRounding)))","v":""},{"$f":"ROUND(BS114/DR114,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BW114/DR114,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DS114+DT114<1,1,DS114+DT114)*((DQ114*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DS114+DT114<1,1,DS114+DT114)*((DQ114*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU114+DV114","v":{"$error":"#VALUE!"}},null,{"$f":"ABS(BQ30)","v":0},{"$f":"ROUND(BP30/(INDEX(INDIRECT(BC45 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BC45 & \"TruckLoadedWeight\"),0),MATCH(IF(DY114-INDIRECT(BC45 & \"TruckRollingResistance\")<0,0,DY114-INDIRECT(BC45 & \"TruckRollingResistance\")),INDIRECT(BC45 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BP30/(INDEX(INDIRECT(BC45 & \"TruckSpeedTable\"),MATCH(I45,HaulMaterials,0),MATCH(IF(DY114-INDIRECT(BC45 & \"TruckRollingResistance\")<0,0,DY114-INDIRECT(BC45 & \"TruckRollingResistance\")),INDIRECT(BC45 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BP30/VLOOKUP(DY114+INDIRECT(BC45 & \"TruckRollingResistance\"),INDIRECT(BC45 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP(DY114+INDIRECT(BC45 & \"TruckRollingResistance\"),INDIRECT(BC45 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BP30/VLOOKUP(DY114+INDIRECT(BC45 & \"TruckRollingResistance\"),INDIRECT(BC45 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP(DY114+INDIRECT(BC45 & \"TruckRollingResistance\"),INDIRECT(BC45 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF(BQ30>=0,EB114,EC114)","v":{"$error":"#VALUE!"}},{"$f":"IF(BQ30>=0,EA114,DZ114)","v":{"$error":"#VALUE!"}},{"$f":"ED114+EE114","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC45 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC45 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC45&IF(INDIRECT(BC45&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"EF114+EG114+EH114+EI114","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((EJ114-EI114)/EI114,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/EJ114)*INDIRECT(BC45 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(EK114*EL114*HaulOperator*INDIRECT(BC45 & \"TruckJobEfficiency\")*INDIRECT(BC45 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BT114/EM114,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BX114/EM114,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EN114+EO114<1,1,EN114+EO114)*((EK114*INDIRECT(BC45 & \"TruckEquipRate\"))+INDIRECT(BC45 & \"LoaderEquipRate\")+INDIRECT(BC45 & \"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EN114+EO114<1,1,EN114+EO114)*((EK114*INDIRECT(BC45 & \"TruckLaborRate\"))+INDIRECT(BC45 & \"LoaderLaborRate\")+INDIRECT(BC45 & \"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(K114=0,\"\",EP114+EQ114)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BP30/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(DY114-HaulScraperRollingResistance<0,0,DY114-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BP30/(INDEX(HaulScraperSpeedTable,MATCH(I45,HaulMaterials,0)+1,MATCH(IF(DY114-HaulScraperRollingResistance<0,0,DY114-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BP30/VLOOKUP(DY114+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP(DY114+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BP30/VLOOKUP(DY114+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP(DY114+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BQ30>=0,EU114,EV114)","v":0},{"$f":"IF(BQ30>=0,ET114,ES114)","v":{"$error":"#N/A"}},{"$f":"EW114+EX114","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B30),\"\",IF(K114=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(K114=0,\"\",IF(TRUNC(EY114/EZ114,0)<1,1,ROUND(EY114/EZ114,0)+1)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(K114=0,\"\",ROUND((60/(EY114+EZ114)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*HaulOperator)*FA114,CubesRounding)))","v":""},{"$f":"ROUND(BT114/FB114,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BX114/FB114,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(FC114+FD114<1,1,FC114+FD114)*((FA114*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(FC114+FD114<1,1,FC114+FD114)*((FA114*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(K114=0,\"\",FE114+FF114)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BP30/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(DY114-TandemScraperRollingResistance<0,0,DY114-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BP30/(INDEX(TandemScraperSpeedTable,MATCH(I45,HaulMaterials,0)+1,MATCH(IF(DY114-TandemScraperRollingResistance<0,0,DY114-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BP30/VLOOKUP(DY114+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(DY114+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BP30/VLOOKUP(DY114+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP(DY114+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BQ30>=0,FJ114,FK114)","v":0},{"$f":"IF(BP30>=0,FI114,FH114)","v":{"$error":"#N/A"}},{"$f":"FL114+FM114","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B30),\"\",IF(K114=0,\"\",TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(TRUNC(FN114/FO114,0)<2,2,TRUNC(FN114/FO114,0)+IF(MOD(TRUNC(FN114/FO114,0),2),1,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B30),\"\",IF(K114=0,\"\",ROUND((60/(FN114+FO114)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*FP114,CubesRounding)))","v":""},{"$f":"ROUND(BT114/FQ114,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BX114/FQ114,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(FR114+FS114<1,1,FR114+FS114)*((FP114*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(FR114+FS114<1,1,FR114+FS114)*((FP114*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(K114=0,\"\",FT114+FU114)","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C114:C115)=0,\"\",SUM(C114:C115))","v":""},null,null,null,{"$f":"IF(SUM(G114:G115)=0,\"\",SUM(G114:G115))","v":""},{"$f":"IF(SUM(H114:H115)=0,0,SUM(H114:H115))","v":0},{"$f":"IF(SUM(I114:I115)=0,0,SUM(I114:I115))","v":0},{"$f":"IF(SUM(J114:J115)=0,0,SUM(J114:J115))","v":0},{"$f":"IF(SUM(K114:K115)=0,\"\",SUM(K114:K115))","v":""},null,null,null,{"$f":"IF(SUM(O114:O115)=0,\"\",SUM(O114:O115))","v":""},{"$f":"IF(SUM(P114:P115)=0,0,SUM(P114:P115))","v":0},{"$f":"IF(SUM(Q114:Q115)=0,0,SUM(Q114:Q115))","v":0},{"$f":"IF(SUM(R114:R115)=0,0,SUM(R114:R115))","v":0}]
[]
["Waste Rock Dumps - Scarifying/Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,null,null,null,null,"Grader Fleet",null,null,null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,null,null,"Medium",null,null,null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,null,null,"Revegetation"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,null,"SLOPE",null,null,null,null,null,null,"FLAT",null,null,null,null,null,null,"TOTAL"]
[null,"Description\n(required)","Slope\nArea","Flat\nArea","Total\nSurface\nArea","Final Slope Length","Flat Area \nLong \nDimension","Ripping/ Scarifying Fleet","Slope Scarifying/\nRipping Hours","Flat Area Scarifying/\nRipping Hours","Scarifying/\nRipping Labor Costs","Scarifying/\nRipping \nEquipment \nCost","Total Scarifying/\nRipping Costs","Revegetation                Labor                Cost","Revegetation         Equipment           Cost","Revgetation Material        Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Area","Final Flat Area","Final slope Length","Average long distance","Flat Area Width",null,null,"Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment","Labor","Seed Mix","Mulch","Fertilizer","Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs","hrs","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ac","ft","ft","ft",null,null,null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(BR114=0,0,IF(Metric,ROUND(Ac2Ha*BA122,2),BA122)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(BV114=0,\"\",IF(Metric,ROUND(Ac2Ha*BB122,2),BB122)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(C122=\"Slope Input!\",\"\",IF(Metric,ROUND(C122+IF(D122=\"\",0,D122),2),C122+IF(D122=\"\",0,D122))))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(BC122=0,\"\",IF(E30>1/G30*100,\"Input Error!\",IF(Metric,ROUND(Ft2M*BC122,0),BC122))))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(OR(ISBLANK(R45),R45=\"No\"),\"\",IF(Metric,ROUND(Ft2M*BG30,0),BG30)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(ISBLANK(S45),\"\",IF(RIGHT(S45,5)=\"Dozer\",INDIRECT(\"Rip\"&BD45&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B30),OR(ISBLANK(Q45),Q45=\"No\")),\"\",IF(ISBLANK(S45),\"Select Fleet\",IF(S45=\"Small Dozer\",BS122,IF(S45=\"Med Dozer\",CB122,IF(S45=\"Large Dozer\",CK122,IF(ISBLANK(S45),\"\",BJ122))))))","v":""},{"$f":"IF(OR(ISBLANK(B30),OR(ISBLANK(R45),R45=\"No\",D122=\"\")),\"\",IF(ISBLANK(S45),\"Select Fleet\",IF(S45=\"Small Dozer\",BV122,IF(S45=\"Med Dozer\",CE122,IF(S45=\"Large Dozer\",CN122,IF(ISBLANK(S45),\"\",BM122))))))","v":""},{"$f":"IF(OR(ISBLANK(B30),AND(OR(ISBLANK(Q45),Q45=\"No\"),OR(ISBLANK(R45),R45=\"No\"))),0,IF(OR(K30=0,K30=\"\"),\"Enter Rip Dist!\",IF(S45=\"Small Dozer\",BX122,IF(S45=\"Med Dozer\",CG122,IF(S45=\"Large Dozer\",CP122,IF(ISBLANK(S45),0,BO122))))))","v":0},{"$f":"IF(OR(ISBLANK(B30),AND(OR(ISBLANK(Q45),Q45=\"No\"),OR(ISBLANK(R45),R45=\"No\"))),0,IF(OR(K30=0,K30=\"\"),\"Enter Rip Dist!\",IF(OR(ISNUMBER(I122),ISNUMBER(J122)),IF(S45=\"Small Dozer\",BW122,IF(S45=\"Med Dozer\",CF122,IF(S45=\"Large Dozer\",CO122,IF(ISBLANK(S45),\"\",BN122)))),0)))","v":0},{"$f":"IF(ISBLANK(B30),0,IF(OR(ISNUMBER(L122),ISNUMBER(K122)),L122+K122,0))","v":0},{"$f":"IF(AND(OR(K45=\"None\",ISBLANK(K45)),OR(L45=\"None\",ISBLANK(L45))),0,DH122)","v":0},{"$f":"IF(AND(OR(K45=\"None\",ISBLANK(K45)),OR(L45=\"None\",ISBLANK(L45))),0,DG122)","v":0},{"$f":"IF(OR(ISBLANK(B30),DL122=0),0,DL122)","v":0},{"$f":"IF(AND(N122=\"\",O122=\"\",P122=\"\"),\"\",SUM(N122:P122))","v":0},{"$f":"IF(F122=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR114<0.1,0.1,ROUND(BR114,2))","v":0.1},{"$f":"IF(BV114<0.1,0.1,BV114)","v":0.1},{"$f":"BO114","v":0},{"$f":"BG30","v":0},{"$f":"ROUND(BB122*43560/BD122,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"ROUND(BC122/INDEX(GraderSpecifications,4,MATCH(RipGrader,Graders,0)),0)","v":0},{"$f":"BH122*BF30","v":0},{"$f":"IF(ISBLANK(B30),\"\",IF(OR(Q45=\"\",Q45=\"No\"),0,ROUND((BI122/INDEX(GraderSpecifications,15,MATCH(RipGrader,Graders,0)))+(BH122*INDEX(GraderSpecifications,16,MATCH(RipGrader,Graders,0))/MinPerHr),HoursRounding)))","v":""},{"$f":"ROUND(BE122/INDEX(GraderSpecifications,4,MATCH(RipGrader,Graders,0)),0)","v":{"$error":"#DIV/0!"}},{"$f":"BK122*BD122","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISBLANK(B30),\"\",IF(OR(R45=\"\",R45=\"No\"),0,ROUND((BL122/INDEX(GraderSpecifications,15,MATCH(RipGrader,Graders,0)))+(BK122*INDEX(GraderSpecifications,16,MATCH(RipGrader,Graders,0))/MinPerHr),HoursRounding)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",ROUND(IF((BJ122+BM122)<1,1,(BJ122+BM122))*GraderRipEquipRate,0))","v":""},{"$f":"IF(ISBLANK(B30),\"\",ROUND(IF((BJ122+BM122)<1,1,(BJ122+BM122))*GraderRipLaborRate,0))","v":""},{"$f":"IF(ISBLANK(B30),\"\",BN122+BO122)","v":""},{"$f":"ROUND(BC122/INDEX(DozerSpecifications,5,MATCH(RipSmallDozer,Dozers,0)),0)","v":0},{"$f":"BQ122*BF30","v":0},{"$f":"IF(OR(Q45=\"\",Q45=\"No\"),0,ROUND((BR122/INDEX(DozerSpecifications,9,MATCH(RipSmallDozer,Dozers,0)))+(BQ122*INDEX(DozerSpecifications,7,MATCH(RipSmallDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE122/INDEX(DozerSpecifications,5,MATCH(RipSmallDozer,Dozers,0)),0)","v":{"$error":"#DIV/0!"}},{"$f":"BT122*BD122","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(R45=\"\",R45=\"No\"),0,ROUND((BU122/INDEX(DozerSpecifications,9,MATCH(RipSmallDozer,Dozers,0)))+(BT122*INDEX(DozerSpecifications,7,MATCH(RipSmallDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B30),\"\",ROUND(IF((BS122+BV122)<1,1,(BS122+BV122))*SmallDozerRipEquipRate,0))","v":""},{"$f":"IF(ISBLANK(B30),\"\",ROUND(IF((BS122+BV122)<1,1,(BS122+BV122))*SmallDozerRipLaborRate,0))","v":""},{"$f":"BW122+BX122","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BC122/INDEX(DozerSpecifications,5,MATCH(RipMedDozer,Dozers,0)),0)","v":0},{"$f":"BZ122*BF30","v":0},{"$f":"IF(OR(Q45=\"\",Q45=\"No\"),0,ROUND((CA122/INDEX(DozerSpecifications,9,MATCH(RipMedDozer,Dozers,0)))+(BZ122*INDEX(DozerSpecifications,7,MATCH(RipMedDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE122/INDEX(DozerSpecifications,5,MATCH(RipMedDozer,Dozers,0)),0)","v":{"$error":"#DIV/0!"}},{"$f":"CC122*BD122","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(R45=\"\",R45=\"No\"),0,ROUND((CD122/INDEX(DozerSpecifications,9,MATCH(RipMedDozer,Dozers,0)))+(CC122*INDEX(DozerSpecifications,7,MATCH(RipMedDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B30),\"\",ROUND(IF((CB122+CE122)<1,1,(CB122+CE122))*MedDozerRipEquipRate,0))","v":""},{"$f":"IF(ISBLANK(B30),\"\",ROUND(IF((CB122+CE122)<1,1,(CB122+CE122))*MedDozerRipLaborRate,0))","v":""},{"$f":"CF122+CG122","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BC122/INDEX(DozerSpecifications,5,MATCH(RipLargeDozer,Dozers,0)),0)","v":0},{"$f":"CI122*BF30","v":0},{"$f":"IF(OR(Q45=\"\",Q45=\"No\"),0,ROUND((CJ122/INDEX(DozerSpecifications,9,MATCH(RipLargeDozer,Dozers,0)))+(CI122*INDEX(DozerSpecifications,7,MATCH(RipLargeDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE122/INDEX(DozerSpecifications,5,MATCH(RipLargeDozer,Dozers,0)),0)","v":{"$error":"#DIV/0!"}},{"$f":"CL122*BD122","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(R45=\"\",R45=\"No\"),0,ROUND((CM122/INDEX(DozerSpecifications,9,MATCH(RipLargeDozer,Dozers,0)))+(CL122*INDEX(DozerSpecifications,7,MATCH(RipLargeDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B30),\"\",ROUND(IF((CK122+CN122)<1,1,(CK122+CN122))*LargeDozerRipEquipRate,0))","v":""},{"$f":"IF(ISBLANK(B30),\"\",ROUND(IF((CK122+CN122)<1,1,(CK122+CN122))*LargeDozerRipLaborRate,0))","v":""},{"$f":"CO122+CP122","v":{"$error":"#VALUE!"}},null,{"$f":"IF(OR(K45=\"None\",C122=0,ISBLANK(K45)),0,ROUND(SeedEquipDumpsSlope*BA122,0))","v":0},{"$f":"IF(OR(K45=\"None\",C122=0,ISBLANK(K45)),0,ROUND(SeedLaborDumpsSlope*BA122,0))","v":0},{"$f":"IF(OR(K45=\"None\",C122=0,ISBLANK(K45)),0,ROUND(INDEX(SeedMixArray,MATCH(K45,SeedMixes,0),4)*C122,0))","v":0},{"$f":"IF(OR(M45=\"None\",C122=0,ISBLANK(M45)),0,ROUND(INDEX(MulchArray,MATCH(M45,Mulches,0),4)*C122,0))","v":0},{"$f":"IF(OR(O45=\"None\",C122=0,ISBLANK(O45)),0,ROUND(INDEX(FertilizerArray,MATCH(O45,Fertilizers,0),4)*C122,0))","v":0},{"$f":"SUM(CU122:CW122)","v":0},{"$f":"IF(OR(K45=\"None\",ISBLANK(K45)),0,ROUND(CS122+CT122+CX122,0))","v":0},{"$f":"IF(OR(L45=\"None\",D122=\"\",ISBLANK(L45)),0,ROUND(SeedEquipDumpsFlat*BB122,0))","v":0},{"$f":"IF(OR(L45=\"None\",D122=\"\",ISBLANK(L45)),0,ROUND(SeedLaborDumpsFlat*BB122,0))","v":0},{"$f":"IF(OR(L45=\"None\",D122=\"\",ISBLANK(L45)),0,ROUND(INDEX(SeedMixArray,MATCH(L45,SeedMixes,0),4)*D122,0))","v":0},{"$f":"IF(OR(N45=\"None\",D122=\"\",ISBLANK(N45)),0,ROUND(INDEX(MulchArray,MATCH(N45,Mulches,0),4)*D122,0))","v":0},{"$f":"IF(OR(P45=\"None\",D122=\"\",ISBLANK(P45)),0,ROUND(INDEX(FertilizerArray,MATCH(P45,Fertilizers,0),4)*D122,0))","v":0},{"$f":"SUM(DB122:DD122)","v":0},{"$f":"IF(OR(L45=\"None\",ISBLANK(L45)),0,ROUND(CZ122+DA122+DE122,0))","v":0},{"$f":"IF(AND(CS122+CZ122>0,CS122+CZ122<SeedingEquipmentCost),SeedingEquipmentCost,CS122+CZ122)","v":0},{"$f":"IF(AND(CT122+DA122>0,CT122+DA122<SeedingLaborCost),SeedingLaborCost,CT122+DA122)","v":0},{"$f":"CU122+DB122","v":0},0,0,0,0]
[]
[null,null,{"$f":"IF(SUM(C122:C123)=0,\"\",SUM(C122:C123))","v":""},{"$f":"IF(SUM(D122:D123)=0,\"\",SUM(D122:D123))","v":""},{"$f":"IF(SUM(E122:E123)=0,\"\",SUM(E122:E123))","v":""},null,null,null,{"$f":"IF(SUM(I122:I123)=0,\"\",SUM(I122:I123))","v":""},{"$f":"IF(SUM(J122:J123)=0,\"\",SUM(J122:J123))","v":""},{"$f":"IF(SUM(K122:K123)=0,\"\",SUM(K122:K123))","v":""},{"$f":"IF(SUM(L122:L123)=0,0,SUM(L122:L123))","v":0},0,0,0,0,0]
[]
[null,"Notes:","1) Minimum total ripping hours = 1 (i.e. If total ripping hrs (slope + flat) < 1, then one hour of fleet time is assumed, regardless of acres shown in in scarifying table.)"]
[null,null,"2) Assumes 50min/hr equipment availability"]

{"sheet":"Heap Leach","index":15,"n_rows":166,"n_cols":178,"rows_kept":166,"cut":false,"hidden":false,"merged":[[54,47,54,48],[29,54,29,55],[44,57,44,58]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Heap Leach Pads - Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,"Drain Installation",{"$f":"IF(H140=\"\",0,H140)+IF(L140=\"\",0,L140)","v":0},{"$f":"IF(I140=\"\",0,I140)+IF(M140=\"\",0,M140)","v":0},{"$f":"N140","v":0},{"$f":"SUM(C11:E11)","v":0}]
[null,"Grading Costs",{"$f":"M148","v":0},{"$f":"N148","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Cover Placement Cost",{"$f":"H156","v":0},{"$f":"I156","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Topsoil Placement Cost",{"$f":"P156","v":0},{"$f":"Q156","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"K164","v":0},{"$f":"L164","v":0},"N/A",{"$f":"SUM(C15:E15)","v":0}]
[null,"Subtotal Earthworks",{"$f":"SUM(C11:C15)","v":0},{"$f":"SUM(D11:D15)","v":0},{"$f":"SUM(E11:E15)","v":0},{"$f":"SUM(F11:F15)","v":0}]
[null,"Revegetation Cost",{"$f":"N164","v":0},{"$f":"O164","v":0},{"$f":"P164","v":0},{"$f":"SUM(C17:E17)","v":0}]
[null,"TOTALS",{"$f":"SUM(C16:C17)","v":0},{"$f":"SUM(D16:D17)","v":0},{"$f":"SUM(E16:E17)","v":0},{"$f":"SUM(F16:F17)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Heap Leach Pads - User Input",null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each heap, lift or heap category"]
["Facility Description",null,null,null,"Physical (1) - MANDATORY",null,null,null,null,null,null,null,null,"Cover",null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 3 (upper layer)",null,null,null,"Growth Media"]
[null,"Description\n(required)","ID Code","Type","Underlying\nGround \nSlope","Ungraded Slope","Final Slope","Final Top Slope","Lift (heap) Height","Mid-Bench Length","Average Flat Area Long Dimension (ripping distance)","Final\n(Regraded)\nHeap\nFootprint","Regrade Volume\n(if calculated elsewhere)","Cover    Thickness Slopes","Cover  Thickness \nFlat \nAreas","Distance \nfrom\nCover \nBorrow","Slope \nfrom \nHeap to \nCover Borrow","Slope Growth Media Thickness","Flat Area Growth Media Thickness","Distance from Growth Material Stockpile","Slope \nfrom \nHeap to \nStockpile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description\n(required)",null,"Lift (heap) Height","Mid-Bench Length","Average Flat Area Long Dimension (ripping distance)","Final\n(Regraded)\nHeap\nFootprint","Regrade Volume\n(if calculated elsewhere)","Cover     Thickness Slopes","Cover   Thickness Flat Areas","Distance \nfrom\nCover \nBorrow","Slope \nfrom \nHeap to \nCover Borrow","Slope Growth Media Thickness","Flat Area Growth Media Thickness","Distance from Growth Material Stockpile","Slope \nfrom \nHeap to \nStockpile"]
[-1,null,null,null,"% grade","_H:1V","_H:1V","% grade",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","acres","cy","in","in","ft","% grade","in","in","ft","% grade"]
[{"$f":"ROW(A32) - ROW($BC$31)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(Q32)>20,ABS(U32)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A32","v":0},{"$f":"B32","v":0},{"$f":"IF(Metric,ROUND(M2Ft*I32,0),I32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*J32,0),J32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K32,0),K32)","v":0},{"$f":"IF(Metric,Ha2Ac*L32,L32)","v":0},{"$f":"IF(ISBLANK(M32),\"\",IF(Metric,ROUND(M3_2_CY*M32,0),M32))","v":""},{"$f":"IF(Metric,mm2in*N32,N32)","v":0},{"$f":"IF(Metric,mm2in*O32,O32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P32,0),P32)","v":0},{"$f":"Q32","v":0},{"$f":"IF(Metric,mm2in*R32,R32)","v":0},{"$f":"IF(Metric,mm2in*S32,S32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*T32,0),T32)","v":0},{"$f":"U32","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[]
[]
[]
[]
[]
["Heap Leach Pads - User Input (cont.)",null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each heap, lift or heap category"]
[" ",null,"Grading",null,null,null,"Cover",null,"Growth Media",null,"Revegetation"]
[null,"Description\n(required)","Regrading Material Condition","Regrading \nMaterial\nType","Regrading Equipment Fleet","Slot/\nSide-by-Side","Cover \nMaterial\nType","Cover\nPlacement\nEquipment\nFleet","Growth \nMedia\nMaterial\nType","Growth \nMedia\nEquipment\nFleet","Seed Mix   Slopes","Seed Mix     Flat Areas","Mulch           Slopes","Mulch \nFlat Areas","Fertilizer     Slopes","Fertilizer\nFlat Areas","Slope\nScarify/ Rip?","Flat Area Scarify/ Rip?","Scarifying/\nRipping\nFleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","Cover Truck Fleet","GrowthMed truck fleet","ripping fleet"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E47=\"Medium\",\"Med\",E47)","v":0},{"$f":"LEFT(H47,SEARCH(\" \",H47)-1)","v":{"$error":"#VALUE!"}},{"$f":"LEFT(J47,SEARCH(\" \",J47)-1)","v":{"$error":"#VALUE!"}},{"$f":"LEFT(S47,SEARCH(\" \",S47)-1)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
["Heap Leach Pads - User Input (cont.)"]
[" ",null,"Solution Collection Ditch Fill",null,null,null,null,null,null,"Piping"]
[null,"Description\n(required)","Collection Ditch\nLength","Collection Ditch\nTop Width","Collection Ditch\nDepth","Volume\n(if calculated \nelsewhere)","Distance \nfrom\nBorrow","Slope \nto \nBorrow","Drain\nRock\nEquipment\nFleet","Solid\nPipe\nLength","Solid\nPipe\nType","Drainage\nPipe\nLength","Drainage\nPipe\nType",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drainage\nChannel\nLength","Drainage\nChannel\nTop Width","Drainage\nChannel\nDepth","Volume\n(if calculated \nelsewhere)","Distance \nto Drain\nRock \nBorrow","Slope  \nto \nCover \nBorrow","Drain rock truck fleet","Solid\nPipe\nLength","Drainage\nPipe\nLength"]
[null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","cy","ft","% grade",null,"ft","ft"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},null,null,null,null,null,null,null,null,null,null,null,"  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*C57,0),C57)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*D57,0),D57)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*E57,0),E57)","v":0},{"$f":"IF(Metric,ROUND(Ha2Ac*F57,1),F57)","v":0},{"$f":"IF(ISBLANK(G57),\"\",IF(Metric,ROUND(M3_2_CY*G57,0),L57))","v":""},{"$f":"H57","v":0},{"$f":"LEFT(I57,SEARCH(\" \",I57)-1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Metric,ROUND(M2Ft*J57,0),J57)","v":0},{"$f":"IF(Metric,ROUND(Cm2In*L57,0),L57)","v":0}]
[]
[]
[null,"Notes:"]
[]
[]
[]
[]
[]
["Heap Leach Pads - Calculations"]
[]
[null,"Regrading Volume Calculation",null,null,null,null,null,null,"Final Slope Area and Footprint Area Calculations"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Solution Collection Ditch Calculations"]
[null,"Regrading Push Distance Calculation"]
[null,null,null,null,null,null,null,null,"Use when existing heap material is not suitable drain rock"]
[null,"dozing distance:",{"$f":"IF(Metric,\"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 15 m)\",\"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 50 ft)\")","v":"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 50 ft)"},null,null,null,null,null,"Assume to be constructed in existing solution channels"]
[null,null,null,null,null,null,null,null,"Assume 2H:1V ditch sideslopes"]
[null,null,null,null,null,null,null,null,"Drain rock assumed to be Gravel - Dry at 2,550 lb/cy (1,510 kg/m3) from CAT Handbook 35th Ed."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Ripping/Scarifying Calculations"]
[]
[null,null,"Minimum 1 hr ripping/scarifying per area"]
[]
[null,"Slopes:"]
[null,null,"Number of passes = Final slope length ÷ Grader width"]
[null,null,"Travel distance = Number of passes x  Mid-bench length"]
[null,null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[]
[null,"Flat Areas:"]
[null,null,"Flat area width = Final flat area ÷ Average long dimensions"]
[null,null,"Number of passes = Flat area width ÷ Grader width"]
[null,null,"Travel distance = Number of passes x  Average long dimensions"]
[null,null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[]
[null,"Revegetation:","Minimum 1 acre revegetation crew time per area"]
[]
[]
["Heap Leach Pad - Drainage Channel Fill & Drainage Pipe Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drain Rock"]
[" ",null,"Drain Rock Placement",null,null,null,null,null,null,null,"Drainpipe Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet - Drain Rock",null,null,null,null,null,"Drain Rock and Pipe Length Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Drain Rock\nVolume","Drain\nRock\nFleet","Fleet\nProductivity","Number of\nTrucks/\nScrapers","Total\nFleet\nHours","Drainage \nLabor \nCost","Drainage \nEquipment \nCost","Total\nDrainage\nCost","Piping\nCrew\nHours","Piping \nLabor \nCost","Piping \nEquipment \nCost","Piping \nMaterial \nCost","Total\nPipe\nInstallation\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optimum Cost","Optimum Fleet","Small Truck","Scraper Dozer","Tandem Scraper",null,"Drain Rock Productivity","Drain\nRock\nVolume","Water\nPipe\nLength","Drain\nPipe\nLength","Water\nPipe\nProductivity","Water\nPipe\nHours","Water\nPipe\nMaterials","Water\nPipe\nLabor","Water\nPipe\nEquip","Drain\nPipe\nProductivity","Drain\nPipe\nHours","Drain\nPipe\nMaterials","Drain\nPipe\nLabor","Drain\nPipe\nEquip",null,"Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Top Total Cost",null,"downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Equipment Cost","Labor Cost","Total Cost",null,"downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,"hrs","$","$","$","hrs","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$",null,"$","$","$",null,"LCY/hr","cu yd","ft","ft","ft/hr","hr","$","$","$","cy/hr","hr","$","$","$",null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$",null,"min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$",null,"min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),AND(ISBLANK(BA57),ISBLANK(BB57),ISBLANK(BC57))),\"\",IF(Metric,ROUND(CY_2_M3*(BH138),0),BH138))","v":""},{"$f":"IF(OR(ISBLANK(B32),C138=0,C138=\"\"),\"\",IF(OR(ISBLANK(BL32),ISBLANK(BM32)),\"Cover Borrow!\",IF(OR(I57=\"optimize\",ISBLANK(I57)),\"Select Fleet\",IF(RIGHT(I57,5)=\"Truck\",INDIRECT(BG57&\"Truck\")&\"/\"&INDIRECT(BG57&\"Loader\")&\"/\"&INDIRECT(BG57&\"TruckDozer\"),IF(BG57=\"Scraper\",INDIRECT(\"Haul\"&BG57)&\"/\"&INDIRECT(BG57&\"LoadDozer\")&\"/\"&INDIRECT(BG57&\"Dozerdozer\"),INDIRECT(BG57&\"Scraper\")&\"/\"&INDIRECT(BG57&\"ScraperDozer\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C138=0,C138=\"\"),\"\",IF(OR(ISBLANK(BA57),ISBLANK(BB57),ISBLANK(BC57)),\"Fill Borrow!\",IF(OR(ISBLANK(G57),ISBLANK(H57)),\"Haul Data\",IF(OR(I57=\"optimize\",ISBLANK(I57)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BG138,0),BG138)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C138=0,C138=\"\"),\"\",IF(OR(ISBLANK(BA57),ISBLANK(BB57),ISBLANK(BC57)),\"Fill Borrow!\",IF(OR(ISBLANK(G57),ISBLANK(H57)),\"Haul Data\",IF(OR(I57=\"optimize\",ISBLANK(I57)),\"Select Fleet\",IF(RIGHT(I57,5)=\"Truck\",CH138,IF(D138=\"Scraper Dozer\",CX138,IF(D138=\"Tandem Scraper\",DM138,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C138=0,C138=\"\"),\"\",IF(OR(ISBLANK(BA57),ISBLANK(BB57),ISBLANK(BC57)),\"Fill Borrow!\",IF(OR(ISBLANK(G57),ISBLANK(H57)),\"Haul Data\",IF(OR(I57=\"optimize\",ISBLANK(I57)),\"Select Fleet\",IF(RIGHT(I57,5)=\"Truck\",CK138,IF(D138=\"Scraper Dozer\",CZ138,IF(D138=\"Tandem Scraper\",DO138,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C138=0,ISTEXT(G138),ISBLANK(I57),I57=\"optimize\"),0,IF(RIGHT(I57,5)=\"Truck\",CM138,IF(D138=\"Scraper Dozer\",DB138,IF(D138=\"Tandem Scraper\",DQ138,0))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C138=0,ISTEXT(G138),ISBLANK(I57),I57=\"optimize\"),0,IF(RIGHT(I57,5)=\"Truck\",CL138,IF(D138=\"Scraper Dozer\",DA138,IF(D138=\"Tandem Scraper\",DP138,0))))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(ISBLANK(I57),0,IF(C138=0,\"\",SUM(H138:I138))))","v":0},{"$f":"IF(OR(ISBLANK(B32),AND(OR(J57=0,J57=\"\"),OR(L57=0,L57=\"\"))),\"\",BL138+BQ138)","v":""},{"$f":"IF(OR(ISBLANK(B32),K138=0,K138=\"\"),0,BN138+BS138)","v":0},{"$f":"IF(OR(ISBLANK(B32),K138=0,K138=\"\"),0,BO138+BT138)","v":0},{"$f":"IF(OR(ISBLANK(B32),K138=0,K138=\"\"),0,BM138+BR138)","v":0},{"$f":"IF(OR(ISBLANK(B32),K138=0,K138=\"\"),0,IF(AND(L138=\"\",M138=\"\",N138=\"\"),0,SUM(L138:N138)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($B57),\"\",IF($C138=0,\"\",MIN(BC138:BE138)))","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK($B57),\"\",IF($C138=0,\"\",INDEX($BC$152:$BE$154,1,MATCH(BA138,BC138:BE138,0))))","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK($B57),\"\",CN138)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK($B57),\"\",DC138)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK($B57),\"\",DR138)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(RIGHT(I57,5)=\"Truck\",CJ138,IF(D138=\"Scraper Dozer\",CY138,IF(D138=\"Tandem Scraper\",DN138,\"\")))","v":""},{"$f":"IF(OR(ISBLANK(F57),F57=\"\",F57=0),ROUND(((IF(BB57-(2*BC57*BA57)<0,0,BB57-(2*BC57*2))+BB57)/2*BC57)*BA57/27,0),BD57)","v":0},{"$f":"BH57","v":0},{"$f":"BI57","v":0},{"$f":"IF(ISBLANK(K57),\"\",IF(Metric,ROUND(M2Ft*INDEX(PipeArray,VLOOKUP($K57,WaterPipeList,2,TRUE),5),0),INDEX(PipeArray,VLOOKUP($K57,WaterPipeList,2,TRUE),5)))","v":""},{"$f":"IF(ISBLANK(K57),0,ROUND(BI138/BK138,HoursRounding))","v":0},{"$f":"IF(ISBLANK(K57),0,ROUND(J57*INDEX(PipeArray,VLOOKUP($K57,WaterPipeList,2,TRUE),6),0))","v":0},{"$f":"BL138*CrewB22ALabor","v":0},{"$f":"BL138*CrewB22AEquip","v":0},{"$f":"IF(ISBLANK(M57),\"\",IF(Metric,ROUND(M3_2_CY*INDEX(PipeArray,VLOOKUP(M57,DrainPipeList,2,TRUE),5),0),INDEX(PipeArray,VLOOKUP(M57,DrainPipeList,2,TRUE),5)))","v":""},{"$f":"IF(ISBLANK(M57),0,ROUND(BJ138/BP138,HoursRounding))","v":0},{"$f":"IF(ISBLANK(M57),0,ROUND(L57*INDEX(PipeArray,VLOOKUP($M57,DrainPipeList,2,TRUE),6),0))","v":0},{"$f":"IF(ISBLANK(M57),0,IF(VLOOKUP(M57,DrainPipeList,2,TRUE)<5,BQ138*CrewB14Labor,BQ138*Crew2ClabLabor))","v":0},{"$f":"IF(ISBLANK(M57),0,IF(VLOOKUP(M57,DrainPipeList,2,TRUE)<5,BQ138*CrewB14Equip,BQ138*Crew2ClabEquip))","v":0},null,{"$f":"ABS(BF57)","v":0},{"$f":"ROUND(BE57/(INDEX(INDIRECT(BG57 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BG57 & \"TruckLoadedWeight\"),0),MATCH(IF(BV138-INDIRECT(BG57 & \"TruckRollingResistance\")<0,0,BV138-INDIRECT(BG57 & \"TruckRollingResistance\")),INDIRECT(BG57 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BE57/(INDEX(INDIRECT(BG57 & \"TruckSpeedTable\"),MATCH(\"Gravel\",HaulMaterials,0),MATCH(IF(BV138-INDIRECT(BG57 & \"TruckRollingResistance\")<0,0,BV138-INDIRECT(BG57 & \"TruckRollingResistance\")),INDIRECT(BG57 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BE57/VLOOKUP(BV138+INDIRECT(BG57 & \"TruckRollingResistance\"),INDIRECT(BG57 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP(BV138+INDIRECT(BG57 & \"TruckRollingResistance\"),INDIRECT(BG57 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BE57/VLOOKUP(BV138+INDIRECT(BG57 & \"TruckRollingResistance\"),INDIRECT(BG57 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP(BV138+INDIRECT(BG57 & \"TruckRollingResistance\"),INDIRECT(BG57 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF(BF57>=0,BY138,BZ138)","v":{"$error":"#VALUE!"}},{"$f":"IF(BF57>=0,BX138,BW138)","v":{"$error":"#VALUE!"}},{"$f":"CA138+CB138","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BG57 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BG57 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BG57&IF(INDIRECT(BG57&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"CC138+CD138+CE138+CF138","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((CG138-CF138)/CF138,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/CG138)*INDIRECT(BG57 & \"TruckAvgCapacity\"),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CH138*CI138*HaulOperator*INDIRECT(BG57 & \"TruckJobEfficiency\")*INDIRECT(BG57 & \"TruckAltitudeDeration\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(BH138/CJ138,1)<1,1,ROUND(BH138/CJ138,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(CK138<1,1,CK138)*((CH138*INDIRECT(BG57 & \"TruckEquipRate\"))+INDIRECT(BG57 & \"LoaderEquipRate\")+INDIRECT(BG57 & \"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(CK138<1,1,CK138)*((CH138*INDIRECT(BG57 & \"TruckLaborRate\"))+INDIRECT(BG57 & \"LoaderLaborRate\")+INDIRECT(BG57 & \"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"CL138+CM138","v":{"$error":"#VALUE!"}},null,{"$f":"ROUND($BE57/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BV138-HaulScraperRollingResistance<0,0,BV138-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BE57/(INDEX(HaulScraperSpeedTable,MATCH(\"Gravel\",HaulMaterials,0),MATCH(IF(BV138-HaulScraperRollingResistance<0,0,BV138-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BE57/VLOOKUP(BV138+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP(BV138+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BE57/VLOOKUP(BV138+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP(BV138+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL57>=0,CR138,CS138)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL57>=0,CQ138,CP138)","v":{"$error":"#VALUE!"}},{"$f":"CT138+CU138","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B32),\"\",IF($C138=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF($C138=0,\"\",IF(TRUNC(CV138/CW138,0)<1,1,ROUND(CV138/CW138,0)+1)))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF($C138=0,\"\",ROUND((60/(CV138+CW138)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*HaulOperator)*CX138,0)))","v":""},{"$f":"IF(ROUND(BH138/CY138,1)<1,1,ROUND(BH138/CY138,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(CZ138<1,1,CZ138)*((CX138*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(CZ138<1,1,CZ138)*((CX138*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DA138+DB138","v":{"$error":"#VALUE!"}},null,{"$f":"ROUND(BE57/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BV138-TandemScraperRollingResistance<0,0,BV138-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BE57/(INDEX(TandemScraperSpeedTable,MATCH(\"Gravel\",HaulMaterials,0),MATCH(IF(BV138-TandemScraperRollingResistance<0,0,BV138-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BE57/VLOOKUP(BV138+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(BV138+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BE57/VLOOKUP(BV138+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP(BV138+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF(BF57>=0,DG138,DH138)","v":{"$error":"#VALUE!"}},{"$f":"IF(BF57>=0,DF138,DE138)","v":{"$error":"#VALUE!"}},{"$f":"DI138+DJ138","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B32),\"\",IF($C138=0,\"\",TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(TRUNC(DK138/DL138,0)<2,2,TRUNC(DK138/DL138,0)+IF(MOD(TRUNC(DK138/DL138,0),2),1,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B32),\"\",IF($C138=0,\"\",ROUND((60/(DK138+DL138)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*DM138,0)))","v":""},{"$f":"IF(ROUND(BH138/DN138,1)<1,1,ROUND(BH138/DN138,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DO138<1,1,DO138)*((DM138*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DO138<1,1,DO138)*((DM138*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DP138+DQ138","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C138:C139)=0,\"\",SUM(C138:C139))","v":""},null,null,null,{"$f":"IF(SUM(G138:G139)=0,0,SUM(G138:G139))","v":0},{"$f":"IF(SUM(H138:H139)=0,0,SUM(H138:H139))","v":0},{"$f":"IF(SUM(I138:I139)=0,0,SUM(I138:I139))","v":0},{"$f":"IF(SUM(J138:J139)=0,0,SUM(J138:J139))","v":0},{"$f":"IF(SUM(K138:K139)=0,\"\",SUM(K138:K139))","v":""},{"$f":"IF(SUM(L138:L139)=0,0,SUM(L138:L139))","v":0},{"$f":"IF(SUM(M138:M139)=0,0,SUM(M138:M139))","v":0},{"$f":"IF(SUM(N138:N139)=0,0,SUM(N138:N139))","v":0},{"$f":"IF(SUM(O138:O139)=0,0,SUM(O138:O139))","v":0}]
[]
["Heap Leach Pad - Regrading Costs"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side) x (Altitude Deration)\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side) x (Altitude Deration)"}]
[null,"Description\n(required)","Regrading Volume","Dozing \nDistance \n(see above)","Regrading Fleet","Uncorrected Dozer Productivity","Grade\nCorrection","Dozing Material","Density Correction","Side-by-Side \nor \nSlot Dozing","Total \nHourly \nProductivity","Total \nDozer \nHours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lift Height","ungraded slope","regraded slope","original slope","final top slope","aU","a1 (pivot)","a2","c1","c2","B1","B2","Fill Area","Cut Area","b1","half b1","New C1 =","2/3 C1 =","b2","half b2","New C2 =","2/3 C2 =","Total Push","Total Slope length",null,"Dozing Distance (see above)","Regrading Volume","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Side-by-Side or Slot Dozing","Altitude Deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hr","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","_H:1V","_H:1V","% Grade","% Grade","ft","ft","ft","ft","ft","deg","deg","sq ft","sq ft","ft","ft","ft","ft","ft","ft","ft","ft","ft","ft",null,"ft","cy","cy/hr",null,null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK(E32),ISBLANK(F32),ISBLANK(G32),ISBLANK(H32),ISBLANK(BE32),ISBLANK(BF32)),\"\",IF(E32>1/G32*100,\"Input Error!\",IF(Metric,ROUND(CY_2_M3*CA146,0),CA146)))","v":""},{"$f":"IF(OR(ISBLANK($B32),C146=\"\",C146=0,ISBLANK(E32),ISBLANK(F32),ISBLANK(G32),ISBLANK(H32),ISBLANK(BE32),ISBLANK(BF32)),\"\",IF(Metric,ROUND(Ft2M*BZ146,0),BZ146))","v":""},{"$f":"IF(OR(ISBLANK($B32),B146=\"\",B146=0),\"\",IF(ISBLANK(D47),\"Dozing Material!\",IF(ISBLANK(E47),\"Select Fleet\",INDIRECT(BA47&\"Dozer\"))))","v":""},{"$f":"IF(OR(ISBLANK($B32),C146=\"\",C146=0),\"\",IF(ISBLANK(E47),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB146,0),CB146)))","v":""},{"$f":"IF(OR(ISBLANK($B32),C146=0,C146=\"\"),\"\",CC146)","v":""},{"$f":"IF(OR(ISBLANK($B32),C146=0,C146=\"\"),\"\",IF(ISBLANK(C47),\"Dozing Material!\",CD146))","v":""},{"$f":"IF(OR(ISBLANK($B32),C146=0,C146=\"\"),\"\",IF(ISBLANK(D47),\"Dozing Material!\",CE146))","v":""},{"$f":"IF(OR(ISBLANK($B32),C146=0,C146=\"\"),\"\",CF146)","v":""},{"$f":"IF(OR(ISBLANK($B32),C146=0,C146=\"\"),\"\",IF(ISBLANK(E47),\"Select Fleet\",IF(ISERR(CH146),\"\",IF(Metric,ROUND(CY_2_M3*CH146,0),CH146))))","v":""},{"$f":"IF(OR(ISBLANK($B32),C146=0,C146=\"\"),\"\",IF(ISBLANK(E47),\"Select Fleet\",IF(ISERR(CI146),\"\",CI146)))","v":""},{"$f":"IF(OR(ISBLANK($B32),C146=0,NOT(ISNUMBER(J146))),0,IF(ISBLANK(E47),\"Select Fleet\",IF(ISERR(CJ146),\"\",CJ146)))","v":0},{"$f":"IF(OR(ISBLANK($B32),C146=0,NOT(ISNUMBER(J146))),0,IF(ISBLANK(E47),\"Select Fleet\",IF(ISERR(CK146),0,CK146)))","v":0},{"$f":"IF(OR(ISBLANK($B32),C146=0,NOT(ISNUMBER(J146))),0,IF(ISBLANK(E47),\"Select Fleet\",IF(ISERR(CL146),0,CL146)))","v":0},{"$f":"IF(C146=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE32","v":0},{"$f":"F32","v":0},{"$f":"G32","v":0},{"$f":"E32","v":0},{"$f":"H32","v":0},{"$f":"UngradedSlopeLen(BA146,BB146)","v":0},{"$f":"FindPivot(BA146,BB146,BC146,BD146,BE146)","v":{"$error":"#VALUE!"}},{"$f":"BF146-BG146","v":{"$error":"#VALUE!"}},{"$f":"1/(SIN((SlopeDeg(BC146)-SlopeGrade(BD146))*PI()/180)/(BG146*SIN((180-SlopeDeg(BB146)+SlopeGrade(BD146))*PI()/180)))","v":{"$error":"#VALUE!"}},{"$f":"1/(SIN((SlopeDeg(BC146)-SlopeGrade(BE146))*PI()/180)/(BH146*SIN((180-SlopeDeg(BB146)+SlopeGrade(BE146))*PI()/180)))","v":{"$error":"#VALUE!"}},{"$f":"SlopeDeg(BB146)-SlopeDeg(BC146)","v":0},{"$f":"BK146","v":0},{"$f":"IF(OR(BB146=BC146,BB146=0,BC146=0),0,IF(ROUND(0.5*BG146*BI146*SIN(BK146*PI()/180),5)<0,0,ROUND(0.5*BG146*BI146*SIN(BK146*PI()/180),0)))","v":0},{"$f":"IF(OR(BB146=BC146,BB146=0,BC146=0),0,IF(ROUND(0.5*BH146*BJ146*SIN(BL146*PI()/180),5)<0,0,ROUND(0.5*BH146*BJ146*SIN(BL146*PI()/180),0)))","v":0},{"$f":"BI146*SIN(BK146*PI()/180)/SIN((180-SlopeDeg(BB146)+SlopeGrade(BD146))*PI()/180)","v":{"$error":"#VALUE!"}},{"$f":"BO146/2","v":{"$error":"#VALUE!"}},{"$f":"SQRT((BG146^2)+(BP146^2)-(2*BP146*BG146*COS((180-SlopeDeg(BB146)+SlopeGrade(BD146))*PI()/180)))","v":{"$error":"#VALUE!"}},{"$f":"2*BQ146/3","v":{"$error":"#VALUE!"}},{"$f":"BJ146*SIN(BL146*PI()/180)/SIN((180-SlopeDeg(BB146)+SlopeGrade(BE146))*PI()/180)","v":{"$error":"#VALUE!"}},{"$f":"BS146/2","v":{"$error":"#VALUE!"}},{"$f":"SQRT((BH146^2)+(BT146^2)-(2*BT146*BH146*COS((180-SlopeDeg(BB146)+SlopeGrade(BE146))*PI()/180)))","v":{"$error":"#VALUE!"}},{"$f":"2*BU146/3","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(BB146=BC146,BB146=0,BC146=0),0,ROUND(BR146+BV146,0))","v":0},{"$f":"IF(OR(BE32=0,F32=0,G32=0),0,ROUND(BI146+BJ146,0))","v":0},null,{"$f":"IF(ISBLANK(B32),\"\",IF(ROUND(BW146,0)<50,50,ROUND(BW146,0)))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(ISBLANK(M32),ROUND((BM146*BF32)/27,0),M32))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(CA146=0,0,IF(E47=\"large\",ROUND(HLOOKUP('Fleets (Crews)'!$A$48,DozerProductionArray,13,FALSE)*BZ146^HLOOKUP('Fleets (Crews)'!$A$48,DozerProductionArray,14,FALSE),0),IF(OR(E47=\"medium\",E47=\"med\"),ROUND(HLOOKUP('Fleets (Crews)'!$A$44,DozerProductionArray,13,FALSE)*BZ146^HLOOKUP('Fleets (Crews)'!$A$44,DozerProductionArray,14,FALSE),0),ROUND(HLOOKUP('Fleets (Crews)'!$A$40,DozerProductionArray,13,FALSE)*BZ146^HLOOKUP('Fleets (Crews)'!$A$40,DozerProductionArray,14,FALSE),0)))))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(AVERAGE(1/F32*100,1/G32*100)>30,1.6,ROUND((0.0214*AVERAGE(1/F32*100,1/G32*100))+0.9786,1)))","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C47)),\"\",C47)","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D47)),\"\",VLOOKUP(D47,DozingDensityCorrectionArray,2))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(F47=\"Yes\",Slot_Dozing,1))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(CA146=0,0,HLOOKUP(INDIRECT(E47&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":""},{"$f":"IF(ISBLANK(B32),\"\",ROUND(CB146*CC146*CD146*CE146*Dozer_Job_Efficiency*CF146*CG146*Dozer_Operator,0))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(CA146=0,0,IF(CA146/K146<1,1,ROUND(CA146/K146,HoursRounding))))","v":""},{"$f":"IF(ISBLANK(B32),\"\",ROUND(CI146*INDIRECT(BA47 & \"DozerLaborRate\"),0))","v":""},{"$f":"IF(ISBLANK(B32),\"\",ROUND(CI146*INDIRECT(BA47 & \"DozerEquipRate\"),0))","v":""},{"$f":"IF(ISBLANK(B32),\"\",SUM(CJ146:CK146))","v":""}]
[]
[null,null,{"$f":"IF(SUM(C146:C147)=0,\"\",SUM(C146:C147))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L146:L147)=0,\"\",SUM(L146:L147))","v":""},{"$f":"IF(SUM(M146:M147)=0,0,SUM(M146:M147))","v":0},{"$f":"IF(SUM(N146:N147)=0,0,SUM(N146:N147))","v":0},{"$f":"IF(SUM(O146:O147)=0,0,SUM(O146:O147))","v":0}]
[]
["Heap Leach Pad - Cover and Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil"]
[" ",null,"Cover (lower layer)",null,null,null,null,null,null,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet - Cover",null,null,null,null,"Cost Summary by Fleet - Growth Media",null,null,null,null,null,null,null,null,"Cover and Growth Medial Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Cover\nVolume","Cover Replacement Fleet","Fleet Productivity","Number of Trucks/ Scrapers","Total Fleet Hours","Cover \nLabor \nCost","Cover \nEquipment \nCost","Total Cover Cost","Growth Media Volume","Growth Media Replacement Fleet","Fleet Productivity","Number of Trucks/ Scrapers","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nGrowth Media \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optimum Cost","Optimum Fleet","Truck","Scraper Dozer","Tandem Scraper","Optimum Cost","Optimum Fleet","Truck","Scraper Dozer","Tandem Scraper","Cover Fleet","Topsoil Fleet","Cover Productivity\nFor Selected Fleet","Growth media Productivity for selected fleet","Final Slope Length","Final Slope Width","Final Lift Height","Final Slope Area","Slope Cover Volume","Slope Topsoil Volume","Final Slope Footprint","Final Flat Surface Area","Flat Area \nCover \nVolume","Flat Surface Topsoil Volume",null,"Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost",null,"Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Total Equipment Cost","Total Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,"$","$","$",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"BCM/hr\",\"BCY/hr\")","v":"BCY/hr"},null,null,"$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$",null,"$","$","$","$",null,"$","$","$",null,null,"LCY/hr","BCY/hr","ft","ft","ft","acres","cu yd","cu yd","acres","acres","cu yd","cu yd",null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$",null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),AND(ISBLANK(BJ32),ISBLANK(BK32))),\"\",IF(Metric,ROUND(CY_2_M3*(BS154+BW154),0),BS154+BW154))","v":""},{"$f":"IF(OR(ISBLANK(B32),C154=\"\",C154=0),\"\",IF(C154=0,\"\",IF(ISBLANK(G47),\"Cover Material!\",IF(OR(H47=\"optimize\",ISBLANK(H47)),\"Select Fleet\",IF(RIGHT(H47,5)=\"Truck\",INDIRECT(BB47&\"Truck\")&\"/\"&INDIRECT(BB47&\"Loader\")&\"/\"&INDIRECT(BB47&\"TruckDozer\"),IF(BB47=\"Scraper\",INDIRECT(\"Haul\"&BB47)&\"/\"&INDIRECT(BB47&\"LoadDozer\")&\"/\"&INDIRECT(BB47&\"Dozerdozer\"),INDIRECT(BB47&\"Scraper\")&\"/\"&INDIRECT(BB47&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C154=\"\",C154=0),\"\",IF(ISBLANK(G47),\"Cover Material!\",IF(OR(H47=\"optimize\",ISBLANK(H47)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM154,0),BM154))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C154=0,C154=\"\"),\"\",IF(OR(ISBLANK(BL32),ISBLANK(BM32)),\"Cover Borrow!\",IF(ISBLANK(G47),\"Cover Material!\",IF(OR(H47=\"optimize\",ISBLANK(H47)),\"Select Fleet\",IF(RIGHT(BK154,5)=\"Truck\",CL154,IF(BK154=\"Scraper Dozer\",DB154,IF(BK154=\"Tandem Scraper\",DQ154,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C154=0,C154=\"\"),\"\",IF(OR(ISBLANK(BL32),ISBLANK(BM32)),\"Cover Borrow!\",IF(ISBLANK(G47),\"Cover Material!\",IF(OR(H47=\"optimize\",ISBLANK(H47)),\"Select Fleet\",IF(RIGHT(BK154,5)=\"Truck\",CO154+CP154,IF(BK154=\"Scraper Dozer\",DD154+DE154,IF(BK154=\"Tandem Scraper\",DS154+DT154,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(G47),ISBLANK(H47),H47=\"optimize\"),0,IF(RIGHT(BK154,5)=\"Truck\",CR154,IF(BK154=\"Scraper Dozer\",DG154,IF(BK154=\"Tandem Scraper\",DV154,0))))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(G47),ISBLANK(H47),H47=\"optimize\"),0,IF(RIGHT(BK154,5)=\"Truck\",CQ154,IF(BK154=\"Scraper Dozer\",DF154,IF(BK154=\"Tandem Scraper\",DU154,0))))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(OR(ISBLANK(G47),ISBLANK(H47)),0,IF(C154=0,0,SUM(H154:I154))))","v":0},{"$f":"IF(OR(ISBLANK(B32),AND(ISBLANK(BN32),ISBLANK(BO32))),\"\",IF(Metric,ROUND(CY_2_M3*(BT154+BX154),0),BT154+BX154))","v":""},{"$f":"IF(OR(ISBLANK(B32),K154=\"\",K154=0),\"\",IF(K154=0,\"\",IF(ISBLANK(I47),\"Material Type!\",IF(OR(J47=\"optimize\",ISBLANK(J47)),\"Select Fleet\",IF(RIGHT(J47,5)=\"Truck\",INDIRECT(BC47&\"Truck\")&\"/\"&INDIRECT(BC47&\"Loader\")&\"/\"&INDIRECT(BC47&\"TruckDozer\"),IF(BC47=\"Scraper\",INDIRECT(\"Haul\"&BC47)&\"/\"&INDIRECT(BC47&\"LoadDozer\")&\"/\"&INDIRECT(BC47&\"Dozerdozer\"),INDIRECT(BC47&\"Scraper\")&\"/\"&INDIRECT(BC47&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(K154),K154=0),\"\",IF(OR(ISBLANK(B32),AND(ISBLANK(BN32),ISBLANK(BO32))),\"\",IF(ISBLANK(I47),\"Material Type!\",IF(OR(J47=\"optimize\",ISBLANK(J47)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BN154,0),BN154)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),K154=0,K154=\"\"),\"\",IF(OR(ISBLANK(B32),AND(ISBLANK(BN32),ISBLANK(BO32))),\"\",IF(ISBLANK(I47),\"Material Type!\",IF(OR(J47=\"optimize\",ISBLANK(J47)),\"Select Fleet\",IF(RIGHT(BL154,5)=\"Truck\",EK154,IF(BL154=\"Scraper Dozer\",FA154,IF(BL154=\"Tandem Scraper\",FP154,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),K154=0,K154=\"\"),\"\",IF(OR(ISBLANK(B32),AND(ISBLANK(BN32),ISBLANK(BO32))),\"\",IF(ISBLANK(I47),\"Material Type!\",IF(OR(J47=\"optimize\",ISBLANK(J47)),\"Select Fleet\",IF(RIGHT(BL154,5)=\"Truck\",EN154+EO154,IF(BL154=\"Scraper Dozer\",FC154+FD154,IF(BL154=\"Tandem Scraper\",FR154+FS154,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(BH32),ISBLANK(I47),J47=\"optimize\"),0,IF(RIGHT(BL154,5)=\"Truck\",EQ154,IF(BL154=\"Scraper Dozer\",FF154,IF(BL154=\"Tandem Scraper\",FU154,0))))","v":0},{"$f":"IF(OR(ISBLANK(BH32),ISBLANK(I47),J47=\"optimize\"),0,IF(RIGHT(BL154,5)=\"Truck\",EP154,IF(BL154=\"Scraper Dozer\",FE154,IF(BL154=\"Tandem Scraper\",FT154,0))))","v":0},{"$f":"IF(ISBLANK(BH32),0,IF(K154=0,0,IF(AND(P154=\"\",Q154=\"\"),0,SUM(P154:Q154))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($B32),\"\",IF($C154=0,\"\",MIN(BC154:BE154)))","v":""},{"$f":"IF(ISBLANK($B32),\"\",IF($C154=0,\"\",INDEX($BC$152:$BE$154,1,MATCH(BA154,BC154:BE154,0))))","v":""},{"$f":"IF(ISBLANK(B32),\"\",CS154)","v":""},{"$f":"IF(ISBLANK(B32),\"\",DH154)","v":""},{"$f":"IF(ISBLANK(B32),\"\",DW154)","v":""},{"$f":"IF(ISBLANK($B32),\"\",IF($K154=0,\"\",MIN(BH154:BJ154)))","v":""},{"$f":"IF(ISBLANK($B32),\"\",IF($K154=0,\"\",INDEX($BH$152:$BJ$154,1,MATCH(BF154,BH154:BJ154,0))))","v":""},{"$f":"IF(ISBLANK(B32),\"\",+ER154)","v":""},{"$f":"IF(ISBLANK(B32),\"\",FG154)","v":""},{"$f":"IF(ISBLANK(B32),\"\",FV154)","v":""},{"$f":"IF(OR(ISBLANK(B32),C154=0,C154=\"\"),\"\",IF(OR(ISBLANK(BL32),ISBLANK(BM32)),\"Cover Borrow!\",IF(ISBLANK(G47),\"Cover Material!\",IF(ISBLANK(H47),\"Select Fleet\",IF(H47=\"optimize\",BB154,H47)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),K154=0,K154=\"\"),\"\",IF(OR(ISBLANK(BP32),ISBLANK(BQ32)),\"\",IF(ISBLANK(J47),\"Select Fleet\",IF(J47=\"optimize\",BG154,J47))))","v":""},{"$f":"IF(RIGHT(BK154,5)=\"Truck\",CN154,IF(BK154=\"Scraper Dozer\",DC154,IF(BK154=\"Tandem Scraper\",DR154,\"\")))","v":""},{"$f":"IF(RIGHT(BL154,5)=\"Truck\",EM154,IF(BL154=\"Scraper Dozer\",FB154,IF(BL154=\"Tandem Scraper\",FQ154,\"\")))","v":""},{"$f":"ROUND(BX146,0)","v":0},{"$f":"ROUND(IF((BO154^2)-(BQ154^2)<0,0,SQRT((BO154^2)-(BQ154^2))),0)","v":0},{"$f":"BE32","v":0},{"$f":"((BO154)*BF32)/43560","v":0},{"$f":"ROUND((BR154*43560*(1/12)*BJ32)/27,2)","v":0},{"$f":"ROUND((BR154*43560*(1/12)*BN32)/27,0)","v":0},{"$f":"(BP154*BF32)/43560","v":0},{"$f":"IF(BH32-BU154<0,0,BH32-BU154)","v":0},{"$f":"ROUND((BV154*43560*(1/12)*BK32)/27,0)","v":0},{"$f":"ROUND((BV154*43560*(1/12)*BO32)/27,0)","v":0},null,{"$f":"ABS(BM32)","v":0},{"$f":"ROUND($BL32/(INDEX(INDIRECT(BB47 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BB47 & \"TruckLoadedWeight\"),0),MATCH(IF(BZ154-INDIRECT(BB47 & \"TruckRollingResistance\")<0,0,BZ154-INDIRECT(BB47 & \"TruckRollingResistance\")),INDIRECT(BB47 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BL32/(INDEX(INDIRECT(BB47 & \"TruckSpeedTable\"),MATCH(G47,HaulMaterials,0),MATCH(IF(BZ154-INDIRECT(BB47 & \"TruckRollingResistance\")<0,0,BZ154-INDIRECT(BB47 & \"TruckRollingResistance\")),INDIRECT(BB47 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BL32/VLOOKUP(BZ154+INDIRECT(BB47 & \"TruckRollingResistance\"),INDIRECT(BB47 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP(BZ154+INDIRECT(BB47 & \"TruckRollingResistance\"),INDIRECT(BB47 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BL32/VLOOKUP(BZ154+INDIRECT(BB47 & \"TruckRollingResistance\"),INDIRECT(BB47 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP(BZ154+INDIRECT(BB47 & \"TruckRollingResistance\"),INDIRECT(BB47 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF($BM32>=0,CC154,CD154)","v":{"$error":"#VALUE!"}},{"$f":"IF($BM32>=0,CB154,CA154)","v":{"$error":"#VALUE!"}},{"$f":"CE154+CF154","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB47 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB47 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB47&IF(INDIRECT(BB47&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"CG154+CH154+CI154+CJ154","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((CK154-CJ154)/CJ154,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/CK154)*INDIRECT(BB47 & \"TruckAvgCapacity\"),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CL154*CM154*HaulOperator*INDIRECT(BB47 & \"TruckJobEfficiency\")*INDIRECT(BB47 & \"TruckAltitudeDeration\"),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BS154/CN154,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BW154/CN154,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(CO154+CP154<1,1,CO154+CP154)*((CL154*INDIRECT(BB47&\"TruckEquipRate\"))+INDIRECT(BB47&\"LoaderEquipRate\")+INDIRECT(BB47&\"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(CO154+CP154<1,1,CO154+CP154)*((CL154*INDIRECT(BB47 & \"TruckLaborRate\"))+INDIRECT(BB47 & \"LoaderLaborRate\")+INDIRECT(BB47 & \"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"CQ154+CR154","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BL32/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BZ154-HaulScraperRollingResistance<0,0,BZ154-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BL32/(INDEX(HaulScraperSpeedTable,MATCH(G47,HaulMaterials,0)+1,MATCH(IF(BZ154-HaulScraperRollingResistance<0,0,BZ154-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BL32/VLOOKUP(BZ154+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP(BZ154+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BL32/VLOOKUP(BZ154+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP(BZ154+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BM32>=0,CV154,CW154)","v":0},{"$f":"IF(BM32>=0,CU154,CT154)","v":{"$error":"#N/A"}},{"$f":"CX154+CY154","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B32),\"\",IF($C154=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF($C154=0,\"\",IF(TRUNC(CZ154/DA154,0)<1,1,ROUND(CZ154/DA154,0)+1)))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF($C154=0,\"\",ROUND((60/(CZ154+DA154)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*HaulOperator)*DB154,0)))","v":""},{"$f":"ROUND(BS154/DC154,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BW154/DC154,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DD154+DE154<1,1,DD154+DE154)*((DB154*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DD154+DE154<1,1,DD154+DE154)*((DB154*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DF154+DG154","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BL32/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BZ154-TandemScraperRollingResistance<0,0,BZ154-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BL32/(INDEX(TandemScraperSpeedTable,MATCH(G47,HaulMaterials,0)+1,MATCH(IF(BZ154-TandemScraperRollingResistance<0,0,BZ154-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BL32/VLOOKUP(BZ154+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(BZ154+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BL32/VLOOKUP(BZ154+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP(BZ154+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BM32>=0,DK154,DL154)","v":0},{"$f":"IF(BM32>=0,DJ154,DI154)","v":{"$error":"#N/A"}},{"$f":"DM154+DN154","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B32),\"\",IF($C154=0,\"\",TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(TRUNC(DO154/DP154,0)<2,2,TRUNC(DO154/DP154,0)+IF(MOD(TRUNC(DO154/DP154,0),2),1,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B32),\"\",IF($C154=0,\"\",ROUND((60/(DO154+DP154)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*DQ154,0)))","v":""},{"$f":"ROUND(BS154/DR154,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BW154/DR154,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DS154+DT154<1,1,DS154+DT154)*((DQ154*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DS154+DT154<1,1,DS154+DT154)*((DQ154*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU154+DV154","v":{"$error":"#VALUE!"}},null,{"$f":"ABS(BQ32)","v":0},{"$f":"ROUND(BP32/(INDEX(INDIRECT(BC47 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BC47 & \"TruckLoadedWeight\"),0),MATCH(IF(DY154-INDIRECT(BC47 & \"TruckRollingResistance\")<0,0,DY154-INDIRECT(BC47 & \"TruckRollingResistance\")),INDIRECT(BC47 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BP32/(INDEX(INDIRECT(BC47 & \"TruckSpeedTable\"),MATCH(I47,HaulMaterials,0),MATCH(IF(DY154-INDIRECT(BC47 & \"TruckRollingResistance\")<0,0,DY154-INDIRECT(BC47 & \"TruckRollingResistance\")),INDIRECT(BC47 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BP32/VLOOKUP(DY154+INDIRECT(BC47 & \"TruckRollingResistance\"),INDIRECT(BC47 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP(DY154+INDIRECT(BC47 & \"TruckRollingResistance\"),INDIRECT(BC47 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BP32/VLOOKUP(DY154+INDIRECT(BC47 & \"TruckRollingResistance\"),INDIRECT(BC47 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP(DY154+INDIRECT(BC47 & \"TruckRollingResistance\"),INDIRECT(BC47 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF(BQ32>=0,EB154,EC154)","v":{"$error":"#VALUE!"}},{"$f":"IF(BQ32>=0,EA154,DZ154)","v":{"$error":"#VALUE!"}},{"$f":"ED154+EE154","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC47 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC47 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC47&IF(INDIRECT(BC47&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"EF154+EG154+EH154+EI154","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((EJ154-EI154)/EI154,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/EJ154)*INDIRECT(BC47 & \"TruckAvgCapacity\"),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(EK154*EL154*HaulOperator*INDIRECT(BC47 & \"TruckJobEfficiency\")*INDIRECT(BC47 & \"TruckAltitudeDeration\"),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BT154/EM154,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BX154/EM154,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EN154+EO154<1,1,EN154+EO154)*((EK154*INDIRECT(BC47&\"TruckEquipRate\"))+INDIRECT(BC47&\"LoaderEquipRate\")+INDIRECT(BC47&\"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EN154+EO154<1,1,EN154+EO154)*((EK154*INDIRECT(BC47&\"TruckLAborRate\"))+INDIRECT(BC47&\"LoaderLaborRate\")+INDIRECT(BC47&\"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(K154=0,\"\",EP154+EQ154)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BP32/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(DY154-HaulScraperRollingResistance<0,0,DY154-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BP32/(INDEX(HaulScraperSpeedTable,MATCH(I47,HaulMaterials,0)+1,MATCH(IF(DY154-HaulScraperRollingResistance<0,0,DY154-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BP32/VLOOKUP(DY154+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP(DY154+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BP32/VLOOKUP(DY154+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP(DY154+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BQ32>=0,EU154,EV154)","v":0},{"$f":"IF(BQ32>=0,ET154,ES154)","v":{"$error":"#N/A"}},{"$f":"EW154+EX154","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B32),\"\",IF(K154=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(K154=0,\"\",IF(TRUNC(EY154/EZ154,0)<1,1,ROUND(EY154/EZ154,0)+1)))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(K154=0,\"\",ROUND((60/(EY154+EZ154)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*HaulOperator)*FA154,0)))","v":""},{"$f":"ROUND(BT154/FB154,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BX154/FB154,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(FC154+FD154<1,1,FC154+FD154)*((FA154*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(FC154+FD154<1,1,FC154+FD154)*((FA154*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(K154=0,\"\",FE154+FF154)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BP32/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(DY154-TandemScraperRollingResistance<0,0,DY154-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BP32/(INDEX(TandemScraperSpeedTable,MATCH(I47,HaulMaterials,0)+1,MATCH(IF(DY154-TandemScraperRollingResistance<0,0,DY154-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BP32/VLOOKUP(DY154+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(DY154+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BP32/VLOOKUP(DY154+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP(DY154+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BQ32>=0,FJ154,FK154)","v":0},{"$f":"IF(BQ32>=0,FI154,FH154)","v":{"$error":"#N/A"}},{"$f":"FL154+FM154","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B32),\"\",IF(K154=0,\"\",TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(TRUNC(FN154/FO154,0)<2,2,TRUNC(FN154/FO154,0)+IF(MOD(TRUNC(FN154/FO154,0),2),1,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B32),\"\",IF(K154=0,\"\",ROUND((60/(FN154+FO154)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*FP154,0)))","v":""},{"$f":"ROUND(BT154/FQ154,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BX154/FQ154,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(FR154+FS154<1,1,FR154+FS154)*((FP154*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(FR154+FS154<1,1,FR154+FS154)*((FP154*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(K154=0,\"\",FT154+FU154)","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C154:C155)=0,\"\",SUM(C154:C155))","v":""},null,null,null,{"$f":"IF(SUM(G154:G155)=0,\"\",SUM(G154:G155))","v":""},{"$f":"IF(SUM(H154:H155)=0,0,SUM(H154:H155))","v":0},{"$f":"IF(SUM(I154:I155)=0,0,SUM(I154:I155))","v":0},{"$f":"IF(SUM(J154:J155)=0,0,SUM(J154:J155))","v":0},{"$f":"IF(SUM(K154:K155)=0,\"\",SUM(K154:K155))","v":""},null,null,null,{"$f":"IF(SUM(O154:O155)=0,\"\",SUM(O154:O155))","v":""},{"$f":"IF(SUM(P154:P155)=0,0,SUM(P154:P155))","v":0},{"$f":"IF(SUM(Q154:Q155)=0,0,SUM(Q154:Q155))","v":0},{"$f":"IF(SUM(R154:R155)=0,0,SUM(R154:R155))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(BB47&\"Truck\")&\"/\"&INDIRECT(BB47&\"Loader\")","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(BB47 & \"Truck\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB47 & \"Loader\")","v":{"$error":"#VALUE!"}}]
["Heap Leach Pad - Scarifying/Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,null,null,"Grader Fleet",null,null,null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,null,null,"Medium Dozer",null,null,null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,null,null,"Revegetation"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,null,"SLOPE",null,null,null,null,null,null,"FLAT",null,null,null,null,null,null,"TOTAL"]
[null,"Description\n(required)","Slope\nArea","Flat\nArea","Total\nSurface\nArea","Final\nSlope\nLength","Flat Area\nLong\nDimension","Ripping/ Scarifying Fleet","Slope\nScarifying/\nRipping\nHours","Flat Area\nScarifying/\nRipping\nHours","Scarifying/\nRipping\nLabor\nCosts","Scarifying/\nRipping \nEquipment \nCost","Total\nScarifying/\nRipping\nCosts","Revegetation\nLabor\nCost","Revegetation\nEquipment\nCost","Revgetation\nMaterial\nCost","Total\nRevegetation\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Area","Final Flat Area","Final slope Length","Average long distance","Flat Area Width","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment","Labor","Seed Mix","Mulch","Fertilizer","Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs","hrs","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ac","ft","ft","ft",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(BR154=0,\"Slope Input!\",IF(Metric,ROUND(Ac2Ha*BA162,2),BA162)))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(BR154=0,\"Slope Input!\",IF(Metric,ROUND(Ac2Ha*BB162,2),BB162)))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(C162=\"Slope Input!\",\"\",C162+D162))","v":""},{"$f":"IF(OR(ISBLANK(B32),BR154=0),\"\",IF(E32>1/G32*100,\"Input Error!\",IF(Metric,ROUND(Ft2M*BC162,0),BC162)))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(OR(ISBLANK(R47),R47=\"No\"),\"\",IF(Metric,ROUND(Ft2M*BG32,0),BG32)))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(ISBLANK(S47),\"\",IF(RIGHT(S47,5)=\"Dozer\",INDIRECT(\"Rip\"&BD47&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B32),OR(ISBLANK(Q47),Q47=\"No\")),\"\",IF(ISBLANK(S47),\"Select Fleet\",IF(S47=\"Small Dozer\",BQ162,IF(S47=\"Med Dozer\",BZ162,IF(S47=\"Large Dozer\",CI162,BH162)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),OR(ISBLANK(R47),R47=\"No\")),\"\",IF(ISBLANK(S47),\"Select Fleet\",IF(S47=\"Small Dozer\",BT162,IF(S47=\"Med Dozer\",CC162,IF(S47=\"Large Dozer\",CL162,BK162)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),AND(OR(ISBLANK(Q47),Q47=\"No\"),OR(ISBLANK(R47),R47=\"No\"))),0,IF(ISBLANK(S47),0,IF(OR(K32=0,K32=\"\"),\"Enter Rip Dist!\",IF(S47=\"Small Dozer\",BV162,IF(S47=\"Med Dozer\",CE162,IF(S47=\"Large Dozer\",CN162,BM162))))))","v":0},{"$f":"IF(OR(ISBLANK(B32),AND(OR(ISBLANK(Q47),Q47=\"No\"),OR(ISBLANK(R47),R47=\"No\"))),0,IF(ISBLANK(S47),0,IF(OR(ISNUMBER(I162),ISNUMBER(J162)),IF(ISBLANK(S47),0,IF(OR(K32=0,K32=\"\"),\"Enter Rip Dist!\",IF(S47=\"Small Dozer\",BU162,IF(S47=\"Med Dozer\",CD162,IF(S47=\"Large Dozer\",CM162,BL162))))))))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(ISBLANK(S47),0,IF(OR(ISNUMBER(L162),ISNUMBER(K162)),L162+K162,0)))","v":0},{"$f":"IF(AND(OR(K47=\"None\",ISBLANK(K47)),OR(L47=\"None\",ISBLANK(L47))),0,IF(OR(K47=\"None\",ISBLANK(K47)),0,DF162))","v":0},{"$f":"IF(AND(OR(K47=\"None\",ISBLANK(K47)),OR(L47=\"None\",ISBLANK(L47))),0,IF(OR(K47=\"None\",ISBLANK(K47)),0,DE162))","v":0},{"$f":"IF(OR(DJ162=0,ISBLANK(B32)),0,DJ162)","v":0},{"$f":"IF(AND(N162=\"\",O162=\"\",P162=\"\"),0,SUM(N162:P162))","v":0},{"$f":"IF(F162=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR154<0.1,0.1,ROUND(BR154,2))","v":0.1},{"$f":"IF(BV154<0.1,0.1,ROUND(BV154,1))","v":0.1},{"$f":"BO154","v":0},{"$f":"BG32","v":0},{"$f":"ROUND(BB162*43560/BD162,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(BC162/INDEX(GraderSpecifications,4,MATCH(RipGrader,Graders,0)),0)","v":0},{"$f":"BF162*BF32","v":0},{"$f":"IF(ISBLANK(B32),\"\",IF(OR(ISBLANK(Q47),Q47=\"No\"),0,ROUND((BG162/INDEX(GraderSpecifications,15,MATCH(RipGrader,Graders,0)))+(BF162*INDEX(GraderSpecifications,16,MATCH(RipGrader,Graders,0))/MinPerHr),HoursRounding)))","v":""},{"$f":"ROUND(BE162/INDEX(GraderSpecifications,4,MATCH(RipGrader,Graders,0)),0)","v":{"$error":"#DIV/0!"}},{"$f":"BI162*BD162","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISBLANK(B32),\"\",IF(OR(ISBLANK(R47),R47=\"No\"),0,ROUND((BJ162/INDEX(GraderSpecifications,15,MATCH(RipGrader,Graders,0)))+(BI162*INDEX(GraderSpecifications,16,MATCH(RipGrader,Graders,0))/MinPerHr),HoursRounding)))","v":""},{"$f":"IF(ISBLANK(B32),\"\",ROUND(IF((BH162+BK162)<1,1,(BH162+BK162))*GraderRipEquipRate,0))","v":""},{"$f":"IF(ISBLANK(B32),\"\",ROUND(IF((BH162+BK162)<1,1,(BH162+BK162))*GraderRipLaborRate,0))","v":""},{"$f":"IF(ISBLANK(B32),\"\",BL162+BM162)","v":""},{"$f":"ROUND(BC162/INDEX(DozerSpecifications,5,MATCH(RipSmallDozer,Dozers,0)),0)","v":0},{"$f":"BO162*BF32","v":0},{"$f":"IF(ISBLANK(B32),\"\",IF(OR(ISBLANK(Q47),Q47=\"No\"),0,ROUND((BP162/INDEX(DozerSpecifications,9,MATCH(RipSmallDozer,Dozers,0)))+(BO162*INDEX(DozerSpecifications,7,MATCH(RipSmallDozer,Dozers,0))/MinPerHr),HoursRounding)))","v":""},{"$f":"ROUND(BE162/INDEX(DozerSpecifications,5,MATCH(RipSmallDozer,Dozers,0)),0)","v":{"$error":"#DIV/0!"}},{"$f":"BR162*BD162","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISBLANK(B32),\"\",IF(OR(ISBLANK(R47),R47=\"No\"),0,ROUND((BS162/INDEX(DozerSpecifications,9,MATCH(RipSmallDozer,Dozers,0)))+(BR162*INDEX(DozerSpecifications,7,MATCH(RipSmallDozer,Dozers,0))/MinPerHr),HoursRounding)))","v":""},{"$f":"IF(ISBLANK(B32),\"\",ROUND(IF((BQ162+BT162)<1,1,(BQ162+BT162))*SmallDozerRipEquipRate,0))","v":""},{"$f":"IF(ISBLANK(B32),\"\",ROUND(IF((BQ162+BT162)<1,1,(BQ162+BT162))*SmallDozerRipLaborRate,0))","v":""},{"$f":"BU162+BV162","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BC162/INDEX(DozerSpecifications,5,MATCH(RipMedDozer,Dozers,0)),0)","v":0},{"$f":"BX162*BF32","v":0},{"$f":"IF(ISBLANK(B32),\"\",IF(OR(ISBLANK(Q47),Q47=\"No\"),0,ROUND((BY162/INDEX(DozerSpecifications,9,MATCH(RipMedDozer,Dozers,0)))+(BX162*INDEX(DozerSpecifications,7,MATCH(RipMedDozer,Dozers,0))/MinPerHr),HoursRounding)))","v":""},{"$f":"ROUND(BC162/INDEX(DozerSpecifications,5,MATCH(RipMedDozer,Dozers,0)),0)","v":0},{"$f":"CA162*BE162","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISBLANK(B32),\"\",IF(OR(ISBLANK(R47),R47=\"No\"),0,ROUND((CB162/INDEX(DozerSpecifications,9,MATCH(RipMedDozer,Dozers,0)))+(CA162*INDEX(DozerSpecifications,7,MATCH(RipMedDozer,Dozers,0))/MinPerHr),1)))","v":""},{"$f":"IF(ISBLANK(B32),\"\",ROUND(IF((BZ162+CC162)<1,1,(BZ162+CC162))*MedDozerRipEquipRate,0))","v":""},{"$f":"IF(ISBLANK(B32),\"\",ROUND(IF((BZ162+CC162)<1,1,(BZ162+CC162))*MedDozerRipLaborRate,0))","v":""},{"$f":"CD162+CE162","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BC162/INDEX(DozerSpecifications,5,MATCH(RipLargeDozer,Dozers,0)),0)","v":0},{"$f":"CG162*BF32","v":0},{"$f":"IF(ISBLANK(B32),\"\",IF(OR(ISBLANK(Q47),Q47=\"No\"),0,ROUND((CH162/INDEX(DozerSpecifications,9,MATCH(RipLargeDozer,Dozers,0)))+(CG162*INDEX(DozerSpecifications,7,MATCH(RipLargeDozer,Dozers,0))/MinPerHr),HoursRounding)))","v":""},{"$f":"ROUND(BE162/INDEX(DozerSpecifications,5,MATCH(RipLargeDozer,Dozers,0)),0)","v":{"$error":"#DIV/0!"}},{"$f":"CJ162*BD162","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISBLANK(B32),\"\",IF(OR(ISBLANK(R47),R47=\"No\"),0,ROUND((CK162/INDEX(DozerSpecifications,9,MATCH(RipLargeDozer,Dozers,0)))+(CJ162*INDEX(DozerSpecifications,7,MATCH(RipLargeDozer,Dozers,0))/MinPerHr),HoursRounding)))","v":""},{"$f":"IF(ISBLANK(B32),\"\",ROUND(IF((CI162+CL162)<1,1,(CI162+CL162))*LargeDozerRipEquipRate,0))","v":""},{"$f":"IF(ISBLANK(B32),\"\",ROUND(IF((CI162+CL162)<1,1,(CI162+CL162))*LargeDozerRipLaborRate,0))","v":""},{"$f":"CM162+CN162","v":{"$error":"#VALUE!"}},null,{"$f":"IF(OR(K47=\"None\",ISBLANK(K47)),0,ROUND(SeedEquipHeapSlope*BA162,0))","v":0},{"$f":"IF(OR(K47=\"None\",ISBLANK(K47)),0,ROUND(SeedLaborHeapSlope*BA162,0))","v":0},{"$f":"IF(OR(K47=\"None\",ISBLANK(K47)),0,ROUND(INDEX(SeedMixArray,MATCH(K47,SeedMixes,0),4)*C162,0))","v":0},{"$f":"IF(OR(M47=\"None\",ISBLANK(M47)),0,ROUND(INDEX(MulchArray,MATCH(M47,Mulches,0),4)*C162,0))","v":0},{"$f":"IF(OR(O47=\"None\",ISBLANK(O47)),0,ROUND(INDEX(FertilizerArray,MATCH(O47,Fertilizers,0),4)*C162,0))","v":0},{"$f":"SUM(CS162:CU162)","v":0},{"$f":"IF(OR(K47=\"None\",ISBLANK(K47)),0,ROUND(CQ162+CR162+CV162,0))","v":0},{"$f":"IF(OR(L47=\"None\",ISBLANK(L47)),0,ROUND(SeedEquipHeapFlat*BB162,0))","v":0},{"$f":"IF(OR(L47=\"None\",ISBLANK(L47)),0,ROUND(SeedLaborHeapFlat*BB162,0))","v":0},{"$f":"IF(OR(L47=\"None\",ISBLANK(L47)),0,ROUND(INDEX(SeedMixArray,MATCH(L47,SeedMixes,0),4)*D162,0))","v":0},{"$f":"IF(OR(N47=\"None\",ISBLANK(N47)),0,ROUND(INDEX(MulchArray,MATCH(N47,Mulches,0),4)*D162,0))","v":0},{"$f":"IF(OR(P47=\"None\",ISBLANK(P47)),0,ROUND(INDEX(FertilizerArray,MATCH(P47,Fertilizers,0),4)*D162,0))","v":0},{"$f":"SUM(CZ162:DB162)","v":0},{"$f":"IF(OR(L47=\"None\",ISBLANK(L47)),0,ROUND(CX162+CY162+DC162,0))","v":0},{"$f":"IF(AND(CQ162+CX162>0,CQ162+CX162<SeedingEquipmentCost),SeedingEquipmentCost,CQ162+CX162)","v":0},{"$f":"IF(AND(CR162+CY162>0,CR162+CY162<SeedingLaborCost),SeedingLaborCost,CR162+CY162)","v":0},{"$f":"CS162+CZ162","v":0},{"$f":"CT162+DA162","v":0},{"$f":"CU162+DB162","v":0},{"$f":"CV162+DC162","v":0},{"$f":"CW162+DD162","v":0}]
[]
[null,null,{"$f":"IF(SUM(C162:C163)=0,\"\",SUM(C162:C163))","v":""},{"$f":"IF(SUM(D162:D163)=0,\"\",SUM(D162:D163))","v":""},{"$f":"IF(SUM(E162:E163)=0,\"\",SUM(E162:E163))","v":""},null,null,null,{"$f":"IF(SUM(I162:I163)=0,\"\",SUM(I162:I163))","v":""},{"$f":"IF(SUM(J162:J163)=0,\"\",SUM(J162:J163))","v":""},{"$f":"IF(SUM(K162:K163)=0,0,SUM(K162:K163))","v":0},0,0,0,0,0,0]
[]
[null,null,"1) Minimum total ripping hours = 1 (i.e. If total ripping hrs (slope + flat) < 1, then one hour of fleet time is assumed, regardless of acres shown in in scarifying table.)"]

{"sheet":"Tailings","index":16,"n_rows":132,"n_cols":178,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Tailings - Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,"Embankment Regrading Cost",{"$f":"M108","v":0},{"$f":"N108","v":0},"N/A",{"$f":"SUM(C11:E11)","v":0}]
[null,"Tailings Surface Grading Cost",{"$f":"M116","v":0},{"$f":"N116","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Cover Placement Cost",{"$f":"H124","v":0},{"$f":"I124","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Topsoil Placement Cost",{"$f":"P124","v":0},{"$f":"Q124","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"J132","v":0},{"$f":"K132","v":0},"N/A",{"$f":"SUM(C15:E15)","v":0}]
[null,"Subtotal Earthworks",{"$f":"SUM(C11:C15)","v":0},{"$f":"SUM(D11:D15)","v":0},{"$f":"SUM(E11:E15)","v":0},{"$f":"SUM(F11:F15)","v":0}]
[null,"Revegetation Cost",{"$f":"M132","v":0},{"$f":"N132","v":0},{"$f":"O132","v":0},{"$f":"SUM(C17:E17)","v":0}]
[null,"TOTALS",{"$f":"SUM(C16:C17)","v":0},{"$f":"SUM(D16:D17)","v":0},{"$f":"SUM(E16:E17)","v":0},{"$f":"SUM(F16:F17)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
["Tailings - User Input",null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each tailings impoundment"]
["Facility Description",null,null,"Physical - MANDATORY",null,null,null,null,null,null,null,"Cover",null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover (lower layer)",null,null,null,"Growth Media (upper layer)"]
[null,"Description\n(required)","ID Code","Underlying\nGround \nSlope","Ungraded \nSlope","Final \n(Regraded)\nEmbankment \nSlope ","Final \nEmbankment Height","Final\nTailings \nSurface \nArea","Mid-Embankment\nor Ripping Length","Embankment \nRegrade \nVolume\n(if calculated elsewhere)","Surface\nRegrade \nVolume\n(calculated elsewhere)","Embankment Cover Thickness","Tailings\nSurface\nCover\nThickness","Distance \nfrom\nCover \nBorrow","Slope \nfrom \nTailings to \nBorrow","Embankment Growth Media Thickness","Tailings Surface Growth Media Thickness","Distance from Growth Material Stockpile","Slope \nfrom \nTailings to \nStockpile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final \nEmbankment Height","Final\nTailings \nSurface \nArea","Mid-Embankment Length","Embankment \nRegrade \nVolume\n(override)","Surface\nRegrade \nVolume","Embankment Cover Thickness","Tailings\nSurface\nCover\nThickness","Distance \nfrom\nCover \nBorrow","Slope \nfrom \nTailings to \nBorrow","Embankment Growth Media Thickness","Tailings Surface Growth Media Thickness","Distance from Growth Material Stockpile","Slope \nfrom \nTailings to \nStockpile"]
[-1,null,null,"% Grade","_H:1V","_H:1V",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","acres","ft","cy","cy","in","in","ft","% grade","in","in","ft","% grade"]
[{"$f":"ROW(A31) - ROW($BC$30)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(O31)>20,ABS(S31)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*G31,0),G31)","v":0},{"$f":"IF(Metric,ROUND(Ha2Ac*H31,3),H31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*I31,0),I31)","v":0},{"$f":"IF(ISBLANK(J31),\"\",IF(Metric,ROUND(M3_2_CY*J31,0),J31))","v":""},"",{"$f":"IF(Metric,ROUND(mm2in*L31,0),L31)","v":0},{"$f":"IF(Metric,ROUND(mm2in*M31,4),M31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N31,0),N31)","v":0},{"$f":"O31","v":0},{"$f":"IF(Metric,ROUND(mm2in*P31,0),P31)","v":0},0,{"$f":"IF(Metric,ROUND(M2Ft*R31,0),R31)","v":0},{"$f":"S31","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[]
[]
[]
[]
[]
["Tailings - User Input (cont.)",null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each tailings impoundment"]
[null,null,"Grading",null,null,null,"Cover",null,"Growth Media",null,"Revegetation"]
[null,"Description\n(required)","Regrading Material Condition","Embankment \nMaterial \nType","Regrading Equipment Fleet","Slot/Side-by-Side","Cover \nMaterial Type","Cover Placement Equipment Fleet","Growth \nMedia\nMaterial\nType","Growth Media  Equipment Fleet","Seed Mix Embankment Slope","Seed Mix Tailings Surface","Mulch Embankment Slopes","Mulch            Tailings Surface","Fertilizer Embankment Slopes","Fertilizer Tailing Surface","Embankment Slope Scarify/ Rip?","Tailings Surface Scarify/ Rip?","Scarifying/\nRipping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","Cover Truck Fleet","GrowthMed truck fleet","ripping fleet"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E46=\"Medium\",\"Med\",E46)","v":0},{"$f":"LEFT(H46,SEARCH(\" \",H46)-1)","v":{"$error":"#VALUE!"}},{"$f":"LEFT(J46,SEARCH(\" \",J46)-1)","v":{"$error":"#VALUE!"}},{"$f":"LEFT(S46,SEARCH(\" \",S46)-1)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
["Tailings - Calculations"]
[]
[null,"Surface Area Calculations",null,null,null,null,null,null,"Grading Calculations"]
[]
[null,"Top Surface Area","provided by user",null,null,null,null,null,"Grading assumed on impoundment surface only, not embankment"]
[null,null,null,null,null,null,null,null,{"$f":"IF(Metric, \"Average push distance assumed to be 2/3 of the 180 m maximum from Catepillar Handbook or 120 m\",\"Average push distance assumed to be 2/3 of the 600 feet maximum from Catepillar Handbook or 400 feet\")","v":"Average push distance assumed to be 2/3 of the 600 feet maximum from Catepillar Handbook or 400 feet"}]
[null,null,null,null,null,null,null,null,"Material assumed to be loose stockile (1.2 productivity factor)"]
[null,null,null,null,null,null,null,null,"Dozing density correction based on dry sand = 2300/2400 = 0.96"]
[null,null,null,null,null,null,null,null,"Slope assumed to be 0 to 5% (1.0 productivity factor)"]
[]
[null,null,null,null,null,null,null,null,"Ripping/Scarifying/Revegetation Calculation"]
[]
[null,null,null,null,null,null,null,null,"Minimum 1 hr ripping/scarifying per area"]
[null,null,null,null,null,null,null,null,"Minimum 1 acre revegetation crew time per area"]
[]
[null,null,null,null,null,null,null,null,"Regrading Volume Calculation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Final Slope Area and Footprint Area Calculations"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Regrading Push Distance Calculation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Tailings - Embankment Regrading Costs"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side) x (Altitude Deration)\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side) x (Altitude Deration)"}]
[null,"Description\n(required)","Regrading Volume","Dozing Distance \n(see above)","Regrading Fleet","Uncorrected Dozer Productivity","Grade Correction","Dozing Material Condition","Density Correction","Side-by-Side \nor \nSlot Dozing","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lift Height","ungraded slope","regraded slope","original slope","final top slope","aU","a1 (pivot)","a2","c1","c2","B1","B2","Fill Area","Cut Area","b1","half b1","New C1 =","2/3 C1 =","b2","half b2","New C2 =","2/3 C2 =","Total Push","Total \nSlope \nlength",null,"Dozing Distance \n(see above)","Regrading Volume","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Side-by-Side \nor \nSlot Dozing","Altitude Deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hr","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","_H:1V","_H:1V","% Grade","% Grade","ft","ft","ft","ft","ft","deg","deg","sq ft","sq ft","ft","ft","ft","ft","ft","ft","ft","ft","ft","ft",null,"ft","cy","cy/hr",null,null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(D31),ISBLANK(E31),ISBLANK(F31),F31=0,G31=0,ISBLANK(G31),ISBLANK(BA31),ISBLANK(BC31)),\"\",IF(E31>1/F31*100,\"Input Error!\",IF(Metric,ROUND(CY_2_M3*CA106,0),CA106)))","v":""},{"$f":"IF(OR(C106=\"\",C106=0,ISBLANK(B31),ISBLANK(D31),ISBLANK(E31),ISBLANK(F31),ISBLANK(G31),ISBLANK(BA31),ISBLANK(BC31)),\"\",IF(Metric,ROUND(Ft2M*BZ106,0),BZ106))","v":""},{"$f":"IF(OR(ISBLANK(A31),B106=\"\",B106=0),\"\",IF(ISBLANK(E46),\"Select Fleet\",INDIRECT(BA46&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK(B31),C106=\"\",C106=0),\"\",IF(ISBLANK(E46),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB106,0),CB106)))","v":""},{"$f":"IF(OR(ISBLANK(B31),C106=\"\",C106=0),\"\",CC106)","v":""},{"$f":"IF(OR(ISBLANK(B31),C106=\"\",C106=0),\"\",IF(ISBLANK(D46),\"Dozing Material!\",CD106))","v":""},{"$f":"IF(OR(ISBLANK(B31),C106=\"\",C106=0),\"\",IF(ISBLANK(D46),\"Material Type!\",CE106))","v":""},{"$f":"IF(OR(ISBLANK(B31),C106=\"\",C106=0),\"\",CF106)","v":""},{"$f":"IF(OR(ISBLANK(B31),C106=\"\",C106=0,NOT(ISNUMBER(J106))),\"\",IF(ISBLANK(E46),\"Select Fleet\",IF(ISERR(CH106),\"\",IF(Metric,ROUND(CY_2_M3*CH106,0),CH106))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C106=\"\",C106=0,NOT(ISNUMBER(J106))),\"\",IF(ISBLANK(E46),\"Select Fleet\",IF(ISERR(CI106),\"\",CI106)))","v":""},{"$f":"IF(OR(ISBLANK(B31),NOT(ISNUMBER(J106))),0,IF(ISBLANK(E46),\"Select Fleet\",IF(ISERR(CJ106),\"\",CJ106)))","v":0},{"$f":"IF(OR(ISBLANK(B31),NOT(ISNUMBER(J106))),0,IF(ISBLANK(E46),\"Select Fleet\",IF(ISERR(CK106),\"\",CK106)))","v":0},{"$f":"IF(OR(ISBLANK(B31),NOT(ISNUMBER(J106))),0,IF(ISBLANK(E46),\"Select Fleet\",IF(ISERR(CL106),\"\",CL106)))","v":0},{"$f":"IF(C106=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA31","v":0},{"$f":"E31","v":0},{"$f":"F31","v":0},{"$f":"D31","v":0},0,{"$f":"UngradedSlopeLen(BA106,BB106)","v":0},{"$f":"IF(AND(BA106=0,BB106=0,BC106=0,BD106=0,BE106=0),\"\",FindPivot(BA106,BB106,BC106,BD106,BE106))","v":""},{"$f":"BF106-BG106","v":{"$error":"#VALUE!"}},{"$f":"1/(SIN((SlopeDeg(BC106)-SlopeGrade(BD106))*PI()/180)/(BG106*SIN((180-SlopeDeg(BB106)+SlopeGrade(BD106))*PI()/180)))","v":{"$error":"#VALUE!"}},{"$f":"1/(SIN((SlopeDeg(BC106)-SlopeGrade(BE106))*PI()/180)/(BH106*SIN((180-SlopeDeg(BB106)+SlopeGrade(BE106))*PI()/180)))","v":{"$error":"#VALUE!"}},{"$f":"SlopeDeg(BB106)-SlopeDeg(BC106)","v":0},{"$f":"BK106","v":0},{"$f":"IF(OR(BB106=BC106,BB106=0,BC106=0),0,IF(ROUND(0.5*BG106*BI106*SIN(BK106*PI()/180),5)<0,0,ROUND(0.5*BG106*BI106*SIN(BK106*PI()/180),0)))","v":0},{"$f":"IF(OR(BB106=BC106,BB106=0,BC106=0),0,IF(ROUND(0.5*BH106*BJ106*SIN(BL106*PI()/180),5)<0,0,ROUND(0.5*BH106*BJ106*SIN(BL106*PI()/180),0)))","v":0},{"$f":"BI106*SIN(BK106*PI()/180)/SIN((180-SlopeDeg(BB106)+SlopeGrade(BD106))*PI()/180)","v":{"$error":"#VALUE!"}},{"$f":"BO106/2","v":{"$error":"#VALUE!"}},{"$f":"SQRT((BG106^2)+(BP106^2)-(2*BP106*BG106*COS((180-SlopeDeg(BB106)+SlopeGrade(BD106))*PI()/180)))","v":{"$error":"#VALUE!"}},{"$f":"2*BQ106/3","v":{"$error":"#VALUE!"}},{"$f":"BJ106*SIN(BL106*PI()/180)/SIN((180-SlopeDeg(BB106)+SlopeGrade(BE106))*PI()/180)","v":{"$error":"#VALUE!"}},{"$f":"BS106/2","v":{"$error":"#VALUE!"}},{"$f":"SQRT((BH106^2)+(BT106^2)-(2*BT106*BH106*COS((180-SlopeDeg(BB106)+SlopeGrade(BE106))*PI()/180)))","v":{"$error":"#VALUE!"}},{"$f":"2*BU106/3","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(BB106=BC106,BB106=0,BC106=0),0,BV106+BR106)","v":0},{"$f":"IF(OR(BA31=0,E31=0,F31=0),0,ROUND(BI106+BJ106,0))","v":0},null,{"$f":"IF(ISBLANK(B31),\"\",IF(ROUND(BW106,0)<50,50,ROUND(BW106,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(J31=\"\",ROUND((BM106*BC31)/27,0),BD31))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(CA106=0,0,IF(E46=\"large\",ROUND(HLOOKUP('Fleets (Crews)'!$A$48,DozerProductionArray,13,FALSE)*BZ106^HLOOKUP('Fleets (Crews)'!$A$48,DozerProductionArray,14,FALSE),0),IF(OR(E46=\"medium\",E46=\"med\"),ROUND(HLOOKUP('Fleets (Crews)'!$A$44,DozerProductionArray,13,FALSE)*BZ106^HLOOKUP('Fleets (Crews)'!$A$44,DozerProductionArray,14,FALSE),0),ROUND(HLOOKUP('Fleets (Crews)'!$A$40,DozerProductionArray,13,FALSE)*BZ106^HLOOKUP('Fleets (Crews)'!$A$40,DozerProductionArray,14,FALSE),0)))))","v":""},{"$f":"IF(ISBLANK(B31),\"\",ROUND((0.00006*(-10*AVERAGE(E31,F31))^2)-(0.02134*-10*AVERAGE(E31,F31))+1.0024,1))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(C46)),\"\",C46)","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(D46)),\"\",VLOOKUP(D46,DozingDensityCorrectionArray,2))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(F46=\"Yes\",Slot_Dozing,1))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(CA106=0,0,HLOOKUP(INDIRECT(E46&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",ROUND(CB106*CC106*CE106*CD106*Dozer_Job_Efficiency*CF106*CG106*Dozer_Operator,0))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(CA106=0,0,IF(CA106/CH106<1,1,ROUND(CA106/CH106,HoursRounding))))","v":""},{"$f":"IF(ISBLANK(B31),\"\",ROUND(CI106*INDIRECT(BA46 & \"DozerLaborRate\"),0))","v":""},{"$f":"IF(ISBLANK(B31),\"\",ROUND(CI106*INDIRECT(BA46 & \"DozerEquipRate\"),0))","v":""},{"$f":"IF(ISBLANK(B31),\"\",SUM(CJ106:CK106))","v":""}]
[]
[null,null,{"$f":"IF(SUM(C106:C107)=0,\"\",SUM(C106:C107))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L106:L107)=0,\"\",SUM(L106:L107))","v":""},{"$f":"IF(SUM(M106:M107)=0,0,SUM(M106:M107))","v":0},{"$f":"IF(SUM(N106:N107)=0,0,SUM(N106:N107))","v":0},{"$f":"IF(SUM(O106:O107)=0,0,SUM(O106:O107))","v":0}]
[]
["Tailings - Surface Regrading Costs"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side) x (Altitude Deration)\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side) x (Altitude Deration)"}]
[null,"Description\n(required)","Regrading Volume","Dozing Distance (see above)","Regrading Fleet","Uncorrected Dozer Productivity","Grade Correction","Density Correction","Dozing Material","Side-by-Side or Slot Dozing","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dozing Distance (see above)","Regrading Volume","Uncorrected Dozer Productivity","Grade Correction","Density Correction","Dozing Material","Side-by-Side or Slot Dozing","Altitude Deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hr","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","cy","cy/hr",null,null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(OR(ISBLANK($B31),BE31=\"\",BC114=0),\"\",IF(Metric,ROUND(CY_2_M3*BC114,0),BC114))","v":""},{"$f":"IF(OR(ISBLANK($B31),C114=\"\"),\"\",IF(Metric,ROUND(Ft2M*BB114,0),BB114))","v":""},{"$f":"IF(OR(ISBLANK(A31),B106=\"\",B106=0),\"\",IF(ISBLANK(E46),\"Select Fleet\",INDIRECT(BA46&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK($B31),C114=0,C114=\"\"),\"\",IF(ISBLANK(E46),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BD114,0),BD114)))","v":""},{"$f":"IF(OR(ISBLANK($B31),C114=0,C114=\"\"),\"\",IF(ISBLANK(E46),\"Select Fleet\",BE114))","v":""},{"$f":"IF(OR(ISBLANK($B31),C114=0,C114=\"\"),\"\",IF(ISBLANK(E46),\"Select Fleet\",BF114))","v":""},{"$f":"IF(OR(ISBLANK($B31),C114=0,C114=\"\"),\"\",IF(ISBLANK(E46),\"Select Fleet\",BG114))","v":""},{"$f":"IF(OR(ISBLANK(B31),C114=0,C114=\"\"),\"\",BH114)","v":""},{"$f":"IF(OR(ISBLANK($B31),C114=0,C114=\"\",NOT(ISNUMBER(J114))),\"\",IF(ISBLANK(E46),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BJ114,0),BJ114)))","v":""},{"$f":"IF(OR(ISBLANK($B31),C114=0,C114=\"\",NOT(ISNUMBER(J114))),\"\",IF(ISBLANK(E46),\"Select Fleet\",BK114))","v":""},{"$f":"IF(OR(ISBLANK($B31),L114=\"\"),0,IF(ISBLANK(E46),0,BL114))","v":0},{"$f":"IF(OR(ISBLANK($B31),L114=\"\"),0,IF(ISBLANK(E46),0,BM114))","v":0},{"$f":"IF(OR(ISBLANK($B31),L114=\"\"),0,IF(ISBLANK(E46),\"\",BN114))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B31),\"\",TailingsMaxDozingDist)","v":""},{"$f":"IF(ISBLANK(B31),0,BE31)","v":0},{"$f":"IF(ISBLANK(B31),\"\",IF(BC114=0,0,IF(E46=\"large\",ROUND(HLOOKUP('Fleets (Crews)'!$A$48,DozerProductionArray,13,FALSE)*BB114^HLOOKUP('Fleets (Crews)'!$A$48,DozerProductionArray,14,FALSE),0),IF(OR(E46=\"medium\",E46=\"med\"),ROUND(HLOOKUP('Fleets (Crews)'!$A$44,DozerProductionArray,13,FALSE)*BB114^HLOOKUP('Fleets (Crews)'!$A$44,DozerProductionArray,14,FALSE),0),ROUND(HLOOKUP('Fleets (Crews)'!$A$40,DozerProductionArray,13,FALSE)*BB114^HLOOKUP('Fleets (Crews)'!$A$40,DozerProductionArray,14,FALSE),0)))))","v":""},{"$f":"IF(ISBLANK(B31),\"\",1)","v":""},{"$f":"IF(ISBLANK(B31),\"\",0.96)","v":""},{"$f":"IF(ISBLANK(B31),\"\",1.2)","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(F46=\"Yes\",Slot_Dozing,1))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(BC114=0,0,HLOOKUP(INDIRECT(E46&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",ROUND(BD114*BE114*BF114*BG114*Dozer_Job_Efficiency*BH114*BI114*Dozer_Operator,0))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(C114=0,0,IF(C114/K114<1,1,ROUND(C114/K114,HoursRounding))))","v":""},{"$f":"IF(ISBLANK(B31),\"\",ROUND(L114*INDIRECT(BA46 & \"DozerLaborRate\"),0))","v":""},{"$f":"IF(ISBLANK(B31),\"\",ROUND(L114*INDIRECT(BA46 & \"DozerEquipRate\"),0))","v":""},{"$f":"IF(ISBLANK(B31),\"\",SUM(M114:N114))","v":""}]
[]
[null,null,{"$f":"IF(SUM(C114:C115)=0,\"\",SUM(C114:C115))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L114:L115)=0,\"\",SUM(L114:L115))","v":""},{"$f":"IF(SUM(M114:M115)=0,0,SUM(M114:M115))","v":0},{"$f":"IF(SUM(N114:N115)=0,0,SUM(N114:N115))","v":0},{"$f":"IF(SUM(O114:O115)=0,0,SUM(O114:O115))","v":0}]
[]
["Tailings - Cover and Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil"]
[" ",null,"Cover Placement",null,null,null,null,null,null,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet - Cover",null,null,null,null,"Cost Summary by Fleet - Topsoil",null,null,null,null,null,null,null,null,"Soil Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,"Slope","Top Surface"]
[null,"Description\n(required)","Cover Volume","Cover \nPlacement \nFleet","Cover \nFleet \nProductivity","Number of Trucks/ Scrapers","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Cover Placement Cost","Growth Media Volume","Growth Media Placement Fleet","Growth Media \nFleet Productivity","Number of Trucks/ Scrapers","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nGrowth Media \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optimum Cost","Optimum Fleet","Truck","Scraper Dozer","Tandem Scraper","Optimum Cost","Optimum Fleet","Truck","Scraper Dozer","Tandem Scraper","Cover Fleet","Topsoil Fleet","Cover Productivity\nFor Selected Fleet","Growth media Productivity for selected fleet","Final Slope Length","Final Slope Width","Final Lift Height","Final Slope Area","Embankment Slope Cover Volume","Embankment Slope Topsoil Volume","Final Slope Footprint","Final Tailings Surface Area","Tailings Cover Volume","Tailings Surface Topsoil Volume",null,"Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost",null,"Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,"$","$","$",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,"$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$",null,"$","$","$","$",null,"$","$","$",null,null,"LCY/hr","BCY/hr","ft","ft","ft","acres","cu yd","cu yd","acres","acres","cu yd","cu yd",null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$",null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(OR(ISBLANK(B31),AND(BS122=0,BW122=0)),\"\",IF(AND(ISBLANK(BF31),ISBLANK(BG31)),\"\",IF(Metric,ROUND(CY_2_M3*(BS122+BW122),0),BS122+BW122)))","v":""},{"$f":"IF(OR(ISBLANK(B31),C122=\"\",C122=0),\"\",IF(C122=0,\"\",IF(ISBLANK(G46),\"Cover Material!\",IF(OR(H46=\"optimize\",ISBLANK(H46)),\"Select Fleet\",IF(RIGHT(H46,5)=\"Truck\",INDIRECT(BB46&\"Truck\")&\"/\"&INDIRECT(BB46&\"Loader\")&\"/\"&INDIRECT(BB46&\"TruckDozer\"),IF(BB46=\"Scraper\",INDIRECT(\"Haul\"&BB46)&\"/\"&INDIRECT(BB46&\"LoadDozer\")&\"/\"&INDIRECT(BB46&\"Dozerdozer\"),INDIRECT(BB46&\"Scraper\")&\"/\"&INDIRECT(BB46&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C122=0,C122=\"\"),\"\",IF(ISBLANK(C122),\"\",IF(ISBLANK(G46),\"Cover Material!\",IF(OR(H46=\"optimize\",ISBLANK(H46)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM122,0),BM122)))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C122=0,C122=\"\"),\"\",IF(ISBLANK(G46),\"Cover Material!\",IF(OR(H46=\"optimize\",ISBLANK(H46)),\"Select Fleet\",IF(RIGHT(BK122,5)=\"Truck\",CL122,IF(BK122=\"Scraper Dozer\",DB122,IF(BK122=\"Tandem Scraper\",DQ122,\"\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C122=0,C122=\"\"),\"\",IF(ISBLANK(G46),\"Cover Material!\",IF(OR(H46=\"optimize\",ISBLANK(H46)),\"Select Fleet\",IF(RIGHT(BK122,5)=\"Truck\",CP122+CO122,IF(BK122=\"Scraper Dozer\",DE122+DD122,IF(BK122=\"Tandem Scraper\",DT122+DS122,\"\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(G46),ISBLANK(H46),H46=\"optimize\"),0,IF(RIGHT(BK122,5)=\"Truck\",CR122,IF(BK122=\"Scraper Dozer\",DG122,IF(BK122=\"Tandem Scraper\",DV122,0))))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(G46),ISBLANK(H46),H46=\"optimize\"),0,IF(RIGHT(BK122,5)=\"Truck\",CQ122,IF(BK122=\"Scraper Dozer\",DF122,IF(BK122=\"Tandem Scraper\",DU122,0))))","v":0},{"$f":"IF(OR(ISBLANK(B31),C122=\"\"),0,IF(OR(ISBLANK(G46),ISBLANK(H46)),0,IF(C122=0,\"\",SUM(H122:I122))))","v":0},{"$f":"IF(OR(ISBLANK(B31),AND(ISBLANK(P31),ISBLANK(Q31))),\"\",IF(Metric,ROUND(CY_2_M3*(BT122+BX122),0),BT122+BX122))","v":""},{"$f":"IF(OR(ISBLANK(B31),K122=\"\",K122=0),\"\",IF(K122=0,\"\",IF(ISBLANK(I46),\"Material Type!\",IF(OR(J46=\"optimize\",ISBLANK(J46)),\"Select Fleet\",IF(RIGHT(J46,5)=\"Truck\",INDIRECT(BC46&\"Truck\")&\"/\"&INDIRECT(BC46&\"Loader\")&\"/\"&INDIRECT(BC46&\"TruckDozer\"),IF(BC46=\"Scraper\",INDIRECT(\"Haul\"&BC46)&\"/\"&INDIRECT(BC46&\"LoadDozer\")&\"/\"&INDIRECT(BC46&\"Dozerdozer\"),INDIRECT(BC46&\"Scraper\")&\"/\"&INDIRECT(BC46&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),K122=0,K122=\"\"),\"\",IF(ISBLANK(I46),\"Material Type!\",IF(OR(J46=\"optimize\",ISBLANK(J46)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BN122,0),BN122))))","v":""},{"$f":"IF(OR(ISBLANK(B31),K122=0,K122=\"\"),\"\",IF(ISBLANK(I46),\"Material Type!\",IF(OR(J46=\"optimize\",ISBLANK(J46)),\"Select Fleet\",IF(RIGHT(BL122,5)=\"Truck\",EK122,IF(BL122=\"Scraper Dozer\",FA122,IF(BL122=\"Tandem Scraper\",FP122,\"\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),K122=0,K122=\"\"),\"\",IF(ISBLANK(I46),\"Material Type!\",IF(OR(J46=\"optimize\",ISBLANK(J46)),\"Select Fleet\",IF(RIGHT(BL122,5)=\"Truck\",EN122+EO122,IF(BL122=\"Scraper Dozer\",FC122+FD122,IF(BL122=\"Tandem Scraper\",FR122+FS122,\"\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(I46),J46=\"optimize\"),0,IF(RIGHT(BL122,5)=\"Truck\",EQ122,IF(BL122=\"Scraper Dozer\",FF122,IF(BL122=\"Tandem Scraper\",FU122,0))))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(I46),J46=\"optimize\"),0,IF(RIGHT(BL122,5)=\"Truck\",EP122,IF(BL122=\"Scraper Dozer\",FE122,IF(BL122=\"Tandem Scraper\",FT122,0))))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(I46)),0,SUM(P122:Q122))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B31),\"\",IF(C122=0,\"\",MIN(BC122:BE122)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(C122=0,\"\",INDEX($BC$120:$BE$122,1,MATCH(BA122,BC122:BE122,0))))","v":""},{"$f":"IF(ISBLANK(B31),\"\",CS122)","v":""},{"$f":"IF(ISBLANK(B31),\"\",DH122)","v":""},{"$f":"IF(ISBLANK(B31),\"\",DW122)","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(K122=0,\"\",MIN(BH122:BJ122)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(K122=0,\"\",INDEX($BH$120:$BJ$122,1,MATCH(BF122,BH122:BJ122,0))))","v":""},{"$f":"IF(ISBLANK(B31),\"\",ER122)","v":""},{"$f":"IF(ISBLANK(B31),\"\",FG122)","v":""},{"$f":"IF(ISBLANK(B31),\"\",FV122)","v":""},{"$f":"IF(OR(ISBLANK(B31),C122=0,C122=\"\"),\"\",IF(ISBLANK(G46),\"Cover Material!\",IF(ISBLANK(H46),\"Select Fleet\",IF(H46=\"optimize\",BB122,H46))))","v":""},{"$f":"IF(OR(ISBLANK(B31),K122=0,K122=\"\"),\"\",IF(ISBLANK(I46),\"Material Type!\",IF(ISBLANK(J46),\"Select Fleet\",IF(J46=\"optimize\",BG122,J46))))","v":""},{"$f":"IF(RIGHT(BK122,5)=\"Truck\",CN122,IF(BK122=\"Scraper Dozer\",DC122,IF(BK122=\"Tandem Scraper\",DR122,\"\")))","v":""},{"$f":"IF(RIGHT(BL122,5)=\"Truck\",EM122,IF(BL122=\"Scraper Dozer\",FB122,IF(BL122=\"Tandem Scraper\",FQ122,\"\")))","v":""},{"$f":"IF(F31=0,0,ROUND(BX106,0))","v":0},{"$f":"ROUND(BA31*F31,0)","v":0},{"$f":"BA31","v":0},{"$f":"IF(BC31=0,0,ROUND(((BO122)*BC31)/43560,2))","v":0},{"$f":"ROUND((BR122*43560*(1/12)*BF31)/27,1)","v":0},{"$f":"ROUND((BR122*43560*(1/12)*BJ31)/27,1)","v":0},{"$f":"ROUND((BP122*BC31)/43560,2)","v":0},{"$f":"BB31","v":0},{"$f":"(BV122*43560*(1/12)*BG31)/27","v":0},{"$f":"(BV122*43560*(1/12)*BK31)/27","v":0},null,{"$f":"ABS(BI31)","v":0},{"$f":"ROUND($BH31/(INDEX(INDIRECT(BB46 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BB46 & \"TruckLoadedWeight\"),0),MATCH(IF($BZ122-INDIRECT(BB46 & \"TruckRollingResistance\")<0,0,$BZ122-INDIRECT(BB46 & \"TruckRollingResistance\")),INDIRECT(BB46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BH31/(INDEX(INDIRECT(BB46 & \"TruckSpeedTable\"),MATCH(G46,HaulMaterials,0),MATCH(IF($BZ122-INDIRECT(BB46 & \"TruckRollingResistance\")<0,0,$BZ122-INDIRECT(BB46 & \"TruckRollingResistance\")),INDIRECT(BB46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BH31/VLOOKUP($BZ122+INDIRECT(BB46 & \"TruckRollingResistance\"),INDIRECT(BB46 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP($BZ122+INDIRECT(BB46 & \"TruckRollingResistance\"),INDIRECT(BB46 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BH31/VLOOKUP($BZ122+INDIRECT(BB46 & \"TruckRollingResistance\"),INDIRECT(BB46 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP($BZ122+INDIRECT(BB46 & \"TruckRollingResistance\"),INDIRECT(BB46 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF($BI31>=0,CC122,CD122)","v":{"$error":"#VALUE!"}},{"$f":"IF($BI31>=0,CB122,CA122)","v":{"$error":"#VALUE!"}},{"$f":"CE122+CF122","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB46 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB46 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB46&IF(INDIRECT(BB46&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"CG122+CH122+CI122+CJ122","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((CK122-CJ122)/CJ122,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/CK122)*INDIRECT(BB46 & \"TruckAvgCapacity\"),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CL122*CM122*HaulOperator*INDIRECT(BB46&\"TruckJobEfficiency\")*INDIRECT(BB46&\"TruckAltitudeDeration\"),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BS122/CN122,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BW122/CN122,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(CO122+CP122<1,1,(CO122+CP122))*((CL122*INDIRECT(BB46&\"TruckEquipRate\"))+INDIRECT(BB46&\"LoaderEquipRate\")+INDIRECT(BB46&\"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(CO122+CP122<1,1,(CO122+CP122))*((CL122*INDIRECT(BB46 & \"TruckLaborRate\"))+INDIRECT(BB46 & \"LoaderLaborRate\")+INDIRECT(BB46 & \"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"CQ122+CR122","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BH31/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BZ122-HaulScraperRollingResistance<0,0,$BZ122-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BH31/(INDEX(HaulScraperSpeedTable,MATCH(G46,HaulMaterials,0)+1,MATCH(IF($BZ122-HaulScraperRollingResistance<0,0,$BZ122-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BH31/VLOOKUP($BZ122+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($BZ122+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BH31/VLOOKUP($BZ122+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP($BZ122+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BI31>=0,CV122,CW122)","v":0},{"$f":"IF($BI31>=0,CU122,CT122)","v":{"$error":"#N/A"}},{"$f":"CX122+CY122","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B31),\"\",IF($C122=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF($C122=0,\"\",IF(TRUNC(CZ122/DA122,0)<1,1,ROUND(CZ122/DA122,0)+1)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF($C122=0,\"\",ROUND((60/(CZ122+DA122)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*HaulOperator)*DB122,0)))","v":""},{"$f":"ROUND($BS122/DC122,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BW122/DC122,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DD122+DE122<1,1,DD122+DE122)*((DB122*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DD122+DE122<1,1,DD122+DE122)*((DB122*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DF122+DG122","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BH31/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BZ122-TandemScraperRollingResistance<0,0,$BZ122-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BH31/(INDEX(TandemScraperSpeedTable,MATCH(G46,HaulMaterials,0)+1,MATCH(IF($BZ122-TandemScraperRollingResistance<0,0,$BZ122-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BH31/VLOOKUP($BZ122+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP($BZ122+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BH31/VLOOKUP($BZ122+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP($BZ122+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BI31>=0,DK122,DL122)","v":0},{"$f":"IF($BI31>=0,DJ122,DI122)","v":{"$error":"#N/A"}},{"$f":"DM122+DN122","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(H46),\"\",IF($C122=0,\"\",TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(TRUNC(DO122/DP122,0)<2,2,TRUNC(DO122/DP122,0)+IF(MOD(TRUNC(DO122/DP122,0),2),1,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B31),\"\",IF($C122=0,\"\",ROUND((60/(DO122+DP122)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*DQ122,0)))","v":""},{"$f":"ROUND($BS122/DR122,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BW122/DR122,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DS122+DT122<1,1,DS122+DT122)*((DQ122*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DS122+DT122<1,1,DS122+DT122)*((DQ122*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU122+DV122","v":{"$error":"#VALUE!"}},null,{"$f":"ABS(BM31)","v":0},{"$f":"ROUND($BL31/(INDEX(INDIRECT(BC46 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BC46 & \"TruckLoadedWeight\"),0),MATCH(IF($DY122-INDIRECT(BC46 & \"TruckRollingResistance\")<0,0,$DY122-INDIRECT(BC46 & \"TruckRollingResistance\")),INDIRECT(BC46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BL31/(INDEX(INDIRECT(BC46 & \"TruckSpeedTable\"),MATCH(I46,HaulMaterials,0),MATCH(IF($DY122-INDIRECT(BC46 & \"TruckRollingResistance\")<0,0,$DY122-INDIRECT(BC46 & \"TruckRollingResistance\")),INDIRECT(BC46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BL31/VLOOKUP($DY122+INDIRECT(BC46 & \"TruckRollingResistance\"),INDIRECT(BC46 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP($DY122+INDIRECT(BC46 & \"TruckRollingResistance\"),INDIRECT(BC46 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BL31/VLOOKUP($DY122+INDIRECT(BC46 & \"TruckRollingResistance\"),INDIRECT(BC46 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP($DY122+INDIRECT(BC46 & \"TruckRollingResistance\"),INDIRECT(BC46 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF($BM31>=0,EB122,EC122)","v":{"$error":"#VALUE!"}},{"$f":"IF($BM31>=0,EA122,DZ122)","v":{"$error":"#VALUE!"}},{"$f":"ED122+EE122","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC46 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC46 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC46&IF(INDIRECT(BC46&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"EF122+EG122+EH122+EI122","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((EJ122-EI122)/EI122,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/EJ122)*INDIRECT(BC46 & \"TruckAvgCapacity\"),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(EK122*EL122*HaulOperator*INDIRECT(BC46 & \"TruckJobEfficiency\")*INDIRECT(BC46 & \"TruckAltitudeDeration\"),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BT122/EM122,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BX122/EM122,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EN122+EO122<1,1,EN122+EO122)*((EK122*INDIRECT(BC46&\"TruckEquipRate\"))+INDIRECT(BC46&\"LoaderEquipRate\")+INDIRECT(BC46&\"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EN122+EO122<1,1,EN122+EO122)*((EK122*INDIRECT(BC46 & \"TruckLaborRate\"))+INDIRECT(BC46 & \"LoaderLaborRate\")+INDIRECT(BC46 & \"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"IF($K122=0,\"\",EP122+EQ122)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BL31/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($DY122-HaulScraperRollingResistance<0,0,$DY122-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BL31/(INDEX(HaulScraperSpeedTable,MATCH(I46,HaulMaterials,0)+1,MATCH(IF($DY122-HaulScraperRollingResistance<0,0,$DY122-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BL31/VLOOKUP($DY122+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($DY122+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BL31/VLOOKUP($DY122+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP($DY122+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BM31>=0,EU122,EV122)","v":0},{"$f":"IF($BM31>=0,ET122,ES122)","v":{"$error":"#N/A"}},{"$f":"EW122+EX122","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B31),\"\",IF(K122=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(K122=0,\"\",IF(TRUNC(EY122/EZ122,0)<1,1,ROUND(EY122/EZ122,0)+1)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(K122=0,\"\",ROUND((60/(EY122+EZ122)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*HaulOperator)*FA122,0)))","v":""},{"$f":"ROUND($BT122/FB122,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BX122/FB122,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(FC122+FD122<1,1,FC122+FD122)*((FA122*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(FC122+FD122<1,1,FC122+FD122)*((FA122*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"IF($K122=0,\"\",FE122+FF122)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BL31/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($DY122-TandemScraperRollingResistance<0,0,$DY122-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BL31/(INDEX(TandemScraperSpeedTable,MATCH(I46,HaulMaterials,0)+1,MATCH(IF($DY122-TandemScraperRollingResistance<0,0,$DY122-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BL31/VLOOKUP($DY122+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP($DY122+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BL31/VLOOKUP($DY122+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP($DY122+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BM31>=0,FJ122,FK122)","v":0},{"$f":"IF($BM31>=0,FI122,FH122)","v":{"$error":"#N/A"}},{"$f":"FL122+FM122","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B31),\"\",IF($K122=0,\"\",TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(TRUNC(FN122/FO122,0)<2,2,TRUNC(FN122/FO122,0)+IF(MOD(TRUNC(FN122/FO122,0),2),1,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B31),\"\",IF($K122=0,\"\",ROUND((60/(FN122+FO122)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*FP122,0)))","v":""},{"$f":"ROUND($BT122/FQ122,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BX122/FQ122,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(FR122+FS122<1,1,FR122+FS122)*((FP122*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(FR122+FS122<1,1,FR122+FS122)*((FP122*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"IF($K122=0,\"\",FT122+FU122)","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C122:C123)=0,\"\",SUM(C122:C123))","v":""},null,null,null,{"$f":"IF(SUM(G122:G123)=0,\"\",SUM(G122:G123))","v":""},{"$f":"IF(SUM(H122:H123)=0,0,SUM(H122:H123))","v":0},{"$f":"IF(SUM(I122:I123)=0,0,SUM(I122:I123))","v":0},{"$f":"IF(SUM(J122:J123)=0,0,SUM(J122:J123))","v":0},{"$f":"IF(SUM(K122:K123)=0,\"\",SUM(K122:K123))","v":""},null,null,null,{"$f":"IF(SUM(O122:O123)=0,\"\",SUM(O122:O123))","v":""},{"$f":"IF(SUM(P122:P123)=0,0,SUM(P122:P123))","v":0},{"$f":"IF(SUM(Q122:Q123)=0,0,SUM(Q122:Q123))","v":0},{"$f":"IF(SUM(R122:R123)=0,0,SUM(R122:R123))","v":0}]
[]
["Tailings - Scarifying/Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,null,null,"Grader Fleet",null,null,null,null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,null,null,"Medium Dozer",null,null,null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,null,null,"Revegetation"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,null,"SLOPE",null,null,null,null,null,null,"FLAT",null,null,null,null,null,null,"TOTAL"]
[null,"Description\n(required)","Embankment Slope Area","Tailings Surface Area","Total\nSurface\nArea","Final Slope Length","Ripping/ Scarifying Fleet","Slope Scarifying/\nRipping Hours","Flat Area Scarifying/\nRipping Hours","Scarifying/\nRipping\nLabor\nCost","Scarifying/\nRipping \nEquipment \nCost","Total Scarifying/\nRipping\nCost","Revegetation\nLabor\nCost","Revegetation Equipment\nCost","Revgetation Material\nCost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Area","Final Flat Area","Final slope Length","Average long distance","Flat Area Width","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Total Hrs","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment","Labor","Seed Mix","Mulch","Fertilizer","Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs","hrs","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ac","ft","ft","ft",null,"ft","hr",null,"ft","hr",null,"$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(Metric,ROUND(Ac2Ha*BA130,2),BA130))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(H31),H31=0),\"\",IF(Metric,ROUND(Ac2Ha*BB130,2),BB130))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(C130=\"Slope Input!\",\"\",IF(Metric,ROUND(C130+IF(D130=\"\",0,D130),2),C130+IF(D130=\"\",0,D130))))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(Metric,ROUND(Ft2M*BC130,0),BC130))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(ISBLANK(S46),\"\",IF(ISBLANK(S46),\"Select Fleet\",IF(RIGHT(S46,5)=\"Dozer\",INDIRECT(\"Rip\"&BD46&\"Dozer\"),RipGrader))))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(OR(ISBLANK(Q46),Q46=\"No\"),\"\",IF(ISBLANK(S46),\"Select Fleet\",IF(S46=\"Small Dozer\",BR130,IF(S46=\"Med Dozer\",CA130,IF(S46=\"Large Dozer\",CJ130,BH130))))))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(OR(ISBLANK(H31),H31=0,OR(ISBLANK(R46),R46=\"No\")),\"\",IF(AND(BB130>0,OR(ISBLANK(I31),I31=\"\")),\"Enter Rip Len\",IF(ISBLANK(S46),\"Select Fleet\",IF(S46=\"Small Dozer\",BU130,IF(S46=\"Med Dozer\",CD130,IF(S46=\"Large Dozer\",CM130,BK130)))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),AND(OR(H130=\"\",H130=0),OR(I130=\"\",I130=0))),0,IF(AND(OR(ISBLANK(Q46),Q46=\"No\"),OR(ISBLANK(R46),R46=\"No\")),0,IF(OR(ISNUMBER(H130),ISNUMBER(I130)),IF(S46=\"Small Dozer\",BW130,IF(S46=\"Med Dozer\",CF130,IF(S46=\"Large Dozer\",CO130,IF(ISBLANK(S46),0,BN130)))),0)))","v":0},{"$f":"IF(OR(ISBLANK(B31),AND(OR(H130=\"\",H130=0),OR(I130=\"\",I130=0))),0,IF(AND(OR(ISBLANK(Q46),Q46=\"No\"),OR(ISBLANK(R46),R46=\"No\")),0,IF(OR(ISNUMBER(H130),ISNUMBER(I130)),IF(S46=\"Small Dozer\",BV130,IF(S46=\"Med Dozer\",CE130,IF(S46=\"Large Dozer\",CN130,IF(ISBLANK(S46),0,BM130)))),0)))","v":0},{"$f":"IF(OR(ISBLANK(B31),AND(OR(H130=\"\",H130=0),OR(I130=\"\",I130=0))),0,IF(OR(ISNUMBER(J130),ISNUMBER(K130)),J130+K130,\"\"))","v":0},{"$f":"IF(AND(OR(K46=\"None\",ISBLANK(K46)),OR(L46=\"None\",ISBLANK(L46))),0,DG130)","v":0},{"$f":"IF(AND(OR(K46=\"None\",ISBLANK(K46)),OR(L46=\"None\",ISBLANK(L46))),0,DF130)","v":0},{"$f":"IF(OR(ISBLANK(B31),DK130=0),0,DK130)","v":0},{"$f":"IF(AND(M130=\"\",N130=\"\",O130=\"\"),0,SUM(M130:O130))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR122=0,0,IF(BR122<0.1,0.1,BR122))","v":0},{"$f":"IF(ISBLANK(H31),0,IF(BV122<0.1,0.1,BV122))","v":0},{"$f":"BO122","v":0},{"$f":"BC31","v":0},{"$f":"IF(OR(BD130=0,AND(BB130>0,BD130=0)),0,ROUND(BB130*43560/BD130,0))","v":0},{"$f":"ROUND(BC130/INDEX(GraderSpecifications,2,MATCH(RipGrader,Graders,0)),0)","v":0},{"$f":"BF130*BC31","v":0},{"$f":"IF(OR(Q46=\"\",Q46=\"No\"),0,ROUND((ROUND(BC130/INDEX(GraderSpecifications,2,MATCH(RipGrader,Graders,0)),0)*BC31/INDEX(GraderSpecifications,15,MATCH(RipGrader,Graders,0)))+(ROUND(BC130/INDEX(GraderSpecifications,2,MATCH(RipGrader,Graders,0)),0)*INDEX(GraderSpecifications,16,MATCH(RipGrader,Graders,0))/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE130/INDEX(GraderSpecifications,2,MATCH(RipGrader,Graders,0)),0)","v":0},{"$f":"BI130*BD130","v":0},{"$f":"IF(ISBLANK(B31),\"\",IF(OR(R46=\"No\",ISBLANK(R46)),0,ROUND(((ROUND((ROUND(BB130*43560/BC31,0))/INDEX(GraderSpecifications,2,MATCH(RipGrader,Graders,0)),0)*BC31)/INDEX(GraderSpecifications,15,MATCH(RipGrader,Graders,0)))+(ROUND((ROUND(BB130*43560/BC31,0))/INDEX(GraderSpecifications,2,MATCH(RipGrader,Graders,0)),0)*INDEX(GraderSpecifications,16,MATCH(RipGrader,Graders,0))/MinPerHr),HoursRounding)))","v":""},{"$f":"IF(BH130+BK130=0,0,IF(BH130+BK130<1,1,BH130+BK130))","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B31),\"\",IF(BA130+BB130=0,0,ROUND(BL130*GraderRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(BA130+BB130=0,0,ROUND(BL130*GraderRipLaborRate,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(R46=\"No\",\"\",BM130+BN130))","v":""},{"$f":"ROUND(BC130/INDEX(DozerSpecifications,2,MATCH(RipSmallDozer,Dozers,0)),0)","v":0},{"$f":"BP130*BC31","v":0},{"$f":"IF(OR(S46=\"\",S46=\"No\"),0,ROUND((BQ130/INDEX(DozerSpecifications,9,MATCH(RipSmallDozer,Dozers,0)))+(BP130*INDEX(DozerSpecifications,7,MATCH(RipSmallDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE130/INDEX(DozerSpecifications,2,MATCH(RipSmallDozer,Dozers,0)),0)","v":0},{"$f":"BS130*BD130","v":0},{"$f":"IF(OR(S46=\"\",S46=\"No\"),0,ROUND((BT130/INDEX(DozerSpecifications,9,MATCH(RipSmallDozer,Dozers,0)))+(BS130*INDEX(DozerSpecifications,7,MATCH(RipSmallDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B31),\"\",IF(BA130+BB130=0,0,ROUND(IF(BR130+BU130<1,1,BR130+BU130)*SmallDozerRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(BA130+BB130=0,0,ROUND(IF(BR130+BU130<1,1,BR130+BU130)*SmallDozerRipLaborRate,0)))","v":""},{"$f":"BV130+BW130","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BC130/INDEX(DozerSpecifications,2,MATCH(RipMedDozer,Dozers,0)),0)","v":0},{"$f":"BY130*BC31","v":0},{"$f":"IF(OR(S46=\"\",S46=\"No\"),0,ROUND((BZ130/INDEX(DozerSpecifications,9,MATCH(RipMedDozer,Dozers,0)))+(BY130*INDEX(DozerSpecifications,7,MATCH(RipMedDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE130/INDEX(DozerSpecifications,2,MATCH(RipMedDozer,Dozers,0)),0)","v":0},{"$f":"CB130*BD130","v":0},{"$f":"IF(OR(S46=\"\",S46=\"No\"),0,ROUND((CC130/INDEX(DozerSpecifications,9,MATCH(RipMedDozer,Dozers,0)))+(CB130*INDEX(DozerSpecifications,7,MATCH(RipMedDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B31),\"\",IF(BA130+BB130=0,0,ROUND(IF(CA130+CD130<1,1,CA130+CD130)*MedDozerRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(BA130+BB130=0,0,ROUND(IF(CA130+CD130<1,1,CA130+CD130)*MedDozerRipLaborRate,0)))","v":""},{"$f":"CE130+CF130","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BC130/INDEX(DozerSpecifications,2,MATCH(RipLargeDozer,Dozers,0)),0)","v":0},{"$f":"CH130*BC31","v":0},{"$f":"IF(OR(S46=\"\",S46=\"No\"),0,ROUND((CI130/INDEX(DozerSpecifications,9,MATCH(RipLargeDozer,Dozers,0)))+(CH130*INDEX(DozerSpecifications,7,MATCH(RipLargeDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE130/INDEX(DozerSpecifications,2,MATCH(RipLargeDozer,Dozers,0)),0)","v":0},{"$f":"CK130*BD130","v":0},{"$f":"IF(OR(S46=\"\",S46=\"No\"),0,ROUND((CL130/INDEX(DozerSpecifications,9,MATCH(RipLargeDozer,Dozers,0)))+(CK130*INDEX(DozerSpecifications,7,MATCH(RipLargeDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B31),\"\",IF(BA130+BB130=0,0,ROUND(IF(CJ130+CM130<1,1,CJ130+CM130)*LargeDozerRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(BA130+BB130=0,0,ROUND(IF(CJ130+CM130<1,1,CJ130+CM130)*LargeDozerRipLaborRate,0)))","v":""},{"$f":"CN130+CO130","v":{"$error":"#VALUE!"}},null,{"$f":"IF(OR(K46=\"None\",ISBLANK(K46)),0,ROUND(SeedEquipTailsSlope*BA130,0))","v":0},{"$f":"IF(OR(K46=\"None\",ISBLANK(K46)),0,ROUND(SeedLaborTailsSlope*BA130,0))","v":0},{"$f":"IF(OR(K46=\"None\",ISBLANK(K46)),0,ROUND(INDEX(SeedMixArray,MATCH(K46,SeedMixes,0),4)*C130,0))","v":0},{"$f":"IF(OR(M46=\"None\",ISBLANK(M46)),0,ROUND(INDEX(MulchArray,MATCH(M46,Mulches,0),4)*C130,0))","v":0},{"$f":"IF(OR(O46=\"None\",ISBLANK(O46)),0,ROUND(INDEX(FertilizerArray,MATCH(O46,Fertilizers,0),4)*C130,0))","v":0},{"$f":"SUM(CT130:CV130)","v":0},{"$f":"IF(OR(K46=\"None\",ISBLANK(K46)),0,ROUND(CR130+CS130+CW130,0))","v":0},{"$f":"IF(OR(L46=\"None\",ISBLANK(L46)),0,ROUND(SeedEquipTailsFlat*BB130,0))","v":0},{"$f":"IF(OR(L46=\"None\",ISBLANK(L46)),0,ROUND(SeedLaborTailsFlat*BB130,0))","v":0},{"$f":"IF(OR(L46=\"None\",ISBLANK(L46)),0,ROUND(INDEX(SeedMixArray,MATCH(L46,SeedMixes,0),4)*IF(D130=\"\",0,D130),0))","v":0},{"$f":"IF(OR(N46=\"None\",ISBLANK(N46)),0,ROUND(INDEX(MulchArray,MATCH(N46,Mulches,0),4)*IF(D130=\"\",0,D130),0))","v":0},{"$f":"IF(OR(P46=\"None\",ISBLANK(P46)),0,ROUND(INDEX(FertilizerArray,MATCH(P46,Fertilizers,0),4)*IF(D130=\"\",0,D130),0))","v":0},{"$f":"SUM(DA130:DC130)","v":0},{"$f":"IF(OR(L46=\"None\",ISBLANK(L46)),0,ROUND(CY130+CZ130+DD130,0))","v":0},{"$f":"IF(AND(CR130+CY130>0,CR130+CY130<SeedingEquipmentCost),SeedingEquipmentCost,CR130+CY130)","v":0},{"$f":"IF(AND(CS130+CZ130,CS130+CZ130<SeedingLaborCost),SeedingLaborCost,CS130+CZ130)","v":0},{"$f":"CT130+DA130","v":0},0,0,0,0]
[]
[null,null,{"$f":"IF(SUM(C130:C131)=0,\"\",SUM(C130:C131))","v":""},{"$f":"IF(SUM(D130:D131)=0,\"\",SUM(D130:D131))","v":""},{"$f":"IF(SUM(E130:E131)=0,\"\",SUM(E130:E131))","v":""},null,null,{"$f":"IF(SUM(H130:H131)=0,\"\",IF(ISNA(SUM(H130:H131)),\"\",SUM(H130:H131)))","v":""},{"$f":"IF(SUM(I130:I131)=0,\"\",IF(ISNA(SUM(I130:I131)),\"\",SUM(I130:I131)))","v":""},{"$f":"IF(SUM(J130:J131)=0,0,SUM(J130:J131))","v":0},0,0,0,0,0,0]

{"sheet":"Roads","index":17,"n_rows":129,"n_cols":121,"rows_kept":129,"cut":false,"hidden":false,"merged":[[26,10,26,11],[83,64,83,70],[107,61,107,62],[107,75,107,76],[26,57,26,58],[83,62,83,63],[83,58,83,61]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Roads - Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,"Grading Costs",{"$f":"G113","v":0},{"$f":"H113","v":0},"N/A",{"$f":"I113","v":0}]
[null,"Cover Placement Cost",{"$f":"H121","v":0},{"$f":"I121","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"G129","v":0},{"$f":"H129","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Subtotal Earthworks",{"$f":"IF(ISNA(MATCH(\"Error!\",C11:C13,0)),SUM(C11:C13),\"Error!\")","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",D11:D13,0)),SUM(D11:D13),\"Error!\")","v":0},null,{"$f":"IF(ISNA(MATCH(\"Error!\",F11:F13,0)),SUM(F11:F13),\"Error!\")","v":0}]
[null,"Revegetation Cost",{"$f":"J129","v":0},{"$f":"K129","v":0},{"$f":"L129","v":0},{"$f":"SUM(C15:E15)","v":0}]
[null,"TOTALS",{"$f":"SUM(C14:C15)","v":0},{"$f":"SUM(D14:D15)","v":0},{"$f":"SUM(E14:E15)","v":0},{"$f":"SUM(F14:F15)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input",null,null,null,null,null,"Maximum slope grade allowed for dozer:",20,"% (max 40%)",{"$f":"IF(Nevada,IF(Metric,\"\",\"< In Nevada use 10'\"),\"\")","v":""}]
[null,"User Input - Pull Down List","Pull Down Selection",null,null,null,null,null,null,null,null,{"$f":"IF(Nevada,IF(Metric,\"\",\"< In Nevada use 30'\"),\"\")","v":""}]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Roads - User Input",null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each road"]
["Facility Description",null,null,null,"Physical (1) - MANDATORY",null,null,null,null,null,"User Overrides",null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Overrides",null,"Growth Media"]
[null,"Description\n(required)","ID Code","Type","Underlying\nGround \nSlope","Ungraded\nSlope","Cut Slope","Road Width","Road Length","Slope Replacement  Percent","Regrade Volume\n(if calculated elsewhere)","Disturbed Area \n(if calculated elsewhere)","Growth\nMedia\nThickness","Haul Distance from Growth Media Stockpile","Slope from       Road to     Stockpile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road Width","Road Length","Slope Replacement  Percent","Regrade Volume\n(if calculated elsewhere)","Disturbed Area \n(if calculated elsewhere)","Growth\nMedia\nThickness","Distance to      Growth Media Stockpile","Slope from       Road to     Stockpile"]
[-1,null,null,null,"% grade","_H:1V","degrees",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"%",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","%","cy","acres","in","ft","% grade"]
[{"$f":"ROW(A30) - ROW($A$29)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O30)>20,\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*H30,0),H30)","v":0},0,{"$f":"IF(ISBLANK(J30),\"\",J30)","v":""},{"$f":"IF(ISBLANK(K30),\"\",IF(Metric,ROUND(M3_2_CY*K30,0),K30))","v":""},{"$f":"IF(Metric,Ha2Ac*L30,L30)","v":0},{"$f":"IF(Metric,mm2in*M30,M30)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N30,0),N30)","v":0},{"$f":"O30","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"  3. Because the work required for building roads with a dozer is similar to that required to regrade a road with a dozer, this sheet could be used to provide a rough estimate of road construction costs if a dozer is  selected as the grading fleet."]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Roads - User Input (cont.)"]
[" ",null,"Haul Road Safety Berms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pit Berms"]
[null,"Description\n(required)","Berm\nLength","Berm\nHeight","Berm\nBase\nWidth","Berm\nSideslope\nAngle","Number of\nBerms (2)\n(1 or 2 sides)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berm\n(or Highwall)\nLength","Berm\nHeight","Berm\nBase\nWidth"]
[null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"_H:1V",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},null,null,null,null,null,{"$f":"IF(BC46-(2*BB46*F46)<0,\"  <<< Berm Dimension Error - Berm Height too high for base and/or Side Slope Angle\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*C46,0),C46)","v":0},0,0]
[]
[]
[null,"(2)  Enter 1 if berm on only one side of road, 2 if both sides of road are bermed."]
[]
["Roads - User Input (cont.)",null,null,"You must fill in ALL green cells and relevant blue cells in this section for each road"]
[" ",null,"Grading",null,null,null,"Growth Media",null,null,"Revegetation"]
[null,"Description\n(required)","Regrading Material Condition","Regrading \nMaterial\nType","Regrading Equipment Fleet","No. of Excavators if grade >30%","Growth Media \nMaterial Type","Cover Placement Equipment Fleet","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer","Scarifying/ Ripping?","Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","optimized grading fleet","GrowthMed truck fleet","Ripping fleet"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(user override)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E30>MaxRoadDozerGrade,OR(E55=\"sm dozer\",E55=\"med dozer\",E55=\"lg dozer\")),AND(E30>MaxRoadGraderGrade,E55=\"grader\")),\"  <<< Only excavators allowed for steeper slopes\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(LEFT(E55,SEARCH(\" \",E55)-1)=\"Sm\",\"Small\",IF(LEFT(E55,SEARCH(\" \",E55)-1)=\"Lg\",\"Large\",LEFT(E55,SEARCH(\" \",E55)-1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(LEFT(BB111,SEARCH(\" \",BB111)-1)=\"Sm\",\"Small\",IF(LEFT(BB111,SEARCH(\" \",BB111)-1)=\"Lg\",\"Large\",LEFT(BB111,SEARCH(\" \",BB111)-1)))","v":{"$error":"#VALUE!"}},{"$f":"LEFT(H55,SEARCH(\" \",H55)-1)","v":{"$error":"#VALUE!"}},{"$f":"LEFT(N55,SEARCH(\" \",N55)-1)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[null,"2. If original slope >30% only excavators are allowed."]
[]
["Roads - Calculations"]
[]
[null,"Regrading Volume and Footprint Volume",null,null,null,null,null,null,"Safety Berm Volume Calculation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Will not allow dozer for slopes greater than 30%"]
[null,"For dozer regrading push distance = road width",null,null,null,null,null,null,"Total berm volume doubled if both sides of road are bermed."]
[null,"Assumes dozer push is uphill",null,null,null,null,null,null,"If length of berm on each side of road is different, input total length of both berms"]
[null,{"$f":"IF(Metric,\"Assumes minimum push distance of 30 m\",\"Assumes minimum push distance of 100 ft\")","v":"Assumes minimum push distance of 100 ft"},null,null,null,null,null,null,"     and input 1 for number of sides"]
[]
[]
[null,"Ripping/Scarifying Calculations"]
[]
[]
[null,"Minimum 1 hr ripping/scarifying time per area"]
[null,"Number of passes = Final slope length ÷ Grader width"]
[null,"Travel distance = Number of passes x  Road length"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[null,"For dozer regrading assumes push distance = 3 x road width"]
[]
[]
[null,"Revegetation Calculations"]
[]
[null,"Minimum of 1 acre crew time per area"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swell Factor",1.2]
["Roads - Regrading Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slopes <25%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slopes <25%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet",null,null,null,null,null,null,null,null,"Input Parameters",null,null,null,"Angles Calculated from Inputs",null,null,null,null,null,"Sides Calculated From Inputs",null,null,null,"Area Iterations",null,null,null,null,null,null,null,null,"Small Excavator",null,null,null,null,"Medium Excavator",null,null,null,null,"Large Excavator",null,null,null,null,null,null,null,null,null,null,null,"Small Dozer",null,null,null,null,"Medium Dozer",null,null,null,null,"Large Dozer"]
[null,"Description\n(required)","Regrading Volume","Recontouring Fleet","Fleet\nProductivity","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optimum Cost","Optimum Fleet","Sm Dozer","Med Dozer","Lg Dozer","Sm Excavator","Med Excavator","Lg Excavator",null,"Original Slope (So)","Ungraded Slope (Su)","Cut Slope","Road Width","C1","A1","B1","B2","A2","C2","a1","a2","c1","c2","Cut\nArea 1","Fill\nArea 2","Final Slope Length",null,"Productivity \nfor selected \nfleet","Road\nRecontour\nVolume","Berm\nRecountour\nVolume","Total\nRecontour\nvolume",null,"Excavator Production","Excavator hours","Labor Cost","Equipment Cost","Total Cost","Excavator Production","Excavator hours","Labor Cost","Equipment Cost","Total Cost","Excavator Production","Excavator hours","Labor Cost","Equipment Cost","Total Cost","Grade Correction","Density Correction","Dozing Material","Operator","Job Efficiency","Total Corrections","Push Distance","Dozer Production","Dozer hours","Labor Cost","Equipment Cost","Total Cost","Dozer Production","Dozer hours","Labor Cost","Equipment Cost","Total Cost","Dozer Production","Dozer hours","Labor Cost","Equipment Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hr","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$",null,null,null,null,"$","$","$",null,"(Degrees)","(Degrees)","degrees","ft","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(ft)","(ft)","(ft)","(ft)","(ft2)","(ft2)","(ft)",null,"BCY/hr","cy","cy","cy",null,"cy/hr","hr","$","$","$","cy/hr","hr","$","$","$","cy/hr","hr","$","$","$",null,null,null,null,null,null,"ft","cy/hr","hr","$","$","$","cy/hr","hr","$","$","$","cy/hr","hr","$","$","$"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(BD30),ISERR(CE111)),\"\",IF(CE111<0,\"Ungraded Slope!\",IF(Metric,ROUND(CY_2_M3*CE111,0),CE111)))","v":""},{"$f":"IF(OR(ISBLANK(B30),C111=0,ISBLANK(C111),ISERR(CE111)),\" \",IF(ISBLANK(D55),\"Material Type!\",IF(ISBLANK(E55),\"Select Fleet\",IF(AND(E30>MaxRoadDozerGrade,OR(E55=\"Sm Dozer\",E55=\"Med Dozer\",E55=\"Lg Dozer\")),\"Too steep!\",IF(AND(E30>MaxRoadDozerGrade,ISBLANK(F55)),\"Select No.\",IF(RIGHT(E55,5)=\"Dozer\",INDIRECT(BA55&\"Dozer\"),IF(RIGHT(E55,9)=\"Excavator\",INDIRECT(BA55&\"Excavator\"))))))))","v":" "},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(D55),AND(F30=0,ISBLANK(K30),OR(ISBLANK(C46),C46=0))),\"\",IF(OR(ISBLANK(E55),D111=\"\"),\"Select Fleet\",IF(OR(C111=0,ISBLANK(C111),D111=\"Select No.\"),\"\",IF(Metric,ROUND(CY_2_M3*CB111,0),CB111))))","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(D55),AND(F30=0,ISBLANK(K30),OR(ISBLANK(C46),C46=0)),D111=\"Too Steep!\"),\"\",IF(OR(ISBLANK(E55),D111=\"\"),\"Select Fleet\",IF(OR(C111=0,ISBLANK(C111),D111=\"Select No.\"),\"\",IF(E55=\"Sm Excavator\",CH111,IF(E55=\"Med Excavator\",CM111,IF(E55=\"Lg Excavator\",CR111,IF(E55=\"Sm Dozer\",DD111,IF(E55=\"Med Dozer\",DI111,DN111))))))))","v":""},{"$f":"IF(OR(OR(ISBLANK(B30),ISBLANK(D55)),C111=0,ISBLANK(C111),D111=\"Too Steep!\",AND(F30=0,ISBLANK(K30),OR(ISBLANK(C46),C46=0))),0,IF(OR(ISBLANK(E55),D111=\"\",D111=\"Select No.\"),\"\",IF(D111=\"Too Steep\",\"Error!\",IF(E55=\"Sm Excavator\",CI111,IF(E55=\"Med Excavator\",CN111,IF(E55=\"Lg Excavator\",CS111,IF(D111=\"Sm Dozer\",DE111,IF(E55=\"Med Dozer\",DJ111,DO111))))))))","v":0},{"$f":"IF(OR(OR(ISBLANK(B30),ISBLANK(D55)),C111=0,ISBLANK(C111),D111=\"Too Steep!\",AND(F30=0,ISBLANK(K30),OR(ISBLANK(C46),C46=0))),0,IF(OR(ISBLANK(E55),D111=\"\",D111=\"Select No.\"),0,IF(D111=\"Too Steep\",\"Error!\",IF(E55=\"Sm Excavator\",CJ111,IF(E55=\"Med Excavator\",CO111,IF(E55=\"Lg Excavator\",CT111,IF(E55=\"Sm Dozer\",DF111,IF(E55=\"Med Dozer\",DK111,DP111))))))))","v":0},{"$f":"IF(OR(OR(ISBLANK(B30),ISBLANK(D55)),C111=0,ISBLANK(C111),D111=\"Too Steep!\",AND(F30=0,ISBLANK(K30),OR(ISBLANK(C46),C46=0))),0,IF(OR(ISBLANK(E55),D111=\"\",D111=\"Select No.\"),0,IF(D111=\"Too Steep\",\"Error!\",SUM(G111:H111))))","v":0},{"$f":" IF(D111=\"Too Steep!\",\"  <<< Only excavators allowed for slopes > \" & MaxRoadDozerGrade & \"%\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B30),\"\",IF(C111=0,\"\",IF(E30>=30,MIN(BF111:BH111),MIN(BC111:BH111))))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(C111=0,\"\",INDEX($BC$109:$BH$110,1,MATCH(BA111,BC111:BH111,0))))","v":""},{"$f":"IF(ISBLANK(B30),\"\",DG111)","v":""},{"$f":"IF(ISBLANK(B30),\"\",DL111)","v":""},{"$f":"IF(ISBLANK(B30),\"\",DQ111)","v":""},{"$f":"IF(ISBLANK(B30),\"\",CK111)","v":""},{"$f":"IF(ISBLANK(B30),\"\",CP111)","v":""},{"$f":"IF(ISBLANK(B30),\"\",CU111)","v":""},null,{"$f":"RoadSlopeGrade(E30)","v":0},{"$f":"RoadSlopeDeg(F30)","v":0},{"$f":"G30","v":0},{"$f":"BC30","v":0},{"$f":"180-G30","v":180},{"$f":"G30-BJ111","v":0},{"$f":"BJ111","v":0},{"$f":"BP111","v":0},{"$f":"BK111-BJ111","v":0},{"$f":"180-BK111","v":180},{"$f":"IF(AND(BL111=0,BM111=0),\"\",FindRoadPivot(BM111,BL111,BJ111,BK111,SwellFactor))","v":""},{"$f":"BC30-BT111","v":{"$error":"#VALUE!"}},{"$f":"(BT111*SIN(BN111*PI()/180))/(SIN(BO111*PI()/180))","v":{"$error":"#VALUE!"}},{"$f":"BU111*SIN(BS111*PI()/180)/(SIN(BR111*PI()/180))","v":{"$error":"#VALUE!"}},{"$f":"BT111*BV111*SIN((BP111*PI()/180)/2)","v":{"$error":"#VALUE!"}},{"$f":"0.5*BU111*BW111*SIN(BQ111*PI()/180)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BV111+BW111,2)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(E55=\"Sm Excavator\",CG111,IF(E55=\"Med Excavator\",CL111,IF(E55=\"Lg Excavator\",CQ111,IF(E55=\"Sm Dozer\",DC111,IF(E55=\"Med Dozer\",DH111,DM111)))))","v":""},{"$f":"IF(BF30=\"\",IF(OR(ISBLANK(BE30),BE30=\"\",BE30=0),ROUND((BY111*BD30)/27,0),ROUND(((BY111*BD30)/27)*BE30,0)),BF30)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(((IF(BC46-(2*BB46*F46)<0,0,BC46-(2*BB46*F46))+BC46)/2*BB46)*BA46*G46/27,0)","v":0},{"$f":"IF(ISERR(CC111),0,CC111)+CD111","v":0},null,{"$f":"INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$100,ExcavatorList,0))","v":398},{"$f":"IF(CE111/CG111<1,1,ROUND(CE111/CG111,HoursRounding))","v":1},{"$f":"ROUND(CH111*(('Fleets (Crews)'!$F$100*IF(F55=2,2,1))+('Fleets (Crews)'!$F$101)),0)","v":178},{"$f":"ROUND(CH111*(('Fleets (Crews)'!$E$100*IF(F55=2,2,1)+('Fleets (Crews)'!$E$101))),0)","v":219},{"$f":"CI111+CJ111","v":397},{"$f":"INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$105,ExcavatorList,0))","v":480},{"$f":"IF(CE111/CL111<1,1,ROUND(CE111/CL111,HoursRounding))","v":1},{"$f":"ROUND(CM111*(('Fleets (Crews)'!$F$105*IF(F55=2,2,1))+('Fleets (Crews)'!$F$106)),0)","v":178},{"$f":"ROUND(CM111*(('Fleets (Crews)'!$E$105*IF(F55=2,2,1))+('Fleets (Crews)'!$E$106)),0)","v":463},{"$f":"CN111+CO111","v":641},{"$f":"INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$110,ExcavatorList,0))","v":935},{"$f":"IF(CE111/CQ111<1,1,ROUND(CE111/CQ111,HoursRounding))","v":1},{"$f":"ROUND(CR111*(('Fleets (Crews)'!$F$110*IF(F55=2,2,1))+('Fleets (Crews)'!$F$111)),0)","v":178},{"$f":"ROUND(CR111*(('Fleets (Crews)'!$E$110*IF(F55=2,2,1))+('Fleets (Crews)'!$E$111)),0)","v":656},{"$f":"CS111+CT111","v":834},{"$f":"(-0.00006*(E30)^2)-(0.02134*E30)+1.0024","v":1.0024},{"$f":"IF(ISBLANK(B30),\"\",VLOOKUP(D55,DozingDensityCorrectionArray,2))","v":""},{"$f":"IF(ISBLANK(B30),\"\",C55)","v":""},0.75,{"$f":"Dozer_Job_Efficiency","v":0.83},{"$f":"CV111*CW111*CX111*CY111*CZ111","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B30),\"\",IF(BC30<100,100,BC30))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(CE111=0,0,ROUND(HLOOKUP('Fleets (Crews)'!$A$40,DozerProductionArray,13,FALSE)*DB111^HLOOKUP('Fleets (Crews)'!$A$40,DozerProductionArray,14,FALSE)*DA111*HLOOKUP(SmallDozer,DozerSpecifications,8,FALSE),0)))","v":""},{"$f":"IF(CE111=0,0,IF(ROUND(CE111/DC111,1)<1,1,ROUND(CE111/DC111,HoursRounding)))","v":0},{"$f":"ROUND(DD111*'Fleets (Crews)'!$F$40,0)","v":0},{"$f":"ROUND(DD111*'Fleets (Crews)'!$E$40,0)","v":0},{"$f":"DE111+DF111","v":0},{"$f":"IF(ISBLANK(B30),\"\",IF(CE111=0,0,ROUND(HLOOKUP('Fleets (Crews)'!$A$44,DozerProductionArray,13,FALSE)*DB111^HLOOKUP('Fleets (Crews)'!$A$44,DozerProductionArray,14,FALSE)*DA111*HLOOKUP(MedDozer,DozerSpecifications,8,FALSE),0)))","v":""},{"$f":"IF(CE111=0,0,IF(ROUND(CE111/DH111,1)<1,1,ROUND(CE111/DH111,HoursRounding)))","v":0},{"$f":"ROUND(DI111*'Fleets (Crews)'!$F$44,0)","v":0},{"$f":"ROUND(DI111*'Fleets (Crews)'!$E$44,0)","v":0},{"$f":"DJ111+DK111","v":0},{"$f":"IF(ISBLANK(B30),\"\",IF(CE111=0,0,ROUND(HLOOKUP('Fleets (Crews)'!$A$48,DozerProductionArray,13,FALSE)*DB111^HLOOKUP('Fleets (Crews)'!$A$48,DozerProductionArray,14,FALSE)*DA111*HLOOKUP(LargeDozer,DozerSpecifications,8,FALSE),0)))","v":""},{"$f":"IF(CE111=0,0,IF(ROUND(CE111/DM111,1)<1,1,ROUND(CE111/DM111,HoursRounding)))","v":0},{"$f":"ROUND(DN111*'Fleets (Crews)'!$F$48,0)","v":0},{"$f":"ROUND(DN111*'Fleets (Crews)'!$E$48,0)","v":0},{"$f":"DO111+DP111","v":0}]
[]
[null,null,{"$f":"IF(SUM(C111:C112)=0,\"\",SUM(C111:C112))","v":""},null,null,{"$f":"IF(SUM(F111:F112)=0,\"\",SUM(F111:F112))","v":""},{"$f":"IF(ISNA(MATCH(\"Error!\",G111:G112,0)),IF(SUM(G111:G112)=0,0,SUM(G111:G112)))","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",H111:H112,0)),IF(SUM(H111:H112)=0,0,SUM(H111:H112)))","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",I111:I112,0)),IF(SUM(I111:I112)=0,0,SUM(I111:I112)))","v":0}]
[]
["Roads - Growth Media Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet",null,null,null,null,null,"Soil Placement Parameters",null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Scraper Fleet"]
[null,"Description\n(required)","Growth Media Volume","Growth Media Replacement Fleet","Fleet Productivity","Number of Trucks/ Scrapers","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nGrowth Media \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optimum Cost","Optimum Fleet","Truck","Scraper Dozer","Tandem Scraper",null,"Final Slope Length","Final Slope Width","Final Slope Area","Slope Topsoil Volume","Final Slope Footprint",null,"Growth media Productivity for selected fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total Equipment \nCost","Total Labor \nCost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,"$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$",null,"$","$","$",null,"ft","ft","acres","cu yd","acres",null,"BCY/hr","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(BH30),BH30=0,NOT(ISNUMBER(BJ119))),\"\",IF(Metric,ROUND(CY_2_M3*BJ119,0),BJ119))","v":""},{"$f":"IF(OR(ISBLANK(B30),C119=\"\",C119=0),\"\",IF(C119=0,\"\",IF(ISBLANK(G55),\"Material Type!\",IF(OR(H55=\"optimize\",ISBLANK(H55)),\"Select Fleet\",IF(RIGHT(H55,5)=\"Truck\",INDIRECT(BC55&\"Truck\")&\"/\"&INDIRECT(BC55&\"Loader\")&\"/\"&INDIRECT(BC55&\"TruckDozer\"),IF(BC55=\"Scraper\",INDIRECT(\"Haul\"&BC55)&\"/\"&INDIRECT(BC55&\"LoadDozer\")&\"/\"&INDIRECT(BC55&\"Dozerdozer\"),INDIRECT(BC55&\"Scraper\")&\"/\"&INDIRECT(BC55&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(C119=0,ISBLANK(B30),ISBLANK(BH30),BH30=0,NOT(ISNUMBER(BJ119))),\"\",IF(ISBLANK(G55),\"Material Type!\",IF(OR(H55=\"optimize\",ISBLANK(H55)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM119,0),BM119))))","v":""},{"$f":"IF(OR(C119=0,ISBLANK(B30),ISBLANK(BH30),BH30=0,NOT(ISNUMBER(BJ119))),\"\",IF(ISBLANK(G55),\"Material Type!\",IF(OR(H55=\"optimize\",ISBLANK(H55)),\"Select Fleet\",IF(RIGHT(BF119,5)=\"Truck\",BZ119,IF(BF119=\"Scraper Dozer\",CO119,IF(BF119=\"Tandem Scraper\",DC119,\"\"))))))","v":""},{"$f":"IF(OR(C119=0,ISBLANK(B30),ISBLANK(BH30),BH30=0,NOT(ISNUMBER(BJ119))),\"\",IF(ISBLANK(G55),\"Material Type!\",IF(OR(H55=\"optimize\",ISBLANK(H55)),\"Select Fleet\",IF(RIGHT(BF119,5)=\"Truck\",CC119,IF(BF119=\"Scraper Dozer\",CQ119,IF(BF119=\"Tandem Scraper\",DE119,\"\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B30),G119=\"\",ISBLANK(G55),ISBLANK(H55),H55=\"optimize\"),0,IF(RIGHT(BF119,5)=\"Truck\",CE119,IF(BF119=\"Scraper Dozer\",CS119,IF(BF119=\"Tandem Scraper\",DG119,0))))","v":0},{"$f":"IF(OR(ISBLANK(B30),G119=\"\",ISBLANK(G55),ISBLANK(H55),H55=\"optimize\"),0,IF(RIGHT(BF119,5)=\"Truck\",CD119,IF(BF119=\"Scraper Dozer\",CR119,IF(BF119=\"Tandem Scraper\",DF119,0))))","v":0},{"$f":"IF(OR(ISBLANK(B30),G119=\"\",ISBLANK(G55),ISBLANK(H55)),0,IF(AND(NOT(ISNUMBER(H119)),NOT(ISNUMBER(I119))),0,IF(C119=0,\"\",SUM(H119:I119))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B30),\"\",IF(C119=0,\"\",MIN(BC119:BE119)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(C119=0,\"\",INDEX($BC$117:$BE$118,1,MATCH(BA119,BC119:BE119,0))))","v":""},{"$f":"IF(ISBLANK(B30),\"\",CF119)","v":""},{"$f":"IF(ISBLANK(B30),\"\",CT119)","v":""},{"$f":"IF(ISBLANK(B30),\"\",DH119)","v":""},{"$f":"IF(C119=0,\"\",IF(OR(ISBLANK(B30),ISBLANK(BH30),BH30=0,NOT(ISNUMBER(BJ119))),\"\",IF(ISBLANK(G55),\"Material Type!\",IF(ISBLANK(H55),\"Select Fleet\",IF(H55=\"optimize\",BB119,H55)))))","v":""},{"$f":"IF(ISBLANK(L30),IF(E30=0,BC30,BZ111),ROUND(BG30*43560/BD30,2))","v":0},{"$f":"IF(ISBLANK(L30),ROUND(BG119*COS(E30/100),0),BC30)","v":0},{"$f":"IF(ISBLANK(L30),ROUND((BG119*BD30)/43560,2),BG30)","v":0},{"$f":"IF(OR(ISBLANK(M30),M30=0),0,ROUND(BG119*BD30*(BH30/12)/27,0))","v":0},{"$f":"IF(ISBLANK(L30),ROUND((BH119*BD30)/43560,2),BG30)","v":0},null,{"$f":"IF(RIGHT(BF119,5)=\"Truck\",CB119,IF(BF119=\"Scraper Dozer\",CP119,IF(BF119=\"Tandem Scraper\",DD119,\"\")))","v":""},{"$f":"ABS(BJ30)","v":0},{"$f":"ROUND($BI30/(INDEX(INDIRECT(BC55 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BC55 & \"TruckLoadedWeight\"),0),MATCH(IF($BN119-INDIRECT(BC55 & \"TruckRollingResistance\")<0,0,$BN119-INDIRECT(BC55 & \"TruckRollingResistance\")),INDIRECT(BC55 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BI30/(INDEX(INDIRECT(BC55 & \"TruckSpeedTable\"),MATCH(G55,HaulMaterials,0),MATCH(IF($BN119-INDIRECT(BC55 & \"TruckRollingResistance\")<0,0,$BN119-INDIRECT(BC55 & \"TruckRollingResistance\")),INDIRECT(BC55 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BI30/VLOOKUP($BN119+INDIRECT(BC55 & \"TruckRollingResistance\"),INDIRECT(BC55 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP($BN119+INDIRECT(BC55 & \"TruckRollingResistance\"),INDIRECT(BC55 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BI30/VLOOKUP($BN119+INDIRECT(BC55 & \"TruckRollingResistance\"),INDIRECT(BC55 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP($BN119+INDIRECT(BC55 & \"TruckRollingResistance\"),INDIRECT(BC55 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF($BJ30>=0,BQ119,BR119)","v":{"$error":"#VALUE!"}},{"$f":"IF($BJ30>=0,BP119,BO119)","v":{"$error":"#VALUE!"}},{"$f":"BS119+BT119","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC55 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC55 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC55&IF(INDIRECT(BC55&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"BU119+BV119+BW119+BX119","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(I55),ROUNDUP((BY119-BX119)/BX119,0),I55)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/BY119)*INDIRECT(BC55 & \"TruckAvgCapacity\"),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BZ119*CA119*HaulOperator*INDIRECT(BC55 & \"TruckJobEfficiency\")*INDIRECT(BC55 & \"TruckAltitudeDeration\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF($BJ119/CB119<1,1,ROUND($BJ119/CB119,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"IF($C119=0,\"\",ROUND(CC119*((BZ119*INDIRECT(BC55&\"TruckEquipRate\"))+INDIRECT(BC55&\"LoaderEquipRate\")+INDIRECT(BC55&\"TruckDozerEquipRate\")),0))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CC119*((BZ119*INDIRECT(BC55&\"TrucklaborRate\"))+INDIRECT(BC55&\"LoaderlaborRate\")+INDIRECT(BC55&\"TruckDozerlaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"IF($C119=0,\"\",CD119+CE119)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BI30/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BN119-HaulScraperRollingResistance<0,0,$BN119-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BI30/(INDEX(HaulScraperSpeedTable,MATCH(G55,HaulMaterials,0)+1,MATCH(IF($BN119-HaulScraperRollingResistance<0,0,$BN119-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BI30/VLOOKUP($BN119+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($BN119+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BI30/VLOOKUP($BN119+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP($BN119+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BJ30>=0,CI119,CJ119)","v":0},{"$f":"IF($BJ30>=0,CH119,CG119)","v":{"$error":"#N/A"}},{"$f":"CK119+CL119","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B30),\"\",IF($C119=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF($C119=0,\"\",IF(ISBLANK(I55),IF(TRUNC(CM119/CN119,0)<1,1,ROUND(CM119/CN119,0)+1),I55)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF($C119=0,\"\",ROUND((60/(CM119+CN119)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*HaulOperator)*CO119,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF($BJ119=0,\"\",IF($BJ119/CP119<1,1,ROUND($BJ119/CP119,HoursRounding))))","v":""},{"$f":"IF($C119=0,\"\",ROUND(CQ119*((CO119*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0))","v":{"$error":"#VALUE!"}},{"$f":"IF($C119=0,\"\",ROUND(CQ119*((CO119*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0))","v":{"$error":"#VALUE!"}},{"$f":"IF($C119=0,\"\",CR119+CS119)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BI30/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BN119-TandemScraperRollingResistance<0,0,$BN119-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BI30/(INDEX(TandemScraperSpeedTable,MATCH(G55,HaulMaterials,0)+1,MATCH(IF($BN119-TandemScraperRollingResistance<0,0,$BN119-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BI30/VLOOKUP($BN119+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP($BN119+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BI30/VLOOKUP($BN119+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP($BN119+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BJ30>=0,CW119,CX119)","v":0},{"$f":"IF($BJ30>=0,CV119,CU119)","v":{"$error":"#N/A"}},{"$f":"CY119+CZ119","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(H55),\"\",IF($C119=0,\"\",TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(I55),IF(TRUNC(DA119/DB119,0)<2,2,TRUNC(DA119/DB119,0)+IF(MOD(TRUNC(DA119/DB119,0),2),1,0)),I55)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B30),\"\",IF($C119=0,\"\",ROUND((60/(DA119+DB119)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*DC119,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF($BJ119=0,\"\",IF($BJ119/DD119<1,1,ROUND($BJ119/DD119,HoursRounding))))","v":""},{"$f":"IF($C119=0,\"\",ROUND(DE119*((DC119*TScraperEquipRate)+TScraperDozerEquipRate),0))","v":{"$error":"#VALUE!"}},{"$f":"IF($C119=0,\"\",ROUND(DE119*((DC119*TScraperLaborRate)+TScraperDozerLaborRate),0))","v":{"$error":"#VALUE!"}},{"$f":"IF($C119=0,\"\",DF119+DG119)","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C119:C120)=0,\"\",SUM(C119:C120))","v":""},null,null,null,{"$f":"IF(SUM(G119:G120)=0,\"\",SUM(G119:G120))","v":""},{"$f":"IF(SUM(H119:H120)=0,0,SUM(H119:H120))","v":0},{"$f":"IF(SUM(I119:I120)=0,0,SUM(I119:I120))","v":0},{"$f":"IF(SUM(J119:J120)=0,0,SUM(J119:J120))","v":0}]
[]
["Roads - Scarifying/Revegetation Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Acres","Ripping Parameters",null,null,"Grader",null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,"Medium Dozer",null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Total Surface Area","Final Slope Length","Ripping/ Scarifying Fleet","Ripping Hours","Ripping\nLabor\nCosts","Ripping \nEquipment \nCost","Total\nRipping\nCosts","Revegetation\nLabor\nCost","Revegetation\nEquipment\nCost","Revgetation\nMaterial\nCost","Total\nRevegetation\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Acres","Final Slope Area","Final Slope Length/\nRoad Width","Road Length","Slope Area No. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor \nCost","Total Cost","No. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ac","ft","ft",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},{"$f":"IF(OR(AND(ISBLANK(H30),ISBLANK(I30)),ISBLANK(B30)),\"\",IF(OR(ISBLANK(L30),L30=0),IF(Metric,ROUND(Ac2Ha*BB127,2),BB127),L30))","v":""},{"$f":"IF(OR(ISBLANK(B30),BB127=0),\"\",IF(Metric,ROUND(Ft2M*BD127,0),BD127))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(ISBLANK(N55),\"\",IF(ISBLANK(N55),\"Select Fleet\",IF(RIGHT(N55,5)=\"Dozer\",INDIRECT(\"Rip\"&BD55&\"Dozer\"),RipGrader))))","v":""},{"$f":"IF(OR(ISBLANK(B30),BB127=0),\"\",IF(OR(ISBLANK(M55),M55=\"No\"),\"\",IF(ISBLANK(N55),\"Select Fleet\",IF(N55=\"Grader\",BI127,IF(N55=\"Small Dozer\",BP127,IF(N55=\"Med Dozer\",BW127,CD127))))))","v":""},{"$f":"IF(OR(ISBLANK(B30),C127=0,ISBLANK(M55),M55=\"No\"),0,IF(ISBLANK(N55),\"Select Fleet\",IF(N55=\"Small Dozer\",BR127,IF(N55=\"Med Dozer\",BY127,IF(N55=\"Large Dozer\",CF127,IF(ISBLANK(N55),0,BK127))))))","v":0},{"$f":"IF(OR(ISBLANK(B30),C127=0,AND(OR(ISBLANK(M55),M55=\"No\"))),0,IF(ISBLANK(N55),\"Select Fleet\",IF(ISNUMBER(F127),IF(N55=\"Small Dozer\",BQ127,IF(N55=\"Med Dozer\",BX127,IF(N55=\"Large Dozer\",CE127,BJ127))),0)))","v":0},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(M55),M55=\"No\"),0,IF(ISBLANK(N55),\"Select Fleet\",IF(OR(ISNUMBER(H127),ISNUMBER(G127)),H127+G127,0)))","v":0},{"$f":"IF(OR(ISBLANK(B30),J55=\"None\",ISBLANK(J55),C127=0),0,IF(OR(J55=\"None\",ISBLANK(J55)),0,CJ127))","v":0},{"$f":"IF(OR(ISBLANK(B30),J55=\"None\",ISBLANK(J55),C127=0),0,IF(OR(J55=\"None\",ISBLANK(J55)),0,CI127))","v":0},{"$f":"IF(OR(ISBLANK(B30),CN127=0),0,CN127)","v":0},{"$f":"IF(AND(J127=\"\",K127=\"\",L127=\"\"),\"\",SUM(J127:L127))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(L30),BC127,L30)","v":0.1},{"$f":"IF(BI119<0.1,0.1,BI119)","v":0.1},{"$f":"ROUND(BG119,0)","v":0},{"$f":"BD30","v":0},{"$f":"ROUND(BD127/INDEX(GraderSpecifications,4,MATCH(RipGrader,Graders,0)),0)","v":0},{"$f":"BF127*BE127","v":0},{"$f":"IF(ISBLANK(B30),\"\",IF(OR(M55=\"\",M55=\"No\"),0,ROUND((BG127/INDEX(GraderSpecifications,15,MATCH(RipGrader,Graders,0)))+(BF127*INDEX(GraderSpecifications,16,MATCH(RipGrader,Graders,0))/MinPerHr),HoursRounding)))","v":""},{"$f":"IF(BH127<1,1,ROUND(BH127,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B30),\"\",IF(M55=\"No\",\"\",ROUND(BI127*GraderRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(M55=\"No\",\"\",ROUND(BI127*GraderRipLaborRate,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(M55=\"No\",\"\",BJ127+BK127))","v":""},{"$f":"ROUND(BD127/INDEX(DozerSpecifications,5,MATCH(RipSmallDozer,Dozers,0)),0)","v":0},{"$f":"BM127*BE127","v":0},{"$f":"IF(OR(M55=\"\",M55=\"No\"),0,ROUND((BN127/INDEX(DozerSpecifications,9,MATCH(RipSmallDozer,Dozers,0)))+(BM127*INDEX(DozerSpecifications,7,MATCH(RipSmallDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"IF(BO127<1,1,ROUND(BO127,HoursRounding))","v":1},{"$f":"IF(ISBLANK(B30),\"\",IF(M55=\"No\",\"\",ROUND(BP127*SmallDozerRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(M55=\"No\",\"\",ROUND(BP127*SmallDozerRipLaborRate,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(M55=\"No\",\"\",BQ127+BR127))","v":""},{"$f":"ROUND(BD127/INDEX(DozerSpecifications,5,MATCH(RipMedDozer,Dozers,0)),0)","v":0},{"$f":"BT127*BE127","v":0},{"$f":"IF(OR(M55=\"\",M55=\"No\"),0,ROUND((BU127/INDEX(DozerSpecifications,9,MATCH(RipMedDozer,Dozers,0)))+(BT127*INDEX(DozerSpecifications,7,MATCH(RipMedDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"IF(BV127<1,1,ROUND(BV127,HoursRounding))","v":1},{"$f":"IF(ISBLANK(B30),\"\",IF(G55=\"No\",\"\",ROUND(BW127*MedDozerRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(G55=\"No\",\"\",ROUND(BW127*MedDozerRipLaborRate,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(G55=\"No\",\"\",BX127+BY127))","v":""},{"$f":"ROUND(BD127/INDEX(DozerSpecifications,2,MATCH(RipLargeDozer,Dozers,0)),0)","v":0},{"$f":"CA127*BE127","v":0},{"$f":"IF(OR(M55=\"\",M55=\"No\"),0,ROUND((CB127/INDEX(DozerSpecifications,9,MATCH(RipLargeDozer,Dozers,0)))+(CA127*INDEX(DozerSpecifications,7,MATCH(RipLargeDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"IF(CC127<1,1,ROUND(CC127,HoursRounding))","v":1},{"$f":"IF(ISBLANK(B30),\"\",IF(M55=\"No\",\"\",ROUND(CD127*LargeDozerRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(M55=\"No\",\"\",ROUND(CD127*LargeDozerRipLaborRate,0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(M55=\"No\",\"\",CE127+CF127))","v":""},null,{"$f":"IF(OR(J55=\"None\",ISBLANK(J55)),0,IF(BB127<1,SeedEquipRoadsFlat,ROUND(SeedEquipRoadsFlat*BB127,0)))","v":0},{"$f":"IF(OR(J55=\"None\",ISBLANK(J55)),0,IF(BB127<1,SeedLaborRoadsFlat,ROUND(SeedLaborRoadsFlat*BB127,0)))","v":0},{"$f":"IF(OR(ISBLANK(B30),J55=\"None\",ISBLANK(J55)),0,ROUND(INDEX(SeedMixArray,MATCH(J55,SeedMixes,0),4)*C127,0))","v":0},{"$f":"IF(OR(OR(K55=\"None\",ISBLANK(K55))),0,ROUND(INDEX(MulchArray,MATCH(K55,Mulches,0),4)*C127,0))","v":0},{"$f":"IF(OR(L55=\"None\",ISBLANK(L55)),0,ROUND(INDEX(FertilizerArray,MATCH(L55,Fertilizers,0),4)*C127,0))","v":0},{"$f":"SUM(CK127:CM127)","v":0},{"$f":"IF(OR(J55=\"None\",ISBLANK(J55)),0,ROUND(CI127+CJ127+CN127,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C127:C128)=0,\"\",SUM(C127:C128))","v":""},null,null,{"$f":"IF(SUM(F127:F128)=0,\"\",SUM(F127:F128))","v":""},{"$f":"IF(SUM(G127:G128)=0,0,SUM(G127:G128))","v":0},0,0,0,0,0,0]

{"sheet":"Pits","index":18,"n_rows":87,"n_cols":136,"rows_kept":87,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Pits - Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,"Safety Berm Construction Cost",{"$f":"IF(H79=\"\",0,H79)","v":0},{"$f":"IF(I79=\"\",0,I79)","v":0},"N/A",{"$f":"SUM(C11:E11)","v":0}]
[null,"Safety Berm Revegetation Cost",{"$f":"IF(D87=\"\",0,D87)","v":0},{"$f":"IF(E87=\"\",0,E87)","v":0},{"$f":"IF(F87=\"\",0,F87)","v":0},{"$f":"SUM(C12:E12)","v":0}]
[null,"TOTALS",{"$f":"SUM(C11:C12)","v":0},{"$f":"SUM(D11:D12)","v":0},{"$f":"SUM(E11:E12)","v":0},{"$f":"SUM(F11:F12)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Pits - User Input"]
["Facility Description",null,null,null,"Pit Berms",null,null,null,null,"Berm Construction",null,"Excavate or Doze","Hauling (if selected method)",null,null,null,"Revegetation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pit Berms"]
[null,"Description\n(required)","ID Code","Type","Berm\n(or Highwall)\nLength","Berm\nHeight","Berm\nBase\nWidth","Berm\nSideslope\nAngle","Volume\n(if calculated \nelsewhere)","Construction\nMethod","Berm Material Type","Berm Construction Equipment Fleet","Berm\nHauling\nFleet","Distance\nto\nBorrow\nSource","Slope\nto\nBorrow\nSource","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berm\n(or Highwall)\nLength","Berm\nHeight","Berm\nBase\nWidth","Volume\nUser overrid","Distance to Stockpile","Slope to \nStockpile","Dozer/Excavate Fleet","Cover Truck Fleet"]
[-1,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"_H:1V",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"(select)","(select)","(select)","(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(user override)","(select)","(select)","(select)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","cy","ft","% grade"]
[{"$f":"ROW(A27) - ROW($A$26)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(IF(BE27-(2*BD27*H27)<0,\"  <<< Berm Dimension Error - Berm Height too high for base and/or Side Slope Angle\",\"\"),IF(ABS(O27)>20,\" / See Note 2.\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*E27,0),E27)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F27,0),F27)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*G27,0),G27)","v":0},{"$f":"IF(Metric,ROUND(M3_2_CY*I27,0),I27)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N27,0),N27)","v":0},{"$f":"O27","v":0},{"$f":"IF(L27=\"Medium\",\"Med\",L27)","v":0},{"$f":"LEFT(M27,SEARCH(\" \",M27)-1)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"  3. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[]
[]
[]
[]
["Pits - Calculations"]
[]
[]
[]
[]
[null,"Safety Berm Volume Calculation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Dozer productivity assumes push distance of:"]
[null,100,"feet"]
[]
[]
[null,"Dozer:"]
[null,"   Length x (Berm Base Width + Dozer Push Distance) - accounts for disturbance created in borrow area"]
[]
[null,"Excavator:"]
[null,"   Length x (Berm Base Width + (2 x Excavator Track Width) - accounts for disturbance created in borrow area"]
[]
[null,"Haul & Place:"]
[null,"   Length x Berm Base Width - if necessary use Yards sheet to account for disturbance created in borrow area"]
[]
[]
[null,"Revegetation Calculations"]
[]
[null,"Minimum 1 acre revegetation crew time per area"]
[]
[]
["Pits - Safety Berm Construction Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety Berms",null,null,null,null,null,null,null,"Dozer"]
[" ",null,"Safety Berm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excavator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Safety \nBerm \nVolume","Selected\nFleet","Number of Trucks/ Scrapers","Corrected\nFleet\nProductivity","Total \nHours","Safety \nBerm \nLabor \nCost","Safety\n Berm \nEquipment \nCost","Total \nSafety \nBerm \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berm \nVolume","Selected\nFleet","Selected fleet\nproductivity","Selected\nFleet\nHours","Selected Fleet\nLabor\nCost","Selected Fleet\nEquip\nCost","Selected Fleet\nTotal\nCost",null,"Selected\nDozer\nFleet","Raw Prod\nuses push\ndistance from diagram","Corrected\nProd","Total \nHours","Labor\nCost","Equipment\nCost","Fleet","Selected\nExcavator\nFleet","Selected\nProductivity","Selected\nFleet\nHrs","Selected Fleet\nLabor","Selected Fleet\nEquip","Excavator Production","Excavator hours","Equipment Cost","Labor Cost","Total Cost",null,"Optimum Cost","Optimum Fleet","Truck","Scraper Dozer","Tandem Scraper",null,"Selected\nHaul Fleet","Selected\nFleet\nProductivity","Selected\nFleet\nHrs","Selected\nFleet\nLabor","Selected\nFleet\nEquip","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,"$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu yd",null,"cy/hr","hr","$","$","$",null,null,"cy/hr","cy/hr","hrs","$","$",null,null,"cy/hr","hr","$","$","cy/hr","hr","$","$","$",null,"$",null,"$","$","$",null,null,"LCY/hr",null,"$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A27","v":0},{"$f":"IF(ISBLANK(B27),\"\",B27)","v":""},{"$f":"IF(OR(ISBLANK(B27),OR(ISBLANK(BD27),BD27=0)),\"\",IF(Metric,ROUND(CY_2_M3*BA77,0),BA77))","v":""},{"$f":"IF(C77=\"\",\"\",IF(ISBLANK(J27),\"Select Method\",IF(AND(OR(J27=\"Dozer\",J27=\"Excavate\"),ISBLANK(L27)),\"Select Fleet\",IF(AND(J27=\"Haul & Place\",OR(ISBLANK(M27),M27=\"optimize\")),\"Select Fleet\",IF(J27=\"Haul & Place\",IF(RIGHT(M27,5)=\"Truck\",INDIRECT(BJ27&\"Truck\")&\"/\"&INDIRECT(BJ27&\"Loader\")&\"/\"&INDIRECT(BJ27&\"TruckDozer\"),IF(BJ27=\"Scraper\",INDIRECT(\"Haul\"&BJ27)&\"/\"&INDIRECT(BJ27&\"LoadDozer\")&\"/\"&INDIRECT(BJ27&\"Dozerdozer\"),INDIRECT(BJ27&\"Scraper\")&\"/\"&INDIRECT(BJ27&\"ScraperDozer\"))))))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(ISBLANK(J27),\"Select Method\",IF(ISBLANK(K27),\"Material Type!\",IF(OR(J27=\"Dozer\",J27=\"Excavate\"),\"\",IF(AND(J27=\"Haul & Place\",ISBLANK(J27)),\"Select Fleet\",IF(AND(J27=\"Haul & Place\",ISBLANK(M27),M27=\"optimize\"),\"Select Fleet\",IF(RIGHT(M27,5)=\"Truck\",CX77,IF(M27=\"Scraper Dozer\",DM77,IF(M27=\"Tandem Scraper\",EA77,\"\")))))))))","v":""},{"$f":"IF(OR(ISBLANK(B27),C77=\"\",C77=0),\"\",IF(ISBLANK(K27),\"Material Type!\",IF(AND(ISBLANK(L27),ISBLANK(M27),M27=\"optimize\"),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC77,0),BC77))))","v":""},{"$f":"IF(OR(ISBLANK(B27),C77=\"\"),\"\",IF(ISBLANK(K27),\"Material Type!\",IF(AND(ISBLANK(L27),ISBLANK(M27),M27=\"optimize\"),\"Select Fleet\",BD77)))","v":""},{"$f":"IF(OR(ISBLANK(B27),C77=\"\"),0,IF(ISBLANK(K27),\"Material Type!\",IF(AND(ISBLANK(L27),ISBLANK(M27),M27=\"optimize\"),0,BE77)))","v":0},{"$f":"IF(OR(ISBLANK(B27),C77=\"\"),0,IF(AND(ISBLANK(L27),ISBLANK(M27),M27=\"optimize\"),0,IF(ISBLANK(K27),\"Material Type!\",BF77)))","v":0},{"$f":"IF(OR(ISBLANK(B27),C77=\"\"),0,IF(C77=0,0,IF(AND(ISBLANK(L27),ISBLANK(M27)),0,SUM(H77:I77))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(NOT(ISBLANK(I27)),I27=0),0,IF(ISBLANK(I27),ROUND(((IF(BE27-(2*BD27*H27)<0,0,BE27-(2*BD27*H27))+BE27)/2*BD27)*BC27/27,0),BF27))","v":0},{"$f":"IF(J27=\"Dozer\",CONCATENATE(BI27,\" (\",BI77,\")\"),IF(J27=\"Excavate\",CONCATENATE(BI27,\" (\",BP77,\")\"),INDIRECT(BJ27&\"Scraper\")))","v":{"$error":"#VALUE!"}},{"$f":"IF($J27=\"Dozer\",BK77,IF($J27=\"Excavate\",BQ77,IF($J27=\"Haul & Place\",CH77,\"\")))","v":""},{"$f":"IF($J27=\"Dozer\",BL77,IF($J27=\"Excavate\",BR77,IF($J27=\"Haul & Place\",CI77,\"\")))","v":""},{"$f":"IF($J27=\"Dozer\",BM77,IF($J27=\"Excavate\",BS77,IF($J27=\"Haul & Place\",CJ77,\"\")))","v":""},{"$f":"IF($J27=\"Dozer\",BN77,IF($J27=\"Excavate\",BT77,IF($J27=\"Haul & Place\",CK77,\"\")))","v":""},{"$f":"BE77+BF77","v":{"$error":"#VALUE!"}},null,{"$f":"IF(J27=\"Dozer\",INDIRECT(BI27 & \"Dozer\"),\"Not dozer\")","v":"Not dozer"},{"$f":"IF(ISBLANK(B27),\"\",IF(BA77=0,0,ROUND(HLOOKUP(INDIRECT(L27&\"Dozer\"),DozerProductionArray,13,FALSE)*BermPushDistance^HLOOKUP(INDIRECT(L27&\"Dozer\"),DozerProductionArray,14,FALSE),0)))","v":""},{"$f":"IF(ISBLANK(B27),\"\",ROUND(BJ77*Dozer_Operator*Dozer_Job_Efficiency*HLOOKUP(INDIRECT(L27&\"Dozer\"),DozerSpecifications,8,FALSE),0))","v":""},{"$f":"IF(OR(ISBLANK(B27),BA77=\"\"),\"\",IF(ROUND(BA77/BK77,HoursRounding)<1,1,ROUND(BA77/BK77,HoursRounding)))","v":""},{"$f":"IF(ISBLANK(B27),\"\",ROUND(BL77*INDIRECT(BI27 & \"DozerLaborRate\"),0))","v":""},{"$f":"IF(ISBLANK(B27),\"\",ROUND(BL77*INDIRECT(BI27 & \"DozerEquipRate\"),0))","v":""},{"$f":"IF(C77=\"\",\"\",IF(ISBLANK(J27),\"Select Method\",IF(AND(OR(J27=\"Dozer\",J27=\"Excavate\"),ISBLANK(L27)),\"Select Fleet\",IF(AND(J27=\"Haul & Place\",ISBLANK(M27)),\"Select Fleet\",BB77))))","v":""},{"$f":"IF(J27=\"Excavate\",INDIRECT(BI27 & \"Excavator\"),\"\")","v":""},{"$f":"IF(J27=\"Excavate\",BU77,\"\")","v":""},{"$f":"IF(J27=\"Excavate\",BV77,\"\")","v":""},{"$f":"IF(J27=\"Excavate\",BX77,\"\")","v":""},{"$f":"IF(J27=\"Excavate\",BW77,\"\")","v":""},{"$f":"INDEX(ExcavatorSpecficationsArray,16,MATCH(INDIRECT(BI27 & \"Excavator\"),ExcavatorList,0))","v":{"$error":"#REF!"}},{"$f":"IF(BA77/BU77<1,1,ROUND(BA77/BU77,HoursRounding))","v":{"$error":"#REF!"}},{"$f":"ROUND(BV77*INDIRECT(BI27 & \"ExcavatorEquipRate\"),0)","v":{"$error":"#REF!"}},{"$f":"ROUND(BV77*INDIRECT(BI27 & \"ExcavatorLaborRate\"),0)","v":{"$error":"#REF!"}},{"$f":"BX77+BW77","v":{"$error":"#REF!"}},null,{"$f":"IF(ISBLANK(B27),\"\",IF(BA77=0,\"\",MIN(CC77:CE77)))","v":""},{"$f":"IF(ISBLANK(B27),\"\",IF(BA77=0,\"\",INDEX($CC$75:$CE$75,1,MATCH(CA77,CC77:CE77,0))))","v":""},{"$f":"IF(ISBLANK(B27),\"\",DD77)","v":""},{"$f":"IF(ISBLANK(B27),\"\",DR77)","v":""},{"$f":"IF(ISBLANK(B27),\"\",EF77)","v":""},null,{"$f":"IF(J27=\"Haul & Place\",IF(M27=\"\",\"Select Fleet\",IF(M27=\"optimize\",CB77,M27)),\"not haul\")","v":"not haul"},{"$f":"IF(RIGHT(CG77,5)=\"Truck\",CZ77,IF(CG77=\"Scraper Dozer\",DN77,IF(CG77=\"Tandem Scraper\",EB77,\"\")))","v":""},{"$f":"IF(RIGHT(CG77,5)=\"Truck\",DA77,IF(CG77=\"Scraper Dozer\",DO77,IF(CG77=\"Tandem Scraper\",EC77,\"\")))","v":""},{"$f":"IF(RIGHT(CG77,5)=\"Truck\",DC77,IF(CG77=\"Scraper Dozer\",DQ77,IF(CG77=\"Tandem Scraper\",EE77,\"\")))","v":""},{"$f":"IF(RIGHT(CG77,5)=\"Truck\",DB77,IF(CG77=\"Scraper Dozer\",DP77,IF(CG77=\"Tandem Scraper\",ED77,\"\")))","v":""},{"$f":"ABS(BH27)","v":0},{"$f":"ROUND(BG27/(INDEX(INDIRECT(BJ27 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ27 & \"TruckLoadedWeight\"),0),MATCH(IF(CL77-INDIRECT(BJ27 & \"TruckRollingResistance\")<0,0,CL77-INDIRECT(BJ27 & \"TruckRollingResistance\")),INDIRECT(BJ27 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BG27/(INDEX(INDIRECT(BJ27 & \"TruckSpeedTable\"),MATCH(K27,HaulMaterials,0),MATCH(IF(CL77-INDIRECT(BJ27 & \"TruckRollingResistance\")<0,0,CL77-INDIRECT(BJ27 & \"TruckRollingResistance\")),INDIRECT(BJ27 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BG27/VLOOKUP(CL77+INDIRECT(BJ27 & \"TruckRollingResistance\"),INDIRECT(BJ27 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP(CL77+INDIRECT(BJ27 & \"TruckRollingResistance\"),INDIRECT(BJ27 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BG27/VLOOKUP(CL77+INDIRECT(BJ27 & \"TruckRollingResistance\"),INDIRECT(BJ27 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP(CL77+INDIRECT(BJ27 & \"TruckRollingResistance\"),INDIRECT(BJ27 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF(BH27>=0,CO77,CP77)","v":{"$error":"#VALUE!"}},{"$f":"IF(BH27>=0,CN77,CM77)","v":{"$error":"#VALUE!"}},{"$f":"CQ77+CR77","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BJ27 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BJ27 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BJ27&IF(INDIRECT(BJ27&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"CS77+CT77+CU77+CV77","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(P27),ROUNDUP((CW77-CV77)/CV77,0),P27)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/CW77)*INDIRECT(BJ27 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CX77*CY77*HaulOperator*INDIRECT(BJ27 & \"TruckJobEfficiency\")*INDIRECT(BJ27 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BA77/CZ77,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DA77<1,1,(DA77))*((CX77*INDIRECT(BJ27&\"TruckEquipRate\"))+INDIRECT(BJ27&\"LoaderEquipRate\")+INDIRECT(BJ27&\"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DA77<1,1,(DA77))*((CX77*INDIRECT(BJ27 & \"TruckLaborRate\"))+INDIRECT(BJ27 & \"LoaderLaborRate\")+INDIRECT(BJ27 & \"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"DB77+DC77","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BG27/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CL77-HaulScraperRollingResistance<0,0,CL77-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BG27/(INDEX(HaulScraperSpeedTable,MATCH(K27,HaulMaterials,0)+1,MATCH(IF(CL77-HaulScraperRollingResistance<0,0,CL77-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BG27/VLOOKUP(CL77+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP(CL77+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BG27/VLOOKUP(CL77+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP(CL77+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BH27>=0,DG77,DH77)","v":0},{"$f":"IF(BH27>=0,DF77,DE77)","v":{"$error":"#N/A"}},{"$f":"DI77+DJ77","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B27),\"\",IF($C77=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(B27),\"\",IF($C77=0,\"\",IF(ISBLANK(P27),IF(TRUNC(DK77/DL77,0)<1,2,ROUND(DK77/DL77,0)),P27)))","v":""},{"$f":"IF(ISBLANK(B27),\"\",IF($C77=0,\"\",ROUND((60/(DK77+DL77)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*DM77,CubesRounding)))","v":""},{"$f":"ROUND(BA77/DN77,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DO77<1,1,DO77)*((DM77*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DO77<1,1,DO77)*((DM77*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DP77+DQ77","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BG27/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CL77-TandemScraperRollingResistance<0,0,CL77-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BG27/(INDEX(TandemScraperSpeedTable,MATCH(K27,HaulMaterials,0)+1,MATCH(IF(CL77-TandemScraperRollingResistance<0,0,CL77-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BG27/VLOOKUP(CL77+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(CL77+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BG27/VLOOKUP(CL77+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP(CL77+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BH27>=0,DU77,DV77)","v":0},{"$f":"IF(BH27>=0,DT77,DS77)","v":{"$error":"#N/A"}},{"$f":"DW77+DX77","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B27),\"\",IF($C77=0,\"\",TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(P27),IF(TRUNC(DY77/DZ77,0)<2,2,TRUNC(DY77/DZ77,0)+IF(MOD(TRUNC(DY77/DZ77,0),2),1,0)),P27)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B27),\"\",IF($C77=0,\"\",ROUND((60/(DY77+DZ77)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*EA77,CubesRounding)))","v":""},{"$f":"ROUND(BA77/EB77,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EC77<1,1,EC77)*((EA77*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EC77<1,1,EC77)*((EA77*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ED77+EE77","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C77:C78)=0,\"\",SUM(C77:C78))","v":""},null,null,null,{"$f":"IF(SUM(G77:G78)=0,\"\",SUM(G77:G78))","v":""},{"$f":"IF(SUM(H77:H78)=0,0,SUM(H77:H78))","v":0},{"$f":"IF(SUM(I77:I78)=0,0,SUM(I77:I78))","v":0},{"$f":"IF(SUM(J77:J78)=0,0,SUM(J77:J78))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,876]
[]
["Pits - Safety Berms - Revegetation Costs"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Flat Area","Revegetation                Labor                Cost","Revegetation         Equipment           Cost","Revgetation Material        Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Area Footprint","Equipment \nCost","Labor \nCost","Seed \nMix","Mulch","Fertilizer","Total \nMaterials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},"$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac"]
[{"$f":"A27","v":0},{"$f":"IF(ISBLANK(B27),\"\",B27)","v":""},{"$f":"IF(ISBLANK(B27),\"\",IF(Metric,ROUND(Ac2Ha*BA85,2),BA85))","v":""},{"$f":"IF(OR(Q27=\"None\",ISBLANK(Q27)),0,BC85)","v":0},{"$f":"IF(OR(Q27=\"None\",ISBLANK(Q27)),0,BB85)","v":0},{"$f":"IF(OR(ISBLANK(B27),BG85=0),0,BG85)","v":0},{"$f":"IF(AND(D85=\"\",E85=\"\",F85=\"\"),\"\",SUM(D85:F85))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BC27*(BE27+(IF(J27=\"Dozer\",BermPushDistance,IF(J27=\"Excavate\",2*INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$74,ExcavatorList,0)),0))))/43560,2)","v":0},{"$f":"IF(OR(Q27=\"None\",ISBLANK(Q27)),0,IF(BA85<1,SeedEquipPitsFlat,ROUND(SeedEquipPitsFlat*BA85,0)))","v":0},{"$f":"IF(OR(Q27=\"None\",ISBLANK(Q27)),0,IF(BA85<1,SeedLaborPitsFlat,ROUND(SeedLaborPitsFlat*BA85,0)))","v":0},{"$f":"IF(OR(Q27=\"None\",ISBLANK(Q27)),0,ROUND(INDEX(SeedMixArray,MATCH(Q27,SeedMixes,0),4)*C85,0))","v":0},{"$f":"IF(OR(OR(R27=\"None\",ISBLANK(R27)),OR(R27=\"None\",ISBLANK(R27))),0,ROUND(INDEX(MulchArray,MATCH(R27,Mulches,0),4)*C85,0))","v":0},{"$f":"IF(OR(OR(S27=\"None\",ISBLANK(S27)),OR(S27=\"None\",ISBLANK(S27))),0,ROUND(INDEX(FertilizerArray,MATCH(S27,Fertilizers,0),4)*C85,0))","v":0},{"$f":"SUM(BD85:BF85)","v":0},{"$f":"IF(OR(Q27=\"None\",ISBLANK(Q27)),0,ROUND(BB85+BC85+BG85,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C85:C86)=0,\"\",SUM(C85:C86))","v":""},{"$f":"IF(SUM(D85:D86)=0,0,SUM(D85:D86))","v":0},{"$f":"IF(SUM(E85:E86)=0,0,SUM(E85:E86))","v":0},{"$f":"IF(SUM(F85:F86)=0,0,SUM(F85:F86))","v":0},{"$f":"IF(SUM(G85:G86)=0,0,SUM(G85:G86))","v":0}]

{"sheet":"Quarries & Borrow Pits","index":19,"n_rows":185,"n_cols":178,"rows_kept":185,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Waste Rock Dumps - Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,"Grading Costs",{"$f":"M150","v":0},{"$f":"N150","v":0},"N/A",{"$f":"SUM(C11:E11)","v":0}]
[null,"Cover Placement Cost",{"$f":"H158","v":0},{"$f":"I158","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Topsoil Placement Cost",{"$f":"P158","v":0},{"$f":"Q158","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"K166","v":""},{"$f":"L166","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Safety Berm Construction Cost ",{"$f":"H177","v":0},{"$f":"I177","v":0},"N/A",{"$f":"SUM(C15:E15)","v":0}]
[null,"Subtotal Earthwork",{"$f":"SUM(C11:C15)","v":0},{"$f":"SUM(D11:D15)","v":0},0,{"$f":"SUM(F11:F15)","v":0}]
[null,"Revegetation Cost",{"$f":"N166","v":0},{"$f":"O166","v":0},{"$f":"P166","v":0},{"$f":"SUM(C17:E17)","v":0}]
[null,"Safety Berm Revegetation Cost",{"$f":"IF(D185=\"\",0,D185)","v":0},{"$f":"IF(E185=\"\",0,E185)","v":0},{"$f":"IF(F185=\"\",0,F185)","v":0},{"$f":"SUM(C18:E18)","v":0}]
[null,null,{"$f":"SUM(C17:C18)","v":0},{"$f":"SUM(D17:D18)","v":0},0,0]
[null,"TOTALS",{"$f":"C16+C19","v":0},{"$f":"D16+D19","v":0},0,0]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
["Quarries & Borrow Pits - User Input",null,null,null,null,"You must fill in ALL green cells in this section for each dump, lift or dump category",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarries - User Input Converted to English Units"]
["Facility Description",null,null,null,"Physical - MANDATORY",null,null,null,null,null,null,null,null,"Cover",null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 3 (upper layer)",null,null,null,"Growth Media (upper layer)"]
[null,"Description\n(required)","ID Code","Type","Underlying\nGround \nSlope","Ungraded \nSlope","Final \nSlope","Final Top Slope","Bench or Highwall Height","Mid-Bench Length","Average Flat Area Long Dimension (ripping distance)","Final\n(Regraded)\nFootprint","Regrade Volume (1)\n(if calculated elsewhere)","Cover   Thickness Slopes","Cover   Thickness Flat Areas","Distance \nfrom\nCover \nBorrow","Slope \nfrom \nDump to \nCover Borrow","Slope Growth Media Thickness","Flat Area Growth Media Thickness","Distance from      Growth Media Stockpile","Slope from Dump to  Stockpile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description\n(required)",null,"Lift (dump) Height","Mid-Bench Length","Average Flat Area Long Dimension (ripping distance)","Final\n(Regraded)\nDump\nFootprint","Regrade Volume\n(if calculated elsewhere)","Cover \nThickness Slopes","Cover \nThickness Flat Areas","Distance \nfrom\nCover \nBorrow","Slope \nfrom \nDump to \nCover Borrow","Slope Growth Media Thickness","Flat Area Growth Media Thickness","Distance from      Growth Media Stockpile","Slope from Dump to  Stockpile"]
[-1,null,null,null,"% Grade","_H:1V","_H:1V","% Grade",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","acres","cy","in","in","ft","% grade","in","in","ft","% grade"]
[{"$f":"ROW(A33) - ROW($A$32)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(Q33)>20,ABS(U33)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A33","v":0},0,{"$f":"IF(Metric,ROUND(M2Ft*I33,0),I33)","v":0},0,0,{"$f":"IF(Metric,ROUND(Ha2Ac*L33,3),L33)","v":0},{"$f":"IF(ISBLANK(M33),\"\",IF(Metric,ROUND(M3_2_CY*M33,0),M33))","v":""},{"$f":"IF(Metric,ROUND(mm2in*N33,3),N33)","v":0},0,{"$f":"IF(Metric,ROUND(M2Ft*P33,0),P33)","v":0},{"$f":"Q33","v":0},{"$f":"IF(Metric,ROUND(mm2in*R33,3),R33)","v":0},0,{"$f":"IF(Metric,ROUND(M2Ft*T33,0),T33)","v":0},{"$f":"U33","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[]
[]
[]
[]
[]
["Quarries & Borrow Pits - User Input (cont.)",null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each dump, lift or dump category"]
[null,null,"Grading",null,null,null,"Cover",null,"Growth Media",null,"Revegetation"]
[null,"Description\n(required)","Regrading Material Condition","Regrading \nMaterial\nType","Regrading Equipment Fleet","Slot/Side-by-Side","Cover \nMaterial\nType","Cover\nPlacement\nEquipment\nFleet","Growth \nMedia\nMaterial\nType","Growth \nMedia\nEquipment\nFleet","Seed Mix   Slopes","Seed Mix     Flat Areas","Mulch           Slopes","Mulch            Flat Areas","Fertilizer     Slopes","Fertilizer           Flat Areas","Slope   Scarify/ Rip?","Flat Area Scarify/ Rip?","Scarify/ Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","Cover Truck Fleet","GrowthMed truck fleet","Grading"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E48=\"Medium\",\"Med\",E48)","v":0},{"$f":"LEFT(H48,SEARCH(\" \",H48)-1)","v":{"$error":"#VALUE!"}},{"$f":"LEFT(J48,SEARCH(\" \",J48)-1)","v":{"$error":"#VALUE!"}},{"$f":"LEFT(S48,SEARCH(\" \",S48)-1)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
["Quarries & Borrow Pits - User Input (cont.)"]
["Facility Description",null,"Highwall Berms",null,null,null,null,"Berm Construction",null,"Excavate or Doze","Hauling (if selected method)",null,null,null,"Revegetation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pit Berms"]
[null,"Description\n(required)","Berm\n(or Highwall)\nLength","Berm\nHeight","Berm\nBase\nWidth","Berm\nSideslope\nAngle","Volume\n(if calculated \nelsewhere)","Construction\nMethod","Berm Material Type","Berm Construction Equipment Fleet","Berm\nHauling\nFleet","Distance\nto\nBorrow\nSource","Slope\nto\nBorrow\nSource","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berm\n(or Highwall)\nLength","Berm\nHeight","Berm\nBase\nWidth","Volume\nUser overrid","Distance to Stockpile","Slope to \nStockpile","Dozer/Excavate Fleet","Cover Truck Fleet"]
[-1,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"_H:1V",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"(select)","(select)","(select)","(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(user override)","(select)","(select)","(select)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","cy","ft","% grade"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(IF(BE58-(2*BD58*F58)<0,\"  <<< Berm Dimension Error - Berm Height too high for base and/or Side Slope Angle\",\"\"),IF(ABS(M58)>20,\" / See Note 2.\",\"\"))","v":""},null,{"$f":"CONCATENATE(IF(BE58-(2*BD58*F58)<0,\"  <<< Berm Dimension Error - Berm Height too high for base and/or Side Slope Angle\",\"\"),IF(ABS(M58)>20,\" / See Note 2.\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*C58,0),C58)","v":0},0,0,{"$f":"IF(Metric,ROUND(M3_2_CY*G58,0),G58)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*L58,0),L58)","v":0},{"$f":"M58","v":0},{"$f":"IF(J58=\"Medium\",\"Med\",J58)","v":0},{"$f":"IF(LEFT(K58,SEARCH(\" \",K58)-1)=\"Scraper\",\"Haul\",LEFT(K58,SEARCH(\" \",K58)-1))","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"  3. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[]
[]
[]
[]
["Quarries & Borrow Pits - Calculations"]
[]
[null,"Regrading Volume Calculation",null,null,null,null,null,null,"Final Slope Area and Footprint Area Calculations"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Regrading Push Distance Calculation",null,null,null,null,null,null,"Ripping/Scarifying Calculations"]
[]
[null,"dozing distance:",{"$f":"IF(Metric,\"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 15 m)\",\"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 50 ft)\")","v":"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 50 ft)"},null,null,null,null,null,null,"Minimum 1 hr ripping/scarifying time per dump"]
[]
[null,null,null,null,null,null,null,null,"Slopes:"]
[null,null,null,null,null,null,null,null,null,"Number of passes = Final slope length ÷ Grader width"]
[null,null,null,null,null,null,null,null,null,"Travel distance = Number of passes x  Mid-bench length"]
[null,null,null,null,null,null,null,null,null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[null,null,null,null,null,null,null,null,null,"Minimum 1 hr"]
[]
[null,null,null,null,null,null,null,null,"Flat Areas:"]
[null,null,null,null,null,null,null,null,null,"Flat area width = Final flat area ÷ Average long dimensions"]
[null,null,null,null,null,null,null,null,null,"Number of passes = Flat area width ÷ Grader width"]
[null,null,null,null,null,null,null,null,null,"Travel distance = Number of passes x  Average long dimensions"]
[null,null,null,null,null,null,null,null,null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[]
[]
[null,null,null,null,null,null,null,null,"Revegetation:","Minimum 1 acre revegetation crew time per area"]
[]
[]
[]
[]
[]
[]
[]
[null,"Safety Berm Volume Calculation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Dozer productivity assumes push distance of:"]
[null,100,"feet"]
[]
[]
[null,"Dozer:"]
[null,"   Length x (Berm Base Width + Dozer Push Distance) - accounts for disturbance created in borrow area"]
[]
[null,"Excavator:"]
[null,"   Length x (Berm Base Width + (2 x Excavator Track Width) - accounts for disturbance created in borrow area"]
[]
[null,"Haul & Place:"]
[null,"   Length x Berm Base Width - if necessary use Yards sheet to account for disturbance created in borrow area"]
[]
[]
["Quarries & Borrow Pits - Regrading Costs"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side) x (Altitude Deration)\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side) x (Altitude Deration)"}]
[null,"Description\n(required)","Regrading Volume","Dozing Distance \n(see above)","Regrading Fleet","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Side-by-Side \nor \nSlot Dozing","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lift Height","ungraded slope","regraded slope","original slope","final top slope","aU","a1 (pivot)","a2","c1","c2","B1","B2","Fill Area","Cut Area","b1","half b1","New C1 =","2/3 C1 =","b2","half b2","New C2 =","2/3 C2 =","Total Push","Total Slope length",null,"Dozing Distance \n(see above)","Regrading Volume","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Side-by-Side \nor \nSlot Dozing","Altitude Deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hr","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","_H:1V","_H:1V","% Grade","% Grade","ft","ft","ft","ft","ft","deg","deg","sq ft","sq ft","ft","ft","ft","ft","ft","ft","ft","ft","ft","ft",null,"ft","cy","cy/hr",null,null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},{"$f":"IF(OR(ISBLANK($B33),ISBLANK(E33),ISBLANK(F33),ISBLANK(G33),ISBLANK(H33),ISBLANK(BE33),ISBLANK(BF33)),\"\",IF(E33>1/G33*100,\"Input Error!\",IF(Metric,ROUND(CY_2_M3*CA148,0),CA148)))","v":""},{"$f":"IF(OR(C148=\"\",C148=0,,ISBLANK($B33),ISBLANK(E33),ISBLANK(F33),ISBLANK(G33),ISBLANK(H33),ISBLANK(BE33),ISBLANK(BF33)),\"\",IF(Metric,ROUND(Ft2M*BZ148,0),BZ148))","v":""},{"$f":"IF(OR(ISBLANK($B33),B148=\"\",B148=0),\"\",IF(ISBLANK(E48),\"Select Fleet\",INDIRECT(BA48&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK($B33),C148=\"\",C148=0),\"\",IF(ISBLANK(E48),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB148,0),CB148)))","v":""},{"$f":"IF(OR(ISBLANK($B33),C148=\"\",C148=0),\"\",CC148)","v":""},{"$f":"IF(OR(ISBLANK($B33),C148=\"\",C148=0),\"\",IF(OR(ISBLANK(C48),C48>1.2,C48<0.6),\"Dozing Material!\",CD148))","v":""},{"$f":"IF(OR(ISBLANK($B33),C148=\"\",C148=0),\"\",IF(ISBLANK(D48),\"Material Type!\",CE148))","v":""},{"$f":"IF(OR(ISBLANK($B33),C148=\"\",C148=0),\"\",CF148)","v":""},{"$f":"IF(OR(ISBLANK($B33),C148=\"\",C148=0,NOT(ISNUMBER(J148))),\"\",IF(ISBLANK(E48),\"Select Fleet\",IF(ISERR(CH148),\"\",IF(Metric,ROUND(CY_2_M3*CH148,0),CH148))))","v":""},{"$f":"IF(OR(ISBLANK($B33),C148=\"\",C148=0,NOT(ISNUMBER(J148))),\"\",IF(ISBLANK(E48),\"Select Fleet\",IF(ISERR(CI148),\"\",CI148)))","v":""},{"$f":"IF(OR(ISBLANK($B33),NOT(ISNUMBER(J148))),0,IF(ISBLANK(E48),\"\",IF(ISERR(CJ148),0,CJ148)))","v":0},{"$f":"IF(OR(ISBLANK($B33),NOT(ISNUMBER(J148))),0,IF(ISBLANK(E48),0,IF(ISERR(CK148),0,CK148)))","v":0},{"$f":"IF(OR(ISBLANK($B33),NOT(ISNUMBER(J148))),0,IF(ISBLANK(E48),0,IF(ISERR(CL148),\"\",CL148)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE33","v":0},{"$f":"F33","v":0},{"$f":"G33","v":0},{"$f":"E33","v":0},{"$f":"H33","v":0},{"$f":"UngradedSlopeLen(BA148,BB148)","v":0},{"$f":"IF(AND(BA148=0,BB148=0,BC148=0,BD148=0,BE148=0),\"\",FindPivot(BA148,BB148,BC148,BD148,BE148))","v":""},{"$f":"BF148-BG148","v":{"$error":"#VALUE!"}},{"$f":"1/(SIN((SlopeDeg(BC148)-SlopeGrade(BD148))*PI()/180)/(BG148*SIN((180-SlopeDeg(BB148)+SlopeGrade(BD148))*PI()/180)))","v":{"$error":"#VALUE!"}},{"$f":"1/(SIN((SlopeDeg(BC148)-SlopeGrade(BE148))*PI()/180)/(BH148*SIN((180-SlopeDeg(BB148)+SlopeGrade(BE148))*PI()/180)))","v":{"$error":"#VALUE!"}},{"$f":"SlopeDeg(BB148)-SlopeDeg(BC148)","v":0},{"$f":"BK148","v":0},{"$f":"IF(OR(BB148=BC148,BB148=0,BC148=0),0,IF(ROUND(0.5*BG148*BI148*SIN(BK148*PI()/180),5)<0,0,ROUND(0.5*BG148*BI148*SIN(BK148*PI()/180),0)))","v":0},{"$f":"IF(OR(BB148=BC148,BB148=0,BC148=0),0,IF(ROUND(0.5*BH148*BJ148*SIN(BL148*PI()/180),5)<0,0,ROUND(0.5*BH148*BJ148*SIN(BL148*PI()/180),0)))","v":0},{"$f":"BI148*SIN(BK148*PI()/180)/SIN((180-SlopeDeg(BB148)+SlopeGrade(BD148))*PI()/180)","v":{"$error":"#VALUE!"}},{"$f":"BO148/2","v":{"$error":"#VALUE!"}},{"$f":"SQRT((BG148^2)+(BP148^2)-(2*BP148*BG148*COS((180-SlopeDeg(BB148)+SlopeGrade(BD148))*PI()/180)))","v":{"$error":"#VALUE!"}},{"$f":"2*BQ148/3","v":{"$error":"#VALUE!"}},{"$f":"BJ148*SIN(BL148*PI()/180)/SIN((180-SlopeDeg(BB148)+SlopeGrade(BE148))*PI()/180)","v":{"$error":"#VALUE!"}},{"$f":"BS148/2","v":{"$error":"#VALUE!"}},{"$f":"SQRT((BH148^2)+(BT148^2)-(2*BT148*BH148*COS((180-SlopeDeg(BB148)+SlopeGrade(BE148))*PI()/180)))","v":{"$error":"#VALUE!"}},{"$f":"2*BU148/3","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(BB148=BC148,BB148=0,BC148=0),0,BV148+BR148)","v":0},{"$f":"IF(OR(BE33=0,F33=0,G33=0),0,ROUND(BI148+BJ148,0))","v":0},null,{"$f":"IF(ISBLANK(B33),\"\",IF(ROUND(BW148,0)<50,50,ROUND(BW148,0)))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(M33=\"\",ROUND((BM148*BF33)/27,0),BI33))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(CA148=0,0,IF(E48=\"large\",ROUND(HLOOKUP('Fleets (Crews)'!$A$48,DozerProductionArray,13,FALSE)*BZ148^HLOOKUP('Fleets (Crews)'!$A$48,DozerProductionArray,14,FALSE),0),IF(OR(E48=\"medium\",E48=\"med\"),ROUND(HLOOKUP('Fleets (Crews)'!$A$44,DozerProductionArray,13,FALSE)*BZ148^HLOOKUP('Fleets (Crews)'!$A$44,DozerProductionArray,14,FALSE),0),ROUND(HLOOKUP('Fleets (Crews)'!$A$40,DozerProductionArray,13,FALSE)*BZ148^HLOOKUP('Fleets (Crews)'!$A$40,DozerProductionArray,14,FALSE),0)))))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(AVERAGE(1/F33*100,1/G33*100)>30,1.6,ROUND((0.0214*AVERAGE(1/F33*100,1/G33*100))+0.9786,1)))","v":""},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C48)),\"\",C48)","v":""},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D48)),\"\",VLOOKUP(D48,DozingDensityCorrectionArray,2))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(F48=\"Yes\",Slot_Dozing,1))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(CA148=0,0,HLOOKUP(INDIRECT(E48&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":""},{"$f":"IF(ISBLANK(B33),\"\",ROUND(CB148*CC148*CE148*CD148*Dozer_Job_Efficiency*CF148*CG148*Dozer_Operator,0))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(CA148=0,0,IF(CA148/CH148<1,1,ROUND(CA148/CH148,HoursRounding))))","v":""},{"$f":"IF(ISBLANK(B33),\"\",ROUND(CI148*INDIRECT(BA48 & \"DozerLaborRate\"),0))","v":""},{"$f":"IF(ISBLANK(B33),\"\",ROUND(CI148*INDIRECT(BA48 & \"DozerEquipRate\"),0))","v":""},{"$f":"IF(ISBLANK(B33),\"\",SUM(CJ148:CK148))","v":""}]
[]
[null,null,{"$f":"IF(SUM(C148:C149)=0,\"\",SUM(C148:C149))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L148:L149)=0,\"\",SUM(L148:L149))","v":""},{"$f":"IF(SUM(M148:M149)=0,0,SUM(M148:M149))","v":0},{"$f":"IF(SUM(N148:N149)=0,0,SUM(N148:N149))","v":0},{"$f":"IF(SUM(O148:O149)=0,0,SUM(O148:O149))","v":0}]
[]
["Quarries & Borrow Pits - Cover and Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil"]
[" ",null,"Cover (lower layer)",null,null,null,null,null,null,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet - Cover Layer 3",null,null,null,null,"Cost Summary by Fleet - Growth Media",null,null,null,null,null,null,null,null,"Cover and Growth Medial Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Cover\nVolume","Cover Replacement Fleet","Fleet Productivity","Number of Trucks/ Scrapers","Total Fleet Hours","Cover \nLabor \nCost","Cover \nEquipment \nCost","Total Cover Cost","Growth Media Volume","Growth Media Replacement Fleet","Fleet Productivity","Number of Trucks/ Scrapers","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nGrowth Media \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optimum Cost","Optimum Fleet","Truck","Scraper Dozer","Tandem Scraper","Optimum Cost","Optimum Fleet","Truck","Scraper Dozer","Tandem Scraper","Cover Fleet","Topsoil Fleet","Cover Productivity\nFor Selected Fleet","Growth media Productivity for selected fleet","Final Slope Length","Final Slope Width","Final Lift Height","Final Slope Area","Slope \nCover 3 Volume","Slope \nTopsoil Volume","Final Slope Footprint","Final Flat Area","Flat Area \nCover 3 Volume","Flat Area \nTopsoil Volume",null,"Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost",null,"Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,"$","$","$",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"BCM/hr\",\"BCY/hr\")","v":"BCY/hr"},null,null,"$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$",null,"$","$","$","$",null,"$","$","$",null,null,"LCY/hr","BCY/hr","ft","ft","ft","acres","cu yd","cu yd","acres","acres","cu yd","cu yd",null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$",null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},{"$f":"IF(OR(ISBLANK(B33),AND(ISBLANK(N33),ISBLANK(O33),ISBLANK(P33),ISBLANK(Q33))),\"\",IF(Metric,ROUND(CY_2_M3*(BS156+BW156),0),BS156+BW156))","v":""},{"$f":"IF(OR(ISBLANK(B33),C156=\"\",C156=0),\"\",IF(C156=0,\"\",IF(ISBLANK(G48),\"Cover Material!\",IF(OR(H48=\"optimize\",ISBLANK(H48)),\"Select Fleet\",IF(RIGHT(H48,5)=\"Truck\",INDIRECT(BB48&\"Truck\")&\"/\"&INDIRECT(BB48&\"Loader\")&\"/\"&INDIRECT(BB48&\"TruckDozer\"),IF(BB48=\"Scraper\",INDIRECT(\"Haul\"&BB48)&\"/\"&INDIRECT(BB48&\"LoadDozer\")&\"/\"&INDIRECT(BB48&\"Dozerdozer\"),INDIRECT(BB48&\"Scraper\")&\"/\"&INDIRECT(BB48&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C156=\"\",C156=0),\"\",IF(ISBLANK(B33),\"\",IF(ISBLANK(G48),\"Cover Material!\",IF(OR(H48=\"optimize\",ISBLANK(H48)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM156,0),BM156)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C156=\"\"),\"\",IF(ISBLANK(B33),\"\",IF(ISBLANK(G48),\"Cover Material!\",IF(OR(H48=\"optimize\",ISBLANK(H48)),\"Select Fleet\",IF(RIGHT(BK156,5)=\"Truck\",CL156,IF(BK156=\"Scraper Dozer\",DB156,IF(BK156=\"Tandem Scraper\",DQ156,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C156=\"\"),\"\",IF(ISBLANK(B33),\"\",IF(ISBLANK(G48),\"Cover Material!\",IF(OR(H48=\"optimize\",ISBLANK(H48)),\"Select Fleet\",IF(RIGHT(BK156,5)=\"Truck\",CO156+CP156,IF(BK156=\"Scraper Dozer\",DD156+DE156,IF(BK156=\"Tandem Scraper\",DS156+DT156,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(G48),H48=\"optimize\",ISBLANK(H48)),0,IF(RIGHT(BK156,5)=\"Truck\",CR156,IF(BK156=\"Scraper Dozer\",DG156,IF(BK156=\"Tandem Scraper\",DV156,0))))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(G48),H48=\"optimize\",ISBLANK(H48)),0,IF(RIGHT(BK156,5)=\"Truck\",CQ156,IF(BK156=\"Scraper Dozer\",DF156,IF(BK156=\"Tandem Scraper\",DU156,0))))","v":0},{"$f":"IF(OR(ISBLANK(B33),C156=0,ISBLANK(G48),ISBLANK(H48)),0,SUM(H156:I156))","v":0},{"$f":"IF(OR(ISBLANK(B33),AND(ISBLANK(R33),ISBLANK(S33),ISBLANK(T33),ISBLANK(U33))),\"\",IF(Metric,ROUND(CY_2_M3*(BT156+BX156),0),BT156+BX156))","v":""},{"$f":"IF(OR(ISBLANK(B33),K156=\"\",K156=0),\"\",IF(K156=0,\"\",IF(ISBLANK(I48),\"Material Type!\",IF(OR(J48=\"optimize\",ISBLANK(J48)),\"Select Fleet\",IF(RIGHT(J48,5)=\"Truck\",INDIRECT(BC48&\"Truck\")&\"/\"&INDIRECT(BC48&\"Loader\")&\"/\"&INDIRECT(BC48&\"TruckDozer\"),IF(BC48=\"Scraper\",INDIRECT(\"Haul\"&BC48)&\"/\"&INDIRECT(BC48&\"LoadDozer\")&\"/\"&INDIRECT(BC48&\"Dozerdozer\"),INDIRECT(BC48&\"Scraper\")&\"/\"&INDIRECT(BC48&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(K156=\"\",K156=0),\"\",IF(OR(ISBLANK(B33),AND(ISBLANK(BN33),ISBLANK(BO33))),\"\",IF(ISBLANK(I48),\"Material Type!\",IF(OR(J48=\"optimize\",ISBLANK(J48)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BN156,0),BN156)))))","v":""},{"$f":"IF(OR(K156=\"\",K156=0),\"\",IF(OR(ISBLANK(B33),AND(ISBLANK(BN33),ISBLANK(BO33))),\"\",IF(ISBLANK(I48),\"Material Type!\",IF(OR(J48=\"optimize\",ISBLANK(J48)),\"Select Fleet\",IF(RIGHT(BL156,5)=\"Truck\",EK156,IF(BL156=\"Scraper Dozer\",FA156,IF(BL156=\"Tandem Scraper\",FP156,\"\")))))))","v":""},{"$f":"IF(OR(K156=\"\",K156=0),\"\",IF(OR(ISBLANK(B33),AND(ISBLANK(BN33),ISBLANK(BO33))),\"\",IF(ISBLANK(I48),\"Material Type!\",IF(OR(J48=\"optimize\",ISBLANK(J48)),\"Select Fleet\",IF(RIGHT(BL156,5)=\"Truck\",EN156+EO156,IF(BL156=\"Scraper Dozer\",FC156+FD156,IF(BL156=\"Tandem Scraper\",FR156+FS156,\"\")))))))","v":""},{"$f":"IF(OR(J48=\"optimize\",ISBLANK(B33)),0,IF(RIGHT(BL156,5)=\"Truck\",EQ156,IF(BL156=\"Scraper Dozer\",FF156,IF(BL156=\"Tandem Scraper\",FU156,0))))","v":0},{"$f":"IF(OR(J48=\"optimize\",ISBLANK(B33)),0,IF(RIGHT(BL156,5)=\"Truck\",EP156,IF(BL156=\"Scraper Dozer\",FE156,IF(BL156=\"Tandem Scraper\",FT156,0))))","v":0},{"$f":"IF(ISBLANK(B33),0,IF(K156=0,0,IF(AND(P156=\"\",Q156=\"\"),0,SUM(P156:Q156))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($B33),\"\",IF(C156=0,\"\",MIN(BC156:BE156)))","v":""},{"$f":"IF(ISBLANK($B33),\"\",IF(C156=0,\"\",INDEX($BC$154:$BE$156,1,MATCH(BA156,BC156:BE156,0))))","v":""},{"$f":"IF(ISBLANK(B33),\"\",CS156)","v":""},{"$f":"IF(ISBLANK(B33),\"\",DH156)","v":""},{"$f":"IF(ISBLANK(B33),\"\",DW156)","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(K156=0,\"\",MIN(BH156:BJ156)))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(K156=0,\"\",INDEX($BH$154:$BJ$156,1,MATCH(BF156,BH156:BJ156,0))))","v":""},{"$f":"IF(ISBLANK(B33),\"\",ER156)","v":""},{"$f":"IF(ISBLANK(B33),\"\",FG156)","v":""},{"$f":"IF(ISBLANK(B33),\"\",FV156)","v":""},{"$f":"IF(OR(ISBLANK(B33),C156=\"\"),\"\",IF(C156=0,\"\",IF(ISBLANK(G48),\"Cover Material!\",IF(ISBLANK(H48),\"Select Fleet\",IF(H48=\"optimize\",BB156,H48)))))","v":""},{"$f":"IF(OR(K156=\"\",K156=0),\"\",IF(OR(ISBLANK(B33),AND(ISBLANK(BN33),ISBLANK(BO33))),\"\",IF(ISBLANK(I48),\"Material Type!\",IF(ISBLANK(J48),\"Select Fleet\",IF(J48=\"optimize\",BG156,J48)))))","v":""},{"$f":"IF(RIGHT(BK156,5)=\"Truck\",CN156,IF(BK156=\"Scraper Dozer\",DC156,IF(BK156=\"Tandem Scraper\",DR156,\"\")))","v":""},{"$f":"IF(RIGHT(BL156,5)=\"Truck\",EM156,IF(BL156=\"Scraper Dozer\",FB156,IF(BL156=\"Tandem Scraper\",FQ156,\"\")))","v":""},{"$f":"BX148","v":0},{"$f":"ROUND(IF((BO156^2)-(BQ156^2)<0,0,SQRT((BO156^2)-(BQ156^2))),0)","v":0},{"$f":"BE33","v":0},{"$f":"ROUND(((BO156)*BF33)/43560,2)","v":0},{"$f":"ROUND((BR156*43560*(1/12)*BJ33)/27,2)","v":0},{"$f":"ROUND((BR156*43560*(1/12)*BN33)/27,0)","v":0},{"$f":"(BP156*BF33)/43560","v":0},{"$f":"IF(BH33-BU156<0,0,BH33-BU156)","v":0},{"$f":"ROUND((BV156*43560*(1/12)*BK33)/27,0)","v":0},{"$f":"ROUND((BV156*43560*(1/12)*BO33)/27,0)","v":0},null,{"$f":"ABS(BM33)","v":0},{"$f":"ROUND(BL33/(INDEX(INDIRECT(BB48 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BB48 & \"TruckLoadedWeight\"),0),MATCH(IF(BZ156-INDIRECT(BB48 & \"TruckRollingResistance\")<0,0,BZ156-INDIRECT(BB48 & \"TruckRollingResistance\")),INDIRECT(BB48 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BL33/(INDEX(INDIRECT(BB48 & \"TruckSpeedTable\"),MATCH(G48,HaulMaterials,0),MATCH(IF(BZ156-INDIRECT(BB48 & \"TruckRollingResistance\")<0,0,BZ156-INDIRECT(BB48 & \"TruckRollingResistance\")),INDIRECT(BB48 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BL33/VLOOKUP(BZ156+INDIRECT(BB48 & \"TruckRollingResistance\"),INDIRECT(BB48 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP(BZ156+INDIRECT(BB48 & \"TruckRollingResistance\"),INDIRECT(BB48 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BL33/VLOOKUP(BZ156+INDIRECT(BB48 & \"TruckRollingResistance\"),INDIRECT(BB48 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP(BZ156+INDIRECT(BB48 & \"TruckRollingResistance\"),INDIRECT(BB48 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF(BM33>=0,CC156,CD156)","v":{"$error":"#VALUE!"}},{"$f":"IF(BM33>=0,CB156,CA156)","v":{"$error":"#VALUE!"}},{"$f":"CE156+CF156","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB48 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB48 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB48&IF(INDIRECT(BB48&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"CG156+CH156+CI156+CJ156","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((CK156-CJ156)/CJ156,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/CK156)*INDIRECT(BB48 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CL156*CM156*HaulOperator*INDIRECT(BB48 & \"TruckJobEfficiency\")*INDIRECT(BB48 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BS156/CN156,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BW156/CN156,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(CO156+CP156<1,1,CO156+CP156)*((CL156*INDIRECT(BB48 & \"TruckEquipRate\"))+INDIRECT(BB48 & \"LoaderEquipRate\")+INDIRECT(BB48 & \"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(CO156+CP156<1,1,CO156+CP156)*((CL156*INDIRECT(BB48 & \"TruckLaborRate\"))+INDIRECT(BB48 & \"LoaderLaborRate\")+INDIRECT(BB48 & \"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"CQ156+CR156","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BL33/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BZ156-HaulScraperRollingResistance<0,0,BZ156-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BL33/(INDEX(HaulScraperSpeedTable,MATCH(G48,HaulMaterials,0)+1,MATCH(IF(BZ156-HaulScraperRollingResistance<0,0,BZ156-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BL33/VLOOKUP(BZ156+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP(BZ156+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BL33/VLOOKUP(BZ156+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP(BZ156+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BM33>=0,CV156,CW156)","v":0},{"$f":"IF(BM33>=0,CU156,CT156)","v":{"$error":"#N/A"}},{"$f":"CX156+CY156","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B33),\"\",IF($C156=0,0,HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK($B33),\"\",IF($C156=0,0,IF(TRUNC(CZ156/DA156,0)<1,1,ROUND(CZ156/DA156,0)+1)))","v":""},{"$f":"IF(ISBLANK($B33),\"\",IF($C156=0,0,ROUND((60/(CZ156+DA156)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*HaulOperator)*DB156,CubesRounding)))","v":""},{"$f":"ROUND(BS156/DC156,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BW156/DC156,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DD156+DE156<1,1,DD156+DE156)*((DB156*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DD156+DE156<1,1,DD156+DE156)*((DB156*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DF156+DG156","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BL33/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BZ156-TandemScraperRollingResistance<0,0,BZ156-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BL33/(INDEX(TandemScraperSpeedTable,MATCH(G48,HaulMaterials,0)+1,MATCH(IF(BZ156-TandemScraperRollingResistance<0,0,BZ156-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BL33/VLOOKUP(BZ156+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(BZ156+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BL33/VLOOKUP(BZ156+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP(BZ156+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BM33>=0,DK156,DL156)","v":0},{"$f":"IF(BM33>=0,DJ156,DI156)","v":{"$error":"#N/A"}},{"$f":"DM156+DN156","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B33),\"\",IF($C156=0,0,TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(TRUNC(DO156/DP156,0)<2,2,TRUNC(DO156/DP156,0)+IF(MOD(TRUNC(DO156/DP156,0),2),1,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B33),\"\",IF($C156=0,0,ROUND((60/(DO156+DP156)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*DQ156,CubesRounding)))","v":""},{"$f":"ROUND(BS156/DR156,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BW156/DR156,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DS156+DT156<1,1,DS156+DT156)*((DQ156*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DS156+DT156<1,1,DS156+DT156)*((DQ156*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU156+DV156","v":{"$error":"#VALUE!"}},null,{"$f":"ABS(BQ33)","v":0},{"$f":"ROUND(BP33/(INDEX(INDIRECT(BC48 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BC48 & \"TruckLoadedWeight\"),0),MATCH(IF(DY156-INDIRECT(BC48 & \"TruckRollingResistance\")<0,0,DY156-INDIRECT(BC48 & \"TruckRollingResistance\")),INDIRECT(BC48 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BP33/(INDEX(INDIRECT(BC48 & \"TruckSpeedTable\"),MATCH(I48,HaulMaterials,0),MATCH(IF(DY156-INDIRECT(BC48 & \"TruckRollingResistance\")<0,0,DY156-INDIRECT(BC48 & \"TruckRollingResistance\")),INDIRECT(BC48 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BP33/VLOOKUP(DY156+INDIRECT(BC48 & \"TruckRollingResistance\"),INDIRECT(BC48 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP(DY156+INDIRECT(BC48 & \"TruckRollingResistance\"),INDIRECT(BC48 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BP33/VLOOKUP(DY156+INDIRECT(BC48 & \"TruckRollingResistance\"),INDIRECT(BC48 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP(DY156+INDIRECT(BC48 & \"TruckRollingResistance\"),INDIRECT(BC48 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF(BQ33>=0,EB156,EC156)","v":{"$error":"#VALUE!"}},{"$f":"IF(BQ33>=0,EA156,DZ156)","v":{"$error":"#VALUE!"}},{"$f":"ED156+EE156","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC48 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC48 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC48&IF(INDIRECT(BC48&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"EF156+EG156+EH156+EI156","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((EJ156-EI156)/EI156,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/EJ156)*INDIRECT(BC48 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(EK156*EL156*HaulOperator*INDIRECT(BC48 & \"TruckJobEfficiency\")*INDIRECT(BC48 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BT156/EM156,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BX156/EM156,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EN156+EO156<1,1,EN156+EO156)*((EK156*INDIRECT(BC48 & \"TruckEquipRate\"))+INDIRECT(BC48 & \"LoaderEquipRate\")+INDIRECT(BC48 & \"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EN156+EO156<1,1,EN156+EO156)*((EK156*INDIRECT(BC48 & \"TruckLaborRate\"))+INDIRECT(BC48 & \"LoaderLaborRate\")+INDIRECT(BC48 & \"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(K156=0,\"\",EP156+EQ156)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BP33/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(DY156-HaulScraperRollingResistance<0,0,DY156-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BP33/(INDEX(HaulScraperSpeedTable,MATCH(I48,HaulMaterials,0)+1,MATCH(IF(DY156-HaulScraperRollingResistance<0,0,DY156-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BP33/VLOOKUP(DY156+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP(DY156+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BP33/VLOOKUP(DY156+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP(DY156+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BQ33>=0,EU156,EV156)","v":0},{"$f":"IF(BQ33>=0,ET156,ES156)","v":{"$error":"#N/A"}},{"$f":"EW156+EX156","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B33),\"\",IF(K156=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(K156=0,\"\",IF(TRUNC(EY156/EZ156,0)<1,1,ROUND(EY156/EZ156,0)+1)))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(K156=0,\"\",ROUND((60/(EY156+EZ156)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*HaulOperator)*FA156,CubesRounding)))","v":""},{"$f":"ROUND(BT156/FB156,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BX156/FB156,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(FC156+FD156<1,1,FC156+FD156)*((FA156*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(FC156+FD156<1,1,FC156+FD156)*((FA156*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(K156=0,\"\",FE156+FF156)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BP33/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(DY156-TandemScraperRollingResistance<0,0,DY156-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BP33/(INDEX(TandemScraperSpeedTable,MATCH(I48,HaulMaterials,0)+1,MATCH(IF(DY156-TandemScraperRollingResistance<0,0,DY156-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BP33/VLOOKUP(DY156+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(DY156+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BP33/VLOOKUP(DY156+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP(DY156+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BQ33>=0,FJ156,FK156)","v":0},{"$f":"IF(BP33>=0,FI156,FH156)","v":{"$error":"#N/A"}},{"$f":"FL156+FM156","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B33),\"\",IF(K156=0,\"\",TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(TRUNC(FN156/FO156,0)<2,2,TRUNC(FN156/FO156,0)+IF(MOD(TRUNC(FN156/FO156,0),2),1,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B33),\"\",IF(K156=0,\"\",ROUND((60/(FN156+FO156)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*FP156,CubesRounding)))","v":""},{"$f":"ROUND(BT156/FQ156,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BX156/FQ156,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(FR156+FS156<1,1,FR156+FS156)*((FP156*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(FR156+FS156<1,1,FR156+FS156)*((FP156*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(K156=0,\"\",FT156+FU156)","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C156:C157)=0,\"\",SUM(C156:C157))","v":""},null,null,null,{"$f":"IF(SUM(G156:G157)=0,\"\",SUM(G156:G157))","v":""},{"$f":"IF(SUM(H156:H157)=0,0,SUM(H156:H157))","v":0},{"$f":"IF(SUM(I156:I157)=0,0,SUM(I156:I157))","v":0},{"$f":"IF(SUM(J156:J157)=0,0,SUM(J156:J157))","v":0},{"$f":"IF(SUM(K156:K157)=0,\"\",SUM(K156:K157))","v":""},null,null,null,{"$f":"IF(SUM(O156:O157)=0,\"\",SUM(O156:O157))","v":""},{"$f":"IF(SUM(P156:P157)=0,0,SUM(P156:P157))","v":0},{"$f":"IF(SUM(Q156:Q157)=0,0,SUM(Q156:Q157))","v":0},{"$f":"IF(SUM(R156:R157)=0,0,SUM(R156:R157))","v":0}]
[]
["Quarries & Borrow Pits - Scarifying/Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,null,null,null,null,"Grader Fleet",null,null,null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,null,null,"Medium",null,null,null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,null,null,"Revegetation"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,null,"SLOPE",null,null,null,null,null,null,"FLAT",null,null,null,null,null,null,"TOTAL"]
[null,"Description\n(required)","Slope\nArea","Flat\nArea","Total\nSurface\nArea","Final Slope Length","Flat Area \nLong \nDimension","Ripping/ Scarifying Fleet","Slope Scarifying/\nRipping Hours","Flat Area Scarifying/\nRipping Hours","Scarifying/\nRipping Labor Costs","Scarifying/\nRipping \nEquipment \nCost","Total Scarifying/\nRipping Costs","Revegetation                Labor                Cost","Revegetation         Equipment           Cost","Revgetation Material        Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Area","Final Flat Area","Final slope Length","Average long distance","Flat Area Width",null,null,"Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment","Labor","Seed Mix","Mulch","Fertilizer","Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs","hrs","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ac","ft","ft","ft",null,null,null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(BR156=0,0,IF(Metric,ROUND(Ac2Ha*BA164,2),BA164)))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(BV156=0,\"\",IF(Metric,ROUND(Ac2Ha*BB164,2),BB164)))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(C164=\"Slope Input!\",\"\",IF(Metric,ROUND(C164+IF(D164=\"\",0,D164),2),C164+IF(D164=\"\",0,D164))))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(BC164=0,\"\",IF(E33>1/G33*100,\"Input Error!\",IF(Metric,ROUND(Ft2M*BC164,0),BC164))))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(OR(ISBLANK(R48),R48=\"No\"),\"\",IF(Metric,ROUND(Ft2M*BG33,0),BG33)))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(ISBLANK(S48),\"\",IF(RIGHT(S48,5)=\"Dozer\",INDIRECT(\"Rip\"&BD48&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B33),OR(ISBLANK(Q48),Q48=\"No\")),\"\",IF(ISBLANK(S48),\"Select Fleet\",IF(S48=\"Small Dozer\",BS164,IF(S48=\"Med Dozer\",CB164,IF(S48=\"Large Dozer\",CK164,IF(ISBLANK(S48),\"\",BJ164))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),OR(ISBLANK(R48),R48=\"No\")),\"\",IF(ISBLANK(S48),\"Select Fleet\",IF(S48=\"Small Dozer\",BV164,IF(S48=\"Med Dozer\",CE164,IF(S48=\"Large Dozer\",CN164,IF(ISBLANK(S48),\"\",BM164))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),AND(OR(ISBLANK(Q48),Q48=\"No\"),OR(ISBLANK(R48),R48=\"No\"))),0,IF(OR(K33=0,K33=\"\"),\"Enter Rip Dist!\",IF(S48=\"Small Dozer\",BX164,IF(S48=\"Med Dozer\",CG164,IF(S48=\"Large Dozer\",CP164,IF(ISBLANK(S48),0,BO164))))))","v":0},{"$f":"IF(OR(ISBLANK(B33),AND(OR(ISBLANK(Q48),Q48=\"No\"),OR(ISBLANK(R48),R48=\"No\"))),0,IF(OR(ISNUMBER(I164),ISNUMBER(J164)),IF(OR(K33=0,K33=\"\"),\"Enter Rip Dist!\",IF(S48=\"Small Dozer\",BW164,IF(S48=\"Med Dozer\",CF164,IF(S48=\"Large Dozer\",CO164,IF(ISBLANK(S48),\"\",BN164))))),0))","v":0},{"$f":"IF(ISBLANK(B33),0,IF(OR(ISNUMBER(L164),ISNUMBER(K164)),L164+K164,0))","v":0},{"$f":"IF(AND(OR(K48=\"None\",ISBLANK(K48)),OR(L48=\"None\",ISBLANK(L48))),0,DH164)","v":0},{"$f":"IF(AND(OR(K48=\"None\",ISBLANK(K48)),OR(L48=\"None\",ISBLANK(L48))),0,DG164)","v":0},{"$f":"IF(OR(ISBLANK(B33),DL164=0),0,DL164)","v":0},{"$f":"IF(AND(N164=\"\",O164=\"\",P164=\"\"),\"\",SUM(N164:P164))","v":0},{"$f":"IF(F164=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR156<0.1,0.1,ROUND(BR156,2))","v":0.1},{"$f":"IF(BV156<0.1,0.1,BV156)","v":0.1},{"$f":"BO156","v":0},{"$f":"BG33","v":0},{"$f":"ROUND(BB164*43560/BD164,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"ROUND(BC164/INDEX(GraderSpecifications,4,MATCH(RipGrader,Graders,0)),0)","v":0},{"$f":"BH164*BF33","v":0},{"$f":"IF(ISBLANK(B33),\"\",IF(OR(Q48=\"\",Q48=\"No\"),0,ROUND((BI164/INDEX(GraderSpecifications,15,MATCH(RipGrader,Graders,0)))+(BH164*INDEX(GraderSpecifications,16,MATCH(RipGrader,Graders,0))/MinPerHr),HoursRounding)))","v":""},{"$f":"ROUND(BE164/INDEX(GraderSpecifications,4,MATCH(RipGrader,Graders,0)),0)","v":{"$error":"#DIV/0!"}},{"$f":"BK164*BD164","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISBLANK(B33),\"\",IF(OR(R48=\"\",R48=\"No\"),0,ROUND((BL164/INDEX(GraderSpecifications,15,MATCH(RipGrader,Graders,0)))+(BK164*INDEX(GraderSpecifications,16,MATCH(RipGrader,Graders,0))/MinPerHr),HoursRounding)))","v":""},{"$f":"IF(ISBLANK(B33),\"\",ROUND(IF((BJ164+BM164)<1,1,(BJ164+BM164))*GraderRipEquipRate,0))","v":""},{"$f":"IF(ISBLANK(B33),\"\",ROUND(IF((BJ164+BM164)<1,1,(BJ164+BM164))*GraderRipLaborRate,0))","v":""},{"$f":"IF(ISBLANK(B33),\"\",BN164+BO164)","v":""},{"$f":"ROUND(BC164/INDEX(DozerSpecifications,5,MATCH(RipSmallDozer,Dozers,0)),0)","v":0},{"$f":"BQ164*BF33","v":0},{"$f":"IF(OR(Q48=\"\",Q48=\"No\"),0,ROUND((BR164/INDEX(DozerSpecifications,9,MATCH(RipSmallDozer,Dozers,0)))+(BQ164*INDEX(DozerSpecifications,7,MATCH(RipSmallDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE164/INDEX(DozerSpecifications,5,MATCH(RipSmallDozer,Dozers,0)),0)","v":{"$error":"#DIV/0!"}},{"$f":"BT164*BD164","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(R48=\"\",R48=\"No\"),0,ROUND((BU164/INDEX(DozerSpecifications,9,MATCH(RipSmallDozer,Dozers,0)))+(BT164*INDEX(DozerSpecifications,7,MATCH(RipSmallDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B33),\"\",ROUND(IF((BS164+BV164)<1,1,(BS164+BV164))*SmallDozerRipEquipRate,0))","v":""},{"$f":"IF(ISBLANK(B33),\"\",ROUND(IF((BS164+BV164)<1,1,(BS164+BV164))*SmallDozerRipLaborRate,0))","v":""},{"$f":"BW164+BX164","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BC164/INDEX(DozerSpecifications,5,MATCH(RipMedDozer,Dozers,0)),0)","v":0},{"$f":"BZ164*BF33","v":0},{"$f":"IF(OR(Q48=\"\",Q48=\"No\"),0,ROUND((CA164/INDEX(DozerSpecifications,9,MATCH(RipMedDozer,Dozers,0)))+(BZ164*INDEX(DozerSpecifications,7,MATCH(RipMedDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE164/INDEX(DozerSpecifications,5,MATCH(RipMedDozer,Dozers,0)),0)","v":{"$error":"#DIV/0!"}},{"$f":"CC164*BD164","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(R48=\"\",R48=\"No\"),0,ROUND((CD164/INDEX(DozerSpecifications,9,MATCH(RipMedDozer,Dozers,0)))+(CC164*INDEX(DozerSpecifications,7,MATCH(RipMedDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B33),\"\",ROUND(IF((CB164+CE164)<1,1,(CB164+CE164))*MedDozerRipEquipRate,0))","v":""},{"$f":"IF(ISBLANK(B33),\"\",ROUND(IF((CB164+CE164)<1,1,(CB164+CE164))*MedDozerRipLaborRate,0))","v":""},{"$f":"CF164+CG164","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BC164/INDEX(DozerSpecifications,5,MATCH(RipLargeDozer,Dozers,0)),0)","v":0},{"$f":"CI164*BF33","v":0},{"$f":"IF(OR(Q48=\"\",Q48=\"No\"),0,ROUND((CJ164/INDEX(DozerSpecifications,9,MATCH(RipLargeDozer,Dozers,0)))+(CI164*INDEX(DozerSpecifications,7,MATCH(RipLargeDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE164/INDEX(DozerSpecifications,5,MATCH(RipLargeDozer,Dozers,0)),0)","v":{"$error":"#DIV/0!"}},{"$f":"CL164*BD164","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(R48=\"\",R48=\"No\"),0,ROUND((CM164/INDEX(DozerSpecifications,9,MATCH(RipLargeDozer,Dozers,0)))+(CL164*INDEX(DozerSpecifications,7,MATCH(RipLargeDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B33),\"\",ROUND(IF((CK164+CN164)<1,1,(CK164+CN164))*LargeDozerRipEquipRate,0))","v":""},{"$f":"IF(ISBLANK(B33),\"\",ROUND(IF((CK164+CN164)<1,1,(CK164+CN164))*LargeDozerRipLaborRate,0))","v":""},{"$f":"CO164+CP164","v":{"$error":"#VALUE!"}},null,{"$f":"IF(OR(K48=\"None\",C164=0,ISBLANK(K48)),0,ROUND(SeedEquipQuarrySlope*BA164,0))","v":0},{"$f":"IF(OR(K48=\"None\",C164=0,ISBLANK(K48)),0,ROUND(SeedLaborQuarrySlope*BA164,0))","v":0},{"$f":"IF(OR(K48=\"None\",C164=0,ISBLANK(K48)),0,ROUND(INDEX(SeedMixArray,MATCH(K48,SeedMixes,0),4)*C164,0))","v":0},{"$f":"IF(OR(M48=\"None\",C164=0,ISBLANK(M48)),0,ROUND(INDEX(MulchArray,MATCH(M48,Mulches,0),4)*C164,0))","v":0},{"$f":"IF(OR(O48=\"None\",C164=0,ISBLANK(O48)),0,ROUND(INDEX(FertilizerArray,MATCH(O48,Fertilizers,0),4)*C164,0))","v":0},{"$f":"SUM(CU164:CW164)","v":0},{"$f":"IF(OR(K48=\"None\",ISBLANK(K48)),0,ROUND(CS164+CT164+CX164,0))","v":0},{"$f":"IF(OR(L48=\"None\",D164=\"\",ISBLANK(L48)),0,ROUND(SeedEquipQuarryFlat*BB164,0))","v":0},{"$f":"IF(OR(L48=\"None\",D164=\"\",ISBLANK(L48)),0,ROUND(SeedLaborQuarryFlat*BB164,0))","v":0},{"$f":"IF(OR(L48=\"None\",D164=\"\",ISBLANK(L48)),0,ROUND(INDEX(SeedMixArray,MATCH(L48,SeedMixes,0),4)*D164,0))","v":0},{"$f":"IF(OR(N48=\"None\",D164=\"\",ISBLANK(N48)),0,ROUND(INDEX(MulchArray,MATCH(N48,Mulches,0),4)*D164,0))","v":0},{"$f":"IF(OR(P48=\"None\",D164=\"\",ISBLANK(P48)),0,ROUND(INDEX(FertilizerArray,MATCH(P48,Fertilizers,0),4)*D164,0))","v":0},{"$f":"SUM(DB164:DD164)","v":0},{"$f":"IF(OR(L48=\"None\",ISBLANK(L48)),0,ROUND(CZ164+DA164+DE164,0))","v":0},{"$f":"IF(AND(CS164+CZ164,CS164+CZ164<SeedingEquipmentCost),SeedingEquipmentCost,CS164+CZ164)","v":0},{"$f":"IF(AND(CT164+DA164,CT164+DA164<SeedingLaborCost),SeedingLaborCost,CT164+DA164)","v":0},{"$f":"CU164+DB164","v":0},0,0,0,0]
[]
[null,null,{"$f":"IF(SUM(C164:C165)=0,\"\",SUM(C164:C165))","v":""},{"$f":"IF(SUM(D164:D165)=0,\"\",SUM(D164:D165))","v":""},{"$f":"IF(SUM(E164:E165)=0,\"\",SUM(E164:E165))","v":""},null,null,null,{"$f":"IF(SUM(I164:I165)=0,\"\",SUM(I164:I165))","v":""},{"$f":"IF(SUM(J164:J165)=0,\"\",SUM(J164:J165))","v":""},{"$f":"IF(SUM(K164:K165)=0,\"\",SUM(K164:K165))","v":""},{"$f":"IF(SUM(L164:L165)=0,0,SUM(L164:L165))","v":0},0,0,0,0,0]
[]
[null,"Notes:","1) Minimum total ripping hours = 1 (i.e. If total ripping hrs (slope + flat) < 1, then one hour of fleet time is assumed, regardless of acres shown in in scarifying table.)"]
[null,null,"2) Assumes 50min/hr equipment availability"]
[]
["Quarries & Borrow Pits - Safety Berm Construction Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety Berms",null,null,null,null,null,null,null,"Dozer"]
[" ",null,"Safety Berm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excavator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Safety \nBerm \nVolume","Selected\nFleet","Number of Trucks/ Scrapers","Corrected\nFleet\nProductivity","Total \nHours","Safety \nBerm \nLabor \nCost","Safety\n Berm \nEquipment \nCost","Total \nSafety \nBerm \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berm \nVolume","Selected\nFleet","Selected fleet\nproductivity","Selected\nFleet\nHours","Selected Fleet\nLabor\nCost","Selected Fleet\nEquip\nCost","Selected Fleet\nTotal\nCost",null,"Selected\nDozer\nFleet","Raw Prod\nuses push\ndistance from diagram","Corrected\nProd","Total \nHours","Labor\nCost","Equipment\nCost","Fleet","Selected\nExcavator\nFleet","Selected\nProductivity","Selected\nFleet\nHrs","Selected Fleet\nLabor","Selected Fleet\nEquip","Excavator Production","Excavator hours","Equipment Cost","Labor Cost","Total Cost",null,"Optimum Cost","Optimum Fleet","Truck","Scraper Dozer","Tandem Scraper",null,"Selected\nHaul Fleet","Selected\nFleet\nProductivity","Selected\nFleet\nHrs","Selected\nFleet\nLabor","Selected\nFleet\nEquip","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,"$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu yd",null,"cy/hr","hr","$","$","$",null,null,"cy/hr","cy/hr","hrs","$","$",null,null,"cy/hr","hr","$","$","cy/hr","hr","$","$","$",null,"$",null,"$","$","$",null,null,"LCY/hr",null,"$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},{"$f":"IF(OR(ISBLANK(B33),OR(ISBLANK(BD58),BD58=0)),\"\",IF(Metric,ROUND(CY_2_M3*BA175,0),BA175))","v":""},{"$f":"IF(C175=\"\",\"\",IF(ISBLANK(H58),\"Select Method\",IF(AND(OR(H58=\"Dozer\",H58=\"Excavate\"),ISBLANK(J58)),\"Select Fleet\",IF(AND(H58=\"Haul & Place\",OR(ISBLANK(K58),K58=\"optimize\")),\"Select Fleet\",IF(H58=\"Haul & Place\",IF(RIGHT(K58,5)=\"Truck\",INDIRECT(BJ58&\"Truck\")&\"/\"&INDIRECT(BJ58&\"Loader\"),BB175),BB175)))))","v":""},{"$f":"IF(D175=\"\",\"\",IF(ISBLANK(H58),\"Select Method\",IF(OR(H58=\"Dozer\",H58=\"Excavate\"),\"\",IF(AND(H58=\"Haul & Place\",ISBLANK(K58)),\"Select Fleet\",IF(AND(H58=\"Haul & Place\",ISBLANK(I58)),\"Material Type!\",IF(AND(H58=\"Haul & Place\",ISBLANK(K58),K58=\"optimize\"),\"Select Fleet\",IF(RIGHT(K58,5)=\"Truck\",CX175,IF(K58=\"Scraper Dozer\",DM175,IF(K58=\"Tandem Scraper\",EA175,\"\")))))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C175=\"\",C175=0),\"\",IF(AND(ISBLANK(J58),ISBLANK(K58),K58=\"optimize\"),\"Select Fleet\",IF(AND(H58=\"Haul & Place\",ISBLANK(I58)),\"Material Type!\",IF(Metric,ROUND(CY_2_M3*BC175,0),BC175))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C175=\"\"),\"\",IF(AND(ISBLANK(J58),ISBLANK(K58),K58=\"optimize\"),\"Select Fleet\",IF(AND(H58=\"Haul & Place\",ISBLANK(I58)),\"Material Type!\",BD175)))","v":""},{"$f":"IF(OR(ISBLANK(B33),C175=\"\",G175=\"Material Type!\"),0,IF(AND(ISBLANK(J58),ISBLANK(K58),K58=\"optimize\"),0,BE175))","v":0},{"$f":"IF(OR(ISBLANK(B33),C175=\"\",G175=\"Material Type!\"),0,IF(AND(ISBLANK(J58),ISBLANK(K58),K58=\"optimize\"),0,BF175))","v":0},{"$f":"IF(OR(ISBLANK(B33),C175=\"\"),0,IF(C175=0,0,IF(AND(ISBLANK(J58),ISBLANK(K58)),0,SUM(H175:I175))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(NOT(ISBLANK(G58)),G58=0),0,IF(ISBLANK(G58),ROUND(((IF(BE58-(2*BD58*F58)<0,0,BE58-(2*BD58*F58))+BE58)/2*BD58)*BC58/27,0),BF58))","v":0},{"$f":"IF(H58=\"Dozer\",CONCATENATE(BI58,\" (\",BI175,\")\"),IF(H58=\"Excavate\",CONCATENATE(BI58,\" (\",BP175,\")\"),INDIRECT(BJ58&\"Scraper\")))","v":{"$error":"#VALUE!"}},{"$f":"IF($H58=\"Dozer\",BK175,IF($H58=\"Excavate\",BQ175,IF($H58=\"Haul & Place\",CH175,\"\")))","v":""},{"$f":"IF($H58=\"Dozer\",BL175,IF($H58=\"Excavate\",BR175,IF($H58=\"Haul & Place\",CI175,\"\")))","v":""},{"$f":"IF($H58=\"Dozer\",BM175,IF($H58=\"Excavate\",BS175,IF($H58=\"Haul & Place\",CJ175,\"\")))","v":""},{"$f":"IF($H58=\"Dozer\",BN175,IF($H58=\"Excavate\",BT175,IF($H58=\"Haul & Place\",CK175,\"\")))","v":""},{"$f":"BE175+BF175","v":{"$error":"#VALUE!"}},null,{"$f":"IF(H58=\"Dozer\",INDIRECT(BI58 & \"Dozer\"),\"Not dozer\")","v":"Not dozer"},{"$f":"IF(ISBLANK(B33),\"\",IF(BA175=0,0,ROUND(HLOOKUP(INDIRECT(J58&\"Dozer\"),DozerProductionArray,13,FALSE)*BermPushDistance^HLOOKUP(INDIRECT(J58&\"Dozer\"),DozerProductionArray,14,FALSE),0)))","v":""},{"$f":"IF(ISBLANK(B33),\"\",ROUND(BJ175*Dozer_Operator*Dozer_Job_Efficiency*HLOOKUP(INDIRECT(J58&\"Dozer\"),DozerSpecifications,8,FALSE),0))","v":""},{"$f":"IF(OR(ISBLANK(B33),BA175=\"\"),\"\",IF(ROUND(BA175/BK175,HoursRounding)<1,1,ROUND(BA175/BK175,HoursRounding)))","v":""},{"$f":"IF(ISBLANK(B33),\"\",ROUND(BL175*INDIRECT(BI58 & \"DozerLaborRate\"),0))","v":""},{"$f":"IF(ISBLANK(B33),\"\",ROUND(BL175*INDIRECT(BI58 & \"DozerEquipRate\"),0))","v":""},{"$f":"IF(C175=\"\",\"\",IF(ISBLANK(H58),\"Select Method\",IF(AND(OR(H58=\"Dozer\",H58=\"Excavate\"),ISBLANK(J58)),\"Select Fleet\",IF(AND(H58=\"Haul & Place\",ISBLANK(K58)),\"Select Fleet\",BB175))))","v":""},{"$f":"IF(H58=\"Excavate\",INDIRECT(BI58 & \"Excavator\"),\"\")","v":""},{"$f":"IF(H58=\"Excavate\",BU175,\"\")","v":""},{"$f":"IF(H58=\"Excavate\",BV175,\"\")","v":""},{"$f":"IF(H58=\"Excavate\",BX175,\"\")","v":""},{"$f":"IF(H58=\"Excavate\",BW175,\"\")","v":""},{"$f":"INDEX(ExcavatorSpecficationsArray,16,MATCH(INDIRECT(BI58 & \"Excavator\"),ExcavatorList,0))","v":{"$error":"#REF!"}},{"$f":"IF(BA175/BU175<1,1,ROUND(BA175/BU175,HoursRounding))","v":{"$error":"#REF!"}},{"$f":"ROUND(BV175*INDIRECT(BI58 & \"ExcavatorEquipRate\"),0)","v":{"$error":"#REF!"}},{"$f":"ROUND(BV175*INDIRECT(BI58 & \"ExcavatorLaborRate\"),0)","v":{"$error":"#REF!"}},{"$f":"BX175+BW175","v":{"$error":"#REF!"}},null,{"$f":"IF(ISBLANK(B33),\"\",IF(BA175=0,\"\",MIN(CC175:CE175)))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(BA175=0,\"\",INDEX($CC$173:$CE$173,1,MATCH(CA175,CC175:CE175,0))))","v":""},{"$f":"IF(ISBLANK(B33),\"\",DD175)","v":""},{"$f":"IF(ISBLANK(B33),\"\",DR175)","v":""},{"$f":"IF(ISBLANK(B33),\"\",EF175)","v":""},null,{"$f":"IF(H58=\"Haul & Place\",IF(K58=\"\",\"Select Fleet\",IF(K58=\"optimize\",CB175,K58)),\"not haul\")","v":"not haul"},{"$f":"IF(RIGHT(CG175,5)=\"Truck\",CZ175,IF(CG175=\"Scraper Dozer\",DN175,IF(CG175=\"Tandem Scraper\",EB175,\"\")))","v":""},{"$f":"IF(RIGHT(CG175,5)=\"Truck\",DA175,IF(CG175=\"Scraper Dozer\",DO175,IF(CG175=\"Tandem Scraper\",EC175,\"\")))","v":""},{"$f":"IF(RIGHT(CG175,5)=\"Truck\",DC175,IF(CG175=\"Scraper Dozer\",DQ175,IF(CG175=\"Tandem Scraper\",EE175,\"\")))","v":""},{"$f":"IF(RIGHT(CG175,5)=\"Truck\",DB175,IF(CG175=\"Scraper Dozer\",DP175,IF(CG175=\"Tandem Scraper\",ED175,\"\")))","v":""},{"$f":"ABS(BH58)","v":0},{"$f":"ROUND(BG58/(INDEX(INDIRECT(BJ58 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ58 & \"TruckLoadedWeight\"),0),MATCH(IF(CL175-INDIRECT(BJ58 & \"TruckRollingResistance\")<0,0,CL175-INDIRECT(BJ58 & \"TruckRollingResistance\")),INDIRECT(BJ58 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BG58/(INDEX(INDIRECT(BJ58 & \"TruckSpeedTable\"),MATCH(I58,HaulMaterials,0),MATCH(IF(CL175-INDIRECT(BJ58 & \"TruckRollingResistance\")<0,0,CL175-INDIRECT(BJ58 & \"TruckRollingResistance\")),INDIRECT(BJ58 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BG58/VLOOKUP(CL175+INDIRECT(BJ58 & \"TruckRollingResistance\"),INDIRECT(BJ58 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP(CL175+INDIRECT(BJ58 & \"TruckRollingResistance\"),INDIRECT(BJ58 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BG58/VLOOKUP(CL175+INDIRECT(BJ58 & \"TruckRollingResistance\"),INDIRECT(BJ58 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP(CL175+INDIRECT(BJ58 & \"TruckRollingResistance\"),INDIRECT(BJ58 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF(BH58>=0,CO175,CP175)","v":{"$error":"#VALUE!"}},{"$f":"IF(BH58>=0,CN175,CM175)","v":{"$error":"#VALUE!"}},{"$f":"CQ175+CR175","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BJ58 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BJ58 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BJ58&IF(INDIRECT(BJ58&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"CS175+CT175+CU175+CV175","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(N58),ROUNDUP((CW175-CV175)/CV175,0),N58)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/CW175)*INDIRECT(BJ58 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CX175*CY175*HaulOperator*INDIRECT(BJ58 & \"TruckJobEfficiency\")*INDIRECT(BJ58 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BA175/CZ175,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DA175<1,1,(DA175))*((CX175*INDIRECT(BJ58&\"TruckEquipRate\"))+INDIRECT(BJ58&\"LoaderEquipRate\")+INDIRECT(BJ58&\"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DA175<1,1,(DA175))*((CX175*INDIRECT(BJ58 & \"TruckLaborRate\"))+INDIRECT(BJ58 & \"LoaderLaborRate\")+INDIRECT(BJ58 & \"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"DB175+DC175","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BG58/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CL175-HaulScraperRollingResistance<0,0,CL175-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BG58/(INDEX(HaulScraperSpeedTable,MATCH(I58,HaulMaterials,0)+1,MATCH(IF(CL175-HaulScraperRollingResistance<0,0,CL175-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BG58/VLOOKUP(CL175+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP(CL175+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BG58/VLOOKUP(CL175+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP(CL175+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BH58>=0,DG175,DH175)","v":0},{"$f":"IF(BH58>=0,DF175,DE175)","v":{"$error":"#N/A"}},{"$f":"DI175+DJ175","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B33),\"\",IF($C175=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF($C175=0,\"\",IF(ISBLANK(N58),IF(TRUNC(DK175/DL175,0)<1,2,ROUND(DK175/DL175,0)),N58)))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF($C175=0,\"\",ROUND((60/(DK175+DL175)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*DM175,CubesRounding)))","v":""},{"$f":"ROUND(BA175/DN175,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DO175<1,1,DO175)*((DM175*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DO175<1,1,DO175)*((DM175*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DP175+DQ175","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BG58/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CL175-TandemScraperRollingResistance<0,0,CL175-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BG58/(INDEX(TandemScraperSpeedTable,MATCH(I58,HaulMaterials,0)+1,MATCH(IF(CL175-TandemScraperRollingResistance<0,0,CL175-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BG58/VLOOKUP(CL175+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(CL175+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BG58/VLOOKUP(CL175+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP(CL175+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BH58>=0,DU175,DV175)","v":0},{"$f":"IF(BH58>=0,DT175,DS175)","v":{"$error":"#N/A"}},{"$f":"DW175+DX175","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B33),\"\",IF($C175=0,\"\",TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(N58),IF(TRUNC(DY175/DZ175,0)<2,2,TRUNC(DY175/DZ175,0)+IF(MOD(TRUNC(DY175/DZ175,0),2),1,0)),N58)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B33),\"\",IF($C175=0,\"\",ROUND((60/(DY175+DZ175)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*EA175,CubesRounding)))","v":""},{"$f":"ROUND(BA175/EB175,HoursRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EC175<1,1,EC175)*((EA175*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EC175<1,1,EC175)*((EA175*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ED175+EE175","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C175:C176)=0,\"\",SUM(C175:C176))","v":""},null,null,null,{"$f":"IF(SUM(G175:G176)=0,\"\",SUM(G175:G176))","v":""},{"$f":"IF(SUM(H175:H176)=0,0,SUM(H175:H176))","v":0},{"$f":"IF(SUM(I175:I176)=0,0,SUM(I175:I176))","v":0},{"$f":"IF(SUM(J175:J176)=0,0,SUM(J175:J176))","v":0}]
[]
["Quarries & Borrow Pits - Safety Berms - Revegetation Costs"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Flat Area","Revegetation                Labor                Cost","Revegetation         Equipment           Cost","Revgetation Material        Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Area Footprint","Equipment \nCost","Labor \nCost","Seed \nMix","Mulch","Fertilizer","Total \nMaterials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},"$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(Metric,ROUND(Ac2Ha*BA183,2),BA183))","v":""},{"$f":"IF(OR(O58=\"None\",ISBLANK(O58)),0,BC183)","v":0},{"$f":"IF(OR(O58=\"None\",ISBLANK(O58)),0,BB183)","v":0},{"$f":"IF(OR(ISBLANK(B33),BG183=0),0,BG183)","v":0},{"$f":"IF(AND(D183=\"\",E183=\"\",F183=\"\"),\"\",SUM(D183:F183))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BC58*(BE58+(IF(H58=\"Dozer\",BermPushDistance,IF(H58=\"Excavate\",2*INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$74,ExcavatorList,0)),0))))/43560,2)","v":0},{"$f":"IF(OR(O58=\"None\",ISBLANK(O58)),0,IF(BA183<1,SeedEquipQuarryFlat,ROUND(SeedEquipQuarryFlat*BA183,0)))","v":0},{"$f":"IF(OR(O58=\"None\",ISBLANK(O58)),0,IF(BA183<1,SeedLaborQuarryFlat,ROUND(SeedLaborQuarryFlat*BA183,0)))","v":0},{"$f":"IF(OR(O58=\"None\",ISBLANK(O58)),0,ROUND(INDEX(SeedMixArray,MATCH(O58,SeedMixes,0),4)*C183,0))","v":0},{"$f":"IF(OR(OR(P58=\"None\",ISBLANK(P58)),OR(P58=\"None\",ISBLANK(P58))),0,ROUND(INDEX(MulchArray,MATCH(P58,Mulches,0),4)*C183,0))","v":0},{"$f":"IF(OR(OR(Q58=\"None\",ISBLANK(Q58)),OR(Q58=\"None\",ISBLANK(Q58))),0,ROUND(INDEX(FertilizerArray,MATCH(Q58,Fertilizers,0),4)*C183,0))","v":0},{"$f":"SUM(BD183:BF183)","v":0},{"$f":"IF(OR(O58=\"None\",ISBLANK(O58)),0,ROUND(BB183+BC183+BG183,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C183:C184)=0,\"\",SUM(C183:C184))","v":""},{"$f":"IF(SUM(D183:D184)=0,0,SUM(D183:D184))","v":0},{"$f":"IF(SUM(E183:E184)=0,0,SUM(E183:E184))","v":0},{"$f":"IF(SUM(F183:F184)=0,0,SUM(F183:F184))","v":0},{"$f":"IF(SUM(G183:G184)=0,0,SUM(G183:G184))","v":0}]

{"sheet":"Underground Openings","index":20,"n_rows":137,"n_cols":94,"rows_kept":137,"cut":false,"hidden":false,"merged":[[41,56,41,60],[83,66,83,71]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Underground Openings Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,"Adits, Portals & Declines Plugging",{"$f":"T124","v":0},{"$f":"U124","v":0},{"$f":"V124","v":0},{"$f":"SUM(C11:E11)","v":0}]
[null,"Shaft Backfill/Cover",{"$f":"M137","v":0},{"$f":"N137","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Shaft Capping",{"$f":"I137","v":0},{"$f":"J137","v":0},{"$f":"K137","v":0},{"$f":"SUM(C13:E13)","v":0}]
[null,"TOTALS",{"$f":"SUM(C11:C13)","v":0},{"$f":"SUM(D11:D13)","v":0},{"$f":"SUM(E11:E13)","v":0},{"$f":"SUM(F11:F13)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
["Adits, Portals & Declines - User Input"]
["Facility Description",null,null,"Physical Characteristics",null,null,null,"Backfill Material",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Physical Characteristics",null,null,null,"Backfill Material"]
[null,"Description\n(required)","ID Code","Height","Width","Backfill/ \nPlug Type","Distance to Bulkhead","Backfill\nMaterial\nCondition","Backfill\nMaterial\nType","Distance \nto Backfill \nBorrow","Slope from \nAdit to \nBorrow Area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Height","Width","Backfill/ \nPlug Type","Distance to Bulkhead","Backfill\nMaterial","Backfill\nMaterial\nType","Distance \nto Backfill \nBorrow","Slope from \nAdit to \nBorrow Area"]
[-1,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)","(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft",null,"ft","(select)","(select)","ft","% grade"]
[{"$f":"ROW(A27) - ROW($A$26)-1","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(BC27=\"Rock Backfill\",BC27=\"Concrete + Rock\",BC27=\"Bat Culvert\",BC27=\"Foam (production)\",BC27=\"Foam (adit)\"),OR(ISBLANK(BE27),ISBLANK(BF27),ISBLANK(BG27),ISBLANK(BH27))),\"   <<<< Please Enter All Backfill Parameters\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*D27,0),D27)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*E27,0),E27)","v":0},{"$f":"F27","v":0},{"$f":"IF(Metric,ROUND(M2Ft*G27,0),G27)","v":0},{"$f":"IF(H27=0,\"\",H27)","v":""},{"$f":"IF(I27=0,\"\",I27)","v":""},{"$f":"IF(J27=0,\"\",IF(Metric,ROUND(M2Ft*J27,0),J27))","v":""},{"$f":"IF(ISBLANK(K27),\"\",K27)","v":""}]
[]
[]
[null,{"$f":"IF(Metric,\"Notes:  1) Foam (adit) option is for smaller openings that can be plugged with simple forms and a 1.5 m thick plug.\",\"Notes:  1) Foam (adit) option is for smaller openings that can be plugged with simple forms and a 5 ft thick plug.\")","v":"Notes:  1) Foam (adit) option is for smaller openings that can be plugged with simple forms and a 5 ft thick plug."}]
[null,{"$f":"IF(Metric,\"            2) Foam (production) option is for larger production openings (declines, etc.) and requires larger form construction and minimum 3 m thick plug.\",\"            2) Foam (production) option is for larger production openings (declines, etc.) and requires larger form construction and minimum 10 ft thick plug.\")","v":"            2) Foam (production) option is for larger production openings (declines, etc.) and requires larger form construction and minimum 10 ft thick plug."}]
[null,{"$f":"IF(Metric,\"            3) All foam plugs include minimum 5m of backfill from opening to plug.\",\"            3) All foam plugs include minimum 15ft of backfill from opening to plug.\")","v":"            3) All foam plugs include minimum 15ft of backfill from opening to plug."}]
[null,"            4) Bat gate option is for small openings and the material cost is the same for any size opening."]
[null,"            5) Backfilling assumes that small dozer will push material from nearby stockpile or dump"]
[null,"            6) Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Shaft Openings - User Input",null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each shaft"]
["Facility Description",null,null,"Physical Characteristics",null,null,"Backfill or Foundation Cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Physical Characteristics",null,null,"Backfill or Foundation Cover"]
[null,"Description\n(required)","ID Code","Diameter","Shaft Depth \n(for backfill \nmethod)","Backfill/ \nPlug Type","Backfill \nMaterial \nType","Cover/\nBackfill \nFleet","Thickness\n(if not complete backfill)","Distance\nto Backfill\nBorrow","Slope from \nShaft to \nBorrow Area","Maximum\nFleet Size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diameter","Shaft Depth \n(for backfill \nmethod)","Backfill/ \nPlug Type","Cover \nMaterial \nType","Cover/\nBackfill \nFleet","Thickness\n(if not complete backfill)","Distance\nto Backfill\nBorrow","Slope from \nShaft to \nBorrow Area"]
[-1,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)","(select)","(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(user override)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","(select)","(select)","(select)","ft","ft","% grade"]
[{"$f":"ROW(A45) - ROW($A$44)-1","v":0},null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(ABS(K45)>20,\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*D45,0),D45)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*E45,0),E45)","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},{"$f":"LEFT(H45,SEARCH(\" \",H45)-1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Metric,ROUND(M2Ft*I45,0),I45)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*J45,0),J45)","v":0},{"$f":"K45","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"  2. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[]
[]
[]
[]
["Underground Openings - Calculations"]
[]
[null,"Adits, Declines and Portals - Volume Calculations"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Concrete Cover/Bulkhead Volume Calculation"]
[]
[null,null,null,null,null,null,null,null,null,"Using Means Heavy Construction Cost Data (2004) "]
[null,null,null,null,null,null,null,null,null,"Estimage cover/bulkhead thickness "]
[null,null,null,null,null,null,null,null,null,"Assumes that all concrete works are reinforced"]
[null,null,null,null,null,null,null,null,null,"Productivity for crew from Means Heavy Construction Cost Data (2004) adjusted for supervision "]
[null,null,null,null,null,null,null,null,null,"(addressed in Misc. Costs) and Davis-Bacon Wage Rates"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"Assumes 450 mm thick slab\",\"Assumes 18 in thick slab\")","v":"Assumes 18 in thick slab"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Backfill Calculations"]
[]
[null,null,null,null,null,null,null,null,null,"Uses 1 large and 1 small dozer for adit backfill"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"      Assumes max 120 m push\",\"      Assumes max 400 foot push\")","v":"      Assumes max 400 foot push"}]
[null,null,null,null,null,null,null,null,null,"      Assumes average operator and 50 min/hr availability"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Uses truck & loader load, haul place fleets for shafts"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"Concrete cap will be 450 mm thick, reinforced, structually supported.\",\"Concrete cap will be 1.5 feet thick, reinforced, structually supported. \")","v":"Concrete cap will be 1.5 feet thick, reinforced, structually supported. "}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"If concrete cap is used, assume 3 m of rock backfill on top of cap.\",\"If concrete cap is used, assume 10 feet of rock backfill on top of cap. \")","v":"If concrete cap is used, assume 10 feet of rock backfill on top of cap. "}]
[null,null,null,null,null,null,null,null,null,"Assumes that all concrete works are reinforced"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"If backfill is used, assume overfill by 1.5 m\",\"If backfill is used, assume overfill by 5 feet\")","v":"If backfill is used, assume overfill by 5 feet"}]
[null,null,null,null,null,null,null,null,null,null,"Carpenter rate incl Fringe:",{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(\"Carpenter\",LaborerList,0),10))=\"\",ISNA(INDEX(LaborCostTable,MATCH(\"Carpenter\",LaborerList,0),10))),0,INDEX(LaborCostTable,MATCH(\"Carpenter\",LaborerList,0),10))","v":0},"per hour"]
[]
[]
[]
[]
[null,"Shaft Volume Calculations"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Adits, Portals & Declines Plugging",null,null,null,null,null,null,"Uses RS Means Heavy Construction Cost Data for bulkhead production rate, material costs and crews"]
[null,null,null,null,null,null,null,"Bulkhead Construction",null,null,null,"Backfill or Foam (1)",null,null,null,"Bat Gate or Culvert (2,3,4)",null,null,null,"Total Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume Calculations",null,null,"Bulkhead Construction",null,null,null,null,null,null,null,"Volume Calculations",null,null,"Adit Backfill"]
[null,"Description\n(required)","Bulkhead   Volume","Backfill\n(rock)\nVolume","Backfill Equipment Fleet","Backfill Productivity","Backfill Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total \nBulkhead\nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial (Foam)\nCost","Total \nBackfill \nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total Bat Gate Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total   Plugging Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cross Sectional\nArea","Bulkhead\nVolume","Backfill\nVolume","Row in Bulkhead Construction Array","Labor Unit Cost","Labor Cost","Equipment Unit Cost","Equipment Cost","Material Unit Cost","Material Cost",null,"Cross Sectional\nArea","Backfill\nVolume",null,"Backfill\nVolume","Push Distance","Uncorrected\nDozer\nProductivity","GradeCorrection","Density Correction","Dozing Material","Operator","Job Efficiency","Altitude Deration","Corrected Productivity","Total \nHours","Backfill\nLabor\nCost","Backfill\nEquipment\nCost",null,"Labor\nCost","Equip\nCost","Materials","Total\n Cost",null,"Foam\nVolume","Foam\nVolume","Labor\nCost","Equip\nCost","Materials","Total\n Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,"$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S.F.","C.Y.","C.Y.",null,"$ per C.Y.","$","$ per C.Y.","$","$ per C.Y.","$",null,"S.F.","C.Y.",null,"cu yd","ft","cy/hr",null,null,null,null,null,null,"cy/hr","hrs","$","$",null,"$","$","$","$",null,"C.F.","C.Y.","$","$","$","$"]
[{"$f":"A27","v":0},{"$f":"IF(ISBLANK(B27),\"\",B27)","v":""},{"$f":"IF(ISBLANK(B27),\"\",IF(OR(BC27=\"Bat Gate\",BC27=\"Rock Backfill\",BC27=\"Foam (adit)\",BC27=\"Foam (production)\",BC27=\"Bat Culvert\"),\"\",ROUND(IF(Metric,CY_2_M3*BE122,BE122),0)))","v":""},{"$f":"IF(ISBLANK(B27),\"\",IF(OR(BC27=\"Rock Backfill\",BC27=\"Concrete + Rock\",BC27=\"Bat Culvert\",BC27=\"Foam (adit)\",BC27=\"Foam (production)\"),ROUND(IF(Metric,CY_2_M3*BF122,BF122),0),\"\"))","v":""},{"$f":"IF(ISBLANK(B27),\"\",IF(OR(BC27=\"Rock Backfill\",BC27=\"Concrete + Rock\",BC27=\"Bat Culvert\",BC27=\"Foam (adit)\",BC27=\"Foam (production)\"),INDIRECT(\"SmallDozer\")&\"/\"&INDIRECT(\"LargeDozer\"),\"\"))","v":""},{"$f":"IF(ISBLANK(B27),\"\",IF(AND(OR(BC27=\"Rock Backfill\",BC27=\"Concrete + Rock\",BC27=\"Bat Culvert\"),OR(BE27=\"\",BF27=\"\",BG27=\"\",BH27=\"\")),\"Backfill Info!\",IF(OR(BC27=\"Rock Backfill\",BC27=\"Concrete + Rock\",BC27=\"Bat Culvert\",BC27=\"Foam (adit)\",BC27=\"Foam (production)\"),IF(Metric,ROUND(CY_2_M3*CA122,0),CA122),\"\")))","v":""},{"$f":"IF(ISBLANK(B27),\"\",IF(AND(OR(BC27=\"Rock Backfill\",BC27=\"Concrete + Rock\"),OR(BE27=\"\",BF27=\"\",BG27=\"\",BH27=\"\")),\"Backfill Info!\",IF(OR(BC27=\"Rock Backfill\",BC27=\"Concrete + Rock\",BC27=\"Bat Culvert\",BC27=\"Foam (adit)\",BC27=\"Foam (production)\"),CB122,\"\")))","v":""},{"$f":"IF(OR(ISBLANK(B27),ISBLANK(C122)),0,IF(OR(BC27=\"Concrete Bulkhead\",BC27=\"Concrete + Rock\"),BI122,0))","v":0},{"$f":"IF(OR(ISBLANK(B27),ISBLANK(C122)),0,IF(OR(BC27=\"Concrete Bulkhead\",BC27=\"Concrete + Rock\"),BK122,0))","v":0},{"$f":"IF(OR(ISBLANK(B27),ISBLANK(C122)),0,IF(OR(BC27=\"Concrete Bulkhead\",BC27=\"Concrete + Rock\"),BM122,0))","v":0},{"$f":"IF(OR(ISBLANK(B27),ISBLANK(C122)),0,IF(OR(BC27=\"Concrete Bulkhead\",BC27=\"Concrete + Rock\"),IF(C122=0,\"\",H122+I122+J122),0))","v":0},{"$f":"IF(ISBLANK(B27),0,IF(OR(BC27=\"Bat Gate\",BC27=\"Foam (production)\",BC27=\"Foam (adit)\"),0,IF(AND(OR(BC27=\"Rock Backfill\",BC27=\"Concrete + Rock\"),OR(BE27=\"\",BF27=\"\",BG27=\"\",BH27=\"\")),\"Backfill Info!\",(IF(OR(BC27=\"Rock Backfill\",BC27=\"Concrete + Rock\",BC27=\"Bat Culvert\",BC27=\"Foam (production)\",BC27=\"Foam (adit)\"),CC122,0))+(IF(OR(BC27=\"Foam (adit)\",BC27=\"Foam (production)\"),CM122,0)))))","v":0},{"$f":"IF(ISBLANK(B27),0,IF(OR(BC27=\"Bat Gate\",BC27=\"Foam (production)\",BC27=\"Foam (adit)\"),0,IF(AND(OR(BC27=\"Rock Backfill\",BC27=\"Concrete + Rock\",BC27=\"Bat Culvert\"),OR(BE27=\"\",BF27=\"\",BG27=\"\",BH27=\"\")),\"Backfill Info!\",(IF(OR(BC27=\"Rock Backfill\",BC27=\"Concrete + Rock\",),CD122,0))+(IF(OR(BC27=\"Foam (adit)\",BC27=\"Foam (production)\"),CN122,0)))))","v":0},{"$f":"IF(OR(BC27=\"Foam (adit)\",BC27=\"Foam (production)\"),CO122,0)","v":0},{"$f":"IF(ISBLANK(B27),0,IF(OR(L122=\"\",M122=\"\",L122=\"Backfill Info!\"),0,SUM(L122:N122)))","v":0},{"$f":"IF(ISBLANK(B27),0,IF(OR(BC27=\"Bat Gate\",BC27=\"Bat Culvert\"),CF122,0))","v":0},{"$f":"IF(ISBLANK(B27),0,IF(OR(BC27=\"Bat Gate\",BC27=\"Bat Culvert\"),CG122,0))","v":0},{"$f":"IF(ISBLANK(B27),0,IF(OR(BC27=\"Bat Gate\",BC27=\"Bat Culvert\"),CH122,0))","v":0},{"$f":"IF(SUM(P122:R122)=0,0,SUM(P122:R122))","v":0},{"$f":"IF(IF(H122=\"\",0,H122)+IF(OR(L122=\"Backfill Info!\",L122=\"\"),0,L122)+IF(P122=\"\",0,P122)=0,0,IF(H122=\"\",0,H122)+IF(OR(L122=\"Backfill Info!\",L122=\"\"),0,L122)+IF(P122=\"\",0,P122))","v":0},{"$f":"IF(IF(I122=\"\",0,I122)+IF(OR(M122=\"Backfill Info!\",L122=\"\"),0,M122)+IF(Q122=\"\",0,Q122)=0,0,IF(I122=\"\",0,I122)+IF(OR(M122=\"Backfill Info!\",L122=\"\"),0,M122)+IF(Q122=\"\",0,Q122))","v":0},{"$f":"IF(IF(J122=\"\",0,J122)+IF(N122=\"\",0,N122)+IF(R122=\"\",0,R122)=0,0,IF(J122=\"\",0,J122)+IF(N122=\"\",0,N122)+IF(R122=\"\",0,R122))","v":0},{"$f":"IF(SUM(T122:V122)=0,0,SUM(T122:V122))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA27*BB27","v":0},{"$f":"ROUND(BD122*1.5/27,1)","v":0},{"$f":"ROUND(BD122*BD27/27,0)","v":0},{"$f":"IF(OR(BC27=\"Concrete + Rock\",BC27=\"Concrete Bulkhead\"),IF(BA27<10,1,2),\"\")","v":""},{"$f":"INDEX(ConcreteBulkheadArray,BG122,7)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C122*BH122,0)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(ConcreteBulkheadArray,BG122,8)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C122*BJ122,0)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(ConcreteBulkheadArray,BG122,6)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C122*BL122,0)","v":{"$error":"#VALUE!"}},null,{"$f":"BA27*BB27","v":0},{"$f":"ROUND(IF(OR(BC27=\"Rock Backfill\",BC27=\"Concrete + Rock\",BC27=\"Bat Culvert\"),BO122*BD27/27,IF(OR(BC27=\"Foam (adit)\",BC27=\"Foam (production)\"),IF(BD27<15,BO122*15/27,BO122*BD27/27),0)),CubesRounding)","v":0},null,{"$f":"ROUND(BP122,CubesRounding)","v":0},{"$f":"IF(BG27<400,BG27,400)","v":400},{"$f":"IF(ISBLANK(B27),\"\",IF(BR122=0,0,ROUND(HLOOKUP(SmallDozer,DozerProductionArray,13,FALSE)*BS122^HLOOKUP(SmallDozer,DozerProductionArray,14,FALSE),CubesRounding)))","v":""},{"$f":"IF(ISBLANK(B27),\"\",ROUND((0.00006*(-10*BH27)^2)-(0.02134*-10*BH27)+1.0024,2))","v":""},{"$f":"IF(ISBLANK(B27),\"\",VLOOKUP(BF27,DozingDensityCorrectionArray,2))","v":""},{"$f":"BE27","v":""},{"$f":"Dozer_Operator","v":0.75},{"$f":"Dozer_Job_Efficiency","v":0.83},{"$f":"HLOOKUP(SmallDozer,DozerSpecifications,8,FALSE)","v":1},{"$f":"IF(ISBLANK(B27),\"\",ROUND(BT122*BU122*BV122*BW122*BX122*BY122*BZ122,CubesRounding))","v":""},{"$f":"IF(OR(ISBLANK(B27),BR122=\"\",BR122=0),0,IF(BC27=\"Bat Culvert\",8,IF(BR122/CA122<1,1+1,1+ROUND(BR122/CA122,HoursRounding))))","v":0},{"$f":"IF(ISBLANK(B27),\"\",ROUND(CB122*('Fleets (Crews)'!$F$48+'Fleets (Crews)'!$F$40),0))","v":""},{"$f":"IF(ISBLANK(B27),\"\",ROUND(CB122*('Fleets (Crews)'!$E$48+'Fleets (Crews)'!$E$40),0))","v":""},null,{"$f":"IF(ISBLANK(B27),\"\",IF(BC27=\"Bat Gate\",'Misc. Unit Costs'!$H$103,IF(BC27=\"Bat Culvert\",'Misc. Unit Costs'!$H$104,\"\")))","v":""},{"$f":"IF(ISBLANK(B27),\"\",IF(BC27=\"Bat Gate\",'Misc. Unit Costs'!$I$103,IF(BC27=\"Bat Culvert\",'Misc. Unit Costs'!$I$104,\"\")))","v":""},{"$f":"IF(ISBLANK(B27),\"\",IF(BC27=\"Bat Gate\",BatGateCost,IF(BC27=\"Bat Culvert\",'Misc. Unit Costs'!$G$104,\"\")))","v":""},{"$f":"SUM(CF122:CH122)","v":0},null,{"$f":"IF(OR(BC27=\"Foam (adit)\",BC27=\"Foam (production)\"),BO122*IF(BC27=\"Foam (adit)\",5,10),\"\")","v":""},{"$f":"ROUND(CK122/27,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(BC27),\"\",IF(BC27=\"Foam (adit)\",ROUND('Misc. Unit Costs'!$H$105,0),ROUND('Misc. Unit Costs'!$H$106,0)))","v":0},{"$f":"IF(ISBLANK(BC27),\"\",IF(BC27=\"Foam (adit)\",ROUND('Misc. Unit Costs'!$I$105,0),ROUND('Misc. Unit Costs'!$I$106,0)))","v":0},{"$f":"IF(ISBLANK(BC27),\"\",IF(BC27=\"Foam (adit)\",ROUND('Misc. Unit Costs'!$G$105*CL122,0),ROUND('Misc. Unit Costs'!$G$106*CL122,0)))","v":{"$error":"#VALUE!"}},{"$f":"SUM(CM122:CO122)","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C122:C123)=0,\"\",SUM(C122:C123))","v":""},{"$f":"IF(SUM(D122:D123)=0,\"\",SUM(D122:D123))","v":""},null,null,{"$f":"IF(SUM(G122:G123)=0,\"\",SUM(G122:G123))","v":""},{"$f":"IF(SUM(H122:H123)=0,0,SUM(H122:H123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Notes:","1) Foam costs include 1 hour move to and setup + 1 hr. minimum crew time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OR(BC27=\"Rock Backfill\",BC27=\"Concrete + Rock\")","v":false}]
[null,null,null,null,null,"2) Assumes 1 hr walk-in/walk-out time for equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OR(BE27=\"\",BF27=\"\",BG27=\"\",BH27=\"\")","v":true}]
[null,null,null,null,null,"3) Batgate assumes 8 hr install time each"]
[null,null,null,null,null,"4) Bat culvert backfill costs based on one 8-hr day (i.e. backfilling hours = 8 hrs)."]
[]
["Shaft Plugging",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shaft Backfill"]
[" ",null,"Cover/Cap",null,null,null,null,null,null,null,null,null,"Backfill/Cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation Cover Cost Summary by Fleet",null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,null,null,null,"Truck Fleet"]
[null,"Description\n(required)","Cover \nArea","Backfill \nor Cover\nVolume","Backfill Equipment Fleet","Number of Trucks","Backfill Productivity","Backfill Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total \nShaft Cap \nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nBackfill\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optimum Cost","Optimum Fleet","Small Truck","Large Truck","Scraper Dozer","Tandem Scraper",null,"Shaft\nArea","Shaft Volume","Shaft Cap Volume\n(concrete)","Shaft \nCover \nVolume","Total backfill",null,"Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,"$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$",null,"$","$","$","$",null,"sq ft","cy","cy","cu yd",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$"]
[{"$f":"A45","v":0},{"$f":"IF(ISBLANK(B45),\"\",B45)","v":""},{"$f":"IF(ISBLANK(B45),\"\",IF(Metric,ROUND(Ft2M*BL135,0),BL135))","v":""},{"$f":"IF(OR(ISBLANK(B45),ISBLANK(BB45),ISBLANK(BC45),ISBLANK(BD45)),\"\",IF(H45=\"optimize\",\"Select Fleet!\",ROUND(IF(BD45=\"Backfill\",IF(Metric,ROUND(CY_2_M3*BM135,0),BM135),IF(Metric,ROUND(CY_2_M3*BO135,0),BO135)),0)))","v":""},{"$f":"IF(OR(ISBLANK(B45),D135=0,D135=\"\"),\"\",IF(ISBLANK(G45),\"Backfill Material!\",IF(ISBLANK(H45),\"Select Fleet\",IF(RIGHT(H45,5)=\"Truck\",INDIRECT(BF45&\"Truck\")&\"/\"&INDIRECT(BF45&\"Loader\")&\"/\"&INDIRECT(BB48&\"TruckDozer\")))))","v":""},{"$f":"IF(OR(ISBLANK(B45),D135=0,D135=\"\"),\"\",IF(ISBLANK(G45),\"Backfill Material!\",IF(ISBLANK(H45),\"Select Fleet\",IF(RIGHT(H45,5)=\"Truck\",CD135))))","v":""},{"$f":"IF(OR(ISBLANK(B45),D135=0,D135=\"\"),\"\",IF(ISBLANK(G45),\"Backfill Material!\",IF(ISBLANK(H45),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CF135,0),CF135))))","v":""},{"$f":"IF(OR(ISBLANK(B45),D135=0,D135=\"\"),\"\",IF(ISBLANK(G45),\"Backfill Material!\",IF(ISBLANK(H45),\"Select Fleet\",CG135)))","v":""},{"$f":"IF(OR(ISBLANK(B45),ISBLANK(BD45),BD45=\"Backfill\"),0,IF(BB45>15,'Misc. Unit Costs'!$H$100,'Misc. Unit Costs'!$H$99)*BN135)","v":0},{"$f":"IF(OR(ISBLANK(B45),ISBLANK(BD45),BD45=\"Backfill\"),0,IF(BB45>15,'Misc. Unit Costs'!$I$100,'Misc. Unit Costs'!$I$99)*BN135)","v":0},{"$f":"IF(OR(ISBLANK(B45),ISBLANK(BD45),BD45=\"Backfill\"),0,IF(BB45>15,'Misc. Unit Costs'!$G$100,'Misc. Unit Costs'!$G$99)*IF(Metric,ROUND(CY_2_M3*BN135,0),BN135))","v":0},{"$f":"IF(OR(ISBLANK(B45),ISBLANK(BD45),BD45=\"Backfill\"),0,SUM(I135:K135))","v":0},{"$f":"IF(OR(ISBLANK(B45),G45=\"\"),0,IF(OR(BD45=\"Backfill\",ISNUMBER(BG45)),IF(OR(ISBLANK(BE45),ISBLANK(BF45),ISBLANK(BH45),ISBLANK(BI45)),\"Cover Info!\",CI135),0))","v":0},{"$f":"IF(OR(ISBLANK(B45),G45=\"\"),0,IF(OR(BD45=\"Backfill\",ISNUMBER(BG45)),IF(OR(ISBLANK(BE45),ISBLANK(BF45),ISBLANK(BH45),ISBLANK(BI45)),\"Cover Info!\",CH135),0))","v":0},{"$f":"IF(OR(ISBLANK(BD45),M135=\"Cover Info!\"),0,SUM(M135:N135))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B45),\"\",IF(C135=0,\"\",MIN(BG135:BJ135)))","v":""},{"$f":"IF(ISBLANK(B45),\"\",IF(C135=0,\"\",INDEX($BI$133:$BL$136,1,MATCH(BE135,BG135:BJ135,0))))","v":""},{"$f":"IF(ISBLANK(B45),\"\",CJ135)","v":""},{"$f":"IF(ISBLANK(B45),\"\",#REF!)","v":""},{"$f":"IF(ISBLANK(B45),\"\",#REF!)","v":""},{"$f":"IF(ISBLANK(B45),\"\",#REF!)","v":""},null,{"$f":"IF(ISBLANK(B45),\"\",ROUND(PI()*(BB45/2)^2,0))","v":""},{"$f":"IF(ISBLANK(B45),\"\",ROUND(BL135*BC45/27,CubesRounding))","v":""},{"$f":"IF(ISBLANK(B45),\"\",ROUND(BL135*1.5/27,CubesRounding))","v":""},{"$f":"IF(ISBLANK(B45),\"\",BL135*(BG45)/27)","v":""},{"$f":"ROUND(BM135+BO135,CubesRounding)","v":{"$error":"#VALUE!"}},null,{"$f":"ABS(BI45)","v":0},{"$f":"ROUND($BH45/(INDEX(INDIRECT(BF45 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BF45 & \"TruckLoadedWeight\"),0),MATCH(IF($BR135-INDIRECT(BF45 & \"TruckRollingResistance\")<0,0,$BR135-INDIRECT(BF45 & \"TruckRollingResistance\")),INDIRECT(BF45 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BH45/(INDEX(INDIRECT(BF45 & \"TruckSpeedTable\"),MATCH($BE45,HaulMaterials,0),MATCH(IF($BR135-INDIRECT(BF45 & \"TruckRollingResistance\")<0,0,$BR135-INDIRECT(BF45 & \"TruckRollingResistance\")),INDIRECT(BF45 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BH45/VLOOKUP($BR135+INDIRECT(BF45 & \"TruckRollingResistance\"),INDIRECT(BF45 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP($BR135+INDIRECT(BF45 & \"TruckRollingResistance\"),INDIRECT(BF45 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BH45/VLOOKUP($BR135+INDIRECT(BF45 & \"TruckRollingResistance\"),INDIRECT(BF45 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP($BR135+INDIRECT(BF45 & \"TruckRollingResistance\"),INDIRECT(BF45 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF($BI45=0,BU135,BV135)","v":{"$error":"#VALUE!"}},{"$f":"IF($BI45>=0,BT135,BS135)","v":{"$error":"#VALUE!"}},{"$f":"BW135+BX135","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BF45 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BF45 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BF45&IF(INDIRECT(BF45&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"BY135+BZ135+CA135+CB135","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(L45),ROUNDUP((CC135-CB135)/CB135,0),L45)","v":2},{"$f":"ROUND((60/CC135)*INDIRECT(BF45 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CD135*CE135*HaulOperator*INDIRECT(BF45 & \"TruckJobEfficiency\")*INDIRECT(BF45 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF($BP135/CF135<1,1,ROUND($BP135/CF135,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CG135*((CD135*INDIRECT(BF45&\"TruckEquipRate\"))+INDIRECT(BF45&\"LoaderEquipRate\")+INDIRECT(BF45&\"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CG135*((CD135*INDIRECT(BF45 & \"TruckLaborRate\"))+INDIRECT(BF45 & \"LoaderLaborRate\")+INDIRECT(BF45 & \"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"CH135+CI135","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C135:C136)=0,\"\",SUM(C135:C136))","v":""},{"$f":"IF(SUM(D135:D136)=0,\"\",SUM(D135:D136))","v":""},null,null,null,{"$f":"IF(SUM(H135:H136)=0,\"\",SUM(H135:H136))","v":""},{"$f":"IF(SUM(I135:I136)=0,0,SUM(I135:I136))","v":0},0,0,0,0,0,0]

{"sheet":"Haul Material","index":21,"n_rows":151,"n_cols":155,"rows_kept":151,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Generic Material Hauling - Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,"Hauling/Crush/Screen/Compact",{"$f":"IF(I58=\"\",0,I58)+IF(L58=\"\",0,L58)","v":0},{"$f":"IF(J58=\"\",0,J58)+IF(K58=\"\",0,K58)+IF(M58=\"\",0,M58)","v":0},"N/A",{"$f":"SUM(C11:E11)","v":0}]
[null,"Cover Placement Cost",{"$f":"H68","v":0},{"$f":"I68","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Topsoil Placement Cost",{"$f":"P68","v":0},{"$f":"Q68","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"F76","v":0},{"$f":"G76","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Subtotal Earthworks",{"$f":"SUM(C11:C14)","v":0},{"$f":"SUM(D11:D14)","v":0},{"$f":"SUM(E11:E14)","v":0},{"$f":"SUM(F11:F14)","v":0}]
[null,"Revegetation Cost",{"$f":"I76","v":0},{"$f":"J76","v":0},{"$f":"K76","v":0},{"$f":"SUM(C16:E16)","v":0}]
[null,"TOTALS",{"$f":"SUM(C15:C16)","v":0},{"$f":"SUM(D15:D16)","v":0},{"$f":"SUM(E15:E16)","v":0},{"$f":"SUM(F15:F16)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Generic Material Hauling - User Input"]
["Facility Description",null,null,null,"Physical",null,"Hauled Material",null,null,"Crushing & Screening",null,null,null,null,"Cover",null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"From Borrow to place or crush",null,"From Crusher",null,"Cover (lower layer)",null,null,"Growth Media (upper layer)"]
[null,"Description\n(required)","ID Code","Type","Final\nSurface\nArea","Average\nRipping\nDistance","Material\nVolume\nRequired","Distance \nfrom\nBorrow\nSource (1)","Slope \nto \nBorrow\nSource","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Distance \nto\nPlacement\nLocation  (2)","Slope \nto \nPlacement","Cover Thickness","Distance \nto\nCover \nBorrow","Slope \nto \nBorrow","Growth Media Thickness","Distance to Growth Material Stockpile","Slope \nto \nStockpile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final\nArea","Average\nRipping\nDistance","Material Vol","Distance \nfrom\nCover \nBorrow","Slope \nto \nBorrow","Distance \nto Placement","Slope \nto \nPlacement","Cover \nThickness","Distance \nfrom\nCover \nBorrow","Slope \n to \nBorrow","Growth Media \nThickness","Distance to \nStockpile","Slope to \nStockpile"]
[-1,null,null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,"%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres","ft","cu yd","ft","% grade","ft","% grade","in","ft","% grade","in","ft","% grade"]
[{"$f":"ROW(A30) - ROW($A$29)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(I30)>20,ABS(N30)>20,ABS(Q30)>20,ABS(T30)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,Ha2Ac*E30,E30)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F30,0),F30)","v":0},{"$f":"IF(ISBLANK(G30),\"\",IF(Metric,ROUND(M3_2_CY*G30,0),G30))","v":""},{"$f":"IF(Metric,ROUND(M2Ft*H30,0),H30)","v":0},{"$f":"I30","v":0},{"$f":"IF(Metric,ROUND(M2Ft*M30,0),M30)","v":0},{"$f":"N30","v":0},{"$f":"IF(Metric,mm2in*O30,O30)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P30,0),P30)","v":0},{"$f":"Q30","v":0},{"$f":"IF(Metric,mm2in*R30,R30)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*S30,0),S30)","v":0},{"$f":"T30","v":0}]
[]
[]
[null,"Notes: "]
[null,"  1. Input distance to crusher if material to be crushed"]
[null,"  2. Input distance from crusher to placement if material to be crushed"]
[null,"  3. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[]
[]
[]
[]
[]
["Generic Material Hauling - User Input (cont.)"]
[" ",null,"Hauling Material",null,null,null,"Cover",null,null,"Growth Media",null,null,"Revegetation"]
[null,"Description\n(required)","Haul \nMaterial Type","Material\nHauling\nFleet","Each\nFleet Size\n(from/to crusher)","Compact\nAfter \nPlacement?","Cover \nMaterial Type","Cover Placement Equipment Fleet","Maximum\nFleet Size","Growth \nMedia\nMaterial\nType","Growth Media  Equipment Fleet","Maximum\nFleet Size","Seed \nMix","Mulch\nType","Fertilizer\nType","Scarify/ \nRip?","Scarifying/\nRipping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material Truck Fleet","Cover Truck Fleet","GrowthMed truck fleet","Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"haul to crusher","haul to placement"]
[null,null,"(select)","(select)","(user override)",null,"(select)","(select)","(user override)","(select)","(select)","(user override)","(select)","(select)","(select)","(select)","(select)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"labor",202,120]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(D46,SEARCH(\" \",D46)-1)","v":{"$error":"#VALUE!"}},{"$f":"LEFT(H46,SEARCH(\" \",H46)-1)","v":{"$error":"#VALUE!"}},{"$f":"LEFT(K46,SEARCH(\" \",K46)-1)","v":{"$error":"#VALUE!"}},{"$f":"LEFT(Q46,SEARCH(\" \",Q46)-1)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BY47:BY47)","v":0},{"$f":"SUM(BZ47:BZ47)","v":0},{"$f":"SUM(BY48:BZ48)","v":0}]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
["Generic Material Hauling - Load, Haul, Place and Grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Placement or Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crusher to Placement"]
[" ",null,"Material Haulage",null,null,null,null,null,null,null,"Crush and/or Compact",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material\nVolume\nto Crusher","Final\nMaterial\nVolume","Material \nHaulage \nFleet","\nFleet \nProductivity","Number of Trucks/ Scrapers","Total Fleet Hours","Hauling \nLabor \nCost","Hauling \nEquipment \nCost","Total \nCrush/\nScreen\nCost","Compact \nLabor \nCost","Compact \nEquipment \nCost","Total Load/Haul/\nPlace \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# truck/scraper","Truck","Scraper Dozer","Tandem Scraper","Productivity","Final Area","Material Volume to Crusher","Final Material VolRequired","Haul Fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","u","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","$","$","LCY/hr","acres","cu yd","cu yd",null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},{"$f":"IF(OR(ISBLANK(A30),G30=0),\"\",IF(AND(ISBLANK(B30),ISBLANK(BC30)),\"\",IF(Metric,ROUND(CY_2_M3*(BG56),0),BG56)))","v":""},{"$f":"IF(OR(ISBLANK(B30),G30=0),\"\",IF(AND(ISBLANK(BE30),ISBLANK(BD30)),\"\",IF(Metric,ROUND(CY_2_M3*(BH56),0),BH56)))","v":""},{"$f":"IF(OR(ISBLANK(B30),C56=\"\",C56=0),\"\",IF(C56=0,\"\",IF(ISBLANK(C46),\"Haul Material!\",IF(OR(D46=\"optimize\",ISBLANK(D46)),\"Select Fleet\",IF(RIGHT(D46,5)=\"Truck\",INDIRECT(BA46&\"Truck\")&\"/\"&INDIRECT(BA46&\"Loader\")&\"/\"&INDIRECT(BA46&\"TruckDozer\"),IF(BA46=\"Scraper\",INDIRECT(\"Haul\"&BA46)&\"/\"&INDIRECT(BA46&\"LoadDozer\")&\"/\"&INDIRECT(BA46&\"Dozerdozer\"),INDIRECT(BA46&\"Scraper\")&\"/\"&INDIRECT(BA46&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B30),D56=0,D56=\"\",OR(ISBLANK(H30),ISBLANK(I30))),\"\",IF(ISBLANK(D56),\"\",IF(ISBLANK(C46),\"Haul Material!\",IF(OR(D46=\"optimize\",ISBLANK(D46)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BE56,0),BE56)))))","v":""},{"$f":"IF(OR(ISBLANK(B30),D56=0,D56=\"\",OR(ISBLANK(H30),ISBLANK(I30))),\"\",IF(ISBLANK(C46),\"Haul Material!\",IF(OR(D46=\"optimize\",ISBLANK(D46)),\"Select Fleet\",BA56)))","v":""},{"$f":"IF(OR(ISBLANK(B30),D56=0,D56=\"\",OR(ISBLANK(H30),ISBLANK(I30))),\"\",IF(ISBLANK(C46),\"Haul Material!\",IF(OR(D46=\"optimize\",ISBLANK(D46)),\"Select Fleet\",IF(RIGHT(BI56,5)=\"Truck\",BY56,IF(BI56=\"Scraper Dozer\",CM56,IF(BI56=\"Tandem Scraper\",DA56,\"\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(C46),ISBLANK(D46),H56=\"\",D46=\"optimize\"),0,IF(RIGHT(BI56,5)=\"Truck\",CA56,IF(BI56=\"Scraper Dozer\",CO56,IF(BI56=\"Tandem Scraper\",DC56,\"\")))+IF(OR(J30=\"Yes\",K30=\"Yes\"),IF(RIGHT(BI56,5)=\"Truck\",DV56,IF(BI56=\"Scraper Dozer\",EJ56,IF(BI56=\"Tandem Scraper\",EX56,\"\"))),0))","v":0},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(C46),ISBLANK(D46),H56=\"\",D46=\"optimize\"),0,IF(RIGHT(BI56,5)=\"Truck\",BZ56,IF(BI56=\"Scraper Dozer\",CN56,IF(BI56=\"Tandem Scraper\",DB56,\"\")))+IF(OR(J30=\"Yes\",K30=\"Yes\"),IF(RIGHT(BI56,5)=\"Truck\",DU56,IF(BI56=\"Scraper Dozer\",EI56,IF(BI56=\"Tandem Scraper\",EW56,\"\"))),0))","v":0},{"$f":"IF(ISBLANK(B30),0,IF(OR(ISBLANK(C46),ISBLANK(D46)),0,IF(OR(AND(ISBLANK(J30),ISBLANK(K30)),AND(J30=\"No\",K30=\"No\")),0,IF(J30=\"Yes\",D56*Crushing,0)+IF(K30=\"Yes\",D56*Screening,0))))","v":0},{"$f":"IF(ISBLANK(B30),0,IF(OR(ISBLANK(C46),ISBLANK(D46)),0,IF(F46=\"Yes\",D56*CompactionLabor,0)))","v":0},{"$f":"IF(ISBLANK(B30),0,IF(OR(ISBLANK(C46),ISBLANK(D46)),0,IF(F46=\"Yes\",D56*CompactionEquip,0)))","v":0},{"$f":"IF(OR(ISBLANK(B30),D56=\"\"),0,IF(OR(ISBLANK(C46),ISBLANK(D46)),0,IF(D56=0,\"\",SUM(I56:M56))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BI56,5)=\"Truck\",BV56+DQ56,IF(BI56=\"Scraper Dozer\",CK56+EF56,IF(BI56=\"Tandem Scraper\",CY56+ET56,\"\")))","v":""},{"$f":"IF(ISBLANK(B30),\"\",CB56+IF(OR(J30=\"Yes\",K30=\"Yes\"),DW56,0))","v":""},{"$f":"IF(ISBLANK(B30),\"\",CP56+IF(OR(J30=\"Yes\",K30=\"Yes\"),EK56,0))","v":""},{"$f":"IF(ISBLANK(B30),\"\",DD56+IF(OR(J30=\"Yes\",K30=\"Yes\"),EY56,0))","v":""},{"$f":"IF(RIGHT(BI56,5)=\"Truck\",BX56,IF(BI56=\"Scraper Dozer\",CL56,IF(BI56=\"Tandem Scraper\",CZ56,\"\")))","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(G30)),\"\",BB30)","v":""},{"$f":"IF(OR(ISBLANK(A30),ISBLANK(G30)),\"\",BD30/IF(OR(J30=\"Yes\",K30=\"Yes\"),(1-L30),1))","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(G30)),\"\",BD30)","v":""},{"$f":"IF(OR(ISBLANK(B30),D56=0,D56=\"\",OR(ISBLANK(H30),ISBLANK(I30))),\"\",IF(ISBLANK(C46),\"Haul Material!\",IF(ISBLANK(D46),\"Select Fleet\",IF(D46=\"optimize\",#REF!,D46))))","v":""},{"$f":"ABS(BF30)","v":0},{"$f":"ROUND($BE30/(INDEX(INDIRECT(BA46 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BA46 & \"TruckLoadedWeight\"),0),MATCH(IF($BJ56-INDIRECT(BA46 & \"TruckRollingResistance\")<0,0,$BJ56-INDIRECT(BA46 & \"TruckRollingResistance\")),INDIRECT(BA46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BE30/(INDEX(INDIRECT(BA46 & \"TruckSpeedTable\"),MATCH(C46,HaulMaterials,0),MATCH(IF($BJ56-INDIRECT(BA46 & \"TruckRollingResistance\")<0,0,$BJ56-INDIRECT(BA46 & \"TruckRollingResistance\")),INDIRECT(BA46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BE30/VLOOKUP($BJ56+INDIRECT(BA46 & \"TruckRollingResistance\"),INDIRECT(BA46 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP($BJ56+INDIRECT(BA46 & \"TruckRollingResistance\"),INDIRECT(BA46 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BE30/VLOOKUP($BJ56+INDIRECT(BA46 & \"TruckRollingResistance\"),INDIRECT(BA46 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP($BJ56+INDIRECT(BA46 & \"TruckRollingResistance\"),INDIRECT(BA46 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF(BF30>=0,BM56,BN56)","v":{"$error":"#VALUE!"}},{"$f":"IF(BF30>=0,BL56,BK56)","v":{"$error":"#VALUE!"}},{"$f":"BO56+BP56","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BA46 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BA46 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BA46&IF(INDIRECT(BA46&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"BQ56+BR56+BS56+BT56","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISBLANK(E46),NOT(ISNUMBER(E46)),E46=\"\"),ROUNDUP((BU56-BT56)/BT56,0),E46)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/BU56)*INDIRECT(BA46 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BV56*BW56*HaulOperator*INDIRECT(BA46 & \"TruckJobEfficiency\")*INDIRECT(BA46 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(BG56/BX56,HoursRounding)<1,1,ROUND(BG56/BX56,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(BY56<1,1,(BY56))*((BV56*INDIRECT(BA46&\"TruckEquipRate\"))+INDIRECT(BA46&\"LoaderEquipRate\")+INDIRECT(BA46&\"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(BY56<1,1,(BY56))*((BV56*INDIRECT(BA46 & \"TruckLaborRate\"))+INDIRECT(BA46 & \"LoaderLaborRate\")+INDIRECT(BA46 & \"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"BZ56+CA56","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BE30/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BJ56-HaulScraperRollingResistance<0,0,$BJ56-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BE30/(INDEX(HaulScraperSpeedTable,MATCH(C46,HaulMaterials,0)+1,MATCH(IF($BJ56-HaulScraperRollingResistance<0,0,$BJ56-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BE30/VLOOKUP($BJ56+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($BJ56+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BE30/VLOOKUP($BJ56+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP($BJ56+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BF30>=0,CE56,CF56)","v":0},{"$f":"IF(BF30>=0,CD56,CC56)","v":{"$error":"#N/A"}},{"$f":"CG56+CH56","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B30),\"\",IF($D56=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(OR(ISBLANK(E46),NOT(ISNUMBER(E46)),E46=\"\"),IF($D56=0,\"\",IF(TRUNC(CI56/CJ56,0)<1,1,ROUND(CI56/CJ56,0)+1)),E46))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF($D56=0,\"\",ROUND((60/(CI56+CJ56)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*CK56,CubesRounding)))","v":""},{"$f":"IF(ROUND(BG56/CL56,HoursRounding)<1,1,ROUND(BG56/CL56,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(CM56<1,1,CM56)*((CK56*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(CM56<1,1,CM56)*((CK56*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"CN56+CO56","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BE30/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BJ56-TandemScraperRollingResistance<0,0,$BJ56-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BE30/(INDEX(TandemScraperSpeedTable,MATCH(C46,HaulMaterials,0)+1,MATCH(IF($BJ56-TandemScraperRollingResistance<0,0,$BJ56-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BE30/VLOOKUP($BJ56+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP($BJ56+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BE30/VLOOKUP($BJ56+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP($BJ56+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BF30>=0,CS56,CT56)","v":0},{"$f":"IF(BF30>=0,CR56,CQ56)","v":{"$error":"#N/A"}},{"$f":"CU56+CV56","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B30),\"\",IF($D56=0,\"\",TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(TRUNC(CW56/CX56,0)<2,2,TRUNC(CW56/CX56,0)+IF(MOD(TRUNC(CW56/CX56,0),2),1,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B30),\"\",IF($D56=0,\"\",ROUND((60/(CW56+CX56)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*CY56,CubesRounding)))","v":""},{"$f":"IF(ROUND(BG56/CZ56,HoursRounding)<1,1,ROUND(BG56/CZ56,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DA56<1,1,DA56)*((CY56*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DA56<1,1,DA56)*((CY56*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DB56+DC56","v":{"$error":"#VALUE!"}},{"$f":"ABS(BH30)","v":0},{"$f":"ROUND($BG30/(INDEX(INDIRECT(BA46 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BA46 & \"TruckLoadedWeight\"),0),MATCH(IF(DE56-INDIRECT(BA46 & \"TruckRollingResistance\")<0,0,DE56-INDIRECT(BA46 & \"TruckRollingResistance\")),INDIRECT(BA46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BG30/(INDEX(INDIRECT(BA46 & \"TruckSpeedTable\"),MATCH(C46,HaulMaterials,0),MATCH(IF(DE56-INDIRECT(BA46 & \"TruckRollingResistance\")<0,0,DE56-INDIRECT(BA46 & \"TruckRollingResistance\")),INDIRECT(BA46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BG30/VLOOKUP(DE56+INDIRECT(BA46 & \"TruckRollingResistance\"),INDIRECT(BA46 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP(DY81+INDIRECT(BA46 & \"TruckRollingResistance\"),INDIRECT(BA46 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BG30/VLOOKUP(DE56+INDIRECT(BA46 & \"TruckRollingResistance\"),INDIRECT(BA46 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP(DE56+INDIRECT(BA46 & \"TruckRollingResistance\"),INDIRECT(BA46 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF(BH30>=0,DH56,DI56)","v":{"$error":"#VALUE!"}},{"$f":"IF(BH30>=0,DG56,DF56)","v":{"$error":"#VALUE!"}},{"$f":"DJ56+DK56","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BA46 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BA46 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BA46&IF(INDIRECT(BA46&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"DL56+DM56+DN56+DO56","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISBLANK(M30),ISBLANK(N30)),0,IF(OR(ISBLANK(E46),NOT(ISNUMBER(E46)),E46=\"\"),ROUNDUP((DP56-DO56)/DO56,0),E46))","v":0},{"$f":"ROUND((60/DP56)*INDIRECT(BA46 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DQ56*DR56*HaulOperator*INDIRECT(BA46 & \"TruckJobEfficiency\")*INDIRECT(BA46 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISBLANK(M30),ISBLANK(N30),M30=\"\",N30=\"\"),0,IF(ROUND($BH56/DS56,HoursRounding)<1,1,ROUND($BH56/DS56,HoursRounding)))","v":0},{"$f":"ROUND(IF(DT56<1,1,(DT56))*((DQ56*INDIRECT(BA46&\"TruckEquipRate\"))+INDIRECT(BA46&\"LoaderEquipRate\")+INDIRECT(BA46&\"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT56<1,1,(DT56))*((DQ56*INDIRECT(BA46 & \"TruckLaborRate\"))+INDIRECT(BA46 & \"LoaderLaborRate\")+INDIRECT(BA46 & \"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"DU56+DV56","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BG30/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(DE56-HaulScraperRollingResistance<0,0,DE56-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BG30/(INDEX(HaulScraperSpeedTable,MATCH(C46,HaulMaterials,0)+1,MATCH(IF(DE56-HaulScraperRollingResistance<0,0,DE56-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BG30/VLOOKUP(DE56+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP(DE56+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BG30/VLOOKUP(DE56+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP(DE56+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BH30>=0,DZ56,EA56)","v":0},{"$f":"IF(BH30>=0,DY56,DX56)","v":{"$error":"#N/A"}},{"$f":"EB56+EC56","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B30),\"\",IF($D56=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(OR(ISBLANK(M30),ISBLANK(N30)),0,IF(ISBLANK(B30),\"\",IF(OR(ISBLANK(E46),NOT(ISNUMBER(E46)),E46=\"\"),IF($D56=0,\"\",IF(TRUNC(ED56/EE56,0)<1,1,ROUND(ED56/EE56,0)+1)),E46)))","v":0},{"$f":"IF(ISBLANK(B30),\"\",IF($D56=0,\"\",ROUND((60/(ED56+EE56)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*EF56,CubesRounding)))","v":""},{"$f":"IF(OR(ISBLANK(M30),ISBLANK(N30),M30=\"\",N30=\"\"),0,IF(ROUND($BH56/EG56,HoursRounding)<1,1,ROUND($BH56/EG56,HoursRounding)))","v":0},{"$f":"ROUND(IF(EH56<1,1,EH56)*((EF56*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":530},{"$f":"ROUND(IF(EH56<1,1,EH56)*((EF56*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":177},{"$f":"EI56+EJ56","v":707},{"$f":"ROUND($BG30/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(DE56-TandemScraperRollingResistance<0,0,DE56-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BG30/(INDEX(TandemScraperSpeedTable,MATCH(C46,HaulMaterials,0)+1,MATCH(IF(DE56-TandemScraperRollingResistance<0,0,DE56-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BG30/VLOOKUP(DE56+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(DE56+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BG30/VLOOKUP(DE56+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP(DE56+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BH30>=0,EN56,EO56)","v":0},{"$f":"IF(BH30>=0,EM56,EL56)","v":{"$error":"#N/A"}},{"$f":"EP56+EQ56","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B30),\"\",IF($D56=0,\"\",TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(OR(ISBLANK(M30),ISBLANK(N30)),0,IF(TRUNC(ER56/ES56,0)<2,2,TRUNC(ER56/ES56,0)+IF(MOD(TRUNC(ER56/ES56,0),2),1,0)))","v":0},{"$f":"IF(ISBLANK(B30),\"\",IF($D56=0,\"\",ROUND((60/(ER56+ES56)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*ET56,CubesRounding)))","v":""},{"$f":"IF(OR(ISBLANK(M30),ISBLANK(N30),M30=\"\",N30=\"\"),0,IF(ROUND($BH56/EU56,HoursRounding)<1,1,ROUND($BH56/EU56,HoursRounding)))","v":0},{"$f":"ROUND(IF(EV56<1,1,EV56)*((ET56*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":128},{"$f":"ROUND(IF(EV56<1,1,EV56)*((ET56*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":88},{"$f":"EW56+EX56","v":216}]
[]
[null,null,{"$f":"IF(SUM(C56:C57)=0,\"\",SUM(C56:C57))","v":""},{"$f":"IF(SUM(D56:D57)=0,\"\",SUM(D56:D57))","v":""},null,null,null,{"$f":"IF(SUM(H56:H57)=0,\"\",SUM(H56:H57))","v":""},{"$f":"IF(SUM(I56:I57)=0,0,SUM(I56:I57))","v":0},0,0,0,0,0]
[]
[null,"Notes: Final Material Volume includes allowance for additional material hauled to crushing/screening plant based on Loss to Crushing/Screening input above."]
[]
["Generic Material Hauling - Cover and Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil"]
[" ",null,"Cover Placement",null,null,null,null,null,null,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soil Placement Parameters",null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet"]
[null,"Description\n(required)","Cover Volume","Cover \nPlacement \nFleet","Cover \nFleet \nProductivity","Number of Trucks/ Scrapers","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Cover Placement Cost","Growth Media Volume","Growth Media Placement Fleet","Growth Media \nFleet Productivity","Number of Trucks/ Scrapers","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nGrowth Media \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Productivity\nFor Selected Fleet","Growth media Productivity for selected fleet","Final Surface Area","Cover Volume","Topsoil Volume","cover fleet","topsoil fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,"$","$","$",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,"$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LCY/hr","BCY/hr","acres","cu yd","cu yd",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},{"$f":"IF(OR(ISBLANK(B30),BD66=0),\"\",IF(ISBLANK(BI30),\"\",IF(Metric,ROUND(CY_2_M3*BD66,0),BD66)))","v":""},{"$f":"IF(OR(ISBLANK(B30),C66=\"\",C66=0),\"\",IF(C66=0,\"\",IF(ISBLANK(G46),\"Cover Material!\",IF(OR(H46=\"optimize\",ISBLANK(H46)),\"Select Fleet\",IF(RIGHT(H46,5)=\"Truck\",INDIRECT(BB46&\"Truck\")&\"/\"&INDIRECT(BB46&\"Loader\")&\"/\"&INDIRECT(BB46&\"TruckDozer\"),IF(BB46=\"Scraper\",INDIRECT(\"Haul\"&BB46)&\"/\"&INDIRECT(BB46&\"LoadDozer\")&\"/\"&INDIRECT(BB46&\"Dozerdozer\"),INDIRECT(BB46&\"Scraper\")&\"/\"&INDIRECT(BB46&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B30),C66=0,C66=\"\"),\"\",IF(ISBLANK(C66),\"\",IF(ISBLANK(G46),\"Cover Material!\",IF(OR(H46=\"optimize\",ISBLANK(H46)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BA66,0),BA66)))))","v":""},{"$f":"IF(OR(ISBLANK(B30),C66=0,C66=\"\"),\"\",IF(ISBLANK(G46),\"Cover Material!\",IF(OR(H46=\"optimize\",ISBLANK(H46)),\"Select Fleet\",IF(RIGHT(H46,5)=\"Truck\",BT66,IF(BF66=\"Scraper Dozer\",CI66,IF(BF66=\"Tandem Scraper\",CW66,\"\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B30),C66=0,C66=\"\"),\"\",IF(ISBLANK(G46),\"Cover Material!\",IF(OR(H46=\"optimize\",ISBLANK(H46)),\"Select Fleet\",IF(RIGHT(H46,5)=\"Truck\",BW66,IF(BF66=\"Scraper Dozer\",CK66,IF(BF66=\"Tandem Scraper\",CY66,\"\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(G46),ISBLANK(H46),H46=\"optimize\",BF66=\"\"),0,IF(RIGHT(H46,5)=\"Truck\",BY66,IF(BF66=\"Scraper Dozer\",CM66,IF(BF66=\"Tandem Scraper\",DA66,0))))","v":0},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(G46),ISBLANK(H46),H46=\"optimize\",BF66=\"\"),0,IF(RIGHT(H46,5)=\"Truck\",BX66,IF(BF66=\"Scraper Dozer\",CL66,IF(BF66=\"Tandem Scraper\",CZ66,0))))","v":0},{"$f":"IF(OR(ISBLANK(B30),C66=\"\"),0,IF(OR(ISBLANK(G46),ISBLANK(H46)),0,IF(C66=0,0,SUM(H66:I66))))","v":0},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(BL30)),\"\",IF(Metric,ROUND(CY_2_M3*(BE66),0),BE66))","v":""},{"$f":"IF(OR(ISBLANK(B30),K66=\"\",K66=0),\"\",IF(K66=0,\"\",IF(ISBLANK(J46),\"Material Type!\",IF(OR(K46=\"optimize\",ISBLANK(K46)),\"Select Fleet\",IF(RIGHT(K46,5)=\"Truck\",INDIRECT(BC46&\"Truck\")&\"/\"&INDIRECT(BC46&\"Loader\")&\"/\"&INDIRECT(BC46&\"TruckDozer\"),IF(BC46=\"Scraper\",INDIRECT(\"Haul\"&BC46)&\"/\"&INDIRECT(BC46&\"LoadDozer\")&\"/\"&INDIRECT(BC46&\"Dozerdozer\"),INDIRECT(BC46&\"Scraper\")&\"/\"&INDIRECT(BC46&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B30),K66=0,K66=\"\"),\"\",IF(ISBLANK(J46),\"Material Type!\",IF(OR(K46=\"optimize\",ISBLANK(K46)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB66,0),BB66))))","v":""},{"$f":"IF(OR(ISBLANK(B30),K66=0,K66=\"\"),\"\",IF(ISBLANK(J46),\"Material Type!\",IF(OR(K46=\"optimize\",ISBLANK(K46)),\"Select Fleet\",IF(RIGHT(K46,5)=\"Truck\",DO66,IF(BG66=\"Scraper Dozer\",ED66,IF(BG66=\"Tandem Scraper\",ER66,\"\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B30),K66=0,K66=\"\"),\"\",IF(ISBLANK(J46),\"Material Type!\",IF(OR(K46=\"optimize\",ISBLANK(K46)),\"Select Fleet\",IF(RIGHT(K46,5)=\"Truck\",DR66,IF(BG66=\"Scraper Dozer\",EF66,IF(BG66=\"Tandem Scraper\",ET66,\"\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(J46),K46=\"optimize\",BG66=\"\"),0,IF(RIGHT(K46,5)=\"Truck\",DT66,IF(BG66=\"Scraper Dozer\",EH66,IF(BG66=\"Tandem Scraper\",EV66,0))))","v":0},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(J46),K46=\"optimize\",BG66=\"\"),0,IF(RIGHT(K46,5)=\"Truck\",DS66,IF(BG66=\"Scraper Dozer\",EG66,IF(BG66=\"Tandem Scraper\",EU66,0))))","v":0},{"$f":"IF(OR(ISBLANK(B30),O66=0,O66=\"\",ISBLANK(J46)),0,SUM(P66:Q66))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BF66,5)=\"Truck\",BV66,IF(BF66=\"Scraper Dozer\",CJ66,IF(BF66=\"Tandem Scraper\",CX66,\"\")))","v":""},{"$f":"IF(RIGHT(BG66,5)=\"Truck\",DQ66,IF(BG66=\"Scraper Dozer\",EE66,IF(BG66=\"Tandem Scraper\",ES66,\"\")))","v":""},{"$f":"BB30","v":0},{"$f":"ROUND((BC66*43560*(1/12)*BI30)/27,0)","v":0},{"$f":"ROUND((BC66*43560*(1/12)*BL30)/27,0)","v":0},{"$f":"IF(OR(ISBLANK(B30),C66=0,C66=\"\"),\"\",IF(ISBLANK(G46),\"Cover Material!\",IF(ISBLANK(H46),\"Select Fleet\",H46)))","v":""},{"$f":"IF(OR(ISBLANK(B30),K66=0,K66=\"\"),\"\",IF(ISBLANK(K46),\"Select Fleet\",K46))","v":""},{"$f":"ABS(BK30)","v":0},{"$f":"ROUND($BJ30/(INDEX(INDIRECT(BB46 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BB46 & \"TruckLoadedWeight\"),0),MATCH(IF($BH66-INDIRECT(BB46 & \"TruckRollingResistance\")<0,0,$BH66-INDIRECT(BB46 & \"TruckRollingResistance\")),INDIRECT(BB46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BJ30/(INDEX(INDIRECT(BB46 & \"TruckSpeedTable\"),MATCH(G46,HaulMaterials,0),MATCH(IF($BH66-INDIRECT(BB46 & \"TruckRollingResistance\")<0,0,$BH66-INDIRECT(BB46 & \"TruckRollingResistance\")),INDIRECT(BB46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BJ30/VLOOKUP($BH66+INDIRECT(BB46 & \"TruckRollingResistance\"),INDIRECT(BB46 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP($BH66+INDIRECT(BB46 & \"TruckRollingResistance\"),INDIRECT(BB46 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BJ30/VLOOKUP($BH66+INDIRECT(BB46 & \"TruckRollingResistance\"),INDIRECT(BB46 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP($BH66+INDIRECT(BB46 & \"TruckRollingResistance\"),INDIRECT(BB46 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF($BK30>=0,BK66,BL66)","v":{"$error":"#VALUE!"}},{"$f":"IF($BK30>=0,BJ66,BI66)","v":{"$error":"#VALUE!"}},{"$f":"BM66+BN66","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB46 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB46 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB46&IF(INDIRECT(BB46&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"BO66+BP66+BQ66+BR66","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISBLANK(I46),NOT(ISNUMBER(I46)),I46=\"\"),ROUNDUP((BS66-BR66)/BR66,0),I46)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/BS66)*INDIRECT(BB46 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BT66*BU66*HaulOperator*INDIRECT(BB46 & \"TruckJobEfficiency\")*INDIRECT(BB46 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND($BD66/BV66,HoursRounding)<1,1,ROUND($BD66/BV66,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(BW66<1,1,BW66)*((BT66*INDIRECT(BB46&\"TruckEquipRate\"))+INDIRECT(BB46&\"LoaderEquipRate\")+INDIRECT(BB46&\"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(BW66<1,1,BW66)*((BT66*INDIRECT(BB46 & \"TruckLaborRate\"))+INDIRECT(BB46 & \"LoaderLaborRate\")+INDIRECT(BB46 & \"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"BX66+BY66","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BJ30/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BH66-HaulScraperRollingResistance<0,0,$BH66-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BJ30/(INDEX(HaulScraperSpeedTable,MATCH(G46,HaulMaterials,0)+1,MATCH(IF($BH66-HaulScraperRollingResistance<0,0,$BH66-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BJ30/VLOOKUP($BH66+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($BH66+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BJ30/VLOOKUP($BH66+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP($BH66+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BK30>=0,CC66,CD66)","v":0},{"$f":"IF($BK30>=0,CB66,CA66)","v":{"$error":"#N/A"}},{"$f":"CE66+CF66","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B30),\"\",IF($C66=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(OR(ISBLANK(I46),NOT(ISNUMBER(I46)),I46=\"\"),IF($C66=0,\"\",IF(TRUNC(CG66/CH66,0)<1,1,ROUND(CG66/CH66,0)+1)),I46))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF($C66=0,\"\",ROUND((60/(CG66+CH66)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*CI66,CubesRounding)))","v":""},{"$f":"IF(ROUND($BD66/CJ66,HoursRounding)<1,1,ROUND($BD66/CJ66,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(CK66<1,1,CK66)*((CI66*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(CK66<1,1,CK66)*((CI66*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"CL66+CM66","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BJ30/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BH66-TandemScraperRollingResistance<0,0,$BH66-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BJ30/(INDEX(TandemScraperSpeedTable,MATCH(G46,HaulMaterials,0)+1,MATCH(IF($BH66-TandemScraperRollingResistance<0,0,$BH66-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BJ30/VLOOKUP($BH66+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP($BH66+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BJ30/VLOOKUP($BH66+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP($BH66+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BK30>=0,CQ66,CR66)","v":0},{"$f":"IF($BK30>=0,CP66,CO66)","v":{"$error":"#N/A"}},{"$f":"CS66+CT66","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(H46),\"\",IF($C66=0,\"\",TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(TRUNC(CU66/CV66,0)<2,2,TRUNC(CU66/CV66,0)+IF(MOD(TRUNC(CU66/CV66,0),2),1,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B30),\"\",IF($C66=0,\"\",ROUND((60/(CU66+CV66)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*CW66,CubesRounding)))","v":""},{"$f":"IF(ROUND($BD66/CX66,HoursRounding)<1,1,ROUND($BD66/CX66,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(CY66<1,1,CY66)*((CW66*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(CY66<1,1,CY66)*((CW66*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"CZ66+DA66","v":{"$error":"#VALUE!"}},{"$f":"ABS(BN30)","v":0},{"$f":"ROUND($BM30/(INDEX(INDIRECT(BC46 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BC46 & \"TruckLoadedWeight\"),0),MATCH(IF(DC$66-INDIRECT(BC46 & \"TruckRollingResistance\")<0,0,DC$66-INDIRECT(BC46 & \"TruckRollingResistance\")),INDIRECT(BC46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BM30/(INDEX(INDIRECT(BC46 & \"TruckSpeedTable\"),MATCH(J46,HaulMaterials,0),MATCH(IF($DC66-INDIRECT(BC46 & \"TruckRollingResistance\")<0,0,DC$66-INDIRECT(BC46 & \"TruckRollingResistance\")),INDIRECT(BC46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BM30/VLOOKUP($DC66+INDIRECT(BC46 & \"TruckRollingResistance\"),INDIRECT(BC46 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP($DC66+INDIRECT(BC46 & \"TruckRollingResistance\"),INDIRECT(BC46 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BM30/VLOOKUP($DC66+INDIRECT(BC46 & \"TruckRollingResistance\"),INDIRECT(BC46 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP($DC66+INDIRECT(BC46 & \"TruckRollingResistance\"),INDIRECT(BC46 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF($BN30>=0,DF66,DG66)","v":{"$error":"#VALUE!"}},{"$f":"IF($BN30>=0,DE66,DD66)","v":{"$error":"#VALUE!"}},{"$f":"DH66+DI66","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC46 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC46 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC46&IF(INDIRECT(BC46&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"DJ66+DK66+DL66+DM66","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISBLANK(L46),NOT(ISNUMBER(L46)),L46=\"\"),ROUNDUP((DN66-DM66)/DM66,0),L46)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/DN66)*INDIRECT(BC46 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DO66*DP66*HaulOperator*INDIRECT(BC46 & \"TruckJobEfficiency\")*INDIRECT(BC46 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND($BE66/DQ66,HoursRounding)<1,1,ROUND($BE66/DQ66,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DR66<1,1,DR66)*((DO66*INDIRECT(BC46&\"TruckEquipRate\"))+INDIRECT(BC46&\"LoaderEquipRate\")+INDIRECT(BC46&\"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DR66<1,1,DR66)*((DO66*INDIRECT(BC46 & \"TruckLaborRate\"))+INDIRECT(BC46 & \"LoaderLaborRate\")+INDIRECT(BC46 & \"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"IF($K66=0,\"\",DS66+DT66)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BM30/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($DC66-HaulScraperRollingResistance<0,0,DC$66-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BM30/(INDEX(HaulScraperSpeedTable,MATCH(J46,HaulMaterials,0)+1,MATCH(IF($DC66-HaulScraperRollingResistance<0,0,DC$66-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BM30/VLOOKUP($DC66+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($DC66+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BM30/VLOOKUP($DC66+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP($DC66+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BN30>=0,DX66,DY66)","v":0},{"$f":"IF($BN30>=0,DW66,DV66)","v":{"$error":"#N/A"}},{"$f":"DZ66+EA66","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B30),\"\",IF(K66=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(OR(ISBLANK(L46),NOT(ISNUMBER(L46)),L46=\"\"),IF(K66=0,\"\",IF(TRUNC(EB66/EC66,0)<1,1,ROUND(EB66/EC66,0)+1)),L46))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(K66=0,\"\",ROUND((60/(EB66+EC66)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*ED66,CubesRounding)))","v":""},{"$f":"IF(ROUND($BE66/EE66,HoursRounding)<1,1,ROUND($BE66/EE66,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EF66<1,1,EF66)*((ED66*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EF66<1,1,EF66)*((ED66*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"IF($K66=0,\"\",EG66+EH66)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BM30/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($DC66-TandemScraperRollingResistance<0,0,DC$66-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BM30/(INDEX(TandemScraperSpeedTable,MATCH(J46,HaulMaterials,0)+1,MATCH(IF($DC66-TandemScraperRollingResistance<0,0,DC$66-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BM30/VLOOKUP($DC66+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP($DC66+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BM30/VLOOKUP($DC66+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP($DC66+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BN30>=0,EL66,EM66)","v":0},{"$f":"IF($BN30>=0,EK66,EJ66)","v":{"$error":"#N/A"}},{"$f":"EN66+EO66","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B30),\"\",IF($K66=0,\"\",TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(TRUNC(EP66/EQ66,0)<2,2,TRUNC(EP66/EQ66,0)+IF(MOD(TRUNC(EP66/EQ66,0),2),1,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B30),\"\",IF($K66=0,\"\",ROUND((60/(EP66+EQ66)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*ER66,CubesRounding)))","v":""},{"$f":"IF(ROUND($BE66/ES66,HoursRounding)<1,1,ROUND($BE66/ES66,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(ET66<1,1,ET66)*((ER66*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(ET66<1,1,ET66)*((ER66*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"IF($K66=0,\"\",EU66+EV66)","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C66:C67)=0,\"\",SUM(C66:C67))","v":""},null,null,null,{"$f":"IF(SUM(G66:G67)=0,\"\",SUM(G66:G67))","v":""},{"$f":"IF(SUM(H66:H67)=0,0,SUM(H66:H67))","v":0},{"$f":"IF(SUM(I66:I67)=0,0,SUM(I66:I67))","v":0},{"$f":"IF(SUM(J66:J67)=0,0,SUM(J66:J67))","v":0},{"$f":"IF(SUM(K66:K67)=0,\"\",SUM(K66:K67))","v":""},null,null,null,{"$f":"IF(SUM(O66:O67)=0,\"\",SUM(O66:O67))","v":""},{"$f":"IF(SUM(P66:P67)=0,0,SUM(P66:P67))","v":0},{"$f":"IF(SUM(Q66:Q67)=0,0,SUM(Q66:Q67))","v":0},{"$f":"IF(SUM(R66:R67)=0,0,SUM(R66:R67))","v":0}]
[]
["Generic Material Hauling - Scarifying/Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,"Grader Fleet",null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,"Medium Dozer",null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,"Revegetation"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLAT",null,null,null,null,null,null,"FLAT",null,null,null,null,null,"FLAT",null,null,null,null,null,"FLAT",null,null,null,null,null,null,"FLAT",null,null,null,null,null,null,"TOTAL"]
[null,"Description\n(required)","Total\nSurface\nArea","Ripping/ Scarifying Fleet","Scarifying/\nRipping \nHours","Scarifying/\nRipping\nLabor\nCost","Scarifying/\nRipping \nEquipment \nCost","Total Scarifying/\nRipping\nCost","Revegetation\nLabor\nCost","Revegetation Equipment\nCost","Revgetation Material\nCost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Hrs\nSelected\nFleet","Labor Cost\nSelected\nFleet","Equip Cost\nSelected\nFleet",null,"Final Area","Average long distance","Area Width","No. passes","Total Distance","Total hours","Total Hrs","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Total hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment","Labor","Seed Mix","Mulch","Fertilizer","Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,"hrs","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ft","ft",null,"ft","hr",null,"$","$","$",null,"ft","hr","$","$","$",null,"ft","hr","$","$","$",null,"ft","hr","$","$","$"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(Metric,ROUND(Ac2Ha*BF74,2),BF74))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(ISBLANK(Q46),\"Select Fleet\",IF(RIGHT(Q46,5)=\"Dozer\",INDIRECT(\"Rip\"&BD46&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(P46),P46=\"No\"),\"\",IF(ISBLANK(Q46),\"Select Fleet\",BB74))","v":""},{"$f":"IF(OR(ISBLANK(B30),OR(ISBLANK(P46),P46=\"No\")),0,BC74)","v":0},{"$f":"IF(OR(ISBLANK(B30),OR(ISBLANK(P46),P46=\"No\")),0,BD74)","v":0},{"$f":"IF(ISBLANK(B30),0,IF(OR(ISNUMBER(F74),ISNUMBER(G74)),F74+G74,0))","v":0},{"$f":"IF(OR(M46=\"None\",ISBLANK(M46)),0,CQ74)","v":0},{"$f":"IF(OR(M46=\"None\",ISBLANK(M46)),0,CP74)","v":0},{"$f":"IF(OR(ISBLANK(B30),CU74=0),0,CU74)","v":0},{"$f":"IF(AND(I74=\"\",J74=\"\",K74=\"\"),0,SUM(I74:K74))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q46=\"Small Dozer\",BR74,IF(Q46=\"Med Dozer\",BX74,IF(Q46=\"Large Dozer\",CD74,BK74)))","v":""},{"$f":"IF(Q46=\"Small Dozer\",BT74,IF(Q46=\"Med Dozer\",BZ74,IF(Q46=\"Large Dozer\",CF74,BN74)))","v":""},{"$f":"IF(Q46=\"Small Dozer\",BS74,IF(Q46=\"Med Dozer\",BY74,IF(Q46=\"Large Dozer\",CE74,IF(ISBLANK(Q46),\"\",BM74))))","v":""},null,{"$f":"IF(ISBLANK(B30),0,IF(BC66<0.1,0.1,BC66))","v":0},{"$f":"BC30","v":0},{"$f":"IF(BG74=0,0,ROUND(BF74*43560/BG74,0))","v":0},{"$f":"ROUND(BH74/INDEX(GraderSpecifications,2,MATCH(RipGrader,Graders,0)),0)","v":0},{"$f":"BI74*BG74","v":0},{"$f":"IF(OR(ISBLANK(B30),P46=\"No\",ISBLANK(P46),BJ74=0),\"\",ROUND(((ROUND((ROUND(BF74*43560/BC30,0))/INDEX(GraderSpecifications,2,MATCH(RipGrader,Graders,0)),0)*BC30)/INDEX(GraderSpecifications,15,MATCH(RipGrader,Graders,0)))+(ROUND((ROUND(BF74*43560/BC30,0))/INDEX(GraderSpecifications,2,MATCH(RipGrader,Graders,0)),0)*INDEX(GraderSpecifications,16,MATCH(RipGrader,Graders,0))/MinPerHr),HoursRounding))","v":""},{"$f":"IF(BK74<1,1,BK74)","v":""},{"$f":"IF(OR(ISBLANK(B30),BL74=\"\"),\"\",ROUND(BL74*GraderRipEquipRate,0))","v":""},{"$f":"IF(OR(ISBLANK(B30),BL74=\"\"),\"\",ROUND(BL74*GraderRipLaborRate,0))","v":""},{"$f":"IF(OR(ISBLANK(B30),BL74=\"\"),\"\",IF(P46=\"No\",\"\",BM74+BN74))","v":""},{"$f":"ROUND(BH74/INDEX(DozerSpecifications,2,MATCH(RipSmallDozer,Dozers,0)),0)","v":0},{"$f":"BP74*BG74","v":0},{"$f":"IF(OR(Q46=\"\",Q46=\"No\",BQ74=0),\"\",ROUND((BQ74/INDEX(DozerSpecifications,9,MATCH(RipSmallDozer,Dozers,0)))+(BP74*INDEX(DozerSpecifications,7,MATCH(RipSmallDozer,Dozers,0))/MinPerHr),HoursRounding))","v":""},{"$f":"IF(OR(ISBLANK(B30),BR74=\"\"),\"\",ROUND(IF(BR74<1,1,BR74)*SmallDozerRipEquipRate,0))","v":""},{"$f":"IF(OR(ISBLANK(B30),BR74=\"\"),\"\",ROUND(IF(BR74<1,1,BR74)*SmallDozerRipLaborRate,0))","v":""},{"$f":"IF(OR(ISBLANK(B30),BR74=\"\"),\"\",BS74+BT74)","v":""},{"$f":"ROUND(BH74/INDEX(DozerSpecifications,2,MATCH(RipMedDozer,Dozers,0)),0)","v":0},{"$f":"BV74*BG74","v":0},{"$f":"IF(OR(Q46=\"\",Q46=\"No\",BW74=0),\"\",ROUND((BW74/INDEX(DozerSpecifications,9,MATCH(RipMedDozer,Dozers,0)))+(BV74*INDEX(DozerSpecifications,7,MATCH(RipMedDozer,Dozers,0))/MinPerHr),HoursRounding))","v":""},{"$f":"IF(OR(ISBLANK(B30),BX74=\"\"),\"\",ROUND(IF(BX74<1,1,BX74)*MedDozerRipEquipRate,0))","v":""},{"$f":"IF(OR(ISBLANK(B30),BX74=\"\"),\"\",ROUND(IF(BX74<1,1,BX74)*MedDozerRipLaborRate,0))","v":""},{"$f":"IF(OR(ISBLANK(B30),BX74=\"\"),\"\",BY74+BZ74)","v":""},{"$f":"ROUND(BH74/INDEX(DozerSpecifications,2,MATCH(RipLargeDozer,Dozers,0)),0)","v":0},{"$f":"CB74*BG74","v":0},{"$f":"IF(OR(Q46=\"\",Q46=\"No\",CC74=0),\"\",ROUND((CC74/INDEX(DozerSpecifications,9,MATCH(RipLargeDozer,Dozers,0)))+(CB74*INDEX(DozerSpecifications,7,MATCH(RipLargeDozer,Dozers,0))/MinPerHr),HoursRounding))","v":""},{"$f":"IF(OR(ISBLANK(B30),CD74=\"\"),\"\",ROUND(IF(CD74<1,1,CD74)*LargeDozerRipEquipRate,0))","v":""},{"$f":"IF(OR(ISBLANK(B30),CD74=\"\"),\"\",ROUND(IF(CD74<1,1,CD74)*LargeDozerRipLaborRate,0))","v":""},{"$f":"IF(OR(ISBLANK(B30),CD74=\"\"),\"\",CE74+CF74)","v":""},null,{"$f":"IF(OR(M46=\"None\",ISBLANK(M46)),0,ROUND(SeedEquipHaulFlat*BF74,0))","v":0},{"$f":"IF(OR(M46=\"None\",ISBLANK(M46)),0,ROUND(SeedLaborHaulFlat*BF74,0))","v":0},{"$f":"IF(OR(M46=\"None\",ISBLANK(M46)),0,ROUND(INDEX(SeedMixArray,MATCH(M46,SeedMixes,0),4)*IF(C74=\"\",0,C74),0))","v":0},{"$f":"IF(OR(N46=\"None\",ISBLANK(N46)),0,ROUND(INDEX(MulchArray,MATCH(N46,Mulches,0),4)*IF(C74=\"\",0,C74),0))","v":0},{"$f":"IF(OR(O46=\"None\",ISBLANK(O46)),0,ROUND(INDEX(FertilizerArray,MATCH(O46,Fertilizers,0),4)*IF(C74=\"\",0,C74),0))","v":0},{"$f":"SUM(CK74:CM74)","v":0},{"$f":"IF(OR(M46=\"None\",ISBLANK(M46)),0,ROUND(CI74+CJ74+CN74,0))","v":0},{"$f":"IF(CI74<SeedingEquipmentCost,SeedingEquipmentCost,+CI74)","v":102.32790156301961},{"$f":"IF(CJ74<SeedingLaborCost,SeedingLaborCost,CJ74)","v":179.07382773528434},{"$f":"CK74","v":0},0,0,0,{"$f":"IF(OR(T46=\"None\",ISBLANK(T46)),0,ROUND(CP74+CQ74+CU74,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C73:C75)=0,\"\",SUM(C73:C75))","v":""},null,{"$f":"IF(SUM(E73:E75)=0,\"\",SUM(E73:E75))","v":""},{"$f":"IF(SUM(F74:F75)=0,0,SUM(F74:F75))","v":0},0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SmallLoaderTimetoFillTruck","v":1.5}]

{"sheet":"Foundations & Buildings","index":22,"n_rows":115,"n_cols":161,"rows_kept":115,"cut":false,"hidden":false,"merged":[[84,60,84,65],[93,99,93,101],[93,93,93,95],[93,96,93,98],[93,90,93,92]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Buildings & Foundation Demolition Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,"Building Demolition Cost",{"$f":"I99","v":0},{"$f":"J99","v":0},"N/A",{"$f":"SUM(C11:E11)","v":0}]
[null,"Wall Demolition Cost",{"$f":"L99","v":0},{"$f":"M99","v":0},"N/A",0]
[null,"Slab Demolition",{"$f":"O99","v":0},{"$f":"P99","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Subtotal Demolition",{"$f":"SUM(C11:C13)","v":0},{"$f":"SUM(D11:D13)","v":0},{"$f":"SUM(E11:E13)","v":0},{"$f":"SUM(F11:F13)","v":0}]
[null,"Cover Placement Cost",{"$f":"H107","v":0},{"$f":"I107","v":0},"N/A",0]
[null,"Growth Media Placement Cost",{"$f":"P107","v":0},{"$f":"Q107","v":0},"N/A",0]
[null,"Ripping/Scarifying Cost",{"$f":"F115","v":0},{"$f":"G115","v":0},"N/A",0]
[null,"Subtotal Earthworks",{"$f":"SUM(C15:C17)","v":0},{"$f":"SUM(D15:D17)","v":0},{"$f":"SUM(E15:E17)","v":0},{"$f":"SUM(F15:F17)","v":0}]
[null,"Revegetation Cost",{"$f":"I115","v":0},{"$f":"J115","v":0},{"$f":"K115","v":0},0]
[null,"TOTALS",{"$f":"IF(ISERR(C14+C18+C19),\"\",C14+C18+C19)","v":0},{"$f":"IF(ISERR(D14+D18+D19),\"\",D14+D18+D19)","v":0},{"$f":"IF(ISERR(E14+E18+E19),\"\",E14+E18+E19)","v":0},{"$f":"F14+F18+F19","v":0}]
[]
[]
["Color Code Key",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"slab thickness"]
[null,"User Input - Direct Input","Direct Input",null,null,null,null,null,null,null,"Minimum thickness of cover over unbroken slab:",5,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Nevada,CONCATENATE(\"< In Nevada use\",IF(Metric,\" 1.5m\",\" 5ft\"),\" per NV BLM\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*L24,0)*12,L24*12)","v":60},"in"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
["Buildings & Foundation - User Input",null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each building or facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Facility Description",null,null,null,"Physical - MANDATORY",null,null,null,null,null,null,null,"Foundation Cover (1)",null,null,"Growth Media (1) (entire footprint)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Physical Characteristics",null,null,null,null,null,null,null,"Foundation Cover",null,null,"Growth Media"]
[null,"Description\n(required)","ID Code","Type","Length","Width","Eve\nHeight","Slab  Thickness","Foundation Wall Thickness","Foundation\nWall\nHeight","Average Flat Area Long Dimension (ripping distance)","Building Area Footprint (including surrounding facilities)","Foundation Cover Thickness","Distance from Foundation Cover          Borrow Area","Slope from Facility to Borrow Area","Growth Media Thickness","Distance from Growth Media Stockpile","Slope from Facility to Stockpile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Length","Width","Eve\nHeight","Slab  Thickness","Wall Thickness","Foundation\nWall\nHeight","Average Flat Area Long Dimension (ripping distance)","Building Area Footprint (including surrounding facilities)","Foundation Cover Thickness","Distance from Foundation Cover          Borrow Area","Slope from Facility to Borrow Area","Growth Media Thickness","Distance from Growth Media Stockpile","Slope from Facility to Stockpile"]
[-1,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","in","in","ft","ft","acres","in","ft","% grade","in","ft","% grade"]
[{"$f":"ROW(A34) - ROW($A$33)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(O34)>20,ABS(R34)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*E34,3),E34)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F34,3),F34)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*G34,3),G34)","v":0},{"$f":"IF(Metric,ROUND(mm2in*H34,3),H34)","v":0},{"$f":"IF(Metric,ROUND(mm2in*I34,3),I34)","v":0},{"$f":"IF(Metric,ROUND(mm2Ft*J34,3),J34)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K34,3),K34)","v":0},{"$f":"IF(Metric,Ha2Ac*L34,L34)","v":0},{"$f":"IF(Metric,mm2in*M34,M34)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N34,3),N34)","v":0},{"$f":"O34","v":0},{"$f":"IF(Metric,mm2in*P34,P34)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Q34,0),Q34)","v":0},{"$f":"R34","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. Foundation cover only calculated to cover slab. Growth media estimated over entire footprint area"]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Buildings & Foundation - User Input (cont.)",null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each building or facility"]
[" ",null,"Construction Materials",null,"Slab Demolition",null,"Foundation Cover",null,null,"Growth Media",null,null,"Revegetation"]
[null,"Description\n(required)","Building Type","Foundation     Wall                Type","Slab Demo Method","Slab\nBreaking Equipment\nFleet","Cover \nMaterial Type","Cover Placement Equipment Fleet","Maximum\nFleet Size","Growth Media \nMaterial Type","Growth Media Placement Equipment Fleet","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer","Scarify/ Rip?","Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Truck Fleet","GrowthMed truck fleet","Ripping Fleet"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(user override)","(select)","(select)","(user override)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(H53,SEARCH(\" \",H53)-1)","v":{"$error":"#VALUE!"}},{"$f":"LEFT(K53,SEARCH(\" \",K53)-1)","v":{"$error":"#VALUE!"}},{"$f":"LEFT(Q53,SEARCH(\" \",Q53)-1)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
["Buildings & Foundation - Calculations"]
[]
[null,"Building Volume Calculations"]
[]
[null,"Using Means Heavy Construction Cost Data (2004) calculates cubic feet from building dimensions"]
[null,"Estimage slab thickness and wall thickness if not known"]
[null,"Assumes that all concrete slabs are reinforced"]
[null,"Productivity for crew from Means Heavy Construction Cost Data (2004) adjusted for supervision "]
[null,"(addressed in Misc. Costs) and Davis-Bacon Wage Rates"]
[null,"Demolition costs do not include hauling or disposing if debris - Use Waste Disposal module"]
[]
[null,"Slab Demolition Calculations"]
[]
[null,"Minimum 1 hr excavator time for slab demolition"]
[]
[null,"Cover Volume Calculation"]
[]
[null,"Foundation area x cover thickness"]
[null,"If \"Bury in Place\" is selected as slab demolition method, cover thickness is adjusted such that "]
[null,"total cover (cover + growth media) equals value entered in \"Minimum thickness of cover over unbroken slab\" cell above"]
[]
[null,"Ripping/Scarifying Calculations"]
[]
[null,"Flat area width = Final flat area ÷ Average long dimensions"]
[null,"Number of passes = Flat area width ÷ Grader width"]
[null,"Travel distance = Number of passes x  Average long dimensions"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[]
[null,"Revegetation"]
[]
[null,"Minimum 1 acre revegetation crew time per area"]
[]
[]
[]
["Building & Foundation Demolition Costs",null,null,null,"Uses RS Means Heavy Construction Cost Data for building and wall demolition cost calculations. Uses CAT Handbook for slab breaking production.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"use this for cost ",null,"Building Demolition",null,null,null,null,null,null,"Wall Demolition",null,null,null,null,null,null,"Slab Demolition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slab Breaking Costs"]
[null,null,null,null,null,null,null,null,"Building Demolition",null,null,"Wall Demolition",null,null,"Slab Demolition",null,null,"Total Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Means uses CF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Excavator",null,null,null,null,null,null,"Medium Excavator",null,null,null,null,null,null,"Small Excavator",null,null,null,null,null,null,"Large Excavator",null,null,"Medium Excavator",null,null,"Small Excavator",null,null,"Selected Costs"]
[null,"Description\n(required)","Building Footprint     (slab area)","Building   Volume","Wall Length","Wall Area","Slab Demolition Fleet","Slab Volume","Total \nLabor \nCost","Total \nEquipment \nCost","Total Building Demolition Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total                Wall Demolition Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total Slab Breaking Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total   Demolition Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building Area","Bldg Volume","Bldg Volume","Row in Building Demo List","Labor Unit Cost","Labor Cost","Equipment Unit Cost","Equipment Cost","Total\nWall Length","Wall Area","Row in Wall Demo List","Labor Unit Cost","Labor Cost","Equipment Unit Cost","Equipment Cost","Bldt ftprint","Slab Volume","Row in Slab Breaking List","Excavator","Column in Productivty Array","Production Rate","Hours Required","Labor Cost","Equipment Cost","Row in Slab Breaking List","Excavator","Column in Productivty Array","Production Rate","Hours Required","Labor Cost","Equipment Cost","Row in Slab Breaking List","Excavator","Column in Productivty Array","Production Rate","Hours Required","Labor Cost","Equipment Cost","Labor","Equipment","Total","Labor","Equipment","Total","Labor","Equipment","Total","Labor","Equipment","Total"]
[null,null,{"$f":"IF(Metric,\"m2\",\"sqft\")","v":"sqft"},{"$f":"IF(Metric,\"m3\",\"cu ft\")","v":"cu ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m2\",\"sq ft\")","v":"sq ft"},null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"$","$","$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sq ft","cu ft","cu yd",null,"$ per C.F.","$","$ per C.F.","$","ft","sq ft",null,"$ per Square","$","$ per Square","$","S.F.","cy",null,null,null,"cy/hr",null,"$","$",null,null,null,"cy/hr",null,"$","$",null,null,null,"cy/hr",null,"$","$","$","$","$","$","$","$","$","$","$","$","$","$"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(Metric,ROUND(Ft2_2_M2*BQ97,0),BQ97))","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(Metric,ROUND(CY_2_M3*BD97,0),BC97))","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(Metric,ROUND(Ft2M*BJ97,0),BJ97))","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(Metric,ROUND(Ft2_2_M2*BK97,0),BK97))","v":""},{"$f":"IF(B97=\"\",\"\",IF(F53=\"Sm Excavator\",CH97,IF(F53=\"Med Excavator\",CA97,BT97)))","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(Metric,ROUND(CY_2_M3*BR97,0),BR97))","v":""},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(G34),G34=0),0,IF(ISBLANK(C53),\"Building Type!\",IF(BD97=0,0,BG97)))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(G34),G34=0),0,IF(ISBLANK(C53),\"Building Type!\",IF(BD97=0,0,BI97)))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(G34),G34=0),0,IF(ISBLANK(C53),0,IF(BD97=0,0,I97+J97)))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(I34),ISBLANK(D53)),0,IF(AND(ISBLANK(D53),F97=0,F97=\"\"),\"Wall Type!\",IF(BK97=0,0,BN97)))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(I34),ISBLANK(D53)),0,IF(AND(ISBLANK(D53),F97=0,F97=\"\"),\"Wall Type!\",IF(BK97=0,0,BP97)))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(I34)),0,IF(ISBLANK(D53),0,IF(BK97=0,0,L97+M97)))","v":0},{"$f":"IF(OR(ISBLANK(B34),BR97=0,ISBLANK(E53),E53=\"Bury in Place\"),0,IF(ISBLANK(F53),\"Select Fleet\",IF(E53=\"Break & bury\",CW97,0)))","v":0},{"$f":"IF(OR(ISBLANK(B34),BR97=0,ISBLANK(E53),E53=\"Bury in Place\"),0,IF(ISBLANK(F53),\"Select Fleet\",IF(E53=\"Break & bury\",CX97,0)))","v":0},{"$f":"IF(OR(ISBLANK(B34),H97=0,ISBLANK(E53),E53=\"Bury in Place\"),0,IF(ISBLANK(F53),0,IF(E53=\"Break & bury\",CY97,0)))","v":0},{"$f":"IF(ISBLANK(B34),0,IF(AND(BC97=0,BK97=0,BR97=0),0,(IF(ISNUMBER(I97),I97,0)+(IF(ISNUMBER(L97),L97,0))+(IF(ISNUMBER(O97),O97,0)))))","v":0},{"$f":"IF(ISBLANK(B34),0,IF(AND(D97=0,F97=0,H97=0),0,(IF(ISNUMBER(J97),J97,0))+(IF(ISNUMBER(M97),M97,0))+(IF(ISNUMBER(P97),P97,0))))","v":0},{"$f":"IF(ISBLANK(B34),0,IF(AND(D97=0,F97=0,H97=0),0,R97+S97))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BD34*BE34,0)","v":0},{"$f":"ROUND(BD34*BE34*BF34,0)","v":0},{"$f":"ROUND(BC97/27,CubesRounding)","v":0},{"$f":"MATCH(C53,BuildingDemolitionList,0)","v":{"$error":"#N/A"}},{"$f":"IF(Metric,ROUND(Ft3_2_M3*INDEX(BuildingDemolitionArray,BE97,7),4),INDEX(BuildingDemolitionArray,BE97,7))","v":{"$error":"#N/A"}},{"$f":"ROUND(BC97*BF97,0)","v":{"$error":"#N/A"}},{"$f":"IF(Metric,ROUND(Ft3_2_M3*INDEX(BuildingDemolitionArray,BE97,8),4),INDEX(BuildingDemolitionArray,BE97,8))","v":{"$error":"#N/A"}},{"$f":"ROUND(BC97*BH97,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(2*(BD34+BE34),0)","v":0},{"$f":"ROUND(BJ97*BI34,0)","v":0},{"$f":"MATCH(D53,WallDemolitionList,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(WallDemolitionArray,BL97,7)*(1+INDEX(WallDemolitionArray,BL97,9)),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(F97*BM97,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(INDEX(WallDemolitionArray,BL97,8)*(1+INDEX(WallDemolitionArray,BL97,9)),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(F97*BO97,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B34),\"\",ROUND(BD34*BE34,0))","v":""},{"$f":"IF(ISBLANK(B34),\"\",ROUND((BB97*(BG34/12))/27,CubesRounding))","v":""},{"$f":"MATCH(\"Lg Excavator\",SlabBreakingFleetList,0)","v":4},{"$f":"LargeExcavatorHammer","v":"385BL"},{"$f":"MATCH(BT97,ExcavatorHammerList,0)","v":3},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,BU97)*INDEX(ExcavatorHammerEfficiency,BU97)/8*INDEX(ExcavatorHammerAltitudeDeration,BU97),CubesRounding)","v":99},{"$f":"IF($H97/BV97<1,1,ROUND($H97/BV97,1))","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$F$223*BW97,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$223*BW97,0)","v":{"$error":"#VALUE!"}},{"$f":"MATCH(\"Med Excavator\",SlabBreakingFleetList,0)","v":3},{"$f":"MedExcavatorHammer","v":"345B"},{"$f":"MATCH(CA97,ExcavatorHammerList,0)","v":2},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,CB97)*INDEX(ExcavatorHammerEfficiency,CB97)/8,CubesRounding)","v":60},{"$f":"IF($H97/CC97<1,1,ROUND($H97/CC97,1))","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$F$217*CD97,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$217*CD97,0)","v":{"$error":"#VALUE!"}},{"$f":"MATCH(\"Sm Excavator\",SlabBreakingFleetList,0)","v":2},{"$f":"SmallExcavatorHammer","v":"325C"},{"$f":"MATCH(CH97,ExcavatorHammerList,0)","v":1},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,CI97)*INDEX(ExcavatorHammerEfficiency,CI97)/8,CubesRounding)","v":24},{"$f":"IF($H97/CJ97<1,1,ROUND($H97/CJ97,1))","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$F$211*CK97,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND('Fleets (Crews)'!$E$211*CK97,0)","v":{"$error":"#VALUE!"}},{"$f":"BX97","v":{"$error":"#VALUE!"}},{"$f":"BY97","v":{"$error":"#VALUE!"}},{"$f":"CN97+CO97","v":{"$error":"#VALUE!"}},{"$f":"CE97","v":{"$error":"#VALUE!"}},{"$f":"CF97","v":{"$error":"#VALUE!"}},{"$f":"CQ97+CR97","v":{"$error":"#VALUE!"}},{"$f":"CL97","v":{"$error":"#VALUE!"}},{"$f":"CM97","v":{"$error":"#VALUE!"}},{"$f":"CT97+CU97","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(F53=\"Sm Excavator\",CT97,IF(F53=\"Med Excavator\",CQ97,CN97)),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(F53=\"Sm Excavator\",CU97,IF(F53=\"Med Excavator\",CR97,CO97)),0)","v":{"$error":"#VALUE!"}},{"$f":"CW97+CX97","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,{"$f":"IF(SUM(D97:D98)=0,\"\",SUM(D97:D98))","v":""},null,null,null,{"$f":"IF(SUM(H97:H98)=0,\"\",SUM(H97:H98))","v":""},{"$f":"IF(SUM(I97:I98)=0,0,SUM(I97:I98))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Building & Foundation - Foundation Cover and Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil"]
[" ",null,"Foundation Cover",null,null,null,null,null,null,null,"Growth Media",null,null,null,null,null,null,null,"Total Cover & Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation Cover Cost Summary by Fleet",null,null,"Cover Placement Parameters",null,null,"Growth Media Cost Summary by Fleet",null,null,"Growth Media Parameters",null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Scraper Fleet"]
[null,"Description\n(required)","Cover Volume","Cover Repacement Fleet","Fleet Productivity","Number of Trucks/ Scrapers","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Cover Cost","Growth Media Volume","Growth Media Repacement Fleet","Fleet Productivity","Number of Trucks/ Scrapers","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nGrowth Media \nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck","Scraper Dozer","Tandem Scraper","Building\nFootprint","Building\nFootprint","Foundation \nCover \nVolume","Truck","Scraper Dozer","Tandem Scraper","Area Footprint","Growth \nMedia \nVolume","Cover Productivity\nFor Selected Fleet","Growth media Productivity for selected fleet","cover fleet","topsoil fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,"$","$","$",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","$","$","sq ft","acres","cu yd","$","$","$","acres","cu yd","LCY/hr","LCY/hr",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(BF105=0,\"\",IF(Metric,ROUND(CY_2_M3*BF105,0),BF105)))","v":""},{"$f":"IF(OR(ISBLANK(B34),C105=\"\",C105=0),\"\",IF(C105=0,\"\",IF(ISBLANK(G53),\"Cover Material!\",IF(OR(H53=\"optimize\",ISBLANK(H53)),\"Select Fleet\",IF(RIGHT(H53,5)=\"Truck\",INDIRECT(BA53&\"Truck\")&\"/\"&INDIRECT(BA53&\"Loader\")&\"/\"&INDIRECT(BA53&\"TruckDozer\"),IF(BA53=\"Scraper\",INDIRECT(\"Haul\"&BA53)&\"/\"&INDIRECT(BA53&\"LoadDozer\")&\"/\"&INDIRECT(BA53&\"Dozerdozer\"),INDIRECT(BA53&\"Scraper\")&\"/\"&INDIRECT(BA53&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(C105=0,C105=\"\",ISBLANK(B34)),\"\",IF(ISBLANK(G53),\"Cover Material!\",IF(OR(H53=\"optimize\",ISBLANK(H53)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BL105,0),BL105))))","v":""},{"$f":"IF(OR(C105=0,C105=\"\",ISBLANK(B34)),\"\",IF(ISBLANK(G53),\"Cover Material!\",IF(OR(H53=\"optimize\",ISBLANK(H53)),\"Select Fleet\",IF(RIGHT(BN105,5)=\"Truck\",CB105,IF(BN105=\"Scraper Dozer\",CQ105,IF(BN105=\"Tandem Scraper\",DE105,\"\"))))))","v":""},{"$f":"IF(OR(C105=0,C105=\"\",ISBLANK(B34)),\"\",IF(ISBLANK(G53),\"Cover Material!\",IF(OR(H53=\"optimize\",ISBLANK(H53)),\"Select Fleet\",ROUND(IF(RIGHT(BN105,5)=\"Truck\",CE105,IF(BN105=\"Scraper Dozer\",CS105,IF(BN105=\"Tandem Scraper\",DG105,\"\"))),0))))","v":""},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(G53),ISBLANK(H53),H53=\"optimize\"),0,IF(RIGHT(BN105,5)=\"Truck\",CG105,IF(BN105=\"Scraper Dozer\",CU105,IF(BN105=\"Tandem Scraper\",DI105,0))))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(G53),ISBLANK(H53),H53=\"optimize\"),0,IF(RIGHT(BN105,5)=\"Truck\",CF105,IF(BN105=\"Scraper Dozer\",CT105,IF(BN105=\"Tandem Scraper\",DH105,0))))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(G53),ISBLANK(H53)),0,IF(C105=\"None required\",0,SUM(H105:I105)))","v":0},{"$f":"IF(ISBLANK(B34),\"\",IF(BK105=0,\"\",IF(Metric,ROUND(CY_2_M3*BK105,0),BK105)))","v":""},{"$f":"IF(OR(ISBLANK(B34),K105=\"\",K105=0),\"\",IF(K105=0,\"\",IF(ISBLANK(J53),\"Material Type!\",IF(OR(K53=\"optimize\",ISBLANK(K53)),\"Select Fleet\",IF(RIGHT(K53,5)=\"Truck\",INDIRECT(BB53&\"Truck\")&\"/\"&INDIRECT(BB53&\"Loader\")&\"/\"&INDIRECT(BB53&\"TruckDozer\"),IF(BB53=\"Scraper\",INDIRECT(\"Haul\"&BB53)&\"/\"&INDIRECT(BB53&\"LoadDozer\")&\"/\"&INDIRECT(BB53&\"Dozerdozer\"),INDIRECT(BB53&\"Scraper\")&\"/\"&INDIRECT(BB53&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),K105=0,K105=\"\",ISBLANK(BJ105)),\"\",IF(ISBLANK(J53),\"Material Type!\",IF(OR(K53=\"optimize\",ISBLANK(K53)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM105,0),BM105))))","v":""},{"$f":"IF(OR(ISBLANK(B34),K105=0,K105=\"\",ISBLANK(BJ105)),\"\",IF(ISBLANK(J53),\"Material Type!\",IF(OR(K53=\"optimize\",ISBLANK(K53)),\"Select Fleet\",IF(RIGHT(BO105,5)=\"Truck\",DW105,IF(BO105=\"Scraper Dozer\",EL105,IF(BO105=\"Tandem Scraper\",EZ105,\"\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),K105=0,K105=\"\",ISBLANK(BJ105)),\"\",IF(ISBLANK(J53),\"Material Type!\",IF(OR(K53=\"optimize\",ISBLANK(K53)),\"Select Fleet\",IF(RIGHT(BO105,5)=\"Truck\",DZ105,IF(BO105=\"Scraper Dozer\",EN105,IF(BO105=\"Tandem Scraper\",FB105,\"\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(BJ105),ISBLANK(J53),ISBLANK(K53),K53=\"optimize\"),0,IF(RIGHT(BO105,5)=\"Truck\",EB105,IF(BO105=\"Scraper Dozer\",EP105,IF(BO105=\"Tandem Scraper\",FD105,0))))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(BJ105),ISBLANK(J53),ISBLANK(K53),K53=\"optimize\"),0,IF(RIGHT(BO105,5)=\"Truck\",EA105,IF(BO105=\"Scraper Dozer\",EO105,IF(BO105=\"Tandem Scraper\",FC105,0))))","v":0},{"$f":"IF(OR(K105=0,ISBLANK(BJ105),ISBLANK(J53),ISBLANK(K53)),0,IF(K105=\"None required\",0,SUM(P105:Q105)))","v":0},{"$f":"IF(H105=\"\",0,H105)+IF(P105=\"\",0,P105)","v":0},{"$f":"IF(I105=\"\",0,I105)+IF(Q105=\"\",0,Q105)","v":0},{"$f":"SUM(S105:T105)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B34),\"\",CH105)","v":""},{"$f":"IF(ISBLANK(B34),\"\",CV105)","v":""},{"$f":"IF(ISBLANK(B34),\"\",DJ105)","v":""},{"$f":"IF(ISBLANK(B34),\"\",ROUND(BD34*BE34,0))","v":""},{"$f":"IF(ISBLANK(B34),\"\",BD105/43560)","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(E53=\"bury in place\",IF(BL34+BO34<CoverOverSlab,ROUND((BD105*((CoverOverSlab-BO34)/12))/27,CubesRounding),ROUND((BD105*(BL34/12))/27,0)),ROUND((BD105*(BL34/12))/27,CubesRounding)))","v":""},{"$f":"IF(ISBLANK(B34),\"\",EC105)","v":""},{"$f":"IF(ISBLANK(B34),\"\",EQ105)","v":""},{"$f":"IF(ISBLANK(B34),\"\",FE105)","v":""},{"$f":"IF(ISBLANK(BK34),BE105,BK34)","v":0},{"$f":"ROUND((BJ105*43560*(BO34/12))/27,CubesRounding)","v":0},{"$f":"IF(RIGHT(BN105,5)=\"Truck\",CD105,IF(BN105=\"Scraper Dozer\",CR105,IF(BN105=\"Tandem Scraper\",DF105,\"\")))","v":""},{"$f":"IF(RIGHT(BO105,5)=\"Truck\",DY105,IF(BO105=\"Scraper Dozer\",EM105,IF(BO105=\"Tandem Scraper\",FA105,\"\")))","v":""},{"$f":"IF(OR(C105=0,C105=\"\",ISBLANK(B34)),\"\",IF(ISBLANK(G53),\"Cover Material!\",IF(ISBLANK(H53),\"Select Fleet\",IF(H53=\"optimize\",#REF!,H53))))","v":""},{"$f":"IF(OR(ISBLANK(B34),K105=\"\",ISBLANK(B34)),\"\",IF(ISBLANK(J53),\"Material Type!\",IF(ISBLANK(K53),\"Select Fleet\",IF(K53=\"optimize\",#REF!,K53))))","v":""},{"$f":"ABS(BN34)","v":0},{"$f":"ROUND($BM34/(INDEX(INDIRECT(BA53 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BA53 & \"TruckLoadedWeight\"),0),MATCH(IF($BP105-INDIRECT(BA53 & \"TruckRollingResistance\")<0,0,$BP105-INDIRECT(BA53 & \"TruckRollingResistance\")),INDIRECT(BA53 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BM34/(INDEX(INDIRECT(BA53 & \"TruckSpeedTable\"),MATCH(G53,HaulMaterials,0),MATCH(IF($BP105-INDIRECT(BA53 & \"TruckRollingResistance\")<0,0,$BP105-INDIRECT(BA53 & \"TruckRollingResistance\")),INDIRECT(BA53 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BM34/VLOOKUP($BP105+INDIRECT(BA53 & \"TruckRollingResistance\"),INDIRECT(BA53 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP($BP105+INDIRECT(BA53 & \"TruckRollingResistance\"),INDIRECT(BA53 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BM34/VLOOKUP($BP105+INDIRECT(BA53 & \"TruckRollingResistance\"),INDIRECT(BA53 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP($BP105+INDIRECT(BA53 & \"TruckRollingResistance\"),INDIRECT(BA53 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF($BN34>=0,BS105,BT105)","v":{"$error":"#VALUE!"}},{"$f":"IF($BN34>=0,BR105,BQ105)","v":{"$error":"#VALUE!"}},{"$f":"BU105+BV105","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BA53 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BA53 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BA53&IF(INDIRECT(BA53&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"BW105+BX105+BY105+BZ105","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(I53),ROUNDUP((CA105-BZ105)/BZ105,0),I53)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/CA105)*INDIRECT(BA53 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CB105*CC105*HaulOperator*INDIRECT(BA53 & \"TruckJobEfficiency\")*INDIRECT(BA53 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND($BF105/CD105,2)<1,1,ROUND($BF105/CD105,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CE105*((CB105*INDIRECT(BA53&\"TruckEquipRate\"))+INDIRECT(BA53&\"LoaderEquipRate\")+INDIRECT(BA53&\"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CE105*((CB105*INDIRECT(BA53 & \"TruckLaborRate\"))+INDIRECT(BA53 & \"LoaderLaborRate\")+INDIRECT(BA53 & \"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"CF105+CG105","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BM34/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BP105-HaulScraperRollingResistance<0,0,$BP105-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BM34/(INDEX(HaulScraperSpeedTable,MATCH(G53,HaulMaterials,0)+1,MATCH(IF($BP105-HaulScraperRollingResistance<0,0,$BP105-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BM34/VLOOKUP($BP105+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($BP105+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BM34/VLOOKUP($BP105+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP($BP105+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BN34>=0,CK105,CL105)","v":0},{"$f":"IF($BN34>=0,CJ105,CI105)","v":{"$error":"#N/A"}},{"$f":"CM105+CN105","v":{"$error":"#N/A"}},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(ISBLANK(I53),IF(TRUNC(CO105/CP105,0)<1,1,ROUND(CO105/CP105,0)+1),I53)","v":{"$error":"#N/A"}},{"$f":"ROUND((60/(CO105+CP105)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*CQ105,CubesRounding)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND($BF105/CR105,2)<1,1,ROUND($BF105/CR105,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CS105*((CQ105*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CS105*((CQ105*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"CT105+CU105","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BM34/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BP105-TandemScraperRollingResistance<0,0,$BP105-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BM34/(INDEX(TandemScraperSpeedTable,MATCH(G53,HaulMaterials,0)+1,MATCH(IF($BP105-TandemScraperRollingResistance<0,0,$BP105-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BM34/VLOOKUP($BP105+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP($BP105+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BM34/VLOOKUP($BP105+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP($BP105+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BN34>=0,CY105,CZ105)","v":0},{"$f":"IF($BN34>=0,CX105,CW105)","v":{"$error":"#N/A"}},{"$f":"DA105+DB105","v":{"$error":"#N/A"}},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(ISBLANK(I53),IF(TRUNC(DC105/DD105,0)<2,2,TRUNC(DC105/DD105,0)+IF(MOD(TRUNC(DC105/DD105,0),2),1,0)),I53)","v":{"$error":"#N/A"}},{"$f":"ROUND((60/(DC105+DD105)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*DE105,CubesRounding)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND($BF105/DF105,2)<1,1,ROUND($BF105/DF105,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DG105*((DE105*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DG105*((DE105*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DH105+DI105","v":{"$error":"#VALUE!"}},{"$f":"ABS(BQ34)","v":0},{"$f":"ROUND(BP34/(INDEX(INDIRECT(BB53 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BB53 & \"TruckLoadedWeight\"),0),MATCH(IF($DK105-INDIRECT(BB53 & \"TruckRollingResistance\")<0,0,$DK105-INDIRECT(BB53 & \"TruckRollingResistance\")),INDIRECT(BB53 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BP34/(INDEX(INDIRECT(BB53 & \"TruckSpeedTable\"),MATCH(J53,HaulMaterials,0),MATCH(IF($DK105-INDIRECT(BB53 & \"TruckRollingResistance\")<0,0,$DK105-INDIRECT(BB53 & \"TruckRollingResistance\")),INDIRECT(BB53 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BP34/VLOOKUP($DK105+INDIRECT(BB53 & \"TruckRollingResistance\"),INDIRECT(BB53 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP($DK105+INDIRECT(BB53 & \"TruckRollingResistance\"),INDIRECT(BB53 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BP34/VLOOKUP($DK105+INDIRECT(BB53 & \"TruckRollingResistance\"),INDIRECT(BB53 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP($DK105+INDIRECT(BB53 & \"TruckRollingResistance\"),INDIRECT(BB53 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF($BQ34>=0,DN105,DO105)","v":{"$error":"#VALUE!"}},{"$f":"IF($BQ34>=0,DM105,DL105)","v":{"$error":"#VALUE!"}},{"$f":"DP105+DQ105","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB53 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB53 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB53&IF(INDIRECT(BB53&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"DR105+DS105+DT105+DU105","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(L53),ROUNDUP((DV105-DU105)/DU105,0),L53)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/DV105)*INDIRECT(BB53 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DW105*DX105*HaulOperator*INDIRECT(BB53 & \"TruckJobEfficiency\")*INDIRECT(BB53 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND($BK105/DY105,2)<1,1,ROUND($BK105/DY105,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DZ105*((DW105*INDIRECT(BB53&\"TruckEquipRate\"))+INDIRECT(BB53&\"LoaderEquipRate\")+INDIRECT(BB53&\"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DZ105*((DW105*INDIRECT(BB53 & \"TruckLaborRate\"))+INDIRECT(BB53 & \"LoaderLaborRate\")+INDIRECT(BB53 & \"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"EA105+EB105","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BP34/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($DK105-HaulScraperRollingResistance<0,0,$DK105-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BP34/(INDEX(HaulScraperSpeedTable,MATCH(J53,HaulMaterials,0)+1,MATCH(IF($DK105-HaulScraperRollingResistance<0,0,$DK105-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BP34/VLOOKUP($DK105+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($DK105+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BP34/VLOOKUP($DK105+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP($DK105+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BQ34>=0,EF105,EG105)","v":0},{"$f":"IF($BQ34>=0,EE105,ED105)","v":{"$error":"#N/A"}},{"$f":"EH105+EI105","v":{"$error":"#N/A"}},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(ISBLANK(L53),IF(TRUNC(EJ105/EK105,0)<1,1,ROUND(EJ105/EK105,0)+1),L53)","v":{"$error":"#N/A"}},{"$f":"ROUND((60/(EJ105+EK105)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*EL105,CubesRounding)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND($BK105/EM105,2)<1,1,ROUND($BK105/EM105,HoursRounding))","v":{"$error":"#N/A"}},{"$f":"ROUND(EN105*((EL105*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(EN105*((EL105*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#N/A"}},{"$f":"EO105+EP105","v":{"$error":"#N/A"}},{"$f":"ROUND(BP34/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($DK105-TandemScraperRollingResistance<0,0,$DK105-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BP34/(INDEX(TandemScraperSpeedTable,MATCH(J53,HaulMaterials,0)+1,MATCH(IF($DK105-TandemScraperRollingResistance<0,0,$DK105-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BP34/VLOOKUP($DK105+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP($DK105+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BP34/VLOOKUP($DK105+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP($DK105+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BQ34>=0,ET105,EU105)","v":0},{"$f":"IF($BQ34>=0,ES105,ER105)","v":{"$error":"#N/A"}},{"$f":"EV105+EW105","v":{"$error":"#N/A"}},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(ISBLANK(L53),IF(TRUNC(EX105/EY105,0)<2,2,TRUNC(EX105/EY105,0)+IF(MOD(TRUNC(EX105/EY105,0),2),1,0)),L53)","v":{"$error":"#N/A"}},{"$f":"ROUND((60/(EX105+EY105)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*EZ105,CubesRounding)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND($BK105/FA105,2)<1,1,ROUND($BK105/FA105,HoursRounding))","v":{"$error":"#N/A"}},{"$f":"ROUND(FB105*((EZ105*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(FB105*((EZ105*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#N/A"}},{"$f":"FC105+FD105","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"IF(SUM(C105:C106)=0,\"\",SUM(C105:C106))","v":""},null,null,null,{"$f":"IF(SUM(G105:G106)=0,\"\",SUM(G105:G106))","v":""},{"$f":"IF(SUM(H105:H106)=0,0,SUM(H105:H106))","v":0},{"$f":"IF(SUM(I105:I106)=0,0,SUM(I105:I106))","v":0},{"$f":"IF(SUM(J105:J106)=0,0,SUM(J105:J106))","v":0},{"$f":"IF(SUM(K105:K106)=0,\"\",SUM(K105:K106))","v":""},null,null,null,{"$f":"IF(SUM(O105:O106)=0,\"\",SUM(O105:O106))","v":""},{"$f":"IF(SUM(P105:P106)=0,0,SUM(P105:P106))","v":0},0,0,0,0,0]
[]
["Building & Foundation - Scarifying/Revegetation Costs"]
[" ",null,null,null,null,"Scarifying/Ripping",null,null,"Revegetation",null,null,null,"Total Scarify & Revegation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,"Grader Fleet",null,null,null,null,null,"Small Dozer",null,null,null,null,null,"Medium Dozer",null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Flat Area","Ripping/ Scarifying Fleet","Scarifying/\nRipping\nHours","Scarifying/\nRipping\nLabor\nCosts","Scarifying/\nRipping \nEquipment \nCost","Total\nScarifying/\nRipping \nCosts","Revegetation                Labor                Cost","Revegetation         Equipment           Cost","Revgetation Material        Cost","Total Revegetation Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nMaterial \nCost","Total Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Area Footprint","Average long distance","Area Width","No. passes","Total Distance","total hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","total hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","total hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","total hours","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,"hrs","$","$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ft","ft",null,"ft","hr","$","$","$",null,"ft","hr","$","$","$",null,"ft","hr","$","$","$",null,"ft","hr","$","$","$"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(Metric,ROUND(Ac2Ha*BA113,2),BA113))","v":""},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(P53),P53=\"No\"),\"\",IF(ISBLANK(Q53),\"Select Fleet\",IF(RIGHT(Q53,5)=\"Dozer\",INDIRECT(\"Rip\"&BC53&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(P53),P53=\"No\"),\"\",IF(ISBLANK(Q53),\"Select Fleet\",IF(Q53=\"Grader\",BF113,IF(Q53=\"Small Dozer\",BL113,IF(Q53=\"Med Dozer\",BR113,BX113)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(P53),P53=\"No\"),0,IF(ISBLANK(Q53),\"\",IF(Q53=\"Small Dozer\",BN113,IF(Q53=\"Med Dozer\",BT113,IF(Q53=\"Large Dozer\",BZ113,BH113)))))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(P53),P53=\"No\"),0,IF(ISBLANK(Q53),\"\",IF(Q53=\"Small Dozer\",BM113,IF(Q53=\"Med Dozer\",BS113,IF(Q53=\"Large Dozer\",BY113,BG113)))))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(P53),P53=\"No\"),0,IF(ISBLANK(Q53),0,G113+F113))","v":0},{"$f":"IF(OR(M53=\"None\",ISBLANK(M53)),0,CD113)","v":0},{"$f":"IF(OR(M53=\"None\",ISBLANK(M53)),0,CC113)","v":0},{"$f":"IF(OR(ISBLANK(B34),CH113=0),0,CH113)","v":0},{"$f":"IF(AND(I113=\"\",J113=\"\",K113=\"\"),0,SUM(I113:K113))","v":0},{"$f":"IF(F113=\"\",0,F113)+IF(I113=\"\",0,I113)","v":0},{"$f":"IF(G113=\"\",0,G113)+IF(J113=\"\",0,J113)","v":0},{"$f":"K113","v":0},{"$f":"SUM(M113:O113)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(BK34),IF(BE105<0.1,0.1,BE105),IF(ROUND(BK34,1)<0.1,0.1,ROUND(BK34,1)))","v":0.1},{"$f":"IF(ISBLANK(BJ34),BD34,BJ34)","v":0},{"$f":"IF(OR(ISBLANK(K34),K34=\"\",K34=0),0,ROUND(BA113*43560/BB113,0))","v":0},{"$f":"ROUND(BC113/INDEX(GraderSpecifications,2,MATCH(RipGrader,Graders,0)),0)","v":0},{"$f":"BD113*BB113","v":0},{"$f":"IF(ISBLANK(B34),\"\",IF(OR(ISBLANK(P53),P53=\"\",P53=\"No\",BE113=0),0,IF(ROUND((BE113/INDEX(GraderSpecifications,15,MATCH(RipGrader,Graders,0)))+(BD113*INDEX(GraderSpecifications,16,MATCH(RipGrader,Graders,0))/MinPerHr),0)<1,1,ROUND((BE113/INDEX(GraderSpecifications,15,MATCH(RipGrader,Graders,0)))+(BD113*INDEX(GraderSpecifications,16,MATCH(RipGrader,Graders,0))/MinPerHr),HoursRounding))))","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(P53=\"No\",\"\",ROUND(BF113*GraderRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(P53=\"No\",\"\",ROUND(BF113*GraderRipLaborRate,0)))","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(P53=\"No\",\"\",BG113+BH113))","v":""},{"$f":"ROUND(BC113/INDEX(DozerSpecifications,5,MATCH(RipSmallDozer,Dozers,0)),0)","v":0},{"$f":"BJ113*BB113","v":0},{"$f":"IF(OR(ISBLANK(P53),P53=\"\",P53=\"No\",BK113=0),0,IF(ROUND((BK113/INDEX(DozerSpecifications,9,MATCH(RipSmallDozer,Dozers,0)))+(BJ113*INDEX(DozerSpecifications,7,MATCH(RipSmallDozer,Dozers,0))/MinPerHr),0)<1,1,ROUND((BK113/INDEX(DozerSpecifications,9,MATCH(RipSmallDozer,Dozers,0)))+(BJ113*INDEX(DozerSpecifications,7,MATCH(RipSmallDozer,Dozers,0))/MinPerHr),HoursRounding)))","v":0},{"$f":"IF(ISBLANK(B34),\"\",IF(P53=\"No\",\"\",ROUND(BL113*SmallDozerRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(P53=\"No\",\"\",ROUND(BL113*SmallDozerRipLaborRate,0)))","v":""},{"$f":"BM113+BN113","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BC113/INDEX(DozerSpecifications,5,MATCH(RipMedDozer,Dozers,0)),0)","v":0},{"$f":"BP113*BB113","v":0},{"$f":"IF(OR(ISBLANK(P53),P53=\"\",P53=\"No\",BQ113=0),0,IF(ROUND((BQ113/INDEX(DozerSpecifications,9,MATCH(RipMedDozer,Dozers,0)))+(BP113*INDEX(DozerSpecifications,7,MATCH(RipMedDozer,Dozers,0))/MinPerHr),0)<1,1,ROUND((BQ113/INDEX(DozerSpecifications,9,MATCH(RipMedDozer,Dozers,0)))+(BP113*INDEX(DozerSpecifications,7,MATCH(RipMedDozer,Dozers,0))/MinPerHr),HoursRounding)))","v":0},{"$f":"IF(ISBLANK(B34),\"\",IF(H53=\"No\",\"\",ROUND(BR113*MedDozerRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(H53=\"No\",\"\",ROUND(BR113*MedDozerRipLaborRate,0)))","v":""},{"$f":"BS113+BT113","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BC113/INDEX(DozerSpecifications,5,MATCH(RipLargeDozer,Dozers,0)),0)","v":0},{"$f":"0","v":0},{"$f":"IF(OR(ISBLANK(P53),P53=\"\",P53=\"No\"),0,IF(ROUND((BW113/INDEX(DozerSpecifications,9,MATCH(RipLargeDozer,Dozers,0)))+(BV113*INDEX(DozerSpecifications,7,MATCH(RipLargeDozer,Dozers,0))/MinPerHr),0)<1,1,ROUND((BW113/INDEX(DozerSpecifications,9,MATCH(RipLargeDozer,Dozers,0)))+(BV113*INDEX(DozerSpecifications,7,MATCH(RipLargeDozer,Dozers,0))/MinPerHr),HoursRounding)))","v":0},{"$f":"IF(ISBLANK(B34),\"\",IF(P53=\"No\",\"\",ROUND(BX113*LargeDozerRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(P53=\"No\",\"\",ROUND(BX113*LargeDozerRipLaborRate,0)))","v":""},{"$f":"BY113+BZ113","v":{"$error":"#VALUE!"}},null,{"$f":"IF(OR(M53=\"None\",ISBLANK(M53)),0,IF(BA113<1,SeedEquipBldgFlat,ROUND(SeedEquipBldgFlat*BA113,0)))","v":0},{"$f":"IF(OR(M53=\"None\",ISBLANK(M53)),0,IF(BA113<1,SeedLaborBldgFlat,ROUND(SeedLaborBldgFlat*BA113,0)))","v":0},{"$f":"IF(OR(M53=\"None\",ISBLANK(M53)),0,ROUND(INDEX(SeedMixArray,MATCH(M53,SeedMixes,0),4)*C113,0))","v":0},{"$f":"IF(OR(N53=\"None\",ISBLANK(N53)),0,ROUND(INDEX(MulchArray,MATCH(N53,Mulches,0),4)*C113,0))","v":0},{"$f":"IF(OR(O53=\"None\",ISBLANK(O53)),0,ROUND(INDEX(FertilizerArray,MATCH(O53,Fertilizers,0),4)*C113,0))","v":0},{"$f":"SUM(CE113:CG113)","v":0},{"$f":"IF(OR(M53=\"None\",ISBLANK(M53)),0,ROUND(CC113+CD113+CH113,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C113:C114)=0,\"\",SUM(C113:C114))","v":""},null,{"$f":"IF(SUM(E113:E114)=0,\"\",SUM(E113:E114))","v":""},{"$f":"IF(SUM(F113:F114)=0,0,SUM(F113:F114))","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Other Demo & Equip Removal","index":23,"n_rows":47,"n_cols":10,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Other Demoltion and Equipment Removal - Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,"Other Demolition",{"$f":"G29","v":0},{"$f":"H29","v":0},{"$f":"I29","v":0},{"$f":"SUM(C11:E11)","v":0}]
[null,"Equipment Removal",{"$f":"G45","v":0},{"$f":"H45","v":0},{"$f":"I45","v":0},{"$f":"SUM(C12:E12)","v":0}]
[null,"TOTALS",{"$f":"SUM(C11:C12)","v":0},{"$f":"SUM(D11:D12)","v":0},{"$f":"SUM(E11:E12)","v":0},{"$f":"SUM(F11:F12)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
["Other Demolition"]
["Facility Description"]
[null,"Description\n(required)","ID Code","Type","Quantity","Units","Labor\nUnit Cost","Equipment\nUnit Cost","Material\nUnit Cost","Total\nCost"]
[-1,null,null,null,null,null,"$","$","$","$"]
[{"$f":"ROW(A27) - ROW($A$26)-1","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(E27),ISBLANK(H27)),\"\",ROUND(E27*SUM(G27:I27),0))","v":""}]
[]
[null,null,null,null,null,null,{"$f":"SUMPRODUCT($E$27:$E$28,G27:G28)","v":0},{"$f":"SUMPRODUCT($E$27:$E$28,H27:H28)","v":0},{"$f":"SUMPRODUCT($E$27:$E$28,I27:I28)","v":0},{"$f":"IF(SUM(J27:J28)=0,\"\",SUM(J27:J28))","v":""}]
[]
["Notes:"]
[]
[]
[]
[]
[]
[]
[]
["Equipment & Material Removal"]
["Facility Description"]
[null,"Description\n(required)","ID Code","Type","Quantity","Units","Labor\nUnit Cost\n($)","Equipment\nUnit Cost\n($)","Material\nUnit Cost\n($)","Total\nCost\n($)"]
[-1]
[{"$f":"ROW(A43) - ROW($A$42)-1","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(E43),ISBLANK(G43),ISBLANK(H43),ISBLANK(I43)),\"\",ROUND(E43*SUM(G43:I43),0))","v":""}]
[]
[null,null,null,null,null,null,{"$f":"SUMPRODUCT($E$43:$E$44,G43:G44)","v":0},{"$f":"SUMPRODUCT($E$43:$E$44,H43:H44)","v":0},{"$f":"SUMPRODUCT($E$43:$E$44,I43:I44)","v":0},{"$f":"IF(SUM(J43:J44)=0,\"\",SUM(J43:J44))","v":""}]
[]
["Notes:"]

{"sheet":"Sediment & Drainage Control","index":24,"n_rows":137,"n_cols":106,"rows_kept":137,"cut":false,"hidden":false,"merged":[[96,13,96,16]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Drainage Control - Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,"Diversion Ditch Construction",{"$f":"G102","v":0},{"$f":"H102","v":0},"N/A ",{"$f":"SUM(C11:E11)","v":0}]
[null,"Diversion Ditch Liner",{"$f":"J102","v":0},{"$f":"K102","v":0},0,0]
[null,"Diversion Ditch Rip-Rap",{"$f":"N102","v":0},{"$f":"O102","v":0},0,0]
[null,"Sed Pond Construct/Regrade",{"$f":"L121","v":0},{"$f":"M121","v":0},"N/A ",0]
[null,"Liner Installation",{"$f":"O121","v":0},{"$f":"P121","v":0},{"$f":"Q121","v":0},0]
[null,"Sed Pond Cover",{"$f":"H129","v":0},{"$f":"I129","v":0},"N/A ",0]
[null,"Ripping/Scarifying Cost",{"$f":"G137","v":0},{"$f":"H137","v":0},"N/A ",0]
[null,"Subtotal Earthworks",{"$f":"SUM(C11:C17)","v":0},{"$f":"SUM(D11:D17)","v":0},{"$f":"SUM(E11:E17)","v":0},{"$f":"SUM(F11:F17)","v":0}]
[null,"Diversion Ditch Revegetation",{"$f":"D113","v":0},{"$f":"E113","v":0},{"$f":"F113","v":0},{"$f":"SUM(C19:E19)","v":0}]
[null,"Sediment Pond Revegetation",{"$f":"J137","v":0},{"$f":"K137","v":0},{"$f":"L137","v":0},0]
[null,"Subtotal Revegetation",{"$f":"SUM(C19:C20)","v":0},{"$f":"SUM(D19:D20)","v":0},{"$f":"SUM(E19:E20)","v":0},{"$f":"SUM(C21:E21)","v":0}]
[null,"TOTALS",{"$f":"C18+C21","v":0},{"$f":"D18+D21","v":0},{"$f":"E18+E21","v":0},{"$f":"F18+F21","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
["Diversion Ditches - User Input"]
[" ",null,null,"Diversions Ditches",null,null,null,null,null,null,"Revegetation",null,null,"Liner and Rip-Rap Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Runon Diversions"]
[null,"Description\n(required)","ID Code","Diversion\nLength","Diversion\nDepth","Ditch\nBottom\nWidth","Ditch\nSideslope\nAngle","Excavate Volume\n(if calculated elsewhere)","Excavating\nMaterial\nCondition","Excavating Equipment Fleet","Seed Mix","Mulch","Fertilizer","Liner Area","Liner\nType","Rip-Rap Area","Rip-Rap Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diversion\nLength","Diversion\nDepth","Ditch\nBottom\nWidth","Volume override"]
[-1,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"_H:1V",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"(select)","(select)","(select)","(select)","(select)",{"$f":"IF(Metric,\"m2\",\"S.Y.\")","v":"S.Y."},"(select)",{"$f":"IF(Metric,\"m2\",\"S.Y.\")","v":"S.Y."},"(select type)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","m3"]
[{"$f":"ROW(A35) - ROW($A$34)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*D35,0),D35)","v":0},0,0,{"$f":"IF(Metric,ROUND(M3_2_CY*H35,0),H35)","v":0}]
[]
[]
[null,"Notes:"]
[]
[]
[]
[]
[]
["Sediment/Evaporation Pond Construction/Removal - User Input"]
[" ",null,null,"Sediment Ponds",null,null,null,null,null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sediment Ponds"]
[null,"Description\n(required)","ID Code","Pond Width","Pond/Berm\nLength","Berm\nHeight","Crest\nWidth","Sideslope\nAngle","Final Area\n(if calculated\nelsewhere)","Regrade Volume\n(if calculated elsewhere)","Cover Volume\n(if calculated elsewhere)","Growth Media Thickness","Distance from Growth Media Stockpile","Slope from\nPond to\nBorrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pond Width","Pond/Berm\nLength","Berm\nHeight","Crest\nWidth","Sideslope\nAngle","Final Acres\n(if calculated elsewhere)","Regrade Volume\n(if calculated elsewhere)","Cover Volume\n(if calculated elsewhere)","\nCover\nThickness","Distance \nfrom\nCover \nBorrow","Slope from\nPond to\nCover \nBorrow"]
[-1,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"_H:1V",{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","_H:1V","acres","cy","cy","in","ft","% grade"]
[{"$f":"ROW(A48) - ROW($A$47)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*D48,3),D48)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*E48,3),E48)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F48,3),F48)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*G48,3),G48)","v":0},{"$f":"H48","v":0},{"$f":"IF(ISBLANK(I48),0,IF(Metric,ROUND(Ha2Ac*I48,1),I48))","v":0},{"$f":"IF(ISBLANK(J48),\"\",IF(Metric,ROUND(M3_2_CY*J48,0),J48))","v":""},{"$f":"IF(ISBLANK(K48),\"\",IF(Metric,ROUND(M3_2_CY*K48,0),K48))","v":""},{"$f":"IF(Metric,ROUND(mm2in*L48,0),L48)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*M48,0),M48)","v":0},{"$f":"N48","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"  3. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[]
[]
[]
[]
["Sediment/Evaporation Pond Construction/Removal - User Input (cont.)"]
[" ",null,"Sediment Ponds",null,null,null,"Growth Media",null,null,"Revegetation",null,null,"Ripping/Scarifying"]
[null,"Description\n(required)","Excavating Material Condition","Material Type","Excavating Equipment Fleet","Liner\nType","Growth Media \nMaterial Type","Growth Media Placement Equipment Fleet","Maximum\nFleet Size\n(user override)","Seed Mix","Mulch","Fertilizer","Scarify/ Rip?","Scarify/ Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ExcavatingFleet","GrowthMed truck fleet","Ripping Fleet"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)",null,"(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A48","v":0},{"$f":"IF(ISBLANK(B48),\"\",B48)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E64=\"Medium\",\"Med\",E64)","v":0},{"$f":"LEFT(H64,SEARCH(\" \",H64)-1)","v":{"$error":"#VALUE!"}},{"$f":"LEFT(N64,SEARCH(\" \",N64)-1)","v":{"$error":"#VALUE!"}}]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
["Drainage Control - Calculations"]
[]
[null,"Diversion Ditch Volume Calculation",null,null,null,null,null,null,"Sediment/Evaporation Pond Construction Calculation",null,null,null,null,null,"  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Cut = Fill"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"Push distance = pond width up to 2/3 max push distance (120 m)\",\"Push distance = pond width up to 2/3 max push distance (400 ft)\")","v":"Push distance = pond width up to 2/3 max push distance (400 ft)"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"1) Assume balanced cut-to-fill for berm construction"]
[null,null,null,null,null,null,null,null,"2) Include cost for liner, if required."]
[null,null,null,null,null,null,null,null,"3) Include line items for removal, if necessary."]
[null,null,null,null,null,null,null,null,"4) Assume 20% swell for excavations"]
[null,"1) Assume 20% swell for excavations",null,null,null,null,null,null,"5) Minimum 1 hr ripping/scarifying per area"]
[null,"2) Assumes heavy duty trenching bucket is used",null,null,null,null,null,null,{"$f":"IF(Metric,\"6) Minimum 0.4 ha revegetation crew time per area\",\"6) Minimum 1 acre revegetation crew time per area\")","v":"6) Minimum 1 acre revegetation crew time per area"}]
[]
[]
[]
["Diversion Ditches - Excavation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drainage Ditches"]
[" ",null,null,null,null,null,null,null,null,"Liner Installation",null,null,null,"Rip-Rap Installation"]
[null,"Description\n(required)","Diversion \nDitch \nVolume","Diversion Ditch Equipment","Corrected \nExcavator Productivity","Total \nHours","Diversion\nDitch \nLabor \nCost","Diversion\nDitch\nEquipment \nCost","Total \nDiversion\nDitch \nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total Liner Cost","Labor\nCost","Equipment\nCost","Material\nCost","Total\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ditch \nVolume","Equipment","Prod \nwith \nCorrect","Uncorrected Hours","Corrected Hours","Excavating\nLabor\nCost","Excavating\nEquipment\nCost"]
[null,null,{"$f":"IF(Metric,\"LCM\",\"LCY\")","v":"LCY"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,"$","$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu yd",null,"cy/hr","hrs","hrs","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),OR(ISBLANK(BA35), BA35=0,ISBLANK(BB35),BB35=0,ISBLANK(BC35),BC35=0,ISBLANK(G35),G35=0)),\"\",IF(ISBLANK(H35),IF(Metric,ROUND(CY_2_M3*BB100,0),BB100),1.2*H35))","v":""},{"$f":"IF(OR(ISBLANK(B35),C100=\"\"),\"\",BC100)","v":""},{"$f":"IF(OR(ISBLANK(B35),C100=\"\"),\"\",IF(ISBLANK(I35),\"Material\",IF(ISBLANK(J35),\"Select Fleet\",BD100)))","v":""},{"$f":"IF(OR(ISBLANK(B35),C100=\"\"),\"\",IF(ISBLANK(I35),\"Material\",IF(ISBLANK(J35),\"Select Fleet\",BE100)))","v":""},{"$f":"IF(OR(ISBLANK(B35),C100=\"\",OR(E100=\"Material\",E100=\"Select Fleet\")),0,BG100)","v":0},{"$f":"IF(OR(ISBLANK(B35),C100=\"\",OR(E100=\"Material\",E100=\"Select Fleet\")),0,BH100)","v":0},{"$f":"IF(OR(ISBLANK(B35),C100=\"\",OR(E100=\"Material\",E100=\"Select Fleet\")),0,IF(C100=0,0,SUM(G100:H100)))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(O35),O35=\"None\"),0,IF(Metric,ROUND(N35*(FinishGradingLabor+CompactionLabor+INDEX(LinerInstallArray,MATCH(O35,LinerTypes,0),7)),0),N35*(FinishGradingLabor+CompactionLabor+INDEX(LinerInstallArray,MATCH(O35,LinerTypes,0),7))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(O35),O35=\"None\"),0,IF(Metric,ROUND(N35*(FinishGradingEquip+CompactionEquip+INDEX(LinerInstallArray,MATCH(O35,LinerTypes,0),8)),0),N35*(FinishGradingEquip+CompactionEquip+INDEX(LinerInstallArray,MATCH(O35,LinerTypes,0),8))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(O35),O35=\"None\"),0,IF(Metric,ROUND(N35*INDEX(LinerInstallArray,MATCH(O35,LinerTypes,0),6),0),N35*INDEX(LinerInstallArray,MATCH(O35,LinerTypes,0),6)))","v":0},{"$f":"IF(OR(ISBLANK(O35),O35=\"None\"),0,SUM(J100:L100))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(Q35)),0,ROUND(P35*VLOOKUP(Q35,RipRapArray,7,FALSE),0))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(Q35)),0,ROUND(P35*VLOOKUP(Q35,RipRapArray,8,FALSE),0))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(Q35)),0,ROUND(P35*IF(ISNUMBER(VLOOKUP(Q35,RipRapArray,6,FALSE)),VLOOKUP(Q35,RipRapArray,6,FALSE),0),0))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(Q35)),0,N100+O100+P100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(H35),ROUND(1.2*((BC35+(BC35+(2*BB35*G35)))/2*BB35*BA35)/27,CubesRounding),BD35)","v":0},{"$f":"IF(J35=\"large\",LargeExcavator,IF(J35=\"Medium\",MedExcavator,SmallExcavator))","v":"325C"},{"$f":"IF(ISBLANK(B35),\"\",IF(J35=\"large\",ROUND(HLOOKUP(LargeExcavator,ExcavatorSpecficationsArray,16,FALSE),0),IF(J35=\"Medium\",ROUND(HLOOKUP(MedExcavator,ExcavatorSpecficationsArray,16,FALSE),0),ROUND(HLOOKUP(SmallExcavator,ExcavatorSpecficationsArray,16,FALSE),CubesRounding))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C100=\"\"),\"\",ROUND(BB100/BD100,HoursRounding))","v":""},{"$f":"IF(BE100<1,1,BE100)","v":""},{"$f":"ROUND(BF100*(IF(J35=\"Large\",'Fleets (Crews)'!$F$82,IF(J35=\"Medium\",'Fleets (Crews)'!$F$78,'Fleets (Crews)'!$F$74))),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BF100*(IF(J35=\"Large\",'Fleets (Crews)'!$E$82,IF(J35=\"Medium\",'Fleets (Crews)'!$E$78,'Fleets (Crews)'!$E$74))),0)","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C100:C101)=0,\"\",SUM(C100:C101))","v":""},null,null,{"$f":"IF(SUM(F100:F101)=0,\"\",SUM(F100:F101))","v":""},{"$f":"IF(SUM(G100:G101)=0,0,SUM(G100:G101))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes: LCM assumes 20% swell from ditch volume"]
[]
[]
["Diversion Ditches - Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation"]
[" "]
[null,"Description\n(required)","Surface \nArea","Revegetation                Labor                Cost","Revegetation\nEquipment\nCost","Revgetation Material        Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface\nArea","Equipment\nCost","Labor\nCost","Seed\nMix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},"$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres","$","$","$","$","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(C100=\"\",ISBLANK(B35)),\"\",IF(Metric,ROUND(Ac2Ha*BA111,2),BA111))","v":""},{"$f":"IF(OR(K35=\"None\",ISBLANK(K35),C111=\"\"),0,BC111)","v":0},{"$f":"IF(OR(K35=\"None\",ISBLANK(K35),C111=\"\"),0,BB111)","v":0},{"$f":"IF(OR(ISBLANK(B35),C111=\"\"),0,BG111)","v":0},{"$f":"IF(AND(D111=\"\",E111=\"\",F111=\"\"),\"\",SUM(D111:F111))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(((BC35+(2*(SQRT((BB35^2)+((BB35*G35)^2)))))*BA35)/43560,1)<0.1,0.1,ROUND(((BC35+(2*(SQRT((BB35^2)+((BB35*G35)^2)))))*BA35)/43560,1))","v":0.1},{"$f":"IF(OR(K35=\"None\",ISBLANK(K35)),0,IF(BA111<1,SeedingEquipmentCost,ROUND(SeedingEquipmentCost*BA111,0)))","v":0},{"$f":"IF(OR(K35=\"None\",ISBLANK(K35)),0,IF(BA111<1,SeedingLaborCost,ROUND(SeedingLaborCost*BA111,0)))","v":0},{"$f":"IF(OR(K35=\"None\",ISBLANK(K35)),0,ROUND(INDEX(SeedMixArray,MATCH(K35,SeedMixes,0),4)*C111,0))","v":0},{"$f":"IF(OR(L35=\"None\",ISBLANK(L35)),0,ROUND(INDEX(MulchArray,MATCH(L35,Mulches,0),4)*C111,0))","v":0},{"$f":"IF(OR(M35=\"None\",ISBLANK(M35)),0,ROUND(INDEX(FertilizerArray,MATCH(M35,Fertilizers,0),4)*C111,0))","v":0},{"$f":"SUM(BD111:BF111)","v":0},{"$f":"IF(OR(K35=\"None\",ISBLANK(K35)),0,ROUND(BB111+BC111+BG111,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C111:C112)=0,\"\",SUM(C111:C112))","v":""},{"$f":"IF(SUM(D111:D112)=0,0,SUM(D111:D112))","v":0},{"$f":"IF(SUM(E111:E112)=0,0,SUM(E111:E112))","v":0},{"$f":"IF(SUM(F111:F112)=0,0,SUM(F111:F112))","v":0},{"$f":"IF(SUM(G111:G112)=0,0,SUM(G111:G112))","v":0}]
[]
["Sediment/Evaporation Ponds - Construction/Regrading Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sediment Ponds"]
["Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83)",null,null,null,null,null,null,null,null,null,null,"Earthwork",null,null,"Liner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liner Parameters"]
[null,"Description\n(required)","Regrading\nVolume","Sed/Evap Pond Equipment","Dozing\nDistance\n(see above)","Uncorrected\nDozer\nProductivity","Grade\nCorrection","Density\nCorrection","Excavating\nMaterial","Corrected\nProductivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Constr/ Regrading Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total Liner Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment","Pond/Berm \nVolume","Push Distance","Uncorrected\nDozer\nProductivity","Density Correction","Dozing Material","Job Efficiency","Altitude Deration","Corrected Productivity","Uncorrected Hours","Corrected Hours","Labor Cost","Equipment Cost","Final Pond Surface Area"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hr","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu yd","ft","cy/hr",null,null,null,null,"cy/hr","hrs","hrs","$","$","acres"]
[{"$f":"A48","v":0},{"$f":"IF(ISBLANK(B48),\"\",B48)","v":""},{"$f":"IF(OR(ISBLANK(B48),BB119=0),\"\",IF(Metric,ROUND(CY_2_M3*BB119,0),BB119))","v":""},{"$f":"IF(OR(ISBLANK(B48),C119=\"\"),\"\",IF(ISBLANK(D64),\"Material Type!\",IF(ISBLANK(E64),\"Select Fleet\",BA119)))","v":""},{"$f":"IF(OR(ISBLANK(B48),C119=\"\"),\"\",IF(Metric,ROUND(Ft2M*BC119,0),BC119))","v":""},{"$f":"IF(OR(ISBLANK(B48),C119=\"\"),\"\",IF(OR(ISBLANK(C64),ISBLANK(D64)),\"Material Info!\",IF(ISBLANK(E64),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BD119,0),BD119))))","v":""},{"$f":"IF(OR(ISBLANK(B48),C119=\"\"),\"\",IF(OR(ISBLANK(C64),ISBLANK(D64)),\"Material Info!\",IF(ISBLANK(E64),\"Select Fleet\",1)))","v":""},{"$f":"IF(OR(ISBLANK(B48),C119=\"\"),\"\",IF(ISBLANK(D64),\"Material Type!\",IF(ISBLANK(C64),\"Pond Info!\",IF(ISBLANK(E64),\"Select Fleet\",BE119))))","v":""},{"$f":"IF(OR(ISBLANK(B48),C119=\"\"),\"\",IF(OR(ISBLANK(C64),ISBLANK(D64)),\"Material Info!\",IF(ISBLANK(E64),\"Select Fleet\",BF119)))","v":""},{"$f":"IF(OR(ISBLANK(B48),C119=\"\"),\"\",IF(OR(ISBLANK(C64),ISBLANK(D64)),\"Material Info!\",IF(ISBLANK(E64),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BI119,0),BI119))))","v":""},{"$f":"IF(OR(ISBLANK(B48),C119=\"\"),\"\",IF(OR(ISBLANK(C64),ISBLANK(D64)),\"Material Info!\",IF(ISBLANK(E64),\"Select Fleet\",BJ119)))","v":""},{"$f":"IF(OR(ISBLANK(B48),C119=\"\",ISBLANK(E64)),0,IF(ISNA(BL119),0,BL119))","v":0},{"$f":"IF(OR(ISBLANK(B48),C119=\"\",ISBLANK(E64)),0,IF(ISNA(BM119),0,BM119))","v":0},{"$f":"IF(OR(ISBLANK(B48),C119=\"\"),0,IF(ISNA(BL119),0,SUM(L119:M119)))","v":0},{"$f":"IF(OR(ISBLANK(B48),ISBLANK(F64),F64=\"None\"),0,IF(Metric,ROUND(BN119*Ac2M2*(FinishGradingLabor+CompactionLabor+INDEX(LinerInstallArray,MATCH(F64,LinerTypes,0),7)),0),BN119*43560*(FinishGradingLabor+CompactionLabor+INDEX(LinerInstallArray,MATCH(F64,LinerTypes,0),7))))","v":0},{"$f":"IF(OR(ISBLANK(B48),ISBLANK(F64),F64=\"None\"),0,IF(Metric,ROUND(BN119*Ac2M2*(FinishGradingEquip+CompactionEquip+INDEX(LinerInstallArray,MATCH(F64,LinerTypes,0),8)),0),BN119*43560*(FinishGradingEquip+CompactionEquip+INDEX(LinerInstallArray,MATCH(F64,LinerTypes,0),8))))","v":0},{"$f":"IF(OR(ISBLANK(B48),ISBLANK(F64),F64=\"None\"),0,IF(Metric,ROUND(BN119*Ac2M2*INDEX(LinerInstallArray,MATCH(F64,LinerTypes,0),6),0),BN119*43560*INDEX(LinerInstallArray,MATCH(F64,LinerTypes,0),6)))","v":0},{"$f":"IF(OR(ISBLANK(F64),F64=\"None\"),0,SUM(O119:Q119))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(E64&\"Dozer\")","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(J48),ROUND(1.2*((BD48+(BD48+(2*BC48*BE48)))/2*BC48*BB48)/27,CubesRounding),BG48)","v":0},{"$f":"IF(BA48<TailingsMaxDozingDist,BA48,TailingsMaxDozingDist)","v":0},{"$f":"IF(ISBLANK(B48),\"\",IF(BB119=0,0,ROUND(HLOOKUP(INDIRECT(E64&\"Dozer\"),DozerProductionArray,13,FALSE)*BC119^HLOOKUP(INDIRECT(E64&\"Dozer\"),DozerProductionArray,14,FALSE),0)))","v":""},{"$f":"IF(ISBLANK(B48),\"\",VLOOKUP(D64,DozingDensityCorrectionArray,2))","v":""},{"$f":"IF(ISBLANK(B48),\"\",C64)","v":""},{"$f":"IF(ISBLANK(B48),\"\",Dozer_Job_Efficiency)","v":""},{"$f":"IF(ISBLANK(B48),\"\",IF(BB119=0,0,HLOOKUP(INDIRECT(E64&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":""},{"$f":"IF(ISBLANK(B48),\"\",ROUND(BD119*BE119*BF119*BG119*Dozer_Operator,CubesRounding))","v":""},{"$f":"IF(OR(ISBLANK(B48),BB119=\"\",BB119=0),0,IF(BB119/BI119<1,1,ROUND(BB119/BI119,HoursRounding)))","v":0},{"$f":"IF(BJ119<1,1,BJ119)","v":1},{"$f":"ROUND(BK119*INDIRECT(BA64&\"DozerLaborRate\"),0)","v":{"$error":"#REF!"}},{"$f":"ROUND(BK119*INDIRECT(BA64&\"DozerEquipRate\"),0)","v":{"$error":"#REF!"}},{"$f":"IF(BF48=0,ROUND(((((BD48+(2*(SQRT((BC48^2)+((BC48*BE48)^2)))))*BB48)+(BA48*BB48))/43560),1),BF48)","v":0}]
[]
[null,null,{"$f":"IF(SUM(C119:C120)=0,\"\",SUM(C119:C120))","v":""},null,null,null,null,null,null,null,{"$f":"IF(SUM(K119:K120)=0,\"\",SUM(K119:K120))","v":""},{"$f":"IF(SUM(L119:L120)=0,0,SUM(L119:L120))","v":0},0,0,0,0,0,0]
[]
["Sediment/Evaporation Ponds - Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover"]
[" ",null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet - Cover",null,null,"Cover Parameters",null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Cost",null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,"Cover Placement Cost",null,null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,"Cover Placement Cost"]
[null,"Description\n(required)","Growth Media Volume","Growth Media Fleet","Fleet Productivity","Number of\nTrucks/\nScrapers","Total\nFleet\nHours","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nCover\nPlacement\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck","Scraper Dozer","Tandem Scraper","Final Pond Surface Area","Cover Volume","Cover Fleet","Cover Productivity\nFor Selected Fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Top Total Fleet Time","Top Equipment Cost","Top Labor Cost","Top Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,"$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","$","$","acres","cu yd",null,"LCY/hr","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A48","v":0},{"$f":"IF(ISBLANK(B48),\"\",B48)","v":""},{"$f":"IF(OR(ISBLANK(B48),BE127=0),\"\",IF(Metric,ROUND(CY_2_M3*BE127,0),BE127))","v":""},{"$f":"IF(OR(ISBLANK(B48),C133=\"\",C133=0),\"\",IF(C133=0,\"\",IF(ISBLANK(G64),\"Material Type!\",IF(OR(H64=\"optimize\",ISBLANK(H64)),\"Select Fleet\",IF(RIGHT(H64,5)=\"Truck\",INDIRECT(BB64&\"Truck\")&\"/\"&INDIRECT(BB64&\"Loader\")&\"/\"&INDIRECT(BB64&\"TruckDozer\"),IF(BB64=\"Scraper\",INDIRECT(\"Haul\"&BB64)&\"/\"&INDIRECT(BB64&\"LoadDozer\")&\"/\"&INDIRECT(BB64&\"Dozerdozer\"),INDIRECT(BB64&\"Scraper\")&\"/\"&INDIRECT(BB64&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(B48=\"\",BE127=0),\"\",IF(OR(H64=\"optmize\",ISBLANK(H64)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BG127,0),BG127)))","v":""},{"$f":"IF(BE127=0,\"\",IF(OR(H64=\"optmize\",ISBLANK(H64)),\"Select Fleet\",IF(RIGHT(BF127,5)=\"Truck\",BT127,IF(BF127=\"Scraper Dozer\",CI127,IF(BF127=\"Tandem Scraper\",CW127,\"\")))))","v":""},{"$f":"IF(BE127=0,\"\",IF(OR(H64=\"optmize\",ISBLANK(H64)),\"Select Fleet\",IF(RIGHT(BF127,5)=\"Truck\",BW127,IF(BF127=\"Scraper Dozer\",CK127,IF(BF127=\"Tandem Scraper\",CY127,\"\")))))","v":""},{"$f":"IF(OR(C127=\"\",ISBLANK(B48),B48=\"optmize\"),0,IF(RIGHT(BF127,5)=\"Truck\",BY127,IF(BF127=\"Scraper Dozer\",CM127,IF(BF127=\"Tandem Scraper\",DA127,0))))","v":0},{"$f":"IF(OR(C127=\"\",ISBLANK(B48),B48=\"optmize\"),0,IF(RIGHT(BF127,5)=\"Truck\",BX127,IF(BF127=\"Scraper Dozer\",CL127,IF(BF127=\"Tandem Scraper\",CZ127,0))))","v":0},{"$f":"IF(ISBLANK(B48),0,IF(BE127=0,0,SUM(H127:I127)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B48),\"\",BZ127)","v":""},{"$f":"IF(ISBLANK(B48),\"\",CN127)","v":""},{"$f":"IF(ISBLANK(B48),\"\",DB127)","v":""},{"$f":"IF(BF48=0,ROUND(((((BD48+(2*(SQRT((BC48^2)+((BC48*BE48)^2)))))*BB48)+(BA48*BB48))/43560),1),BF48)","v":0},{"$f":"IF(ISBLANK(K48),ROUND((BD127*43560*(1/12)*BI48)/27,CubesRounding),BH48)","v":0},{"$f":"IF(C127=0,\"\",IF(ISBLANK(B48),\"\",IF(H64=\"optimize\",#REF!,H64)))","v":""},{"$f":"IF(RIGHT(BF127,5)=\"Truck\",BV127,IF(BF127=\"Scraper Dozer\",CJ127,IF(BF127=\"Tandem Scraper\",CX127,\"\")))","v":""},{"$f":"ABS(BK48)","v":0},{"$f":"ROUND($BJ48/(INDEX(INDIRECT(BB64 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BB64 & \"TruckLoadedWeight\"),0),MATCH(IF($BH127-INDIRECT(BB64 & \"TruckRollingResistance\")<0,0,$BH127-INDIRECT(BB64 & \"TruckRollingResistance\")),INDIRECT(BB64 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BJ48/(INDEX(INDIRECT(BB64 & \"TruckSpeedTable\"),MATCH($G64,HaulMaterials,0),MATCH(IF($BH127-INDIRECT(BB64 & \"TruckRollingResistance\")<0,0,$BH127-INDIRECT(BB64 & \"TruckRollingResistance\")),INDIRECT(BB64 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BJ48/VLOOKUP($BH127+INDIRECT(BB64 & \"TruckRollingResistance\"),INDIRECT(BB64 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP($BH127+INDIRECT(BB64 & \"TruckRollingResistance\"),INDIRECT(BB64 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BJ48/VLOOKUP($BH127+INDIRECT(BB64 & \"TruckRollingResistance\"),INDIRECT(BB64 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP($BH127+INDIRECT(BB64 & \"TruckRollingResistance\"),INDIRECT(BB64 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF($BK48>=0,BK127,BL127)","v":{"$error":"#VALUE!"}},{"$f":"IF($BK48>=0,BJ127,BI127)","v":{"$error":"#VALUE!"}},{"$f":"BM127+BN127","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB64 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB64 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB64&IF(INDIRECT(BB64&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"BO127+BP127+BQ127+BR127","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(I64),ROUNDUP((BS127-BR127)/BR127,0),I64)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/BS127)*INDIRECT(BB64 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BT127*BU127*HaulOperator*INDIRECT(BB64 & \"TruckJobEfficiency\")*INDIRECT(BB64 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF($BE127/BV127<1,1,ROUND($BE127/BV127,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BW127*((BT127*INDIRECT(BB64&\"TruckEquipRate\"))+INDIRECT(BB64&\"LoaderEquipRate\")+INDIRECT(BB64&\"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BW127*((BT127*INDIRECT(BB64&\"TruckLaborRate\"))+INDIRECT(BB64&\"LoaderLaborRate\")+INDIRECT(BB64&\"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"BX127+BY127","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BJ48/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BH127-HaulScraperRollingResistance<0,0,$BH127-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BJ48/(INDEX(HaulScraperSpeedTable,MATCH($G64,HaulMaterials,0)+1,MATCH(IF($BH127-HaulScraperRollingResistance<0,0,$BH127-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BJ48/VLOOKUP($BH127+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($BH127+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BJ48/VLOOKUP($BH127+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP($BH127+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BK48>=0,CC127,CD127)","v":0},{"$f":"IF($BK48>=0,CB127,CA127)","v":{"$error":"#N/A"}},{"$f":"CE127+CF127","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B48),\"\",IF($C127=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(I64),IF(TRUNC(CG127/CH127,0)<1,1,ROUND(CG127/CH127,0)+1),I64)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B48),\"\",IF($C127=0,\"\",ROUND((60/(CG127+CH127)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*CI127,CubesRounding)))","v":""},{"$f":"IF($BE127/CJ127<1,1,ROUND($BE127/CJ127,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CK127*((CI127*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CK127*((CI127*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"CL127+CM127","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BJ48/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BH127-TandemScraperRollingResistance<0,0,$BH127-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BJ48/(INDEX(TandemScraperSpeedTable,MATCH($G64,HaulMaterials,0)+1,MATCH(IF($BH127-TandemScraperRollingResistance<0,0,$BH127-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(($BJ48/VLOOKUP($BH127+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP($BH127+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BJ48/VLOOKUP($BH127+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP($BH127+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BK48>=0,CQ127,CR127)","v":0},{"$f":"IF($BK48>=0,CP127,CO127)","v":{"$error":"#N/A"}},{"$f":"CS127+CT127","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B48),\"\",IF($C127=0,\"\",TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(I64),IF(TRUNC(CU127/CV127,0)<2,2,TRUNC(CU127/CV127,0)+IF(MOD(TRUNC(CU127/CV127,0),2),1,0)),I64)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B48),\"\",IF($C127=0,\"\",ROUND((60/(CU127+CV127)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*CW127,CubesRounding)))","v":""},{"$f":"IF($BE127/CX127<1,1,ROUND($BE127/CX127,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CY127*((CW127*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CY127*((CW127*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"CZ127+DA127","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C127:C128)=0,\"\",SUM(C127:C128))","v":""},null,null,null,{"$f":"IF(SUM(G127:G128)=0,\"\",SUM(G127:G128))","v":""},{"$f":"IF(SUM(H127:H128)=0,0,SUM(H127:H128))","v":0},{"$f":"IF(SUM(I127:I128)=0,0,SUM(I127:I128))","v":0},{"$f":"IF(SUM(J127:J128)=0,0,SUM(J127:J128))","v":0}]
[]
["Sediment/Evaporation Ponds - Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation",null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,"Grader Fleet",null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,"Medium",null,null,null,null,null,null,"Large Dozer"]
[" "]
[null,"Description\n(required)","Surface\nArea","Long \nRipping Distance","Ripping/ Scarifying Fleet","Scarifying/\nRipping\nHours","Scarifying/\nRipping\nLabor\nCosts","Scarifying/\nRipping \nEquipment \nCost","Total\nScarifying/\nRipping\nCosts","Revegetation\nLabor\nCost","Revegetation\nEquipment\nCost","Revgetation\nMaterial\nCost","Total\nRevegetation\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface\nArea","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total",null,"Average long distance","Area Width",null,"No. passes","Total Distance","Uncorrected\nhours","Corrected\nhours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Uncorrected\nhours","Corrected\nhours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Uncorrected\nhours","Corrected\nhours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Uncorrected\nhours","Corrected\nhours","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres",null,null,null,null,null,null,null,null,"ft","ft",null,null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$"]
[{"$f":"A48","v":0},{"$f":"IF(ISBLANK(B48),\"\",B48)","v":""},{"$f":"IF(OR(ISBLANK(B48),BA135=0),\"\",IF(Metric,ROUND(Ac2Ha*BA135,2),BA135))","v":""},{"$f":"IF(OR(ISBLANK(B48),ISBLANK(E48),E48=0,ISBLANK(C135)),\"\",IF(Metric,ROUND(Ft2M*BJ135,0),BJ135))","v":""},{"$f":"IF(ISBLANK(B48),\"\",IF(ISBLANK(N64),\"Select Fleet\",IF(RIGHT(N64,5)=\"Dozer\",INDIRECT(\"Rip\"&BC64&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B48),OR(ISBLANK(M64),M64=\"No\")),\"\",IF(ISBLANK(N64),\"Select Fleet\",IF(N64=\"Small Dozer\",BW135,IF(N64=\"Med Dozer\",CD135,IF(N64=\"Large Dozer\",CK135,IF(ISBLANK(N64),\"\",BP135))))))","v":""},{"$f":"IF(OR(ISBLANK(B48),AND(OR(ISBLANK(M64),M64=\"No\"))),0,IF(OR(ISNUMBER(D135),ISNUMBER(F135)),IF(N64=\"Small Dozer\",BY135,IF(N64=\"Med Dozer\",CF135,IF(N64=\"Large Dozer\",CM135,IF(ISBLANK(N64),0,BR135))))))","v":0},{"$f":"IF(OR(ISBLANK(B48),AND(OR(ISBLANK(M64),M64=\"No\"))),0,IF(OR(ISNUMBER(D135),ISNUMBER(F135)),IF(N64=\"Small Dozer\",BX135,IF(N64=\"Med Dozer\",CE135,IF(N64=\"Large Dozer\",CL135,IF(ISBLANK(N64),0,BQ135))))))","v":0},{"$f":"IF(ISBLANK(B48),0,IF(OR(ISNUMBER(H135),ISNUMBER(G135)),H135+G135,\"\"))","v":0},{"$f":"IF(OR(J64=\"None\",ISBLANK(J64)),0,BC135)","v":0},{"$f":"IF(OR(J64=\"None\",ISBLANK(J64)),0,BB135)","v":0},{"$f":"IF(OR(ISBLANK(B48),C135=\"\"),0,BG135)","v":0},{"$f":"IF(AND(J135=\"\",K135=\"\",L135=\"\"),0,SUM(J135:L135))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(I48),IF(ROUND(((((BD48+(2*(SQRT((BC48^2)+((BC48*BE48)^2)))))*BB48)+(BA48*BB48))/43560),1)<0.1,0.1,ROUND(((((BD48+(2*(SQRT((BC48^2)+((BC48*BE48)^2)))))*BB48)+(BA48*BB48))/43560),1)),BF48)","v":0.1},{"$f":"IF(OR(J64=\"None\",ISBLANK(J64)),0,IF(BA135<1,ROUND(SeedEquipSedFlat,0),ROUND(SeedEquipSedFlat*BA135,0)))","v":0},{"$f":"IF(OR(J64=\"None\",ISBLANK(J64)),0,IF(BA135<1,ROUND(SeedLaborSedFlat,0),ROUND(SeedLaborSedFlat*BA135,0)))","v":0},{"$f":"IF(OR(J64=\"None\",ISBLANK(J64)),0,ROUND(INDEX(SeedMixArray,MATCH(J64,SeedMixes,0),4)*C135,0))","v":0},{"$f":"IF(OR(K64=\"None\",ISBLANK(K64),BA135=0),0,ROUND(INDEX(MulchArray,MATCH(K64,Mulches,0),4)*C135,0))","v":0},{"$f":"IF(OR(L64=\"None\",ISBLANK(L64)),0,ROUND(INDEX(FertilizerArray,MATCH(L64,Fertilizers,0),4)*C135,0))","v":0},{"$f":"SUM(BD135:BF135)","v":0},{"$f":"IF(OR(J64=\"None\",ISBLANK(J64)),0,ROUND(BB135+BC135+BG135,0))","v":0},null,{"$f":"IF(ISBLANK(I48),MAX(BA48:BB48),(BF48*43560/BA48))","v":0},{"$f":"MIN(BA48:BB48)","v":0},null,{"$f":"ROUND(BK135/INDEX(GraderSpecifications,4,MATCH(RipGrader,Graders,0)),0)","v":0},{"$f":"ROUND(BM135*BJ135,0)","v":0},{"$f":"IF(ISBLANK(B48),\"\",IF(OR(M64=\"\",M64=\"No\"),0,ROUND((BN135/INDEX(GraderSpecifications,15,MATCH(RipGrader,Graders,0)))+(BM135*INDEX(GraderSpecifications,16,MATCH(RipGrader,Graders,0))/MinPerHr),HoursRounding)))","v":""},{"$f":"IF(BO135<1,1,BO135)","v":""},{"$f":"IF(ISBLANK(B48),\"\",ROUND(BP135*GraderRipEquipRate,0))","v":""},{"$f":"IF(ISBLANK(B48),\"\",ROUND(BP135*GraderRipLaborRate,0))","v":""},{"$f":"IF(ISBLANK(B48),\"\",BQ135+BR135)","v":""},{"$f":"ROUND(BK135/INDEX(DozerSpecifications,5,MATCH(RipSmallDozer,Dozers,0)),0)","v":0},{"$f":"ROUND(BT135*BJ135,0)","v":0},{"$f":"IF(OR(M64=\"\",M64=\"No\"),0,ROUND((BU135/INDEX(DozerSpecifications,9,MATCH(RipSmallDozer,Dozers,0)))+(BT135*INDEX(DozerSpecifications,7,MATCH(RipSmallDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"IF(BV135<1,1,BV135)","v":1},{"$f":"IF(ISBLANK(B48),\"\",ROUND(BW135*SmallDozerRipEquipRate,0))","v":""},{"$f":"IF(ISBLANK(B48),\"\",ROUND(BW135*SmallDozerRipLaborRate,0))","v":""},{"$f":"BX135+BY135","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BK135/INDEX(DozerSpecifications,5,MATCH(RipMedDozer,Dozers,0)),0)","v":0},{"$f":"ROUND(CA135*BJ135,0)","v":0},{"$f":"IF(OR(M64=\"\",M64=\"No\"),0,ROUND((CB135/INDEX(DozerSpecifications,9,MATCH(RipMedDozer,Dozers,0)))+(CA135*INDEX(DozerSpecifications,7,MATCH(RipMedDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"IF(CC135<1,1,CC135)","v":1},{"$f":"IF(ISBLANK(B48),\"\",ROUND(CD135*MedDozerRipEquipRate,0))","v":""},{"$f":"IF(ISBLANK(B48),\"\",ROUND(CD135*MedDozerRipLaborRate,0))","v":""},{"$f":"CE135+CF135","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BK135/INDEX(DozerSpecifications,5,MATCH(RipLargeDozer,Dozers,0)),0)","v":0},{"$f":"ROUND(CH135*BJ135,)","v":0},{"$f":"IF(OR(M64=\"\",M64=\"No\"),0,ROUND((CI135/INDEX(DozerSpecifications,9,MATCH(RipLargeDozer,Dozers,0)))+(CH135*INDEX(DozerSpecifications,7,MATCH(RipLargeDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"IF(CJ135<1,1,CJ135)","v":1},{"$f":"IF(ISBLANK(B48),\"\",ROUND(CK135*LargeDozerRipEquipRate,0))","v":""},{"$f":"IF(ISBLANK(B48),\"\",ROUND(CK135*LargeDozerRipLaborRate,0))","v":""},{"$f":"CL135+CM135","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C135:C136)=0,\"\",SUM(C135:C136))","v":""},null,null,{"$f":"IF(SUM(F135:F136)=0,0,SUM(F135:F136))","v":0},0,0,0,0,0,0,0]

{"sheet":"Process Ponds","index":25,"n_rows":109,"n_cols":153,"rows_kept":109,"cut":false,"hidden":false,"merged":[[95,78,95,95],[52,1,52,7],[81,1,81,6]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Process Ponds - Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,"Backfilling Costs",{"$f":"H101","v":0},{"$f":"I101","v":0},"N/A ",{"$f":"SUM(C11:E11)","v":0}]
[null,"Growth Media Placement Costs",{"$f":"P101","v":0},{"$f":"Q101","v":0},"N/A ",{"$f":"SUM(C12:E12)","v":0}]
[null,"Liner Cutting & Folding Costs",{"$f":"D93","v":0},{"$f":"E93","v":0},"N/A ",{"$f":"SUM(C13:E13)","v":0}]
[null,"Subtotal Earthworks",{"$f":"SUM(C11:C13)","v":0},{"$f":"SUM(D11:D13)","v":0},{"$f":"SUM(E11:E13)","v":0},{"$f":"SUM(F11:F13)","v":0}]
[null,"Revegetation Costs",{"$f":"D109","v":0},{"$f":"E109","v":0},{"$f":"F109","v":0},{"$f":"SUM(C15:E15)","v":0}]
[null,"TOTALS",{"$f":"SUM(C14:C15)","v":0},{"$f":"SUM(D14:D15)","v":0},{"$f":"SUM(E14:E15)","v":0},{"$f":"SUM(F14:F15)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Process Ponds - User Input",null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each pond"]
["Facility Description",null,null,"Pond Dimensions (1)",null,null,null,null,"Backfill - (If trucks are used) (1)",null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pond Dimensions (1)",null,null,null,null,"Backfill (1)",null,null,null,"Growth Media"]
[null,"Description\n(required)","ID Code","Pond\nLength","Pond\nWidth","Pond\nDepth","Pond\nSideslope\nAngle","Disturbed Area \n(if calculated elsewhere)","Percent \nBackfill","Distance \nfrom \nBackfill \nBorrow","Slope from Facility to Borrow Area","Pond Volume\n(if calculated elsewhere)","Growth Media Thickness","Distance from Growth Media Stockpile","Slope from Facility to Stockpile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pond\nLength","Pond\nWidth","Pond\nDepth","Pond\nSideslope\nAngle","Disturbed Area \n(if calculated elsewhere)","Percent \nBackfill","Distance \nfrom \nBackfill \nBorrow","Slope from Facility to Borrow Area","Pond Volume\n(if calculated elsewhere)","Growth Media Thickness","Distance from Growth Media Stockpile","Slope from Facility to Stockpile"]
[-1,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"_H:1V",{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},"(100% if blank)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","_H:1V","acres","(100% if blank)","ft","% grade","cy","in","ft","% grade"]
[{"$f":"ROW(A29) - ROW($A$28)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(IF(BB29-(2*BD29*BC29)<0,\"  <<<< Pond Dimension Error - negative bottom width calculated.\",\"\"),IF(OR(ABS(K29)>20,ABS(O29)>20),\" / See Note 2.\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*D29,0),D29)","v":0},0,0,{"$f":"G29","v":0},{"$f":"IF(ISBLANK(H29),\"\",IF(Metric,ROUND(Ha2Ac*H29,1),H29))","v":""},{"$f":"IF(ISBLANK(I29),\"\",I29)","v":""},{"$f":"IF(Metric,ROUND(M2Ft*J29,0),J29)","v":0},{"$f":"K29","v":0},{"$f":"IF(ISBLANK(L29),\"\",IF(Metric,ROUND(M3_2_CY*L29,0),L29))","v":""},{"$f":"IF(Metric,ROUND(mm2in*M29,0),M29)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N29,0),N29)","v":0},{"$f":"O29","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[]
[]
[]
[]
[]
["Process Ponds - User Input (cont.)"]
[" ",null,"Liner","Backfill",null,null,"Growth Media",null,null,"Revegetation"]
[null,"Description\n(required)","Crew\nCut & Fold Time (2)","Backfill \nMaterial Type","Backfill\nEquipment Fleet","Maximum\nFleet Size","Growth Media \nMaterial Type","Growth Media Placement Equipment Fleet","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Backfill truck fleet","GrowthMed truck fleet"]
[null,null,"hrs","(select)","(select)","(user override)","(select)","(select)","(user override)","(select)","(select)","(select)"]
[{"$f":"A29","v":0},{"$f":"IF(ISBLANK(B29),\"\",B29)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(LEFT(E44,SEARCH(\" \",E44)-1)=\"Medium\",\"Med\",LEFT(E44,SEARCH(\" \",E44)-1))","v":{"$error":"#VALUE!"}},{"$f":"LEFT(H44,SEARCH(\" \",H44)-1)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""}]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[null,"(2)  Pond liner removal crew (2Clab + excavator) = 2 General Laborers + 325C Excavator"]
[]
["Process Ponds - Calculations"]
[]
[null,"Pond Volume Calculation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Revegetation Calculations"]
[]
[null,{"$f":"IF(Metric,\"Minimum 0.4 ha revegetation crew time per area\",\"Minimum 1 acre revegetation crew time per area\")","v":"Minimum 1 acre revegetation crew time per area"}]
[]
[]
["Process Ponds - Liner Cutting and Folding"]
[" "]
[null,"Description\n(required)","Crew Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Liner \nRemoval \nCost"]
[null,null,"hrs","$","$","$"]
[{"$f":"A29","v":0},{"$f":"IF(ISBLANK(B29),\"\",B29)","v":""},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(C44)),\"\",C44)","v":""},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(C44)),0,ROUND(C91*'Fleets (Crews)'!$F$310,0))","v":0},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(C44)),0,ROUND(C91*'Fleets (Crews)'!$E$310,0))","v":0},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(C44)),0,D91+E91)","v":0}]
[]
[null,null,{"$f":"IF(SUM(C91:C92)=0,\"\",SUM(C91:C92))","v":""},{"$f":"IF(SUM(D91:D92)=0,0,SUM(D91:D92))","v":0},{"$f":"IF(SUM(E91:E92)=0,0,SUM(E91:E92))","v":0},{"$f":"IF(SUM(F91:F92)=0,0,SUM(F91:F92))","v":0}]
[]
["Process Ponds - Backfill and Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dozer",null,null,null,null,null,null,null,null,"Backfill",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil"]
[" ",null,"Pond Backfill",null,null,null,null,null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Backfill",null,null,null,null,"Backfill Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media Cost Summary by Fleet",null,null,null,null,null,null,null,null,"Topsoil Parameters",null,"TruckFleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Scraper Fleet"]
[null,"Description\n(required)","Backfill Volume","Backfill \nFleet","Fleet Productivity","Number of Trucks/ Scrapers","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Backfill\n Cost","Growth Media Volume","Growth Media Fleet","Fleet Productivity","Number of Trucks/ Scrapers","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nGrowth Media \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selected\nFleet","Productivity\nfor selected\nfleet","Total hrs for Selected\nfleet","Selected Fleet\nLabor Cost","Selected Fleet\nEquip Cost","Pond Footprint","Pond Surface Area","h","a - top length","b - top width","c - bottom length","d - bottom width","sqrt a+b+c+d","VTotal","%Backfill","Push Distance","Selected Dozer\nFleet","Raw Prod\nassumes 1/2 pond width","Altitude deration","Corrected\nProd","Total \nHours","Labor\nCost","Equipment\nCost","backfill fleet","topsoil fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Truck","Scraper Dozer","Tandem Scraper",null,"Selected\nFleet","Productivity","Num Trucks","Total Fleet\nHrs",null,"Growh Media Volume","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total Equipment \nCost","Total Labor \nCost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,"hrs","$","$","$",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,"$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hr","$","$","sq ft","sq ft","ft","ft","ft","ft","ft","deg","cu yd","cu yd",null,null,"cy/hr",null,"cy/hr","hrs","$","$",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","$","$","$",null,null,null,"#","hr",null,"cu yd","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A29","v":0},{"$f":"IF(ISBLANK(B29),\"\",B29)","v":""},{"$f":"IF(OR(ISBLANK(B29)),\"\",IF(BI29=0,0,IF(AND(BI29=\"\",BL99=\"error\"),\"Pond Error!\",IF(BN99=0,\"None required\",IF(Metric,ROUND(CY_2_M3*BO99,0),BO99)))))","v":""},{"$f":"IF(OR(ISBLANK(B29),C99=\"\",C99=0),\"\",IF(C99=0,\"\",IF(ISBLANK(D44),\"Material Type!\",IF(OR(E44=\"optimize\",ISBLANK(E44)),\"Select Fleet\",IF(RIGHT(E44,5)=\"Truck\",INDIRECT(BA44&\"Truck\")&\"/\"&INDIRECT(BA44&\"Loader\")&\"/\"&INDIRECT(BA44&\"TruckDozer\"),IF(BA44=\"Scraper\",INDIRECT(\"Haul\"&BA44)&\"/\"&INDIRECT(BA44&\"LoadDozer\")&\"/\"&INDIRECT(BA44&\"Dozerdozer\"),IF(RIGHT(E44,5)=\"Dozer\",INDIRECT(BA44&\"Dozer\"),INDIRECT(BA44&\"Scraper\")&\"/\"&INDIRECT(BA44&\"ScraperDozer\"))))))))","v":""},{"$f":"IF(OR(ISBLANK(B29),C99=0,C99=\"\",ISBLANK(B29)),\"\",IF(AND(BI29=\"\",BL99=\"error\"),\"Pond Error!\",IF(ISBLANK(D44),\"Material Type!\",IF(OR(E44=\"optmize\",ISBLANK(E44)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB99,0),BB99)))))","v":""},{"$f":"IF(OR(ISBLANK(B29),C99=0,C99=\"\",ISBLANK(B29)),\"\",IF(AND(BI29=\"\",BL99=\"error\"),\"Pond Error!\",IF(ISBLANK(D44),\"Material Type!\",IF(OR(E44=\"optmize\",ISBLANK(E44)),\"Select Fleet\",IF(RIGHT(BX99,5)=\"Truck\",CL99,\"\")))))","v":""},{"$f":"IF(OR(ISBLANK(B29),C99=0,C99=\"\",ISBLANK(B29)),\"\",IF(AND(BI29=\"\",BL99=\"error\"),\"Pond Error!\",IF(ISBLANK(D44),\"Material Type!\",IF(OR(E44=\"optmize\",ISBLANK(E44)),\"Select Fleet\",BC99))))","v":""},{"$f":"IF(OR(ISBLANK(B29),C99=\"Pond Error!\",C99=0,C99=\"\",ISBLANK(B29),ISBLANK(D44),ISBLANK(E44),E44=\"optmize\"),0,IF(AND(RIGHT(BX99,5)=\"Truck\",OR(ISBLANK(J29),ISBLANK(K29))),\"Borrow Info!\",BD99))","v":0},{"$f":"IF(OR(ISBLANK(B29),C99=\"Pond Error!\",C99=0,C99=\"\",ISBLANK(B29),ISBLANK(D44),ISBLANK(E44),E44=\"optmize\"),0,IF(AND(RIGHT(BX99,5)=\"Truck\",OR(ISBLANK(J29),ISBLANK(K29))),\"Borrow Info!\",BE99))","v":0},{"$f":"IF(OR(ISBLANK(B29),C99=\"Pond Error!\",C99=0,C99=\"\",ISBLANK(B29),ISBLANK(D44),ISBLANK(E44)),0,IF(AND(OR(BX99=\"Small Truck\",BX99=\"Large Truck\"),OR(ISBLANK(J29),ISBLANK(K29))),\"Borrow Info!\",IF(C99=\"None required\",0,IF(ISBLANK(E44),0,SUM(H99:I99)))))","v":0},{"$f":"IF(OR(ISBLANK(B29),ISERR(DB99),ISBLANK(BJ29),ISBLANK(BK29),ISBLANK(BL29)),\"\",IF(DB99=0,\"\",IF(Metric,ROUND(CY_2_M3*DB99,0),DB99)))","v":""},{"$f":"IF(OR(ISBLANK(B29),K99=\"\",K99=0),\"\",IF(K99=0,\"\",IF(ISBLANK(G44),\"Material Type!\",IF(OR(H44=\"optimize\",ISBLANK(H44)),\"Select Fleet\",IF(RIGHT(H44,5)=\"Truck\",INDIRECT(BB44&\"Truck\")&\"/\"&INDIRECT(BB44&\"Loader\")&\"/\"&INDIRECT(BB44&\"TruckDozer\"),IF(BB44=\"Scraper\",INDIRECT(\"Haul\"&BB44)&\"/\"&INDIRECT(BB44&\"LoadDozer\")&\"/\"&INDIRECT(BB44&\"Dozerdozer\"),INDIRECT(BB44&\"Scraper\")&\"/\"&INDIRECT(BB44&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(K99=\"\",ISBLANK(B29)),\"\",IF(ISBLANK(G44),\"Material Type!\",IF(OR(ISBLANK(H44),H44=\"optimize\"),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CX99,0),CX99))))","v":""},{"$f":"IF(OR(K99=\"\",ISBLANK(B29)),\"\",IF(ISBLANK(G44),\"Material Type!\",IF(OR(ISBLANK(H44),H44=\"optimize\"),\"Select Fleet\",CY99)))","v":""},{"$f":"IF(OR(K99=\"\",ISBLANK(B29)),\"\",IF(ISBLANK(G44),\"Material Type!\",IF(OR(ISBLANK(H44),H44=\"optimize\"),\"Select Fleet\",CZ99)))","v":""},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(G44),ISBLANK(H44),H44=\"optimize\"),0,IF(RIGHT(BY99,5)=\"Truck\",DT99,IF(BY99=\"Scraper Dozer\",EH99,IF(BY99=\"Tandem Scraper\",EV99,0))))","v":0},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(G44),ISBLANK(H44),H44=\"optimize\"),0,IF(RIGHT(BY99,5)=\"Truck\",DS99,IF(BY99=\"Scraper Dozer\",EG99,IF(BY99=\"Tandem Scraper\",EU99,0))))","v":0},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(G44),ISBLANK(H44)),0,SUM(P99:Q99))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E44=\"Large Dozer\",E44=\"Medium Dozer\",E44=\"Small Dozer\"),BQ99,E44)","v":0},{"$f":"IF(RIGHT(E44,5)=\"Dozer\",BT99,CN99)","v":{"$error":"#VALUE!"}},{"$f":"IF(RIGHT(E44,5)=\"Dozer\",BU99,CO99)","v":{"$error":"#VALUE!"}},{"$f":"IF(RIGHT(E44,5)=\"Dozer\",BV99,CQ99)","v":{"$error":"#VALUE!"}},{"$f":"IF(RIGHT(E44,5)=\"Dozer\",BW99,CP99)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B29),\"\",IF(BE29=\"\",ROUND(BA29*BB29,0),ROUND(BE29*43560,0)))","v":""},null,{"$f":"BC29","v":0},{"$f":"BA29","v":0},{"$f":"BB29","v":0},{"$f":"(BI99-(2*BD29*BH99))","v":0},{"$f":"IF((BJ99-(2*BD29*BH99))<0,\"error\",BJ99-(2*BD29*BH99))","v":0},{"$f":"SQRT(BI99*BJ99*BK99*BL99)","v":0},{"$f":"IF(OR(ISBLANK(BI29),BI29=\"\"),ROUND(((BH99*((BI99*BJ99)+(BK99*BL99)+BM99))/3)/27,CubesRounding),BI29)","v":0},{"$f":"ROUND(IF(BF29=\"\",1,BF29)*(IF(BI29=\"\",BN99,BI29)),CubesRounding)","v":0},{"$f":"IF(E29/2<100,100,E29)","v":100},{"$f":"IF(RIGHT(E44,5)=\"Dozer\",INDIRECT(BA44&\"Dozer\"),\"Not Dozer\")","v":"Not Dozer"},{"$f":"IF(ISBLANK(B29),\"\",IF(BN99=0,0,ROUND(HLOOKUP(INDIRECT(BA44&\"Dozer\"),DozerProductionArray,13,FALSE)*BP99^HLOOKUP(INDIRECT(BA44&\"Dozer\"),DozerProductionArray,14,FALSE),0)))","v":""},{"$f":"IF(ISBLANK(B29),\"\",IF(BO99=0,0,HLOOKUP(INDIRECT(BA44&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":""},{"$f":"IF(ISBLANK(B29),\"\",ROUND(BR99*Dozer_Operator*Dozer_Job_Efficiency*VLOOKUP(D44,DozingDensityCorrectionArray,2)*BS99,CubesRounding))","v":""},{"$f":"IF(OR(ISBLANK(B29),BO99=\"\"),\"\",IF(ROUND(BO99/BT99,0)<1,1,ROUND(BO99/BT99,HoursRounding)))","v":""},{"$f":"ROUND(BU99*INDIRECT(BA44&\"DozerLaborRate\"),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BU99*INDIRECT(BA44&\"DozerEquipRate\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B29),\"\",IF(OR(ISBLANK(B29),C99=\"\",AND(ISBLANK(BG29),ISBLANK(BH29))),\"\",IF(ISBLANK(E44),\"Select Fleet\",BA99)))","v":""},{"$f":"IF(OR(K99=\"\",ISBLANK(B29)),\"\",IF(ISBLANK(H44),\"Select Fleet\",IF(H44=\"optimize\",#REF!,H44)))","v":""},{"$f":"ABS(BH29)","v":0},{"$f":"ROUND($BG29/(INDEX(INDIRECT(BA44 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BA44 & \"TruckLoadedWeight\"),0),MATCH(IF($BZ99-INDIRECT(BA44 & \"TruckRollingResistance\")<0,0,$BZ99-INDIRECT(BA44 & \"TruckRollingResistance\")),INDIRECT(BA44 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND($BG29/(INDEX(INDIRECT(BA44 & \"TruckSpeedTable\"),MATCH(D44,HaulMaterials,0),MATCH(IF($BZ99-INDIRECT(BA44 & \"TruckRollingResistance\")<0,0,$BZ99-INDIRECT(BA44 & \"TruckRollingResistance\")),INDIRECT(BA44 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BG29/VLOOKUP($BZ99+INDIRECT(BA44 & \"TruckRollingResistance\"),INDIRECT(BA44 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP($BZ99+INDIRECT(BA44 & \"TruckRollingResistance\"),INDIRECT(BA44 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(($BG29/VLOOKUP($BZ99+INDIRECT(BA44 & \"TruckRollingResistance\"),INDIRECT(BA44 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP($BZ99+INDIRECT(BA44 & \"TruckRollingResistance\"),INDIRECT(BA44 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF($BH29>=0,CC99,CD99)","v":{"$error":"#VALUE!"}},{"$f":"IF($BH29>=0,CB99,CA99)","v":{"$error":"#VALUE!"}},{"$f":"CE99+CF99","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BA44 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BA44 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BA44&IF(INDIRECT(BA44&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"CG99+CH99+CI99+CJ99","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(F44),ROUNDUP((CK99-CJ99)/CJ99,0),F44)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/CK99)*INDIRECT(BA44 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CL99*CM99*HaulOperator*INDIRECT(BA44 & \"TruckJobEfficiency\")*INDIRECT(BA44 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF($BO99/CN99<1,1,ROUND($BO99/CN99,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CO99*(CL99*INDIRECT(BA44&\"TruckEquipRate\")+INDIRECT(BA44&\"LoaderEquipRate\")+INDIRECT(BA44&\"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CO99*((CL99*INDIRECT(BA44&\"TruckLaborRate\"))+INDIRECT(BA44&\"LoaderLaborRate\")+INDIRECT(BA44&\"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"CP99+CQ99","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B29),\"\",DU99)","v":""},{"$f":"IF(ISBLANK(B29),\"\",EI99)","v":""},{"$f":"IF(ISBLANK(B29),\"\",EW99)","v":""},null,{"$f":"H44","v":0},{"$f":"IF(RIGHT(CW99,5)=\"Truck\",DQ99,IF(CW99=\"Scraper Dozer\",EE99,IF(CW99=\"Tandem Scraper\",ES99,)))","v":0},{"$f":"IF(RIGHT(CW99,5)=\"Truck\",DO99,IF(CW99=\"Scraper Dozer\",ED99,IF(CW99=\"Tandem Scraper\",ER99,)))","v":0},{"$f":"IF(RIGHT(CW99,5)=\"Truck\",DR99,IF(CW99=\"Scraper Dozer\",EF99,IF(CW99=\"Tandem Scraper\",ET99,)))","v":0},null,{"$f":"(BF99*(BJ29/12))/27","v":{"$error":"#VALUE!"}},{"$f":"ABS(BL29)","v":0},{"$f":"ROUND(BK29/(INDEX(INDIRECT(BB44 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BB44 & \"TruckLoadedWeight\"),0),MATCH(IF($DC99-INDIRECT(BB44 & \"TruckRollingResistance\")<0,0,$DC99-INDIRECT(BB44 & \"TruckRollingResistance\")),INDIRECT(BB44 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BK29/(INDEX(INDIRECT(BB44 & \"TruckSpeedTable\"),MATCH(G44,HaulMaterials,0),MATCH(IF($DC99-INDIRECT(BB44 & \"TruckRollingResistance\")<0,0,$DC99-INDIRECT(BB44 & \"TruckRollingResistance\")),INDIRECT(BB44 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BK29/VLOOKUP($DC99+INDIRECT(BB44 & \"TruckRollingResistance\"),INDIRECT(BB44 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP($DC99+INDIRECT(BB44 & \"TruckRollingResistance\"),INDIRECT(BB44 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BK29/VLOOKUP($DC99+INDIRECT(BB44 & \"TruckRollingResistance\"),INDIRECT(BB44 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP($DC99+INDIRECT(BB44 & \"TruckRollingResistance\"),INDIRECT(BB44 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF($BL29>=0,DF99,DG99)","v":{"$error":"#VALUE!"}},{"$f":"IF($BL29>=0,DE99,DD99)","v":{"$error":"#VALUE!"}},{"$f":"DH99+DI99","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB44 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB44 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB44&IF(INDIRECT(BB44&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"DJ99+DK99+DL99+DM99","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(I44),ROUNDUP((DN99-DM99)/DM99,0),I44)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/DN99)*INDIRECT(BB44 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DO99*DP99*HaulOperator*INDIRECT(BB44 & \"TruckJobEfficiency\")*INDIRECT(BB44 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF($DB99/DQ99<1,1,ROUND($DB99/DQ99,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DR99*((DO99*INDIRECT(BB44&\"TruckEquipRate\"))+INDIRECT(BB44&\"LoaderEquipRate\")+INDIRECT(BB44&\"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DR99*((DO99*INDIRECT(BB44&\"TruckLaborRate\"))+INDIRECT(BB44&\"LoaderLaborRate\")+INDIRECT(BB44&\"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"DS99+DT99","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BK29/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($DC99-HaulScraperRollingResistance<0,0,$DC99-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BK29/(INDEX(HaulScraperSpeedTable,MATCH(G44,HaulMaterials,0)+1,MATCH(IF($DC99-HaulScraperRollingResistance<0,0,$DC99-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BK29/VLOOKUP($DC99+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($DC99+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BK29/VLOOKUP($DC99+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP($DC99+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BL29>=0,DX99,DY99)","v":0},{"$f":"IF(BL29>=0,DW99,DV99)","v":{"$error":"#N/A"}},{"$f":"DZ99+EA99","v":{"$error":"#N/A"}},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(ISBLANK(I44),IF(TRUNC(EB99/EC99,0)<1,1,ROUND(EB99/EC99,0)+1),I44)","v":{"$error":"#N/A"}},{"$f":"ROUND((60/(EB99+EC99)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*ED99,CubesRounding)","v":{"$error":"#N/A"}},{"$f":"IF($DB99/EE99<1,1,ROUND($DB99/EE99,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(EF99*((ED99*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(EF99*((ED99*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EG99+EH99","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BK29/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($DC99-TandemScraperRollingResistance<0,0,$DC99-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BK29/(INDEX(TandemScraperSpeedTable,MATCH(G44,HaulMaterials,0)+1,MATCH(IF($DC99-TandemScraperRollingResistance<0,0,$DC99-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BK29/VLOOKUP($DC99+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP($DC99+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BK29/VLOOKUP($DC99+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP($DC99+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BL29>=0,EL99,EM99)","v":0},{"$f":"IF(BL29>=0,EK99,EJ99)","v":{"$error":"#N/A"}},{"$f":"EN99+EO99","v":{"$error":"#N/A"}},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(TRUNC(EP99/EQ99,0)<2,2,TRUNC(EP99/EQ99,0)+IF(MOD(TRUNC(EP99/EQ99,0),2),1,0))","v":{"$error":"#N/A"}},{"$f":"ROUND((60/(EP99+EQ99)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*ER99,CubesRounding)","v":{"$error":"#N/A"}},{"$f":"IF($DB99/ES99<1,1,ROUND($DB99/ES99,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(ET99*((ER99*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(ET99*((ER99*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EU99+EV99","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C99:C100)=0,\"\",SUM(C99:C100))","v":""},null,null,null,{"$f":"IF(SUM(G99:G100)=0,\"\",SUM(G99:G100))","v":""},{"$f":"IF(SUM(H99:H100)=0,0,SUM(H99:H100))","v":0},{"$f":"IF(SUM(I99:I100)=0,0,SUM(I99:I100))","v":0},{"$f":"IF(SUM(J99:J100)=0,0,SUM(J99:J100))","v":0},{"$f":"IF(SUM(K99:K100)=0,\"\",SUM(K99:K100))","v":""},null,null,null,{"$f":"IF(SUM(O99:O100)=0,\"\",SUM(O99:O100))","v":""},{"$f":"IF(SUM(P99:P100)=0,0,SUM(P99:P100))","v":0},{"$f":"IF(SUM(Q99:Q100)=0,0,SUM(Q99:Q100))","v":0},{"$f":"IF(SUM(R99:R100)=0,0,SUM(R99:R100))","v":0}]
[]
["Process Ponds - Revegetation Costs"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Surface\n Area","Revegetation                Labor                Cost","Revegetation         Equipment           Cost","Revgetation\nMaterial \nCost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Footprint","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},"$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres"]
[{"$f":"A29","v":0},{"$f":"IF(ISBLANK(B29),\"\",B29)","v":""},{"$f":"IF(ISBLANK(B29),\"\",IF(Metric,ROUND(Ac2Ha*BA107,2),BA107))","v":""},{"$f":"IF(OR(J44=\"None\",ISBLANK(J44)),0,BC107)","v":0},{"$f":"IF(OR(J44=\"None\",ISBLANK(J44)),0,BB107)","v":0},{"$f":"IF(ISBLANK(B29),\"\",BG107)","v":""},{"$f":"IF(AND(D107=\"\",E107=\"\",F107=\"\"),0,SUM(D107:F107))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BF99=0,0,IF(BF99/43560<0.1,0.1,ROUND(BF99/43560,1)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(J44=\"None\",ISBLANK(J44),BA107=0),\"\",IF(BA107<1,ROUND(SeedEquipPondFlat,0),ROUND(SeedEquipPondFlat*BA107,0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(J44=\"None\",ISBLANK(J44),BA107=0),\"\",IF(BA107<1,ROUND(SeedLaborPondFlat,0),ROUND(SeedLaborPondFlat*BA107,0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(J44=\"None\",ISBLANK(J44),BA107=0),0,ROUND(INDEX(SeedMixArray,MATCH(J44,SeedMixes,0),4)*C107,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(K44=\"None\",ISBLANK(K44),BA107=0),0,ROUND(INDEX(MulchArray,MATCH(K44,Mulches,0),4)*C107,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(L44=\"None\",ISBLANK(L44),BA107=0),0,ROUND(INDEX(FertilizerArray,MATCH(L44,Fertilizers,0),4)*C107,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(BD107=\"\",BE107=\"\",BF107=\"\"),0,SUM(BD107:BF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(J44=\"None\",ISBLANK(J44)),0,ROUND(BB107+BC107+BG107,0))","v":0}]
[null,{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},{"$f":"IF(ISBLANK(B30),\"\",BA108)","v":""},{"$f":"IF(OR(J45=\"None\",ISBLANK(J45)),\"\",BC108)","v":""},{"$f":"IF(OR(J45=\"None\",ISBLANK(J45)),\"\",BB108)","v":""},{"$f":"IF(OR(J45=\"None\",ISBLANK(J45)),\"\",BG108)","v":""},{"$f":"IF(AND(D108=\"\",E108=\"\",F108=\"\"),\"\",SUM(D108:F108))","v":""}]
[null,null,{"$f":"IF(SUM(C107:C108)=0,\"\",SUM(C107:C108))","v":""},{"$f":"IF(SUM(D107:D108)=0,0,SUM(D107:D108))","v":0},{"$f":"IF(SUM(E107:E108)=0,0,SUM(E107:E108))","v":0},{"$f":"IF(SUM(F107:F108)=0,0,SUM(F107:F108))","v":0},{"$f":"IF(SUM(G107:G108)=0,0,SUM(G107:G108))","v":0}]

{"sheet":"Landfills","index":26,"n_rows":92,"n_cols":159,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Landfills - Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,"Grading Costs",{"$f":"L76","v":0},{"$f":"M76","v":0},"N/A",{"$f":"SUM(C11:E11)","v":0}]
[null,"Cover Placement Cost",{"$f":"H84","v":0},{"$f":"I84","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Topsoil Placement Cost",{"$f":"P84","v":0},{"$f":"Q84","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"G92","v":0},{"$f":"H92","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Subtotal Earthworks",{"$f":"SUM(C11:C14)","v":0},{"$f":"SUM(D11:D14)","v":0},{"$f":"SUM(E11:E14)","v":0},{"$f":"SUM(F11:F14)","v":0}]
[null,"Revegetation Cost",{"$f":"J92","v":0},{"$f":"K92","v":0},{"$f":"L92","v":0},{"$f":"SUM(C16:E16)","v":0}]
[null,"TOTALS",{"$f":"SUM(C15:C16)","v":0},{"$f":"SUM(D15:D16)","v":0},{"$f":"SUM(E15:E16)","v":0},{"$f":"SUM(F15:F16)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Landfills - User Input",null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each landfill"]
["Facility Description",null,null,"Physical (1)",null,null,"Cover",null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Physical (1)",null,null,"Cover (lower layer)",null,null,"Growth Media (upper layer)"]
[null,"Description\n(required)","ID Code","Final \nLandfill Footprint","Average Long Dimension (ripping distance)","Regrade Volume\n(calculated elsewhere)","Cover\nThickness","Distance \nfrom\nCover \nBorrow","Slope from \nLandfill to \nCover Borrow","Growth Media Thickness","Distance \nfrom Growth Media Stockpile","Slope from Landfill to  Stockpile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final \nLandfill Footprint","Average Long Dimension (ripping distance)","Regrade Volume\n(calculated elsewhere)","Cover\nThickness","Distance \nfrom\nCover \nBorrow","Slope from \nHeap to \nCover Borrow","Growth Media Thickness","Distance \nfrom Growth Media Stockpile","Slope from Dump to  Stockpile"]
[-1,null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres","ft","cy","in","ft","% grade","in","ft","% grade"]
[{"$f":"ROW(A31) - ROW($A$30)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(I31)>20,ABS(L31)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(Ha2Ac*D31,1),D31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*E31,0),E31)","v":0},{"$f":"IF(Metric,ROUND(Ha2Ac*F31,1),F31)","v":0},{"$f":"IF(Metric,ROUND(mm2in*G31,0),G31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H31,0),H31)","v":0},{"$f":"I31","v":0},{"$f":"IF(Metric,ROUND(mm2in*J31,0),J31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K31,0),K31)","v":0},{"$f":"L31","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[]
[]
[]
[]
[]
["Landfills - User Input (cont.)",null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each landfill"]
[" ",null,"Grading",null,null,null,"Cover",null,null,"Growth Media",null,null,"Revegetation"]
[null,"Description\n(required)","Regrading Material Condition","Regrading \nMaterial\nType","Regrading Equipment Fleet","Slot/\nSide-by-Side","Cover \nMaterial\nType","Cover\nPlacement\nEquipment\nFleet","Maximum\nFleet Size","Growth \nMedia\nMaterial\nType","Growth\nMedia\nEquipment\nFleet","Maximum\nFleet Size","Seed Mix","Mulch Type","Fertilizer","Scarify/ Rip?","Scarifying/\nRipping\nFleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dozer fleet","Cover truck fleet","GrowthMed truck fleet","Ripping Fleet"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(user override)","(select)","(select)","(user override)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E46=\"Medium\",\"Med\",E46)","v":0},{"$f":"LEFT(H46,SEARCH(\" \",H46)-1)","v":{"$error":"#VALUE!"}},{"$f":"LEFT(K46,SEARCH(\" \",K46)-1)","v":{"$error":"#VALUE!"}},{"$f":"LEFT(Q46,SEARCH(\" \",Q46)-1)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
["Landfills - Calculations"]
[]
[null,"Dozing, Ripping/Scarifying & Revegetation Calculations",null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,"Dozing:",{"$f":"IF(Metric, \"Dozing distance =  2/3 of the 180 m maximum from Catepillar Handbook or 120 m\",\"Dozing distance =  2/3 of the 600 feet maximum from Catepillar Handbook or 400 feet\")","v":"Dozing distance =  2/3 of the 600 feet maximum from Catepillar Handbook or 400 feet"}]
[null,null,"Assumes flat push (grade correction factor = 1)"]
[null,null,"Minimum 1 hr per area"]
[]
[null,"Ripping:","Flat area width = Final flat area ÷ Average long dimensions"]
[null,null,"Number of passes = Flat area width ÷ Grader width"]
[null,null,"Travel distance = Number of passes x  Average long dimensions"]
[null,null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[null,null,"Minimum 1 hr per area"]
[]
[null,"Revegetation:",{"$f":"IF(Metric,\"Minimum 0.4 ha revegetation crew time per area\",\"Minimum 1 acre revegetation crew time per area\")","v":"Minimum 1 acre revegetation crew time per area"}]
[]
[]
["Landfills - Regrading Costs"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side)\"))","v":"Productivity = Dozer Productivity x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side)"}]
[null,"Description\n(required)","Regrading Volume","Dozing Distance (see above)","Regrading\nFleet","Uncorrected Dozer Productivity","Dozing Material","Density Correction","Side-by-Side or Slot Dozing","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description\n(required)","Dozing Distance \n(see above)","Regrading Volume","Uncorrected Dozer Productivity","Dozing \nMaterial","Density Correction","Side-by-Side or Slot Dozing","Altitude deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hr","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","cy","cy/hr",null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(BD31),BD74=0),\"\",IF(Metric,ROUND(CY_2_M3*BD74,0),BD74))","v":""},{"$f":"IF(OR(ISBLANK(B31),C74=\"\"),\"\",IF(AND(ISBLANK(BB31),ISBLANK(BC31),ISBLANK(BD31)),\"Landfill Info!\",IF(Metric,ROUND(Ft2M*BC74,0),BC74)))","v":""},{"$f":"IF(OR(ISBLANK(B31),B74=\"\",B74=0),\"\",IF(ISBLANK(E46),\"Select Fleet\",INDIRECT(E46&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK(B31),C74=\"\"),\"\",IF(ISBLANK(E46),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BE74,0),BE74)))","v":""},{"$f":"IF(OR(ISBLANK(B31),C74=\"\"),\"\",IF(ISBLANK(C46),\"Dozing Material!\",BF74))","v":""},{"$f":"IF(OR(ISBLANK(B31),C74=\"\"),\"\",IF(ISBLANK(D46),\"Material Type!\",BG74))","v":""},{"$f":"IF(OR(ISBLANK($B31),C74=\"\",C74=0),\"\",IF(ISBLANK(F52),1,BH74))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(ISBLANK(E46),\"Select Fleet\",IF(ISERR(BJ74),\"\",IF(Metric,ROUND(CY_2_M3*BJ74,0),BJ74))))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(ISBLANK(E46),\"Select Fleet\",IF(ISERR(BK74),\"\",BK74)))","v":""},{"$f":"IF(ISBLANK(B31),0,IF(ISBLANK(E46),0,IF(ISERR(BL74),0,BL74)))","v":0},{"$f":"IF(ISBLANK(B31),0,IF(ISBLANK(E46),0,IF(ISERR(BM74),0,BM74)))","v":0},{"$f":"IF(OR(ISBLANK(B31),C74=\"\"),0,IF(ISBLANK(E46),\"Select Fleet\",IF(ISERR(BE74),0,BN74)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ISBLANK(B31),\"\",IF(ROUND(BB31*43560/BC31,0)>TailingsMaxDozingDist,TailingsMaxDozingDist,ROUND(BB31*43560/BC31,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(ISBLANK(BD31),0,BD31))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(BD74=0,0,ROUND(HLOOKUP(INDIRECT(E46&\"Dozer\"),DozerProductionArray,13,FALSE)*BC74^HLOOKUP(INDIRECT(E46&\"Dozer\"),DozerProductionArray,14,FALSE),CubesRounding)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",C46)","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(ISBLANK(D46),\"\",VLOOKUP(D46,DozingDensityCorrectionArray,2)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(F46=\"Yes\",Slot_Dozing,1))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(BD74=0,0,HLOOKUP(INDIRECT(E46&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":""},{"$f":"IF(OR(ISBLANK(B31),C74=0,ISBLANK(C74)),\"\",ROUND(F74*H74*G74*Dozer_Job_Efficiency*I74*Dozer_Operator*BI74,CubesRounding))","v":""},{"$f":"IF(OR(ISBLANK(B31),C74=0,ISBLANK(C74)),\"\",IF(C74/J74<1,1,ROUND(C74/J74,HoursRounding)))","v":""},{"$f":"IF(OR(ISBLANK(B31),C74=0,ISBLANK(C74)),\"\",ROUND(K74*INDIRECT(BA46&\"DozerLaborRate\"),0))","v":""},{"$f":"IF(OR(ISBLANK(B31),C74=0,ISBLANK(C74)),\"\",ROUND(K74*INDIRECT(BA46&\"DozerEquipRate\"),0))","v":""},{"$f":"IF(ISBLANK(B31),\"\",SUM(L74:M74))","v":""}]
[]
[null,null,{"$f":"IF(SUM(C74:C75)=0,\"\",SUM(C74:C75))","v":""},null,null,null,null,null,null,null,{"$f":"IF(SUM(K74:K75)=0,\"\",SUM(K74:K75))","v":""},{"$f":"IF(SUM(L74:L75)=0,0,SUM(L74:L75))","v":0},{"$f":"IF(SUM(M74:M75)=0,0,SUM(M74:M75))","v":0},{"$f":"IF(SUM(N74:N75)=0,0,SUM(N74:N75))","v":0}]
[]
["Landfills - Cover and Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil"]
[" ",null,"Cover Placement",null,null,null,null,null,null,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet - Cover",null,null,"Cost Summary by Fleet - Growth Media",null,null,null,null,"Physical Parameters",null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Scraper Fleet"]
[null,"Description\n(required)","Cover Volume","Cover Replacement Fleet","Fleet Productivity","Number of Trucks/ Scrapers","Total Fleet Hours","Cover \nLabor \nCost","Cover \nEquipment \nCost","Total Cover Cost","Growth Media Volume","Growth Media Replacement Fleet","Fleet Productivity","Number of Trucks/ Scrapers","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nGrowth Media \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck","Scraper Dozer","Tandem Scraper","Truck","Scraper Dozer","Tandem Scraper","Cover Productivity\nFor Selected Fleet","Growth media Productivity for selected fleet","Final Footprint","Cover Volume","Growth Media Volume","Cover Fleet","Topsoil Fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,"$","$","$",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,"$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","$","$","$","$","$","LCY/hr","BCY/hr","acres","cu yd","cu yd",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(BE31),BJ82=0),\"\",IF(Metric,ROUND(CY_2_M3*BJ82,0),BJ82))","v":""},{"$f":"IF(OR(ISBLANK(B31),C82=\"\",C82=0),\"\",IF(C82=0,\"\",IF(ISBLANK(G46),\"Cover Material!\",IF(OR(H46=\"optimize\",ISBLANK(H46)),\"Select Fleet\",IF(RIGHT(H46,5)=\"Truck\",INDIRECT(BB46&\"Truck\")&\"/\"&INDIRECT(BB46&\"Loader\")&\"/\"&INDIRECT(BB46&\"TruckDozer\"),IF(BB46=\"Scraper\",INDIRECT(\"Haul\"&BB46)&\"/\"&INDIRECT(BB46&\"LoadDozer\")&\"/\"&INDIRECT(BB46&\"Dozerdozer\"),INDIRECT(BB46&\"Scraper\")&\"/\"&INDIRECT(BB46&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(C82=0,C82=\"\"),\"\",IF(ISBLANK(B31),\"\",IF(ISBLANK(G46),\"Cover Material!\",IF(OR(H46=\"optimize\",ISBLANK(H46)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BG82,0),BG82)))))","v":""},{"$f":"IF(OR(C82=0,C82=\"\"),\"\",IF(ISBLANK(B31),\"\",IF(ISBLANK(G46),\"Cover Material!\",IF(OR(H46=\"optimize\",ISBLANK(H46)),\"Select Fleet\",IF(RIGHT(BL82,5)=\"Truck\",BZ82,IF(BL82=\"Scraper Dozer\",CO82,IF(BL82=\"Tandem Scraper\",DC82,\"\")))))))","v":""},{"$f":"IF(OR(C82=0,C82=\"\"),\"\",IF(ISBLANK(B31),\"\",IF(ISBLANK(G46),\"Cover Material!\",IF(OR(H46=\"optimize\",ISBLANK(H46)),\"Select Fleet\",IF(RIGHT(BL82,5)=\"Truck\",CC82,IF(BL82=\"Scraper Dozer\",CQ82,IF(BL82=\"Tandem Scraper\",DE82,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(G46),ISBLANK(H46),H46=\"optimize\"),0,IF(RIGHT(BL82,5)=\"Truck\",CE82,IF(BL82=\"Scraper Dozer\",CS82,IF(BL82=\"Tandem Scraper\",DG82,0))))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(G46),ISBLANK(H46),H46=\"optimize\"),0,IF(RIGHT(BL82,5)=\"Truck\",CD82,IF(BL82=\"Scraper Dozer\",CR82,IF(BL82=\"Tandem Scraper\",DF82,0))))","v":0},{"$f":"IF(OR(ISBLANK(B31),BJ82=0),0,IF(C82=0,\"\",IF(OR(ISBLANK(G46),ISBLANK(H46)),0,SUM(H82:I82))))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(BH31),BK82=0),\"\",IF(Metric,ROUND(CY_2_M3*BK82,0),BK82))","v":""},{"$f":"IF(OR(ISBLANK(B31),K82=\"\",K82=0),\"\",IF(K82=0,\"\",IF(ISBLANK(J46),\"Material Type!\",IF(OR(K46=\"optimize\",ISBLANK(K46)),\"Select Fleet\",IF(RIGHT(K46,5)=\"Truck\",INDIRECT(BC46&\"Truck\")&\"/\"&INDIRECT(BC46&\"Loader\")&\"/\"&INDIRECT(BC46&\"TruckDozer\"),IF(BC46=\"Scraper\",INDIRECT(\"Haul\"&BC46)&\"/\"&INDIRECT(BC46&\"LoadDozer\")&\"/\"&INDIRECT(BC46&\"Dozerdozer\"),INDIRECT(BC46&\"Scraper\")&\"/\"&INDIRECT(BC46&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(K82=0,K82=\"\"),\"\",IF(ISBLANK(B31),\"\",IF(ISBLANK(J46),\"Material Type!\",IF(OR(K46=\"optimize\",ISBLANK(K46)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BH82,0),BH82)))))","v":""},{"$f":"IF(OR(K82=0,K82=\"\"),\"\",IF(ISBLANK(B31),\"\",IF(ISBLANK(J46),\"Material Type!\",IF(OR(K46=\"optimize\",ISBLANK(K46)),\"Select Fleet\",IF(RIGHT(BM82,5)=\"Truck\",DU82,IF(BM82=\"Scraper Dozer\",EJ82,IF(BM82=\"Tandem Scraper\",EX82,\"\")))))))","v":""},{"$f":"IF(OR(K82=0,K82=\"\"),\"\",IF(ISBLANK(P81B30),\"\",IF(ISBLANK(J46),\"Material Type!\",IF(OR(K46=\"optimize\",ISBLANK(K46)),\"Select Fleet\",IF(RIGHT(BM82,5)=\"Truck\",DX82,IF(BM82=\"Scraper Dozer\",EL82,IF(BM82=\"Tandem Scraper\",EZ82,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(J46),K46=\"optimize\"),0,IF(RIGHT(BM82,5)=\"Truck\",DZ82,IF(BM82=\"Scraper Dozer\",EN82,IF(BM82=\"Tandem Scraper\",FB82,0))))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(J46),K46=\"optimize\"),0,IF(RIGHT(BM82,5)=\"Truck\",DY82,IF(BM82=\"Scraper Dozer\",EM82,IF(BM82=\"Tandem Scraper\",FA82,0))))","v":0},{"$f":"IF(ISBLANK(B31),0,IF(ISBLANK(J46),0,IF(K82=0,\"\",IF(AND(P82=\"\",Q82=\"\"),0,SUM(P82:Q82)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B31),\"\",CF82)","v":""},{"$f":"IF(ISBLANK(B31),\"\",CT82)","v":""},{"$f":"IF(ISBLANK(B31),\"\",DH82)","v":""},{"$f":"IF(ISBLANK(B31),\"\",EA82)","v":""},{"$f":"IF(ISBLANK(B31),\"\",EO82)","v":""},{"$f":"IF(ISBLANK(B31),\"\",FC82)","v":""},{"$f":"IF(RIGHT(BL82,5)=\"Truck\",CB82,IF(BL82=\"Scraper Dozer\",CP82,IF(BL82=\"Tandem Scraper\",DD82,\"\")))","v":""},{"$f":"IF(RIGHT(BM82,5)=\"Truck\",DW82,IF(BM82=\"Scraper Dozer\",EK82,IF(BM82=\"Tandem Scraper\",EY82,\"\")))","v":""},{"$f":"BB31","v":0},{"$f":"ROUND(((BI82*43560)*BE31/12)/27,CubesRounding)","v":0},{"$f":"((BI82*43560)*BH31/12)/27","v":0},{"$f":"IF(OR(C82=0,C82=\"\"),\"\",IF(ISBLANK(B31),\"\",IF(ISBLANK(G46),\"Cover Material!\",IF(ISBLANK(H46),\"Select Fleet\",IF(H46=\"optimize\",#REF!,H46)))))","v":""},{"$f":"IF(OR(K82=0,K82=\"\"),\"\",IF(ISBLANK(B31),\"\",IF(ISBLANK(J46),\"Material Type!\",IF(ISBLANK(K46),\"Select Fleet\",IF(K46=\"optimize\",#REF!,K46)))))","v":""},{"$f":"ABS(BG31)","v":0},{"$f":"ROUND(BF31/(INDEX(INDIRECT(BB46 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BB46 & \"TruckLoadedWeight\"),0),MATCH(IF(BN82-INDIRECT(BB46 & \"TruckRollingResistance\")<0,0,BN82-INDIRECT(BB46 & \"TruckRollingResistance\")),INDIRECT(BB46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BF31/(INDEX(INDIRECT(BB46 & \"TruckSpeedTable\"),MATCH(G46,HaulMaterials,0),MATCH(IF(BN82-INDIRECT(BB46 & \"TruckRollingResistance\")<0,0,BN82-INDIRECT(BB46 & \"TruckRollingResistance\")),INDIRECT(BB46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BF31/VLOOKUP(BN82+INDIRECT(BB46 & \"TruckRollingResistance\"),INDIRECT(BB46 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP(BN82+INDIRECT(BB46 & \"TruckRollingResistance\"),INDIRECT(BB46 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BF31/VLOOKUP(BN82+INDIRECT(BB46 & \"TruckRollingResistance\"),INDIRECT(BB46 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP(BN82+INDIRECT(BB46 & \"TruckRollingResistance\"),INDIRECT(BB46 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF(BG31>=0,BQ82,BR82)","v":{"$error":"#VALUE!"}},{"$f":"IF(BG31>=0,BP82,BO82)","v":{"$error":"#VALUE!"}},{"$f":"BS82+BT82","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB46 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB46 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB46&IF(INDIRECT(BB46&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"BU82+BV82+BW82+BX82","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(I46),ROUNDUP((BY82-BX82)/BX82,0),I46)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/BY82)*INDIRECT(BB46 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BZ82*CA82*HaulOperator*INDIRECT(BB46 & \"TruckJobEfficiency\")*INDIRECT(BB46 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(BJ82/CB82<1,1,ROUND(BJ82/CB82,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CC82*((BZ82*INDIRECT(BB46&\"TruckEquipRate\"))+INDIRECT(BB46&\"LoaderEquipRate\")+INDIRECT(BB46&\"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CC82*((BZ82*INDIRECT(BB46&\"TruckLaborRate\"))+INDIRECT(BB46&\"LoaderLaborRate\")+INDIRECT(BB46&\"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"CD82+CE82","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BF31/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BN82-HaulScraperRollingResistance<0,0,BN82-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BF31/(INDEX(HaulScraperSpeedTable,MATCH(G46,HaulMaterials,0)+1,MATCH(IF(BN82-HaulScraperRollingResistance<0,0,BN82-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BF31/VLOOKUP(BN82+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP(BN82+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BF31/VLOOKUP(BN82+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP(BN82+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BG31>=0,CI82,CJ82)","v":0},{"$f":"IF(BG31>=0,CH82,CG82)","v":{"$error":"#N/A"}},{"$f":"CK82+CL82","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B31),\"\",IF($C82=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(ISBLANK(I46),IF(C82=0,\"\",IF(TRUNC(CM82/CN82,0)<1,1,IF(TRUNC(CM82/CN82,0)<1,1,ROUND(CM82/CN82,0)+1))),I46))","v":""},{"$f":"IF(ISBLANK($B31),\"\",IF($C82=0,\"\",ROUND((60/(CM82+CN82)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*CO82,CubesRounding)))","v":""},{"$f":"IF(BJ82/CP82<1,1,ROUND(BJ82/CP82,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CQ82*((CO82*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CQ82*((CO82*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"CR82+CS82","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BF31/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BN82-TandemScraperRollingResistance<0,0,BN82-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BF31/(INDEX(TandemScraperSpeedTable,MATCH(G46,HaulMaterials,0)+1,MATCH(IF(BN82-TandemScraperRollingResistance<0,0,BN82-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BF31/VLOOKUP(BN82+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(BN82+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BF31/VLOOKUP(BN82+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP(BN82+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BG31>=0,CW82,CX82)","v":0},{"$f":"IF(BG31>=0,CV82,CU82)","v":{"$error":"#N/A"}},{"$f":"CY82+CZ82","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B31),\"\",IF($C82=0,\"\",TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(I46),IF(TRUNC(DA82/DB82,0)<2,2,TRUNC(DA82/DB82,0)+IF(MOD(TRUNC(DA82/DB82,0),2),1,0)),I46)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B31),\"\",IF($C82=0,\"\",ROUND((60/(DA82+DB82)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*DC82,CubesRounding)))","v":""},{"$f":"IF(BJ82/DD82<1,1,ROUND(BJ82/DD82,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DE82*((DC82*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DE82*((DC82*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DF82+DG82","v":{"$error":"#VALUE!"}},{"$f":"ABS(BJ31)","v":0},{"$f":"ROUND(BI31/(INDEX(INDIRECT(BC46 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BC46 & \"TruckLoadedWeight\"),0),MATCH(IF(DI82-INDIRECT(BC46 & \"TruckRollingResistance\")<0,0,DI82-INDIRECT(BC46 & \"TruckRollingResistance\")),INDIRECT(BC46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BI31/(INDEX(INDIRECT(BC46 & \"TruckSpeedTable\"),MATCH(J46,HaulMaterials,0),MATCH(IF(DI82-INDIRECT(BC46 & \"TruckRollingResistance\")<0,0,DI82-INDIRECT(BC46 & \"TruckRollingResistance\")),INDIRECT(BC46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BI31/VLOOKUP(DI82+INDIRECT(BC46 & \"TruckRollingResistance\"),INDIRECT(BC46 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP(DI82+INDIRECT(BC46 & \"TruckRollingResistance\"),INDIRECT(BC46 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BI31/VLOOKUP(DI82+INDIRECT(BC46 & \"TruckRollingResistance\"),INDIRECT(BC46 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP(DI82+INDIRECT(BC46 & \"TruckRollingResistance\"),INDIRECT(BC46 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF(BJ31>=0,DL82,DM82)","v":{"$error":"#VALUE!"}},{"$f":"IF(BJ31>=0,DK82,DJ82)","v":{"$error":"#VALUE!"}},{"$f":"DN82+DO82","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC46 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC46 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC46&IF(INDIRECT(BC46&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"DP82+DQ82+DR82+DS82","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(L46),ROUNDUP((DT82-DS82)/DS82,0),L46)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/DT82)*INDIRECT(BC46 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DU82*DV82*HaulOperator*INDIRECT(BC46 & \"TruckJobEfficiency\")*INDIRECT(BC46 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(BK82/DW82<1,1,ROUND(BK82/DW82,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"IF(K82=0,\"\",ROUND(DX82*((DU82*INDIRECT(BC46&\"TruckEquipRate\"))+INDIRECT(BC46&\"LoaderEquipRate\")+INDIRECT(BC46&\"TruckDozerEquipRate\")),0))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DX82*((DU82*INDIRECT(BC46&\"TruckLaborRate\"))+INDIRECT(BC46&\"LoaderLaborRate\")+INDIRECT(BC46&\"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(K82=0,\"\",DY82+DZ82)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BI31/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(DI82-HaulScraperRollingResistance<0,0,DI82-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BI31/(INDEX(HaulScraperSpeedTable,MATCH(J46,HaulMaterials,0)+1,MATCH(IF(DI82-HaulScraperRollingResistance<0,0,DI82-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BI31/VLOOKUP(DI82+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP(DI82+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BI31/VLOOKUP(DI82+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP(DI82+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BJ31>=0,ED82,EE82)","v":0},{"$f":"IF(BJ31>=0,EC82,EB82)","v":{"$error":"#N/A"}},{"$f":"EF82+EG82","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B31),\"\",IF(K82=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(K82=0,\"\",IF(ISBLANK(L46),IF(TRUNC(EH82/EI82,0)<1,1,ROUND(EH82/EI82,0)+1),L46)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(K82=0,\"\",ROUND((60/(EH82+EI82)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*EJ82,CubesRounding)))","v":""},{"$f":"IF(BK82/EK82<1,1,ROUND(BK82/EK82,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"IF(K82=0,\"\",ROUND(EL82*((EJ82*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(EL82*((EJ82*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(K82=0,\"\",EM82+EN82)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BI31/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(DI82-TandemScraperRollingResistance<0,0,DI82-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BI31/(INDEX(TandemScraperSpeedTable,MATCH(J46,HaulMaterials,0)+1,MATCH(IF(DI82-TandemScraperRollingResistance<0,0,DI82-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BI31/VLOOKUP(DI82+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(DI82+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BI31/VLOOKUP(DI82+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP(DI82+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BJ31>=0,ER82,ES82)","v":0},{"$f":"IF(BI31>=0,EQ82,EP82)","v":{"$error":"#N/A"}},{"$f":"ET82+EU82","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B31),\"\",IF(K82=0,\"\",TandemScraperLoadTime+TandemScraperManuverSpread))","v":""},{"$f":"IF(ISBLANK(L46),IF(TRUNC(EV82/EW82,0)<2,2,TRUNC(EV82/EW82,0)+IF(MOD(TRUNC(EV82/EW82,0),2),1,0)),L46)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(B31),\"\",IF(K82=0,\"\",ROUND((60/(EV82+EW82)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*EX82,CubesRounding)))","v":""},{"$f":"IF(BK82/EY82<1,1,ROUND(BK82/EY82,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"IF(K82=0,\"\",ROUND(EZ82*((EX82*TScraperEquipRate)+TScraperDozerEquipRate),0))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(EZ82*((EX82*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(K82=0,\"\",FA82+FB82)","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C82:C83)=0,\"\",SUM(C82:C83))","v":""},null,null,null,{"$f":"IF(SUM(G82:G83)=0,\"\",SUM(G82:G83))","v":""},{"$f":"IF(SUM(H82:H83)=0,0,SUM(H82:H83))","v":0},{"$f":"IF(SUM(I82:I83)=0,0,SUM(I82:I83))","v":0},{"$f":"IF(SUM(J82:J83)=0,0,SUM(J82:J83))","v":0},{"$f":"IF(SUM(K82:K83)=0,\"\",SUM(K82:K83))","v":""},null,null,null,{"$f":"IF(SUM(O82:O83)=0,\"\",SUM(O82:O83))","v":""},{"$f":"IF(SUM(P82:P83)=0,0,SUM(P82:P83))","v":0},{"$f":"IF(SUM(Q82:Q83)=0,0,SUM(Q82:Q83))","v":0},{"$f":"IF(SUM(R82:R83)=0,0,SUM(R82:R83))","v":0}]
[]
["Landfills - Scarifying/Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,"Grader Fleet",null,null,null,null,null,"Small Dozer",null,null,null,null,null,"Medium Dozer",null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,"Revegetation"]
[" "]
[null,"Description\n(required)","Surface\nArea","Long Dimension","Ripping/ Scarifying Fleet","Scarifying/\nRipping Hours","Scarifying/\nRipping Labor Costs","Scarifying/\nRipping \nEquipment \nCost","Total Scarifying/\nRipping Costs","Revegetation Labor                Cost","Revegetation Equipment Cost","Revgetation Material Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Area","Average long distance","Flat Area Width","No. passes","Total Distance","Total hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Total hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Total hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Total hours","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ft","ft",null,"ft","hr","$","$","$",null,"ft","hr","$","$","$",null,"ft","hr","$","$","$",null,"ft","hr","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(Metric,ROUND(Ac2Ha*BB90,2),BB90))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(OR(ISBLANK(P46),P46=\"No\"),\"\",IF(ISBLANK(Q46),\"Select Fleet\",IF(Metric,ROUND(FTM2*BC31,0),BC31))))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(P46),P46=\"No\"),\"\",IF(ISBLANK(Q46),\"Select Fleet\",IF(RIGHT(Q46,5)=\"Dozer\",INDIRECT(\"Rip\"&BD46&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B31),OR(ISBLANK(P46),P46=\"No\")),\"\",IF(ISBLANK(Q46),\"Select Fleet\",IF(Q46=\"Small Dozer\",BM90,IF(Q46=\"Med Dozer\",BS90,IF(Q46=\"Large Dozer\",BY90,IF(ISBLANK(Q46),\"\",BG90))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),AND(OR(ISBLANK(P46),P46=\"No\"),OR(ISBLANK(P46),P46=\"No\"))),0,IF(Q46=\"Small Dozer\",BO90,IF(Q46=\"Med Dozer\",BU90,IF(Q46=\"Large Dozer\",CA90,IF(ISBLANK(Q46),0,BI90)))))","v":0},{"$f":"IF(OR(ISBLANK(B31),AND(OR(ISBLANK(P46),P46=\"No\"),OR(ISBLANK(P46),P46=\"No\"))),0,IF(ISNUMBER(F90),IF(Q46=\"Small Dozer\",BN90,IF(Q46=\"Med Dozer\",BT90,IF(Q46=\"Large Dozer\",BZ90,IF(ISBLANK(Q46),\"\",BH90)))),0))","v":0},{"$f":"IF(ISBLANK(B31),0,IF(OR(ISNUMBER(H90),ISNUMBER(G90)),H90+G90,0))","v":0},{"$f":"IF(OR(M46=\"None\",ISBLANK(M46)),0,CE90)","v":0},{"$f":"IF(OR(M46=\"None\",ISBLANK(M46)),0,CD90)","v":0},{"$f":"IF(OR(CI90=0,ISBLANK(B31)),0,CI90)","v":0},{"$f":"IF(AND(J90=\"\",K90=\"\",L90=\"\"),0,SUM(J90:L90))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB31","v":0},{"$f":"BC31","v":0},{"$f":"ROUND(BB90*43560/BC90,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(BD90/INDEX(GraderSpecifications,4,MATCH(RipGrader,Graders,0)),0)","v":{"$error":"#DIV/0!"}},{"$f":"BE90*BC90","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISBLANK(B31),\"\",IF(OR(P46=\"\",P46=\"No\"),0,IF(ROUND((BF90/INDEX(GraderSpecifications,15,MATCH(RipGrader,Graders,0)))+(BE90*INDEX(GraderSpecifications,16,MATCH(RipGrader,Graders,0))/MinPerHr),0)<1,1,ROUND((BF90/INDEX(GraderSpecifications,15,MATCH(RipGrader,Graders,0)))+(BE90*INDEX(GraderSpecifications,16,MATCH(RipGrader,Graders,0))/MinPerHr),HoursRounding))))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(P46=\"No\",\"\",ROUND(BG90*GraderRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(P46=\"No\",\"\",ROUND(BG90*GraderRipLaborRate,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(P46=\"No\",\"\",BH90+BI90))","v":""},{"$f":"ROUND(BD90/INDEX(DozerSpecifications,5,MATCH(RipSmallDozer,Dozers,0)),0)","v":{"$error":"#DIV/0!"}},{"$f":"BK90*BC90","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(P46=\"\",P46=\"No\"),0,IF(ROUND((BL90/INDEX(DozerSpecifications,9,MATCH(RipSmallDozer,Dozers,0)))+(BK90*INDEX(DozerSpecifications,7,MATCH(RipSmallDozer,Dozers,0))/MinPerHr),0)<1,1,ROUND((BL90/INDEX(DozerSpecifications,9,MATCH(RipSmallDozer,Dozers,0)))+(BK90*INDEX(DozerSpecifications,7,MATCH(RipSmallDozer,Dozers,0))/MinPerHr),HoursRounding)))","v":0},{"$f":"IF(ISBLANK(B31),\"\",IF(P46=\"No\",\"\",ROUND(BM90*SmallDozerRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(P46=\"No\",\"\",ROUND(BM90*SmallDozerRipLaborRate,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(P46=\"No\",\"\",BN90+BO90))","v":""},{"$f":"ROUND(BD90/INDEX(DozerSpecifications,5,MATCH(RipMedDozer,Dozers,0)),0)","v":{"$error":"#DIV/0!"}},{"$f":"BQ90*BC90","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(P46=\"\",P46=\"No\"),0,IF(ROUND((BR90/INDEX(DozerSpecifications,9,MATCH(RipMedDozer,Dozers,0)))+(BQ90*INDEX(DozerSpecifications,7,MATCH(RipMedDozer,Dozers,0))/MinPerHr),0)<1,1,ROUND((BR90/INDEX(DozerSpecifications,9,MATCH(RipMedDozer,Dozers,0)))+(BQ90*INDEX(DozerSpecifications,7,MATCH(RipMedDozer,Dozers,0))/MinPerHr),HoursRounding)))","v":0},{"$f":"IF(ISBLANK(B31),\"\",IF(P46=\"No\",\"\",ROUND(BS90*MedDozerRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(P46=\"No\",\"\",ROUND(BS90*MedDozerRipLaborRate,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(P46=\"No\",\"\",BT90+BU90))","v":""},{"$f":"ROUND(BD90/INDEX(DozerSpecifications,2,MATCH(RipLargeDozer,Dozers,0)),0)","v":{"$error":"#DIV/0!"}},{"$f":"BW90*BC90","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(P46=\"\",P46=\"No\"),0,IF(ROUND((BX90/INDEX(DozerSpecifications,9,MATCH(RipLargeDozer,Dozers,0)))+(BW90*INDEX(DozerSpecifications,7,MATCH(RipLargeDozer,Dozers,0))/MinPerHr),0)<1,1,ROUND((BX90/INDEX(DozerSpecifications,9,MATCH(RipLargeDozer,Dozers,0)))+(BW90*INDEX(DozerSpecifications,7,MATCH(RipLargeDozer,Dozers,0))/MinPerHr),HoursRounding)))","v":0},{"$f":"IF(ISBLANK(B31),\"\",IF(P46=\"No\",\"\",ROUND(BY90*LargeDozerRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(P46=\"No\",\"\",ROUND(BY90*LargeDozerRipLaborRate,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(P46=\"No\",\"\",BZ90+CA90))","v":""},null,{"$f":"IF(OR(M46=\"None\",ISBLANK(M46)),0,ROUND(SeedEquipLandfillFlat*IF(BB90<1,1,BB90),0))","v":0},{"$f":"IF(OR(M46=\"None\",ISBLANK(M46)),0,ROUND(SeedLaborLandfillFlat*IF(BB90<1,1,BB90),0))","v":0},{"$f":"IF(OR(M46=\"None\",ISBLANK(M46)),0,ROUND(INDEX(SeedMixArray,MATCH(M46,SeedMixes,0),4)*IF(C90<1,1,C90),0))","v":0},{"$f":"IF(OR(N46=\"None\",ISBLANK(N46)),0,ROUND(INDEX(MulchArray,MATCH(N46,Mulches,0),4)*IF(C90<1,1,C90),0))","v":0},{"$f":"IF(OR(O46=\"None\",ISBLANK(O46)),0,ROUND(INDEX(FertilizerArray,MATCH(O46,Fertilizers,0),4)*IF(C90<1,1,C90),0))","v":0},{"$f":"SUM(CF90:CH90)","v":0},{"$f":"IF(OR(M46=\"None\",ISBLANK(M46)),0,ROUND(CD90+CE90+CI90,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C90:C91)=0,\"\",SUM(C90:C91))","v":""},null,null,{"$f":"IF(SUM(F90:F91)=0,\"\",SUM(F90:F91))","v":""},{"$f":"IF(SUM(G90:G91)=0,0,SUM(G90:G91))","v":0},0,0,0,0,0,0]

{"sheet":"Yards, Etc.","index":27,"n_rows":100,"n_cols":161,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Yards, Etc. - Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,"Regrading Cost",{"$f":"L84","v":0},{"$f":"M84","v":0},"N/A",{"$f":"SUM(C11:E11)","v":0}]
[null,"Cover Placement Cost",{"$f":"H92","v":0},{"$f":"I92","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Growth Media Placement Cost",{"$f":"P92","v":0},{"$f":"Q92","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"G100","v":0},{"$f":"H100","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Subtotal Earthworks",{"$f":"SUM(C11:C14)","v":0},{"$f":"SUM(D11:D14)","v":0},null,{"$f":"SUM(F11:F14)","v":0}]
[null,"Revegetation Cost",{"$f":"J100","v":0},{"$f":"K100","v":0},{"$f":"L100","v":0},{"$f":"SUM(C16:E16)","v":0}]
[null,"TOTALS",{"$f":"SUM(C15:C16)","v":0},{"$f":"SUM(D15:D16)","v":0},{"$f":"SUM(E15:E16)","v":0},{"$f":"F15+F16","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Yards, Etc. - User Input",null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each building or facility"]
["Facility Description",null,null,null,"Physical",null,null,"Cover",null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Physical",null,null,"Cover (lower layer)",null,null,"Growth Media (upper layer)"]
[null,"Description\n(required)","ID Code","Type","Area","Average Flat Area Long Dimension (ripping distance)","Regrade Volume\n(calculated elsewhere)","Cover Thickness","Distance \nfrom\nCover\nBorrow Area","Slope from \nFacility to \nBorrow Area","Growth \nMedia \nThickness","Distance \nfrom \nGrowth Media Stockpile","Slope from Facility to Stockpile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area","Average Flat Area Long Dimension (ripping distance)","Regrade Volume\n(calculated elsewhere)","Cover Thickness","Distance \nfrom\nCover\nBorrow Area","Slope from \nFacility to \nBorrow Area","Growth \nMedia \nThickness","Distance \nfrom \nGrowth Media Stockpile","Slope from Facility to Stockpile"]
[-1,null,null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres","ft","cy","in","ft","% grade","in","ft","% grade"]
[{"$f":"ROW(A31) - ROW($A$30)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(J31)>20,ABS(M31)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(Ha2Ac*E31,1),E31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F31,0),F31)","v":0},{"$f":"IF(ISBLANK(G31),0,IF(Metric,ROUND(M3_2_CY*G31,0),G31))","v":0},{"$f":"IF(Metric,ROUND(mm2in*H31,0),H31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*I31,0),I31)","v":0},{"$f":"J31","v":0},{"$f":"IF(Metric,ROUND(mm2in*K31,0),K31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*L31,0),L31)","v":0},{"$f":"M31","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[]
[]
[]
[]
[]
["Yards, Etc. - User Input (cont.)",null,null,"You must fill in ALL green cells and relevant blue cells in this section for each building or facility"]
[" ",null,"Grading",null,null,"Cover",null,null,"Growth Media",null,null,"Revegetation"]
[null,"Description\n(required)","Regrading Material Condition","Regrading \nMaterial\nType","Regrading Equipment Fleet","Cover \nMaterial \nType","Cover\nPlacement\nEquipment\nFleet","Maximum\nFleet Size","Growth \nMedia \nMaterial\nType","Growth\nMedia\nEquipment\nFleet","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer","Scarify/ Rip?","Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","Cover truck fleet","GrowthMed truck fleet","Ripping Fleet"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(user override)","(select)","(select)","(user override)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E46=\"Medium\",\"Med\",E46)","v":0},{"$f":"LEFT(G46,SEARCH(\" \",G46)-1)","v":{"$error":"#VALUE!"}},{"$f":"LEFT(J46,SEARCH(\" \",J46)-1)","v":{"$error":"#VALUE!"}},{"$f":"LEFT(P46,SEARCH(\" \",P46)-1)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
["Yards, Etc. - Calculations"]
[]
[]
[null,"Grading Calculations"]
[]
[null,{"$f":"IF(Metric, \"Average push distance assumed to be 2/3 of the 180 m maximum from Catepillar Handbook or 120 m\",\"Average push distance assumed to be 2/3 of the 600 feet maximum from Catepillar Handbook or 400 feet\")","v":"Average push distance assumed to be 2/3 of the 600 feet maximum from Catepillar Handbook or 400 feet"}]
[null,"Material assumed to be loose stockile (1.2 productivity factor)"]
[null,"Slope assumed to be 0 to 5% (1.0 productivity factor)"]
[]
[null,"Cover Volume Calculation"]
[]
[null,"Yard area x cover thickness"]
[]
[null,"Ripping/Scarifying Calculations"]
[]
[null,"Flat area width = Final flat area ÷ Average long dimensions"]
[null,"Number of passes = Flat area width ÷ Grader width"]
[null,"Travel distance = Number of passes x  Average long dimensions"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[null,"Minimum 1 hr ripping/scarifying per area"]
[]
[null,"Revegetation"]
[]
[null,{"$f":"IF(Metric,\"Minimum 0.4 ha revegetation crew time per area\",\"Minimum 1 acre revegetation crew time per area\")","v":"Minimum 1 acre revegetation crew time per area"}]
[]
[]
["Yards, Etc. - Regrading Costs"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side)\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side)"}]
[null,"Description\n(required)","Regrading Volume","Dozing Distance (see above)","Regrading\nFleet","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dozing Distance (see above)","Regrading Volume","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Altitude deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hr","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","cy","cy/hr",null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($BF31),$BF31=0),\"\",IF(Metric,ROUND(CY_2_M3*BC82,0),BC82))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($BF31),$BF31=0),\"\",IF(Metric,ROUND(Ft2M*BB82,0),BB82))","v":""},{"$f":"IF(OR(ISBLANK(B31),B82=\"\",B82=0),\"\",IF(ISBLANK(D46),\"Dozing Material!\",IF(ISBLANK(E46),\"Select Fleet\",INDIRECT(E46&\"Dozer\"))))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($BF31),$BF31=0),\"\",IF(ISBLANK(D46),\"Dozing Material!\",IF(ISBLANK(E46),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BD82,0),BD82))))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($BF31),$BF31=0),\"\",IF(ISBLANK(D46),\"Dozing Material!\",IF(ISBLANK(E46),\"Select Fleet\",BE82)))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($BF31),$BF31=0),\"\",IF(ISBLANK(D46),\"Dozing Material!\",IF(ISBLANK(E46),\"Select Fleet\",IF(ISBLANK(C46),\"Dozing Material!\",BF82))))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($BF31),$BF31=0),\"\",IF(ISBLANK(D46),\"Dozing Material!\",IF(ISBLANK(E46),\"Select Fleet\",IF(ISBLANK(D46),\"Material Type!\",BG82))))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($BF31),ISBLANK(C46),$BF31=0),\"\",IF(ISBLANK(D46),\"Dozing Material!\",IF(ISBLANK(E46),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BI82,0),BI82))))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($BF31),ISBLANK(C46),$BF31=0),\"\",IF(ISBLANK(D46),\"Dozing Material!\",IF(ISBLANK(E46),\"Select Fleet\",BJ82)))","v":""},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($BF31),ISBLANK(C46),ISBLANK(D46),ISBLANK(E46),$BF31=0),0,BK82)","v":0},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($BF31),ISBLANK(C46),ISBLANK(D46),ISBLANK(E46),$BF31=0),0,BL82)","v":0},{"$f":"IF(OR(ISBLANK($B31),ISBLANK($BF31),ISBLANK(C46),ISBLANK(D46),ISBLANK(E46),$BF31=0),0,BM82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B82=\"\",\"\",TailingsMaxDozingDist)","v":""},{"$f":"IF(B82=\"\",\"\",BF31)","v":""},{"$f":"IF(B82=\"\",\"\",IF(BC82=0,0,IF(E46=\"large\",ROUND(HLOOKUP('Fleets (Crews)'!$A$48,DozerProductionArray,13,FALSE)*BB82^HLOOKUP('Fleets (Crews)'!$A$48,DozerProductionArray,14,FALSE),0),IF(OR(E46=\"medium\",E46=\"med\"),ROUND(HLOOKUP('Fleets (Crews)'!$A$44,DozerProductionArray,13,FALSE)*BB82^HLOOKUP('Fleets (Crews)'!$A$44,DozerProductionArray,14,FALSE),0),ROUND(HLOOKUP('Fleets (Crews)'!$A$40,DozerProductionArray,13,FALSE)*BB82^HLOOKUP('Fleets (Crews)'!$A$40,DozerProductionArray,14,FALSE),CubesRounding)))))","v":""},{"$f":"IF(B82=\"\",\"\",1)","v":""},{"$f":"IF(B82=\"\",\"\",C46)","v":""},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D46,DozingDensityCorrectionArray,2))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(BC82=0,0,HLOOKUP(INDIRECT(E46&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":""},{"$f":"IF(B82=\"\",\"\",ROUND(BD82*BE82*BF82*BG82*Dozer_Job_Efficiency*Dozer_Operator*BH82,CubesRounding))","v":""},{"$f":"IF(B82=\"\",\"\",IF(BC82=0,0,IF(BC82/BI82<1,1,ROUND(BC82/BI82,HoursRounding))))","v":""},{"$f":"IF(OR(ISBLANK(E46),B82=\"\"),\"\",ROUND(K82*INDIRECT(BA46&\"DozerLaborRate\"),0))","v":""},{"$f":"IF(OR(ISBLANK(E46),B82=\"\"),\"\",ROUND(K82*INDIRECT(BA46&\"DozerEquipRate\"),0))","v":""},{"$f":"IF(OR(ISBLANK(E46),B82=\"\"),\"\",SUM(L82:M82))","v":""}]
[]
[null,null,{"$f":"IF(SUM(C82:C83)=0,\"\",SUM(C82:C83))","v":""},null,null,null,null,null,null,null,{"$f":"IF(SUM(K82:K83)=0,\"\",SUM(K82:K83))","v":""},{"$f":"IF(SUM(L82:L83)=0,0,SUM(L82:L83))","v":0},{"$f":"IF(SUM(M82:M83)=0,0,SUM(M82:M83))","v":0},{"$f":"IF(SUM(N82:N83)=0,0,SUM(N82:N83))","v":0}]
[]
["Yards, Etc. - Cover and Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil"]
[" ",null," Cover",null,null,null,null,null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Cost Summary by Fleet",null,null,"Cover Placement Parameters",null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media Cost Summary by Fleet",null,null,"Growth Media Parameters",null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Scraper Fleet"]
[null,"Description\n(required)","Cover \nVolume","Topsoil Repacement Fleet","Fleet Productivity","Number of Trucks/ Scrapers","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Cover Cost","Growth Media Volume","Growth Media Fleet","Fleet Productivity","Number of Trucks/ Scrapers","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nGrowth Media \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck","Scraper Dozer","Tandem Scraper","Yard Area","Yard Area","Cover Volume","Cover fleet","Topsoil fleet","Cover Productivity\nFor Selected Fleet","Growth media Productivity for selected fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost","Truck","Scraper Dozer","Tandem Scraper","Area Footprint","Growh Media Volume","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,"$","$","$",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,"$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","$","$","acres","sq ft.","cu yd",null,null,"LCY/hr","BCY/hr","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","$","$","$","acres","cu yd","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(OR(ISBLANK(B31),BF90=0),\"\",IF(Metric,ROUND(CY_2_M3*BF90,0),BF90))","v":""},{"$f":"IF(OR(ISBLANK(B31),C90=\"\",C90=0),\"\",IF(C90=0,\"\",IF(ISBLANK(F46),\"Cover Material!\",IF(OR(G46=\"optimize\",ISBLANK(G46)),\"Select Fleet\",IF(RIGHT(G46,5)=\"Truck\",INDIRECT(BB46&\"Truck\")&\"/\"&INDIRECT(BB46&\"Loader\")&\"/\"&INDIRECT(BB46&\"TruckDozer\"),IF(BB46=\"Scraper\",INDIRECT(\"Haul\"&BB46)&\"/\"&INDIRECT(BB46&\"LoadDozer\")&\"/\"&INDIRECT(BB46&\"Dozerdozer\"),INDIRECT(BB46&\"Scraper\")&\"/\"&INDIRECT(BB46&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(C90=0,C90=\"\",ISBLANK(B31)),\"\",IF(OR(G46=\"optimize\",ISBLANK(G46)),\"Select Fleet\",IF(ISBLANK(F46),\"Cover Material!\",IF(Metric,ROUND(CY_2_M3*BI90,0),BI90))))","v":""},{"$f":"IF(OR(C90=0,C90=\"\",ISBLANK(B31)),\"\",IF(OR(G46=\"optimize\",ISBLANK(G46)),\"Select Fleet\",IF(ISBLANK(F46),\"Cover Material!\",IF(RIGHT(BG90,5)=\"Truck\",BW90,IF(BG90=\"Scraper Dozer\",CL90,IF(BG90=\"Tandem Scraper\",CZ90,\"\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C90=0,C90=\"\",ISBLANK(C90),C90=\"None Required\"),\"\",IF(OR(G46=\"optimize\",ISBLANK(G46)),\"Select Fleet\",IF(ISBLANK(F46),\"Cover Material!\",ROUND(IF(RIGHT(BG90,5)=\"Truck\",BZ90,IF(BG90=\"Scraper Dozer\",CN90,IF(BG90=\"Tandem Scraper\",DB90,\"\"))),0))))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(F46),ISBLANK(G46),G46=\"optimize\"),0,IF(RIGHT(BG90,5)=\"Truck\",CB90,IF(BG90=\"Scraper Dozer\",CP90,IF(BG90=\"Tandem Scraper\",DD90,0))))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(F46),ISBLANK(G46),G46=\"optimize\"),0,IF(RIGHT(BG90,5)=\"Truck\",CA90,IF(BG90=\"Scraper Dozer\",CO90,IF(BG90=\"Tandem Scraper\",DC90,0))))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(F46),ISBLANK(G46)),0,IF(C90=\"None required\",0,SUM(H90:I90)))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(BJ31),DJ90=0),\"\",IF(Metric,ROUND(CY_2_M3*DJ90,0),DJ90))","v":""},{"$f":"IF(OR(ISBLANK(B31),K90=\"\",K90=0),\"\",IF(K90=0,\"\",IF(ISBLANK(I46),\"Material Type!\",IF(OR(J46=\"optimize\",ISBLANK(J46)),\"Select Fleet\",IF(RIGHT(J46,5)=\"Truck\",INDIRECT(BC46&\"Truck\")&\"/\"&INDIRECT(BC46&\"Loader\")&\"/\"&INDIRECT(BC46&\"TruckDozer\"),IF(BC46=\"Scraper\",INDIRECT(\"Haul\"&BC46)&\"/\"&INDIRECT(BC46&\"LoadDozer\")&\"/\"&INDIRECT(BC46&\"Dozerdozer\"),INDIRECT(BC46&\"Scraper\")&\"/\"&INDIRECT(BC46&\"ScraperDozer\")))))))","v":""},{"$f":"IF(OR(K90=0,K90=\"\",ISBLANK(B31)),\"\",IF(ISBLANK(I46),\"Material Type!\",IF(OR(J46=\"optimize\",ISBLANK(J46)),\"Select Fleet\",IF(ISBLANK(I46),\"Material Type!\",IF(Metric,ROUND(CY_2_M3*BJ90,0),BJ90)))))","v":""},{"$f":"IF(OR(K90=0,K90=\"\",ISBLANK(B31)),\"\",IF(ISBLANK(I46),\"Material Type!\",IF(OR(J46=\"optimize\",ISBLANK(J46)),\"Select Fleet\",IF(ISBLANK(I46),\"Material Type!\",IF(RIGHT(BH90,5)=\"Truck\",DW90,IF(BH90=\"Scraper Dozer\",EL90,IF(BH90=\"Tandem Scraper\",EZ90,\"\")))))))","v":""},{"$f":"IF(OR(K90=0,K90=\"\",ISBLANK(B31)),\"\",IF(ISBLANK(I46),\"Material Type!\",IF(OR(J46=\"optimize\",ISBLANK(J46)),\"Select Fleet\",IF(ISBLANK(I46),\"Material Type!\",IF(RIGHT(BH90,5)=\"Truck\",DZ90,IF(BH90=\"Scraper Dozer\",EN90,IF(BH90=\"Tandem Scraper\",FB90,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(I46),ISBLANK(J46),J46=\"optimize\"),0,IF(RIGHT(BH90,5)=\"Truck\",EB90,IF(BH90=\"Scraper Dozer\",EP90,IF(BH90=\"Tandem Scraper\",FD90,0))))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(I46),ISBLANK(J46),J46=\"optimize\"),0,IF(RIGHT(BH90,5)=\"Truck\",EA90,IF(BH90=\"Scraper Dozer\",EO90,IF(BH90=\"Tandem Scraper\",FC90,0))))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(I46),ISBLANK(J46)),0,IF(K90=\"None required\",0,SUM(P90:Q90)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B31),\"\",CC90)","v":""},{"$f":"IF(ISBLANK(B31),\"\",CQ90)","v":""},{"$f":"IF(ISBLANK(B31),\"\",DE90)","v":""},{"$f":"ROUND(BD31,1)","v":0},{"$f":"IF(ISBLANK(B31),\"\",ROUND(BD90*43560,0))","v":""},{"$f":"IF(ISBLANK(B31),\"\",ROUND((BE90*(BG31/12))/27,CubesRounding))","v":""},{"$f":"IF(OR(C90=0,C90=\"\",ISBLANK(B31)),\"\",IF(ISBLANK(G46),\"Select Fleet\",IF(G46=\"optimize\",#REF!,G46)))","v":""},{"$f":"IF(OR(K90=0,K90=\"\",ISBLANK(B31)),\"\",IF(ISBLANK(J46),\"Select Fleet\",IF(ISBLANK(I46),\"Material Type!\",IF(J46=\"optimize\",#REF!,J46))))","v":""},{"$f":"IF(RIGHT(BG90,5)=\"Truck\",BY90,IF(BG90=\"Scraper Dozer\",CM90,IF(BG90=\"Tandem Scraper\",DA90,\"\")))","v":""},{"$f":"IF(RIGHT(BH90,5)=\"Truck\",DY90,IF(BH90=\"Scraper Dozer\",EM90,IF(BH90=\"Tandem Scraper\",FA90,\"\")))","v":""},{"$f":"ABS(BI31)","v":0},{"$f":"ROUND(BH31/(INDEX(INDIRECT(BB46 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BB46 & \"TruckLoadedWeight\"),0),MATCH(IF($BK90-INDIRECT(BB46 & \"TruckRollingResistance\")<0,0,$BK90-INDIRECT(BB46 & \"TruckRollingResistance\")),INDIRECT(BB46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BH31/(INDEX(INDIRECT(BB46 & \"TruckSpeedTable\"),MATCH(F46,HaulMaterials,0),MATCH(IF($BK90-INDIRECT(BB46 & \"TruckRollingResistance\")<0,0,$BK90-INDIRECT(BB46 & \"TruckRollingResistance\")),INDIRECT(BB46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BH31/VLOOKUP($BK90+INDIRECT(BB46 & \"TruckRollingResistance\"),INDIRECT(BB46 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP($BK90+INDIRECT(BB46 & \"TruckRollingResistance\"),INDIRECT(BB46 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BH31/VLOOKUP($BK90+INDIRECT(BB46 & \"TruckRollingResistance\"),INDIRECT(BB46 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP($BK90+INDIRECT(BB46 & \"TruckRollingResistance\"),INDIRECT(BB46 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF(BI31>=0,BN90,BO90)","v":{"$error":"#VALUE!"}},{"$f":"IF(BI31>=0,BM90,BL90)","v":{"$error":"#VALUE!"}},{"$f":"BP90+BQ90","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB46 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB46 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BB46&IF(INDIRECT(BB46&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"BR90+BS90+BT90+BU90","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(H46),ROUNDUP((BV90-BU90)/BU90,0),H46)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/BV90)*INDIRECT(BB46 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BW90*BX90*HaulOperator*INDIRECT(BB46 & \"TruckJobEfficiency\")*INDIRECT(BB46 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(BF90/BY90,2)<1,1,ROUND(BF90/BY90,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BZ90*((BW90*INDIRECT(BB46&\"TruckEquipRate\"))+INDIRECT(BB46&\"LoaderEquipRate\")+INDIRECT(BB46&\"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BZ90*((BW90*INDIRECT(BB46&\"TruckLaborRate\"))+INDIRECT(BB46&\"LoaderLaborRate\")+INDIRECT(BB46&\"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"CA90+CB90","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BH31/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BK90-HaulScraperRollingResistance<0,0,$BK90-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BH31/(INDEX(HaulScraperSpeedTable,MATCH(F46,HaulMaterials,0)+1,MATCH(IF($BK90-HaulScraperRollingResistance<0,0,$BK90-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BH31/VLOOKUP($BK90+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($BK90+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BH31/VLOOKUP($BK90+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP($BK90+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BI31>=0,CF90,CG90)","v":0},{"$f":"IF(BI31>=0,CE90,CD90)","v":{"$error":"#N/A"}},{"$f":"CH90+CI90","v":{"$error":"#N/A"}},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(ISBLANK(H46),IF(TRUNC(CJ90/CK90,0)<1,1,ROUND(CJ90/CK90,0)+1),H46)","v":{"$error":"#N/A"}},{"$f":"ROUND((60/(CJ90+CK90)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*CL90,CubesRounding)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(BF90/CM90,2)<1,1,ROUND(BF90/CM90,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CN90*((CL90*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(CN90*((CL90*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"CO90+CP90","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BH31/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BK90-TandemScraperRollingResistance<0,0,$BK90-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BH31/(INDEX(TandemScraperSpeedTable,MATCH(F46,HaulMaterials,0)+1,MATCH(IF($BK90-TandemScraperRollingResistance<0,0,$BK90-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BH31/VLOOKUP($BK90+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP($BK90+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BH31/VLOOKUP($BK90+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP($BK90+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BI31>=0,CT90,CU90)","v":0},{"$f":"IF(BI31>=0,CS90,CR90)","v":{"$error":"#N/A"}},{"$f":"CV90+CW90","v":{"$error":"#N/A"}},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(ISBLANK(H46),IF(TRUNC(CX90/CY90,0)<2,2,TRUNC(CX90/CY90,0)+IF(MOD(TRUNC(CX90/CY90,0),2),1,0)),H46)","v":{"$error":"#N/A"}},{"$f":"ROUND((60/(CX90+CY90)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*CZ90,CubesRounding)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(BF90/DA90,2)<1,1,ROUND(BF90/DA90,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DB90*((CZ90*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DB90*((CZ90*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DC90+DD90","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B31),\"\",EC90)","v":""},{"$f":"IF(ISBLANK(B31),\"\",EQ90)","v":""},{"$f":"IF(ISBLANK(B31),\"\",FE90)","v":""},{"$f":"ROUND(BD31,1)","v":0},{"$f":"IF(BJ31=0,0,IF((DI90*43560*(BJ31/12))/27<1,1,ROUND((DI90*43560*(BJ31/12))/27,0)))","v":0},{"$f":"ABS(BL31)","v":0},{"$f":"ROUND(BK31/(INDEX(INDIRECT(BC46 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BC46 & \"TruckLoadedWeight\"),0),MATCH(IF($DK90-INDIRECT(BC46 & \"TruckRollingResistance\")<0,0,$DK90-INDIRECT(BC46 & \"TruckRollingResistance\")),INDIRECT(BC46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BK31/(INDEX(INDIRECT(BC46 & \"TruckSpeedTable\"),MATCH(I46,HaulMaterials,0),MATCH(IF($DK90-INDIRECT(BC46 & \"TruckRollingResistance\")<0,0,$DK90-INDIRECT(BC46 & \"TruckRollingResistance\")),INDIRECT(BC46 & \"TruckDownhillSlopes\"),-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BK31/VLOOKUP($DK90+INDIRECT(BC46 & \"TruckRollingResistance\"),INDIRECT(BC46 & \"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP($DK90+INDIRECT(BC46 & \"TruckRollingResistance\"),INDIRECT(BC46 & \"TruckUHEmptyArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BK31/VLOOKUP($DK90+INDIRECT(BC46 & \"TruckRollingResistance\"),INDIRECT(BC46 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP($DK90+INDIRECT(BC46 & \"TruckRollingResistance\"),INDIRECT(BC46 & \"TruckUHLoadedArray\"),9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL31>=0,DN90,DO90)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL31>=0,DM90,DL90)","v":{"$error":"#VALUE!"}},{"$f":"DP90+DQ90","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC46 & \"TruckManuverLoad\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC46 & \"TruckManuverDump\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(BC46&IF(INDIRECT(BC46&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\"))","v":{"$error":"#VALUE!"}},{"$f":"DR90+DS90+DT90+DU90","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(K46),ROUNDUP((DV90-DU90)/DU90,0),K46)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/DV90)*INDIRECT(BC46 & \"TruckAvgCapacity\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DW90*DX90*HaulOperator*INDIRECT(BC46 & \"TruckJobEfficiency\")*INDIRECT(BC46 & \"TruckAltitudeDeration\"),CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(DJ90/DY90,2)<1,1,ROUND(DJ90/DY90,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DZ90*((DW90*INDIRECT(BC46&\"TruckEquipRate\"))+INDIRECT(BC46&\"LoaderEquipRate\")+INDIRECT(BC46&\"TruckDozerEquipRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(DZ90*((DW90*INDIRECT(BC46&\"TruckLaborRate\"))+INDIRECT(BC46&\"LoaderLaborRate\")+INDIRECT(BC46&\"TruckDozerLaborRate\")),0)","v":{"$error":"#VALUE!"}},{"$f":"EA90+EB90","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BK31/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($DK90-HaulScraperRollingResistance<0,0,$DK90-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BK31/(INDEX(HaulScraperSpeedTable,MATCH(I46,HaulMaterials,0)+1,MATCH(IF($DK90-HaulScraperRollingResistance<0,0,$DK90-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BK31/VLOOKUP($DK90+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($DK90+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BK31/VLOOKUP($DK90+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP($DK90+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BL31>=0,EF90,EG90)","v":0},{"$f":"IF(BL31>=0,EE90,ED90)","v":{"$error":"#N/A"}},{"$f":"EH90+EI90","v":{"$error":"#N/A"}},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(ISBLANK(K46),IF(TRUNC(EJ90/EK90,0)<1,1,ROUND(EJ90/EK90,0)+1),K46)","v":{"$error":"#N/A"}},{"$f":"ROUND((60/(EJ90+EK90)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*EL90,CubesRounding)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(DJ90/EM90,2)<1,1,ROUND(DJ90/EM90,HoursRounding))","v":{"$error":"#N/A"}},{"$f":"ROUND(EN90*((EL90*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(EN90*((EL90*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":{"$error":"#N/A"}},{"$f":"EO90+EP90","v":{"$error":"#N/A"}},{"$f":"ROUND(BK31/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($DK90-TandemScraperRollingResistance<0,0,$DK90-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BK31/(INDEX(TandemScraperSpeedTable,MATCH(I46,HaulMaterials,0)+1,MATCH(IF($DK90-TandemScraperRollingResistance<0,0,$DK90-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"ROUND((BK31/VLOOKUP($DK90+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP($DK90+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BK31/VLOOKUP($DK90+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP($DK90+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BL31>=0,ET90,EU90)","v":0},{"$f":"IF(BL31>=0,ES90,ER90)","v":{"$error":"#N/A"}},{"$f":"EV90+EW90","v":{"$error":"#N/A"}},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(ISBLANK(K46),IF(TRUNC(EX90/EY90,0)<2,2,TRUNC(EX90/EY90,0)+IF(MOD(TRUNC(EX90/EY90,0),2),1,0)),K46)","v":{"$error":"#N/A"}},{"$f":"ROUND((60/(EX90+EY90)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*EZ90,CubesRounding)","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(DJ90/FA90,2)<1,1,ROUND(DJ90/FA90,HoursRounding))","v":{"$error":"#N/A"}},{"$f":"ROUND(FB90*((EZ90*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(FB90*((EZ90*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#N/A"}},{"$f":"FC90+FD90","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"IF(SUM(C90:C91)=0,\"\",SUM(C90:C91))","v":""},null,null,null,{"$f":"IF(SUM(G90:G91)=0,\"\",SUM(G90:G91))","v":""},{"$f":"IF(SUM(H90:H91)=0,0,SUM(H90:H91))","v":0},{"$f":"IF(SUM(I90:I91)=0,0,SUM(I90:I91))","v":0},{"$f":"IF(SUM(J90:J91)=0,0,SUM(J90:J91))","v":0},{"$f":"IF(SUM(K90:K91)=0,\"\",SUM(K90:K91))","v":""},null,null,null,{"$f":"IF(SUM(O90:O91)=0,\"\",SUM(O90:O91))","v":""},{"$f":"IF(SUM(P90:P91)=0,0,SUM(P90:P91))","v":0},{"$f":"IF(SUM(Q90:Q91)=0,0,SUM(Q90:Q91))","v":0},{"$f":"IF(SUM(R90:R91)=0,0,SUM(R90:R91))","v":0}]
[]
["Yards, Etc. - Scarifying/Revegetation Costs"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,"Grader Fleet",null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,"Medium Dozer",null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Surface\nArea","Area Long Dimension","Ripping/ Scarifying Fleet","Scarifying/\nRipping\nHours","Scarifying/\nRipping\nLabor\nCosts","Scarifying/\nRipping \nEquipment \nCost","Total\nScarifying/\nRipping \nCosts","Revegetation                Labor                Cost","Revegetation         Equipment           Cost","Revgetation Material        Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Area Footprint","Average long distance","Area Width","No. passes","Total Distance","Uncorrected total hours","Corrected Total hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Uncorrected total hours","Corrected Total hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Uncorrected total hours","Corrected Total hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Uncorrected total hours","Corrected Total hours","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ft","ft",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(Metric,ROUND(Ac2Ha*BB98,2),BB98))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(O46=\"No\",\"\",IF(Metric,ROUND(Ft2M*BE31,0),BE31)))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(O46),46=\"No\"),\"\",IF(ISBLANK(P46),\"Select Fleet\",IF(RIGHT(P46,5)=\"Dozer\",INDIRECT(\"Rip\"&BD46&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(O46),O46=\"No\"),\"\",IF(ISBLANK(P46),\"Select Fleet\",IF(P46=\"Grader\",BH98,IF(P46=\"Small Dozer\",BO98,IF(P46=\"Med Dozer\",BV98,CC98)))))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(O46),O46=\"No\",ISBLANK(P46)),0,IF(P46=\"Small Dozer\",BQ98,IF(P46=\"Med Dozer\",BX98,IF(P46=\"Large Dozer\",CE98,BJ98))))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(O46),O46=\"No\",ISBLANK(P46)),0,IF(P46=\"Small Dozer\",BP98,IF(P46=\"Med Dozer\",BW98,IF(P46=\"Large Dozer\",CD98,BI98))))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(O46),O46=\"No\",ISBLANK(P46)),0,IF(OR(ISBLANK(O46),O46=\"No\"),0,H98+G98))","v":0},{"$f":"IF(OR(L46=\"None\",ISBLANK(L46)),0,CI98)","v":0},{"$f":"IF(OR(L46=\"None\",ISBLANK(L46)),0,CH98)","v":0},{"$f":"IF(OR(ISBLANK(B31),CM98=0),0,CM98)","v":0},{"$f":"IF(AND(J98=\"\",K98=\"\",L98=\"\"),0,SUM(J98:L98))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(BD31,2)<0.1,0.1,ROUND(BD31,2))","v":0.1},{"$f":"BE31","v":0},{"$f":"ROUND(BB98*43560/BC98,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(BD98/INDEX(GraderSpecifications,2,MATCH(RipGrader,Graders,0)),0)","v":{"$error":"#DIV/0!"}},{"$f":"BE98*BC98","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISBLANK(B31),\"\",IF(OR(O46=\"\",O46=\"No\"),0,ROUND((BF98/INDEX(GraderSpecifications,15,MATCH(RipGrader,Graders,0)))+(BE98*INDEX(GraderSpecifications,16,MATCH(RipGrader,Graders,0))/MinPerHr),HoursRounding)))","v":""},{"$f":"IF(BG98<1,1,ROUND(BG98,1))","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(B31),\"\",IF(O46=\"No\",\"\",ROUND(BH98*GraderRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(O46=\"No\",\"\",ROUND(BH98*GraderRipLaborRate,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(O46=\"No\",\"\",BI98+BJ98))","v":""},{"$f":"ROUND(BD98/INDEX(DozerSpecifications,5,MATCH(RipSmallDozer,Dozers,0)),0)","v":{"$error":"#DIV/0!"}},{"$f":"BL98*BC98","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(O46=\"\",O46=\"No\"),0,ROUND((BM98/INDEX(DozerSpecifications,9,MATCH(RipSmallDozer,Dozers,0)))+(BL98*INDEX(DozerSpecifications,7,MATCH(RipSmallDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"IF(BN98<1,1,ROUND(BN98,1))","v":1},{"$f":"IF(ISBLANK(B31),\"\",IF(O46=\"No\",\"\",ROUND(BO98*'Fleets (Crews)'!$E$18,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(O46=\"No\",\"\",ROUND(BO98*'Fleets (Crews)'!$F$18,0)))","v":""},{"$f":"BP98+BQ98","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BD98/INDEX(DozerSpecifications,5,MATCH('Fleets (Crews)'!$A$22,Dozers,0)),0)","v":{"$error":"#DIV/0!"}},{"$f":"BS98*BC98","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(O46=\"\",O46=\"No\"),0,ROUND((BT98/INDEX(DozerSpecifications,9,MATCH(RipMedDozer,Dozers,0)))+(BS98*INDEX(DozerSpecifications,7,MATCH(RipMedDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"IF(BU98<1,1,ROUND(BU98,1))","v":1},{"$f":"IF(ISBLANK(B31),\"\",IF(O46=\"No\",\"\",ROUND(BV98*MedDozerRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(O46=\"No\",\"\",ROUND(BV98*MedDozerRipLaborRate,0)))","v":""},{"$f":"BW98+BX98","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BD98/INDEX(DozerSpecifications,5,MATCH('Fleets (Crews)'!$A$26,Dozers,0)),0)","v":{"$error":"#DIV/0!"}},{"$f":"BZ98*BC98","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(O46=\"\",O46=\"No\"),0,ROUND((CA98/INDEX(DozerSpecifications,9,MATCH(RipLargeDozer,Dozers,0)))+(BZ98*INDEX(DozerSpecifications,7,MATCH(RipLargeDozer,Dozers,0))/MinPerHr),HoursRounding))","v":0},{"$f":"IF(CB98<1,1,ROUND(CB98,1))","v":1},{"$f":"IF(ISBLANK(B31),\"\",IF(O46=\"No\",\"\",ROUND(CC98*LargeDozerRipEquipRate,0)))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(O46=\"No\",\"\",ROUND(CC98*LargeDozerRipLaborRate,0)))","v":""},{"$f":"CD98+CE98","v":{"$error":"#VALUE!"}},null,{"$f":"IF(OR(L46=\"None\",ISBLANK(L46)),0,ROUND(SeedEquipYardsFlat*IF(BB98<1,1,BB98),0))","v":0},{"$f":"IF(OR(L46=\"None\",ISBLANK(L46)),0,ROUND(SeedLaborYardsFlat*IF(BB98<1,1,BB98),0))","v":0},{"$f":"IF(OR(L46=\"None\",ISBLANK(L46)),0,ROUND(INDEX(SeedMixArray,MATCH(L46,SeedMixes,0),4)*C98,0))","v":0},{"$f":"IF(OR(M46=\"None\",ISBLANK(M46)),0,ROUND(INDEX(MulchArray,MATCH(M46,Mulches,0),4)*C98,0))","v":0},{"$f":"IF(OR(N46=\"None\",ISBLANK(N46)),0,ROUND(INDEX(FertilizerArray,MATCH(N46,Fertilizers,0),4)*C98,0))","v":0},{"$f":"SUM(CJ98:CL98)","v":0},{"$f":"IF(OR(L46=\"None\",ISBLANK(L46)),0,ROUND(CH98+CI98+CM98,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C98:C99)=0,\"\",SUM(C98:C99))","v":""},null,null,{"$f":"IF(SUM(F98:F99)=0,\"\",SUM(F98:F99))","v":""},{"$f":"IF(SUM(G98:G99)=0,0,SUM(G98:G99))","v":0},0,0,0,0,0,0]

{"sheet":"Waste Disposal","index":28,"n_rows":119,"n_cols":95,"rows_kept":119,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Waste Disposal - Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Fees","Totals"]
[null,"Solid Waste - On Site",{"$f":"IF(J101=\"\",0,J101)","v":0},{"$f":"IF(K101=\"\",0,K101)","v":0},"N/A",{"$f":"SUM(C11:E11)","v":0}]
[null,"Solid Waste - Off Site",null,null,null,{"$f":"IF(I101=\"\",0,I101)","v":0}]
[null,"Hazardous Materials",null,null,null,{"$f":"J110","v":0}]
[null,"Hydrocarbon Contaminated Soils",{"$f":"I119","v":0},{"$f":"J119","v":0},{"$f":"F119+G119+H119","v":0},{"$f":"SUM(C14:E14)","v":0}]
[null,"TOTALS",{"$f":"SUM(C11:C14)","v":0},{"$f":"SUM(D11:D14)","v":0},{"$f":"SUM(E11:E14)","v":0},{"$f":"SUM(F11:F14)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
["Waste Disposal - User Input - Solid Waste"]
[null,null,null," ",null,null,"Landfill (Bulk) Disposal",null,null,"Dumpster",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Waste"]
[null,"Description\n(required)","ID Code","Waste\nType","Disposal\nMethod","Quantity","Distance\nto Landfill","Slope to \nLandfill","Number\nof\nTrucks","Months\nDumpster\nRental",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quanity","Disposal Site","Distance"]
[-1,null,null,"(select)","(select)",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(user override)","months",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cy",null,"ft"]
[{"$f":"ROW(A29) - ROW($A$28)-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(H29)>20,\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F29),\"\",IF(Metric,ROUND(M3_2_CY*F29,0),F29))","v":""},{"$f":"E29","v":0},{"$f":"IF(ISBLANK(G29),\"\",IF(Metric,ROUND(M2Ft*G29,2),G29))","v":""}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[]
[]
[]
[]
[]
[]
["Waste Disposal - User Input - Hazardous Materials"]
[" ",null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haz Mat"]
[null,"Description\n(required)","ID Code","Waste\nType","Container\nType","Vacuum\nTruck\nSize","Liquid\nQuantity","Soild\nQuantity","One Way\nTravel\nDistance to\nDisposal Site","One Way\nTravel Time to \nDisposal Site",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Type","Material Type","Liquid Quanity","Solid Quanity","Distqance to disposal site"]
[-1,null,null,"(select)","(select)","(select)",{"$f":"IF(Metric,\"litres\",\"gallons\")","v":"gallons"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"km\",\"mi\")","v":"mi"},"hr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gal","cy","mi"]
[{"$f":"ROW(A45) - ROW($A$44)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D45","v":0},{"$f":"LEFT(E45,5)","v":""},{"$f":"IF(ISBLANK(G45),0,IF(Metric,ROUND(Liters2Gal*G45,0),G45))","v":0},{"$f":"IF(ISBLANK(H45),0,IF(Metric,ROUND(M3_2_CY*H45,0),H45))","v":0},{"$f":"IF(ISBLANK(I45),0,IF(Metric,ROUND(Km2Mi*I45,0),I45))","v":0}]
[]
[]
[null,"Notes:"]
[null,"    1. Use Other Demo & Equip Removal Sheet for tank removal"]
[]
[]
[]
[]
[]
[]
["Waste Disposal - User Input - Hydrocarbon Contaminated Soils"]
[" ",null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HCS"]
[null,"Description\n(required)","ID Code","Waste\nType","Disposal\nMethod","Quantity","Travel\nDistance to \nOffsite\nDisposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Quanity","Distqance to disposal site"]
[-1,null,null,"(select)","(select)",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"km\",\"mi\")","v":"mi"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cy","mi"]
[{"$f":"ROW(A60) - ROW($A$59)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F60),0,IF(Metric,ROUND(M3_2_CY*F60,0),F60))","v":0},{"$f":"IF(ISBLANK(G60),\"\",IF(Metric,ROUND(Km2Mi*G60,0),G60))","v":""}]
[]
[]
[null,"Notes:"]
[null,"    1. Use Yards or Landfills Sheets for bioremediation facility reclamation"]
[]
[]
[]
[]
[]
["Waste Disposal - Assumptions & Calculations"]
[]
[null,"Solid Waste Disposal"]
[]
[null,"Off site disposal assumes use of average rolloff dumpster [30 cy (m3), 10 ton (tonne)]"]
[null,"On site disposal assumes use of small loader/truck fleet for haulage"]
[null,"Average density for on site disposal = 2,600 lb/cy (1,540 kg/m3)"]
[null,"For on site disposal only 1 truck is required unless total truck hours > 8, only 2 trucks unless total truck hours are > 16"]
[]
[null,"Hazardous Materials Disposal"]
[]
[null,"Assumes all hazardous materials are known"]
[null,"Enter EITHER solid or liquid quantity each line. "]
[null,"If container type = 55 gallon (200 liter) drum then solid waste hauling costs apply"]
[null,"Average density for solids assumed to be 2,600 lb/cy (1,540 kg/m3)"]
[null,"Vacuum truck sizes: small = 2,200 gal (~8,300 litres), large = 5,000 gal (~19,000 litres)"]
[null,"Vacuum truck on site for 4 hours for each load"]
[]
[null,"Hydrocarbon Contaminated Soils Disposal"]
[]
[null,"Assumes all hazardous materials are known"]
[null,"On site disposal assumes biopad treatment"]
[null,"Exavation productivity =45 cy./hr (35 m3/hr) (Means Heavy Construction, 2006: 02315-424-0360)"]
[]
[]
["Waste Disposal - Solid Waste Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off Site",null,null,null,null,null,null,"On Site"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Waste\nVolume","Number\nof Off Site\nDumpster\nLoads","Landfill Fleet Equipment","Landfill\nFleet \nProductivity","Number of Trucks","Total \nFleet \nHours","Total \nDumpster \nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nWaste \nDisposal \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number\nof\nDumpster\nLoads","Delivery\nCost","Haul\nCost","Rent\nCost","Disposal\nFees","Disposal\nFees",null,"Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","number of\nloads","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,"$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#","$","$","$","$","$",null,"%","min","min","min","min","min","min","min","min","min","min","min",null,null,"BCY/hr","BCY/hr","hrs","$","$","$"]
[{"$f":"A29","v":0},{"$f":"IF(ISBLANK(B29),\"\",B29)","v":""},{"$f":"IF(ISBLANK(B29),\"\",F29)","v":""},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(E29),E29=\"Landfill (bulk)\"),\"\",BB99)","v":""},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(C99),E29=\"Dumpster\"),\"\",INDIRECT(\"SmallTruck\")&\"/\"&INDIRECT(\"SmallLoader\")&\"/\"&INDIRECT(\"SmallDozer\"))","v":""},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(C99),E29=\"Dumpster\"),\"\",IF(OR(ISBLANK(G29),ISBLANK(H29)),\"Enter Data!\",IF(Metric,ROUND(CY_2_M3*BX99,0),BX99)))","v":""},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(C99),E29=\"Dumpster\"),\"\",IF(OR(ISBLANK(G29),ISBLANK(H29)),\"Enter Data!\",BV99))","v":""},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(C99),E29=\"Dumpster\"),\"\",IF(OR(ISBLANK(G29),ISBLANK(H29)),\"Enter Data!\",BY99))","v":""},{"$f":"IF(OR(ISBLANK(B29),E29=\"Landfill (bulk)\",D99=\"\"),0,ROUND(BG99,0))","v":0},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(C99),E29=\"Dumpster\"),0,IF(OR(ISBLANK(G29),ISBLANK(H29)),0,CA99))","v":0},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(C99),E29=\"Dumpster\"),0,IF(OR(ISBLANK(G29),ISBLANK(H29)),0,BZ99))","v":0},{"$f":"IF(OR(ISBLANK(B29),ISBLANK(C99),E29=\"Dumpster\",AND(J99=\"\",K99=\"\")),0,CB99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E29=\"Landfill (bulk)\",ISBLANK(J29),J29=0),0,ROUNDUP(BA29/30,0))","v":0},{"$f":"IF(E29=\"Landfill (bulk)\",0,ROUND(BB99*DumpsterDelivery,0))","v":0},{"$f":"IF(E29=\"Landfill (bulk)\",0,ROUND(BB99*DumpsterHaul,0))","v":0},{"$f":"IF(E29=\"Landfill (bulk)\",0,ROUND(J29*DumpsterRent*D99,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(E29=\"Landfill (bulk)\",0,ROUND(BB99*DumpsterTons*DumpsterFee,0))","v":0},{"$f":"IF(F29=\"Landfill (bulk)\",0,SUM(BC99:BF99))","v":{"$error":"#VALUE!"}},null,{"$f":"ABS(H29)","v":0},{"$f":"ROUND($BC29/(INDEX(SmallTruckSpeedTable,MATCH(\"Empty\",SmallTruckLoadedWeight,0),MATCH(IF($BI99-SmallTruckRollingResistance<0,0,$BI99-SmallTruckRollingResistance),SmallTruckDownhillSlopes,-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BC29/(INDEX(SmallTruckSpeedTable,MATCH(\"LS - Broken\",HaulMaterials,0),MATCH(IF($BI99-SmallTruckRollingResistance<0,0,$BI99-SmallTruckRollingResistance),SmallTruckDownhillSlopes,-1))*88),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BC29/VLOOKUP(BI99+SmallTruckRollingResistance,SmallTruckUHEmptyArray,8,1))^(1/VLOOKUP(BI99+SmallTruckRollingResistance,SmallTruckUHEmptyArray,9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((BC29/VLOOKUP(BI99+SmallTruckRollingResistance,SmallTruckUHLoadedArray,8,1))^(1/VLOOKUP(BI99+SmallTruckRollingResistance,SmallTruckUHLoadedArray,9,1)),2)","v":{"$error":"#VALUE!"}},{"$f":"IF(H29>=0,BL99,BM99)","v":{"$error":"#VALUE!"}},{"$f":"IF(H29>=0,BK99,BJ99)","v":{"$error":"#VALUE!"}},{"$f":"BN99+BO99","v":{"$error":"#VALUE!"}},{"$f":"SmallTruckManuverLoad","v":0.7},{"$f":"SmallTruckManuverDump","v":1.1000000000000001},{"$f":"IF(SmallFltLoader=\"Shovel\",SmallShovelTimetoFillTruck,SmallLoaderTimetoFillTruck)","v":1.5},{"$f":"BP99+BQ99+BR99+BS99","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(BA29/SmallTruckAvgCapacity,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(I29),IF(BA29/BW99<8,1,IF(BA29/BW99<16,2,(ROUNDUP((BT99-BS99)/BS99,0)))),I29)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/BT99)*SmallTruckAvgCapacity*HaulEfficiency*HaulOperator*SmallTruckAltitudeDeration,0)","v":{"$error":"#VALUE!"}},{"$f":"BV99*BW99","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(BA29/BX99,1)<1,1,ROUND(BA29/BX99,1))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(BY99<1,1,BY99)*((BV99*SmallTruckEquipRate)+SmallLoaderEquipRate+SmallTruckDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(BY99<1,1,BY99)*((BV99*SmallTruckLaborRate)+SmallLoaderLaborRate+SmallTruckDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"BZ99+CA99","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C99:C100)=0,\"\",SUM(C99:C100))","v":""},null,null,null,null,{"$f":"IF(SUM(H99:H100)=0,\"\",SUM(H99:H100))","v":""},{"$f":"IF(SUM(I99:I100)=0,0,SUM(I99:I100))","v":0},{"$f":"IF(SUM(J99:J100)=0,0,SUM(J99:J100))","v":0},{"$f":"IF(SUM(K99:K100)=0,0,SUM(K99:K100))","v":0},{"$f":"IF(SUM(L99:L100)=0,0,SUM(L99:L100))","v":0}]
[]
[]
["Waste Disposal - Hazardous Materials Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquid Totals",null,null,null,null,null,null,"Liquid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Total",null,null,null,null,null,null,"Solids"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vacuum Truck",null,null,null,null,null,null,null,"Drums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drums",null,null,null,null,null,null,"Bulk"]
[null,"Description\n(required)","Liquid\nWaste\nVolume","Solid\nWaste\nVolume","Number\nof Truck\nLoads",{"$f":"IF(Metric,\"Tonnes\nof\nWaste\",\"Tons\nof\nWaste\")","v":"Tons\nof\nWaste"},"Pick-up\nFees","Transport\nFees","Disposal\nFees","Total \nHazardous\nMaterial \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of\nTruck Loads","Tons\nof\nLiquid","Pick-up\nFees","Transport\nCost","Disposal\nFees","Total\nCosts",null,"Number of \nVacuum Truck loads","Tons\nof\nLiquid","Vacuum\nTruck\nTime on Site","Total Round \nTrip Time","Total\nVacuum\nTruck\nHours","Vacuum\nTruck\nHourly\nCost","Vacuum Disposal Fee Cost","Total\nVacuum Truck\nCost","Number of Drums","Number of Drum loads","Tons\nof\nLiquid","Drum Pickup fees","Drum Transport fees","Drum Disposal Fee Cost","Total\nDrum\nCost",null,"Number of\nTruck Loads","Tons\nof\nSolid","Pick-up\nFees","Transport\nCost","Disposal\nFees","Total\nSolid\nCost",null,"Number of \nDrums","Number of Drum loads","Tons\nof\nSolids","Drum Pickup fees","Drum Transport fees","Drum Disposal Fee Cost","Total Drum\nCost","Number of\nBulk Truck\nLoads","Tons\nof\nSolids","Bulk Pickup fees","Solid Transport fees","Drum Disposal Fee Cost","Total\nBulk\nCost"]
[null,null,{"$f":"IF(Metric,\"litres\",\"gallons\")","v":"gallons"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"Tonnes\",\"Tons\")","v":"Tons"},"$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","$","$","$",null,"#",null,"hrs","hrs","hrs","$",null,null,"#","#",null,null,null,null,null,null,null,null,null,null,null,null,null,"#","#"]
[{"$f":"A45","v":0},{"$f":"IF(ISBLANK(B45),\"\",B45)","v":""},{"$f":"IF(OR(ISBLANK(B45),BB45=\"Solid\"),\"\",IF(BB45=\"Solid\",\"\",IF(AND(BB45=\"Liqui\",ISBLANK(G45)),\"Enter Quantity!\",G45)))","v":""},{"$f":"IF(OR(ISBLANK(B45),AND(BB45=\"Solid\",NOT(ISBLANK(H45)),AND(BB45=\"Liqui\",ISBLANK(G45)))),\"\",IF(BB45=\"Liqui\",\"\",IF(AND(BB45=\"Solid\",ISBLANK(H45)),\"Enter Quantity!\",H45)))","v":""},{"$f":"IF(OR(ISBLANK(B45),AND(BB45=\"Solid\",NOT(ISBLANK(H45)),AND(BB45=\"Liqui\",ISBLANK(G45)))),\"\",IF(AND(NOT(ISBLANK(G45)),BB45=\"Liqui\"),BA108,IF(AND(NOT(ISBLANK(H45)),BB45=\"Solid\"),BX108,\"Enter Quantity!\")))","v":""},{"$f":"IF(OR(ISBLANK(B45),ISBLANK(C108)),\"\",IF(Metric,ROUND(Tons2Tonnes*IF(BB45=\"Liqui\",BB108,BY108),0),IF(BB45=\"Liqui\",BB108,BY108)))","v":""},{"$f":"IF(OR(ISBLANK(B45),ISBLANK(E45),AND(BB45=\"Solid\",ISBLANK(H45)),AND(BB45=\"Liqui\",OR(ISBLANK(G45),RIGHT(E45,4)=\"Bulk\"))),0,IF(AND(NOT(ISBLANK(G45)),ISBLANK(H45)),BC108,BZ108))","v":0},{"$f":"IF(OR(ISBLANK(B45),ISBLANK(E45),AND(BB45=\"Solid\",ISBLANK(H45)),AND(BB45=\"Liqui\",ISBLANK(G45))),0,IF(AND(BB45=\"Liqui\",RIGHT(E45,4)=\"Bulk\",ISBLANK(F45)),\"Truck Size!\",IF(AND(BB45=\"Liqui\",RIGHT(E45,4)=\"Bulk\",ISBLANK(J45)),\"Travel Time!\",IF(AND(OR(BB45=\"Solid\",RIGHT(E45,4)=\"drum\"),ISBLANK(I45)),\"Travel Dist!\",IF(BB45=\"Liqui\",BD108,CA108)))))","v":0},{"$f":"IF(OR(ISBLANK(B45),ISBLANK(E45),AND(BB45=\"Solid\",ISBLANK(H45)),AND(BB45=\"Liqui\",ISBLANK(G45))),0,IF(AND(NOT(ISBLANK(G45)),ISBLANK(H45)),BE108,CB108))","v":0},{"$f":"IF(OR(ISBLANK(B45),ISBLANK(D45),AND(AND(NOT(ISBLANK(G45)),ISBLANK(H45)),ISBLANK(G45)),AND(AND(NOT(ISBLANK(H45)),ISBLANK(G45)),ISBLANK(H45))),0,SUM(G108:I108))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E45=\"Liquid Bulk\",BH108,BQ108)","v":{"$error":"#VALUE!"}},{"$f":"BI108","v":0},{"$f":"IF(E45=\"Bulk\",0,BS108)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(RIGHT(E45,4)=\"Bulk\",BB45=\"Liqui\"),BM108,BT108)","v":{"$error":"#VALUE!"}},{"$f":"IF(E45=\"Bulk\",BN108,BU108)","v":0},{"$f":"SUM(BC108:BE108)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(OR(D45=\"Solid\",ISBLANK(F45)),\"\",IF(F45=\"Small (2,200 gal)\",ROUNDUP(BC45/2200,0),ROUNDUP(BC45/5000,0)))","v":""},{"$f":"ROUND(BC45*TonsPerGalH2O,0)","v":0},{"$f":"BH108*4","v":{"$error":"#VALUE!"}},{"$f":"BH108*2*J45","v":{"$error":"#VALUE!"}},{"$f":"SUM(BJ108:BK108)","v":{"$error":"#VALUE!"}},{"$f":"IF(F45=\"Small (2,200 gal)\",VacuumTruckSmall,VacuumTruckLg)*BL108","v":{"$error":"#VALUE!"}},{"$f":"BI108*SolidHazMatDisposal","v":0},{"$f":"SUM(BM108:BN108)","v":{"$error":"#VALUE!"}},{"$f":"IF(RIGHT(E45,4)=\"drum\",ROUNDUP(BC45/55,0),\"\")","v":""},{"$f":"ROUNDUP(BP108/80,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BC45*TonsPerGalH2O,0)","v":0},{"$f":"BP108*_55GalPickup","v":{"$error":"#VALUE!"}},{"$f":"ROUND(2*BQ108*BE45*SolidHazMatTransport,0)","v":{"$error":"#VALUE!"}},{"$f":"BR108*SolidHazMatDisposal","v":0},{"$f":"SUM(BS108:BU108)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(E45=\"Bulk\",CL108,CF108)","v":0},{"$f":"CG108","v":0},{"$f":"IF(RIGHT(E45,4)=\"Bulk\",CN108,CH108)","v":0},{"$f":"IF(RIGHT(E45,4)=\"Bulk\",CO108,CI108)","v":0},{"$f":"IF(E45=\"Bulk\",CP108,CJ108)","v":0},{"$f":"SUM(BZ108:CB108)","v":0},null,{"$f":"ROUNDUP(BD45/CyPer55GalDrum,0)","v":0},{"$f":"ROUNDUP(CE108/80,0)","v":0},{"$f":"BD45*2600/2000","v":0},{"$f":"ROUND(CE108*_55GalPickup,0)","v":0},{"$f":"ROUND(2*CF108*BE45*SolidHazMatTransport,0)","v":0},{"$f":"ROUND(CG108*SolidHazMatDisposal,0)","v":0},{"$f":"SUM(CH108:CJ108)","v":0},{"$f":"BD45/25","v":0},{"$f":"BD45*2600/2000","v":0},{"$f":"ROUND(CM108*BulkMaterialFee,0)","v":0},{"$f":"ROUND(2*CL108*BE45*SolidHazMatTransport,0)","v":0},{"$f":"CM108*SolidHazMatDisposal","v":0},{"$f":"SUM(CN108:CP108)","v":0}]
[]
[null,null,{"$f":"IF(SUM(C108:C109)=0,\"\",SUM(C108:C109))","v":""},{"$f":"IF(SUM(D108:D109)=0,\"\",SUM(D108:D109))","v":""},null,{"$f":"IF(SUM(F108:F109)=0,\"\",SUM(F108:F109))","v":""},{"$f":"IF(SUM(G108:G109)=0,0,SUM(G108:G109))","v":0},{"$f":"IF(SUM(H108:H109)=0,0,SUM(H108:H109))","v":0},{"$f":"IF(SUM(I108:I109)=0,0,SUM(I108:I109))","v":0},{"$f":"IF(SUM(J108:J109)=0,0,SUM(J108:J109))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(NOT(ISBLANK(G45)),BB45=\"Liqui\"),BA108,IF(AND(NOT(ISBLANK(H45)),BB45=\"Solid\"),BX108))","v":false}]
[]
[]
["Waste Disposal - Hydrocarbon Contaminated Soils"]
[" "]
[null,"Description\n(required)","Quantity","Disposal Equipment Fleet","Total \nFleet \nHours","Treatment\nCost","Transport\nFees","Disposal\nFees","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nWaste \nDisposal \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Fleet \nproductivity","Fleet Hours","Treatment Cost","Num Trips","Transport\nFees","Disposal\nCost","Labor\nCost","Equipment\nCost","Total\nCost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,null,"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cy","cy/hr","hrs"]
[{"$f":"A60","v":0},{"$f":"IF(ISBLANK(B60),\"\",B60)","v":""},{"$f":"IF(ISBLANK(B60),\"\",IF(Metric,ROUND(CY_2_M3*BB117,0),BB117))","v":""},{"$f":"IF(OR(ISBLANK(B60),C117=0,C117=\"\"),\"\",IF(E60=\"On Site\",CrewB11Equip,\"Road Trucks\"))","v":""},{"$f":"IF(OR(ISBLANK(B60),C117=\"\",E60=\"On site\"),\"\",BD117)","v":""},{"$f":"IF(OR(ISBLANK(B60),C117=\"\"),0,IF(E60=\"Off Site\",0,ROUND(BE117,0)))","v":0},{"$f":"IF(OR(ISBLANK(B60),E117=\"\"),0,IF(G60=\"\",\"Travel Dist!\",IF(E60=\"Off Site\",BG117,\"\")))","v":0},{"$f":"IF(OR(ISBLANK(B60),E117=\"\"),0,IF(G60=\"\",\"Travel Dist!\",IF(E60=\"Off Site\",BH117,\"\")))","v":0},{"$f":"IF(OR(ISBLANK(B60),C117=\"\",E60=\"Off Site\"),0,BI117)","v":0},{"$f":"IF(OR(ISBLANK(B60),C117=\"\",E60=\"Off Site\"),0,BJ117)","v":0},{"$f":"IF(OR(ISBLANK(B60),C117=\"\"),0,SUM(F117:J117))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA60","v":0},{"$f":"45","v":45},{"$f":"ROUND(BB117/BC117,0)","v":0},{"$f":"IF(E60=\"On Site\",BB117*InsituBioremediation,0)","v":0},{"$f":"ROUNDUP(BA60/25,0)","v":0},{"$f":"IF(E60=\"On Site\",0,ROUND(2*BB60*BF117*SolidHazMatTransport,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(E60=\"Off Site\",ROUND(BB117*HCSDisposalFee,0),0)","v":0},{"$f":"ROUND(BD117*CrewB11MLabor,0)","v":0},{"$f":"ROUND(BD117*CrewB11MEquip,0)","v":0},{"$f":"SUM(BE117:BJ117)","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C116:C118)=0,\"\",SUM(C116:C118))","v":""},null,{"$f":"IF(SUM(E116:E118)=0,\"\",SUM(E116:E118))","v":""},{"$f":"IF(SUM(F117:F118)=0,0,SUM(F117:F118))","v":0},0,0,0,0,0]

{"sheet":"Well Abandonment","index":29,"n_rows":69,"n_cols":86,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Well Abandonment",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Materials","Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Seal:",{"$f":"IF(Metric,ROUND(M2Ft*Well_seal_thickness,0),Well_seal_thickness)","v":20}]
[null,"Production, Dewatering, Infiltration Wells",{"$f":"S27+W27+Z27+U27","v":0},{"$f":"T27+X27+AA27+V27","v":0},{"$f":"Y27","v":0},{"$f":"SUM(C11:E11)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min Seal above groundwater:",{"$f":"IF(Metric,ROUND(M2Ft*Minimum_seal_above_groundwater_wells,0),Minimum_seal_above_groundwater_wells)","v":50}]
[null,"Monitoring Wells",{"$f":"O51+R51","v":0},{"$f":"P51+S51","v":0},{"$f":"Q51","v":0},{"$f":"SUM(C12:E12)","v":0}]
[null,"TOTALS",{"$f":"SUM(C11:C12)","v":0},{"$f":"SUM(D11:D12)","v":0},{"$f":"SUM(E11:E12)","v":0},{"$f":"SUM(F11:F12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"top of perf","length of perf"]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input",null,null,null,null,null,null,null,null,"Well seal thickness:",20,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Nevada,CONCATENATE(\"<< In Nevada use \",IF(Metric,\"6m\",\"20ft\"),\" per NAC 534\"),\"\")","v":""}]
[null,"User Input - Pull Down List","Pull Down Selection",null,null,null,null,null,null,null,null,"Minimum seal above groundwater table:",50,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Nevada,CONCATENATE(\"<< In Nevada use \",IF(Metric,\"15m\",\"50ft\"),\" per NAC 534\"),\"\")","v":""}]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
["Production, Dewatering and Infiltration Well Closure"]
[null,"Description\n(required)","ID Code","Number \nof\nHoles","Casing Diam","Average\nDepth(1)","Depth to First\nWater","Original\nStatic\nWater\nLevel","Top \nof \nSlotted\nCasing(2)","Blank Casing Below Top of Screen(2)","Type of Pump\n(if any)","Depth to Pump","Hole\nPlug\nMethod",{"$f":"IF(Metric,\"Casing\nVolume\nper m\",\n\"Casing \nVolume\nper ft\")","v":"Casing \nVolume\nper ft"},"Perforation \nLength (3,4)","Grout\nVolume \nper \nHole(4,5)","Cement Volume\nper \nHole(6)","Inert\nMedia \nVolume \nper \nHole(7)","Pump\nRemoval\nLabor\nCost","Pump\nRemoval\nEquip\nCost","Perf\nLabor\nCost","Perf\nEquip\nCost (8)","Grout +\nCement\nLabor \nCost(9)","Grout +\nCement\nEquip\nCost(9)","Grout + Cement\nMaterial\nCost","Inert \nMedia \nLabor\nCost(10)","Inert \nMedia Equip\nCost(9)","Total\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Casing Diam","Average\nDepth(1)","Depth to First\nWater","Original\nStatic\nWater\nLevel","Top \nof \nSlotted\nCasing(2)","Blank Casing Below Top of Screen(2)","Depth to Pump","Confined/\nUnconfined","unconfined top of \nperf","Confined Top of Perf","Perforation\nLength","Casing \nVolume\nper foot ","top of \ngrout","Grout\nLength\nper Hole","Length of\nInert Media","Grout\nVolume \nper Hole(4)","Cement \nVolume\nper \nHole(5)","Inert\nMedia \nVolume \nper \nHole(6)","Perf\nHours\nper \nHole","Perf Tool Cost","Grout+Cement hours","Pump\nRemoval\nLabor\nCost","Pump\nRemoval\nEquip\nCost","Perf\nLabor\nCost","Perf\nEquip\nCost","Grout + \nCement\nMaterial\nCost","Grout +\nCement\nEquip\nCost(7)","Grout +\nCement\nLabor \nCost(7)","Inert \nMedia Equip\nCost(8)","Inert \nMedia \nLabor\nCost(8)","Total\nCost"]
[-1,null,null,null,{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)",{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},"(select)",{"$f":"IF(Metric,\"m3\",\"cf\")","v":"cf"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in","ft bgs","ft bgs","ft bgs","ft bgs","ft","ft bgs",null,"(ft bgs)","(ft bgs)","(ft)","(cf)","(ft)","(ft)","(ft)","(cy)","(cy)","(cy)","(hrs)","($)","hr","($)","($)","($)","($)","($)","($)","($)","($)","($)","($)"]
[{"$f":"ROW(A25) - ROW($A$24)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($B25),\"\",IF(Metric,ROUND(Ft3_2_M3*BO25,3),BO25))","v":""},{"$f":"IF(OR(ISBLANK(B25),BN25=\"\"),\"\",IF(Metric,ROUND(Ft2M*BN25,0),BN25))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISERR(BS25),BS25=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*BS25,2),BS25))","v":""},"",{"$f":"IF(OR(ISBLANK($B25),ISERR(BU25),BU25=0),\"\",IF(Metric,ROUND(CY_2_M3*BU25,2),BU25))","v":""},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($K25),ISBLANK($L25),ISERR(BY25),BY25=0),0,BY25)","v":0},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($K25),ISBLANK($L25),ISERR(BZ25),BZ25=0),0,BZ25)","v":0},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($M25),ISERR(CA25),CA25=0),0,CA25)","v":0},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($M25),ISERR(CB25),CB25=0),0,CB25)","v":0},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($M25),ISERR(CE25),CE25=0),0,CE25)","v":0},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($M25),ISERR(CD25),CD25=0),0,CD25)","v":0},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($M25),ISERR(CC25),CC25=0),0,CC25)","v":0},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($M25),ISERR(CG25),CG25=0),0,CG25)","v":0},{"$f":"IF(OR(ISBLANK($B25),ISBLANK($M25),ISERR(CF25),CF25=0),0,CF25)","v":0},{"$f":"IF(OR(ISBLANK($B25),ISERR(CH25),CH25=0),0,CH25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(mm_2_in*E25,0),E25)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F25,0),F25)","v":0},0,0,0,0,{"$f":"IF(Metric,ROUND(M2Ft*L25,0),L25)","v":0},{"$f":"IF(BF25>BG25,\"Confined\",\"Unconfined\")","v":"Unconfined"},{"$f":"IF(BF25>=BE25,\"None Required\",IF(IF(BF25<BG25,BF25,BG25)-MinGWSealWells<MinGWSealWells,MinGWSealWells,IF(BF25<BG25,BF25,BG25)-MinGWSealWells))","v":"None Required"},{"$f":"IF(BF25>=BE25,\"None Required\",IF(BF25-MinGWSealWells<MinGWSealWells,MinGWSealWells,BF25-MinGWSealWells))","v":"None Required"},{"$f":"IF(BK25=\"Unconfined\",IF(OR(M25=\"none\",M25=\"Cement Plug\",M25=\"Top Plug\",BL25=\"None Required\"),\"\",IF(BH25-BL25<0,0,BH25-BL25)+BI25),IF(BM25=\"None Required\",0,IF(BH25-BM25<0,0,BH25-BM25)+BI25))","v":""},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(D25),ISBLANK(BD25),ISBLANK(BE25),ISBLANK(BF25),ISBLANK(BG25),ISBLANK(BH25),ISBLANK(BI25)),\"\",IF(ISBLANK(BD25),\"\",ROUND((PI()*(BD25/12/2)^2),2)))","v":""},{"$f":"IF(BK25=\"Unconfined\",IF(BG25>MinGWSealWells+SurfaceSealWells,IF(BG25>BE25,\"\",BG25-MinGWSealWells),SurfaceSealWells),IF(BF25>MinGWSealWells+SurfaceSealWells,BF25-MinGWSealWells,SurfaceSealWells))","v":20},{"$f":"IF(BP25=\"\",0,IF(BE25-BP25<=MinGWSealWells,0,BE25-BP25))","v":0},{"$f":"IF(BP25=\"\",BE25-SurfaceSealWells,IF(BP25<=MinGWSealWells,0,BP25-MinGWSealWells))","v":0},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(D25),ISBLANK(BD25),ISBLANK(BE25),ISBLANK(BF25),ISBLANK(BG25),ISBLANK(BH25),ISBLANK(BI25),M25=\"none\",M25=\"Top Plug\",M25=\"Cement Plug\"),\"\",IF(M25=\"Grout Only\",ROUND((BE25-SurfaceSealWells)*BO25*2/27,2),ROUND(2*BQ25*BO25/27,1)))","v":""},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(D25),ISBLANK(BD25),ISBLANK(BE25),ISBLANK(BF25),ISBLANK(BG25),ISBLANK(BH25),ISBLANK(BI25),M25=\"none\",M25=\"Top Plug\"),\"\",ROUND(SurfaceSealWells*BO25/27,1))","v":""},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(D25),ISBLANK(BD25),ISBLANK(BN25),ISBLANK(BE25),ISBLANK(BF25),ISBLANK(BG25),ISBLANK(BH25),ISBLANK(BI25),M25=\"none\",M25=\"Top Plug\",M25=\"Grout Only\"),0,IF(M25=\"Cement Plug\",ROUND((BE25-SurfaceSealWells)*BO25/27*D25,2),ROUND(BO25*BR25/27,1)))","v":0},{"$f":"IF(OR(M25=\"none\",M25=\"Cement Plug\",M25=\"Top Plug\",BD25=0),0,ROUND(BN25/VLOOKUP(BD25,PerfProductivityArray,2),1))","v":0},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(BN25),ISBLANK(BE25),ISBLANK(BF25),ISBLANK(BG25),ISBLANK(BH25),ISBLANK(BI25),BV25=0),0,PerfToolCost*D25*BN25)","v":0},{"$f":"IF(OR(ISBLANK(D25),M25=\"none\",M25=\"Top Plug\",M25=\"Cement Plug\"),0,IF(((BS25+BT25)/GroutingProductivity)<1,ROUND(1+SetUpHrsDrillRig+(BE25/TremmiPipeIn),1),(BE25/TremmiPipeIn)+SetUpHrsDrillRig+ROUND((BS25+BT25)/GroutingProductivity,1)))","v":0},{"$f":"IF(K25=\"\",0,ROUND(D25*BJ25*INDEX(PumpRemovalArray,MATCH(K25,PumpRemovalList,0),7),0))","v":0},{"$f":"IF(K25=\"\",0,ROUND(D25*BJ25*INDEX(PumpRemovalArray,MATCH(K25,PumpRemovalList,0),8),0))","v":0},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(BN25),ISBLANK(BE25),ISBLANK(BF25),ISBLANK(BG25),ISBLANK(BH25),ISBLANK(BI25),BV25=0),0,IF(AND(ISNUMBER(BN25),BN25>0),ROUND(D25*HeavyDutyDrillLaborCost*(PerfSetupHrs+IF(BV25<1,1,BV25)),0),0))","v":0},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(BN25),ISBLANK(BE25),ISBLANK(BF25),ISBLANK(BG25),ISBLANK(BH25),ISBLANK(BI25),BV25=0),0,IF(AND(ISNUMBER(BN25),BN25>0),ROUND((D25*HeavyDutyDrillEquipCost*(PerfSetupHrs+IF(BV25<1,1,BV25)))+BW25,0),0))","v":0},{"$f":"IF(BS25=\"\",0,ROUND(D25*((BS25*BentoniteCost)+(BT25*CementCost)),0))","v":0},{"$f":"IF(ISBLANK(B25),\"\",ROUND(D25*BX25*IF(BN25=0,GroutEquipCost,HeavyDutyDrillEquipCost),0))","v":""},{"$f":"IF(ISBLANK(B25),\"\",ROUND(D25*BX25*IF(BN25=0,GroutLaborCost,HeavyDutyDrillLaborCost),0))","v":""},{"$f":"IF(OR(ISBLANK(B25),M25=\"none\"),0,IF(BU25>1,ROUND(D25*BU25/CuttingsProduction*CuttingsEquipCost+IF(M25=\"Top Plug\",1,0),0),(1+SetUpHrsDrillRig)*CuttingsEquipCost*D25))","v":0},{"$f":"IF(OR(ISBLANK(B25),M25=\"none\"),0,IF(BU25>1,ROUND(D25*BU25/CuttingsProduction*CuttingsLaborCost+IF(M25=\"Top Plug\",1,0),0),(1+SetUpHrsDrillRig)*CuttingsLaborCost*D25))","v":0},{"$f":"IF(ISBLANK(B25),\"\",ROUND(SUM(BY25:CG25),0))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S25:S26)","v":0},0,0,0,0,0,0,0,0,0]
["(1)  For previously abandoned holes enter \"0\" for depth"]
["(2)  Wells abandoned per Nevada Administrative Code (NAC 534.420).  Hole grouted and perforated from bottom to 50 feet (15.24m) above the top of the screen, or first water encountered or original static water level, depending on vertical hydraulic gradient and well construction parameters. Inert media (cuttings or alluvium) used from top of grout to top seal."]
["(3)  Perforation length = amount of blank casing below first water (for confined aquifers) or predicted recovered water table (unconfined aquifers) + 50 feet (15.24m) of blank casing above water table"]
["(4)  Assumes 50' (15.24m) sanitary seal at top of hole. Therefore, perforation and grouting only required to bottom of sanitary seal."]
["(5)  Assumes 100% loss to formation for grout (abandonite) for screened and perforated sections."]
["(6)  Assumes 20' (6m) top seal of cement in casing only. See note 4."]
["(7)  Inert material is cuttings or alluvium sourced locally."]
["(8)  Includes perforation tool wear cost/ft of perforation (see Productivty Sheet)."]
["(9)  See Productivity Sheet for hourly production. Minimum 1 hr per hole + fixed hours per hole for move and setup. If no perforation required, use standard drill rig."]
["(10)  See Productivity Sheet for hourly production. Minimum 1 hr per hole."]
[]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
["Monitoring Well Closure"]
[null,"Description\n(required)","ID Code","Number\nof\nHoles","Casing\nDiam","Average\nDepth","Top\nof\nScreen(1)","Hole\nPlug\nMethod",{"$f":"IF(Metric,\"Casing\nVolume\nper m\",\n\"Casing \nVolume\nper ft\")","v":"Casing \nVolume\nper ft"},"Grout\nVolume/\nWell(2,3)","Cement\nVolume\nper \nHole(4)","Inert \nBackfill \nVolume \nper Hole(5)","Total\nGrouting \nHours/\nHole","Total\nInert Media\nHours/\nHole","Grout + \nCement\nLabor \nCost(6)","Grout + \nCement\nEquip\nCost(6)","Grout + \nCement\nMaterial \nCost","Inert\nMaterial\nLabor \nCost(7)","Inert\nMaterial\nEquip\nCost(7)","Total\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Casing\nDiam","Average\nDepth","Top\nof\nScreen(1)","Casing Vol \nper foot","Grout\nVolume/\nWell(2)","Cement\nVolume\nper \nHole(3)","Inert \nBackfill \nVolume \nper Hole(4)","Total Grout \nVolume \n(grout+cement\n+/-cutting vol)","Total Cuttings\nVolume\n(if needed)","Total\nGrouting \nHours/\nHole","Total\nInert \nHours/\nHole","Grout + \nCement\nMaterial \nCost","Grout + \nCement\nEquip\nCost(5)","Grout +\nCement\nLabor \nCost(5)","Inert\nMaterial\nEquip\nCost(6)","Inert\nMaterial\nLabor \nCost(6)","Total\nCost"]
[-1,null,null,null,{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},"(select)",{"$f":"IF(Metric,\"m3\",\"ft3\")","v":"ft3"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"hr","hr","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in","ft bgs","ft bgs","(cf)","(cy)","(cy)","(cy)",null,null,"(hr)","(hr)","($)","($)","($)","($)","($)","($)"]
[{"$f":"ROW(A49) - ROW($A$48)-1","v":0},null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($B49),ISERR(BG49)),\"\",IF(Metric,ROUND(Ft3_2_M3*BG49,3),BG49))","v":""},{"$f":"IF(OR(ISBLANK($B49),ISERR(BH49),BK49=0,H49=\"Cement Plug\",H49=\"Top Plug\"),\"\",IF(Metric,ROUND(CY_2_M3*BH49,2),BH49))","v":""},{"$f":"IF(OR(ISBLANK($B49),ISERR(BI49),BK49=0,H49=\"Top Plug\"),\"\",IF(Metric,ROUND(CY_2_M3*BI49,2),BI49))","v":""},{"$f":"IF(OR(ISBLANK($B49),ISERR(BJ49),BJ49=0,H49=\"Top Plug\",H49=\"none\"),\"\",IF(Metric,ROUND(CY_2_M3*BJ49,3),BJ49))","v":""},{"$f":"IF(OR(ISBLANK($B49),ISERR(BM49),BH49=0),\"\",BM49+SetUpHrsPumpRig)","v":""},{"$f":"IF(OR(ISBLANK($B49),ISERR(BN49),BN49=0),\"\",BN49+SetUpHrsPumpRig)","v":""},{"$f":"IF(OR(ISBLANK($H49),ISBLANK($B49),ISERR(BQ49),BQ49=0),0,IF(SUM(BO49:BS49)<100,(BQ49/SUM(BO49:BS49))*100,BQ49))","v":0},{"$f":"IF(OR(ISBLANK($H49),ISBLANK($B49),ISERR(BP49),BP49=0),0,IF(SUM(BO49:BS49)<100,(BP49/SUM(BO49:BS49))*100,BP49))","v":0},{"$f":"IF(OR(ISBLANK($H49),ISBLANK($B49),ISERR(BO49),BO49=0),0,IF(SUM(BO49:BS49)<100,(BO49/SUM(BO49:BS49))*100,BO49))","v":0},{"$f":"IF(OR(ISBLANK($B49),ISERR(BS49),BS49=0),0,IF(SUM(BO49:BS49)<100,(BS49/SUM(BO49:BS49))*100,BS49))","v":0},{"$f":"IF(OR(ISBLANK($B49),ISERR(BR49),BR49=0),0,IF(SUM(BO49:BS49)<100,(BR49/SUM(BO49:BS49))*100,BR49))","v":0},{"$f":"IF(OR(ISBLANK($B49),ISBLANK($H49),ISERR(BT49),BT49=0),0,BT49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(mm_2_in*E49,0),E49)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F49,0),F49)","v":0},0,{"$f":"IF(OR(ISBLANK(B49),ISBLANK(BD49)),\"\",ROUND((PI()*(BD49/12/2)^2),2))","v":""},{"$f":"IF(OR(ISBLANK(B49),ISBLANK(BD49),ISBLANK(BE49),ISBLANK(BF49),H49=\"none\",H49=\"Top Plug\",H49=\"Cement Plug\"),0,IF(AND(BE49<=BF49,H49<>\"Grout Only\"),0,IF(OR(BF49<=SurfaceSealWells,H49=\"Grout Only\"),ROUND((BG49*(BE49-SurfaceSealWells))/27*1.25,2),ROUND(1.25*BG49*(BE49-BF49+MinGWSealWells)/27,2))))","v":0},{"$f":"IF(OR(ISBLANK(B49),H49=\"none\",H49=\"Top Plug\",H49=\"\"),0,ROUND(SurfaceSealWells*BG49/27*1.25,2))","v":0},{"$f":"IF(OR(ISBLANK(B49),ISBLANK(BF49),H49=\"Grout Only\"),0,IF(BF49<=MinGWSealWells+SurfaceSealWells,0,ROUND((BF49-MinGWSealWells-SurfaceSealWells)*BG49/27,2)))","v":0},{"$f":"IF(OR(H49=\"none\",H49=\"\"),0,IF(H49=\"Grout + Backfill\",BH49+BI49,IF(H49=\"Grout Only\",BH49+BI49,IF(H49=\"Cement Plug\",BI49,0))))","v":0},{"$f":"IF(OR(H49=\"Grout Only\",H49=\"none\",H49=\"\"),0,IF(H49=\"Top Plug\",1,IF(H49=\"Cement Plug\",ROUND((BE49-SurfaceSealWells)*BG49/27*D49,2),IF(H49=\"Grout + Backfill\",BJ49))))","v":0},{"$f":"IF(OR(ISBLANK(B49),ISBLANK(BD49),ISBLANK(BE49),ISBLANK(BF49),AND(BH49=0,BK49=0)),0,IF((BK49)/GroutingProductivity<1,ROUND(1+(F49/TremmiPipeIn),1),ROUND(((BK49)/GroutingProductivity)+(F49/TremmiPipeIn),1)))","v":0},{"$f":"IF(OR(ISBLANK(B49),ISBLANK(BD49),ISBLANK(BE49),ISBLANK(BF49),BL49=0),0,IF(BL49/CuttingsProduction<1,1,ROUND(BL49/CuttingsProduction,1)))","v":0},{"$f":"IF(ISBLANK(B49),\"\",ROUND(D49*((BH49*BentoniteCost)+(BI49*CementCost)),0))","v":""},{"$f":"IF(OR(ISBLANK(B49),BH49=0),0,ROUND(D49*(BM49+SetUpHrsPumpRig)*GroutEquipCost,0))","v":0},{"$f":"IF(OR(ISBLANK(B49),BH49=0),0,ROUND(D49*(BM49+SetUpHrsPumpRig)*GroutLaborCost,0))","v":0},{"$f":"IF(OR(ISBLANK(B49),H49=\"None\"),0,IF(BH49=0,ROUND(D49*(BN49+SetUpHrsPumpRig)*CuttingsEquipCost,0),ROUND(D49*BN49*GroutEquipCost,0)))","v":0},{"$f":"IF(OR(ISBLANK(B49),H49=\"None\"),0,IF(BH49=0,ROUND(D49*(BN49+SetUpHrsPumpRig)*CuttingsLaborCost,0),ROUND(D49*BN49*GroutLaborCost,0)))","v":0},{"$f":"IF(OR(ISBLANK(B49),H49=\"None\"),0,IF(SUM(BO49:BS49)/D49<100,ROUND(D49*100,0),ROUND(SUM(BO49:BS49),0)))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O49:O50)","v":0},0,0,0,0,0]
[]
["Wells abandoned per NAC 534.420 with bentonite grout placed to 50 feet above the top of the screen (see note 1)."]
["(1)  Assumes top of screen is at or above the static water level (in unconfined aquifers) or the depth of first water encountered (in confined aquifers). "]
["(2)  Assumes 25% loss to formation for grouting"]
["(3)  Grouting only required to 50' (15.24m) above the top of screen because monitor wells are constructed with a seal in the annular space."]
["(4)  Assumes top 20' (6m) plugged with cement."]
["(5)  Assumes hole plugged with inert material (cuttings or alluvium) above grout up to cement surface plug."]
["(6)  See Productivity Sheet for hourly production. Minimum 1 hr per hole + fixed hours per hole for move and setup (see Productivty Sheet)."]
["(7)  See Productivity Sheet for hourly production. Minimum 1 hr per hole."]
[]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
["Well Construction"]

{"sheet":"Misc. Costs","index":30,"n_rows":128,"n_cols":12,"rows_kept":128,"cut":false,"hidden":false,"merged":[[42,1,42,6],[97,1,97,6],[105,5,105,8],[44,5,44,8]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Miscellaneous Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,"Fence Removal",{"$f":"F35","v":0},{"$f":"G35","v":0},"N/A",{"$f":"IF(SUM(C11:E11)=0,0,SUM(C11:E11))","v":0}]
[null,"Fence Installation",{"$f":"F50","v":0},{"$f":"G50","v":0},{"$f":"H50","v":0},0]
[null,"Culvert & Buried Pipe Removal",{"$f":"G65","v":0},{"$f":"H65","v":0},"N/A",0]
[null,"Surface Pipe Removal",{"$f":"G80","v":0},{"$f":"H80","v":0},"N/A",0]
[null,"Power Lines",{"$f":"H95","v":0},"N/A","N/A",0]
[null,"Substations/Transformers",{"$f":"I95","v":0},"N/A","N/A",0]
[null,"Rip-rap, rock lining, gabions",{"$f":"F111","v":0},{"$f":"G111","v":0},{"$f":"H111","v":0},0]
[null,"Other Costs",{"$f":"E126","v":0},{"$f":"F126","v":0},{"$f":"G126","v":0},{"$f":"IF(SUM(C18:E18)=0,0,SUM(C18:E18))","v":0}]
[null,"TOTALS",{"$f":"SUM(C11:C18)","v":0},{"$f":"SUM(D11:D18)","v":0},{"$f":"SUM(E11:E18)","v":0},{"$f":"SUM(F11:F18)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
["Fence Removal",null,null,null,"You must fill in ALL green and blue cells"]
[" ",null,null,null,null,"Costs"]
[null,"Description\n(required)","ID Code","Length","Type","Labor\nCost","Equipment\nCost","Total\nCost"]
[-1,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select type)","$","$","$"]
[{"$f":"ROW(A33) - ROW($A$32)-1","v":0},null,null,null,null,{"$f":"IF(ISBLANK(E33),\"\",IF(ISNA(INDEX(FenceRemovalArray,MATCH(E33,FenceRemovalTypes,0),7)),\"Invalid Type!\",IF(OR(ISBLANK(B33),ISBLANK(E33)),\"\",ROUND(D33*INDEX(FenceRemovalArray,MATCH(E33,FenceRemovalTypes,0),7),0))))","v":""},{"$f":"IF(ISBLANK(E33),\"\",IF(ISNA(INDEX(FenceRemovalArray,MATCH(E33,FenceRemovalTypes,0),8)),\"Invalid Type!\",IF(OR(ISBLANK(B33),ISBLANK(E33)),\"\",ROUND(D33*INDEX(FenceRemovalArray,MATCH(E33,FenceRemovalTypes,0),8),0))))","v":""},{"$f":"IF(ISNA(INDEX(FenceRemovalArray,MATCH(E33,FenceRemovalTypes,0),7)),\"\",IF(OR(ISBLANK(B33),ISBLANK(E33)),\"\",F33+G33))","v":""}]
[]
[null,null,null,null,null,{"$f":"IF(SUM(F33:F34)=0,0,SUM(F33:F34))","v":0},{"$f":"IF(SUM(G33:G34)=0,0,SUM(G33:G34))","v":0},{"$f":"IF(SUM(H33:H34)=0,0,SUM(H33:H34))","v":0}]
[]
["Notes:"]
[]
[]
[]
[]
[]
[]
["Fence Installation",null,null,null,"You must fill in ALL green and blue cells"]
[" ",null,null,"Input",null,"Costs"]
[null,"Description\n(required)","ID Code","Length","Type","Labor\nCost","Equipment\nCost","Material\nCost","Total\nCost"]
[-1,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select type)","$","$","($)","$"]
[{"$f":"ROW(A48) - ROW($A$47)-1","v":0},null,null,null,null,{"$f":"IF(ISBLANK(E48),\"\",IF(ISNA(INDEX(FenceInstallArray,MATCH(E48,FenceInstallTypes,0),7)),\"Invalid Type!\",IF(OR(ISBLANK(B48),ISBLANK(E48)),\"\",ROUND(D48*INDEX(FenceInstallArray,MATCH(E48,FenceInstallTypes,0),7),0))))","v":""},{"$f":"IF(ISBLANK(E48),\"\",IF(ISNA(INDEX(FenceInstallArray,MATCH(E48,FenceInstallTypes,0),8)),\"Invalid Type!\",IF(OR(ISBLANK(B48),ISBLANK(E48)),\"\",ROUND(D48*INDEX(FenceInstallArray,MATCH(E48,FenceInstallTypes,0),8),0))))","v":""},{"$f":"IF(ISBLANK(E48),\"\",IF(ISNA(INDEX(FenceInstallArray,MATCH(E48,FenceInstallTypes,0),6)),\"Invalid Type!\",IF(OR(ISBLANK(B48),ISBLANK(E48)),\"\",ROUND(D48*INDEX(FenceInstallArray,MATCH(E48,FenceInstallTypes,0),6),0))))","v":""},{"$f":"IF(ISNA(INDEX(FenceInstallArray,MATCH(E48,FenceInstallTypes,0),6)),\"\",IF(OR(ISBLANK(B48),ISBLANK(E48)),\"\",F48+G48+H48))","v":""}]
[]
[null,null,null,null,null,{"$f":"IF(SUM(F48:F49)=0,0,SUM(F48:F49))","v":0},{"$f":"IF(SUM(G48:G49)=0,0,SUM(G48:G49))","v":0},{"$f":"IF(SUM(H48:H49)=0,0,SUM(H48:H49))","v":0},{"$f":"IF(SUM(I48:I49)=0,0,SUM(I48:I49))","v":0}]
[]
["Notes:"]
[]
[]
[]
[]
[]
[]
["Culvert & Buried Pipe Removal",null,null,null,"You must fill in ALL green and blue cells"]
[" ",null,null,"Input",null,null,"Costs"]
[null,"Description\n(required)","ID Code","Length","Type","Location","Labor\nCost","Equipment\nCost","Total\nCost"]
[-1,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select type)","(select )","$","$","$"]
[{"$f":"ROW(A63) - ROW($A$62)-1","v":0},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B63),ISBLANK(E63)),\"\",ROUND(D63*VLOOKUP(E63,CulvertRemovalArray,7),0))","v":""},{"$f":"IF(OR(ISBLANK(B63),ISBLANK(E63)),\"\",ROUND(D63*VLOOKUP(E63,CulvertRemovalArray,8),0))","v":""},{"$f":"IF(OR(ISBLANK(B63),ISBLANK(E63)),\"\",G63+H63)","v":""}]
[]
[null,null,null,null,null,null,{"$f":"IF(SUM(G63:G64)=0,0,SUM(G63:G64))","v":0},{"$f":"IF(SUM(H63:H64)=0,0,SUM(H63:H64))","v":0},{"$f":"IF(SUM(I63:I64)=0,0,SUM(I63:I64))","v":0}]
[]
["Notes:"]
[]
[]
[]
[]
[]
[]
["Surface Pipe Removal",null,null,null,"You must fill in ALL green and blue cells"]
[" ",null,null,"Input",null,null,"Costs"]
[null,"Description\n(required)","ID Code","Length","Type","Location","Labor\nCost","Equipment\nCost","Total\nCost"]
[-1,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select type)","(select )","$","$","$"]
[{"$f":"ROW(A78) - ROW($A$77)-1","v":0},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B78),ISBLANK(E78)),\"\",ROUND(D78*VLOOKUP(E78,PipeRemovalArray,7,FALSE),0))","v":""},{"$f":"IF(OR(ISBLANK(B78),ISBLANK(E78)),\"\",ROUND(D78*VLOOKUP(E78,PipeRemovalArray,8,FALSE),0))","v":""},{"$f":"IF(OR(ISBLANK(B78),ISBLANK(E78)),\"\",G78+H78)","v":""}]
[]
[null,null,null,null,null,null,{"$f":"IF(SUM(G78:G79)=0,0,SUM(G78:G79))","v":0},{"$f":"IF(SUM(H78:H79)=0,0,SUM(H78:H79))","v":0},{"$f":"IF(SUM(I78:I79)=0,0,SUM(I78:I79))","v":0}]
[]
["Notes:"]
[]
[]
[]
[]
[]
[]
["Power Line and Substation Removal",null,null,null,null,"You must fill in ALL green and blue cells"]
[" ",null,null,"Input",null,null,null,"Costs",null,null,"Cost Breakdown"]
[null,"Description\n(required)","ID Code","Power Line\nLength","Power Line\nType","Number of Substations","Location","Power Line Removal","Substation Removal","Total Cost","Labor\nCost","Equipment\nCost"]
[-1,null,null,{"$f":"IF(Metric,\"km\",\"miles\")","v":"miles"},"(select)","#","(select)","$","$","$","$","$"]
[{"$f":"ROW(A93) - ROW($A$92)-1","v":0},null,null,null,null,null,null,{"$f":"IF(ISBLANK(B93),\"\",IF(ISBLANK(D93),0,IF(ISNA(INDEX(PowerLineArray,MATCH(E93,PowerlineTypes,0),10)),0,ROUND(D93*INDEX(PowerLineArray,MATCH(E93,PowerlineTypes,0),10),0))))","v":""},{"$f":"IF(ISBLANK(B93),\"\",IF(ISBLANK(F93),0,ROUND(F93*TransformerCost,0)))","v":""},{"$f":"IF(ISBLANK(B93),\"\",H93+I93)","v":""},{"$f":"IF(ISBLANK(B93),\"\",IF(AND(ISBLANK(D93),ISBLANK(F93)),0,ROUND(0.2*(IF(ISNUMBER(H93),H93)+IF(ISNUMBER(I93),I93)),0)))","v":""},{"$f":"IF(ISBLANK(B93),\"\",IF(AND(ISBLANK(D93),ISBLANK(F93)),0,ROUND(0.8*(IF(ISNUMBER(H93),H93)+IF(ISNUMBER(I93),I93)),0)))","v":""}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(SUM(H93:H94)=0,0,SUM(H93:H94))","v":0},{"$f":"IF(SUM(I93:I94)=0,0,SUM(I93:I94))","v":0},{"$f":"IF(SUM(J93:J94)=0,0,SUM(J93:J94))","v":0},{"$f":"IF(SUM(K93:K94)=0,0,SUM(K93:K94))","v":0},{"$f":"IF(SUM(L93:L94)=0,0,SUM(L93:L94))","v":0}]
[]
["Notes:","If substation owned by operator, use Other Demo & Equipment Removal sheet"]
[null,"User may need to add line items in Foundations & Buildings for substation slab demolition and fence removal"]
[null,"Labor/Equipment costs assume approximately 80% of cost are equipment and 20% are labor related costs"]
[]
[]
[]
[]
[]
["Rip-Rap & Rock Lining",null,null,null,"You must fill in ALL green and blue cells"]
[" ",null,null,"Input",null,"Costs"]
[null,"Description\n(required)","ID Code","Area","Type","Labor\nCost","Equipment\nCost","Material\nCost","Total\nCost"]
[-1,null,null,{"$f":"IF(Metric,\"m2\",\"S.Y.\")","v":"S.Y."},"(select type)","$","$","$","$"]
[{"$f":"ROW(A109) - ROW($A$108)-1","v":0},null,null,null,null,{"$f":"IF(OR(ISBLANK(B109),ISBLANK(E109)),\"\",ROUND(D109*VLOOKUP(E109,RipRapArray,7,FALSE),0))","v":""},{"$f":"IF(OR(ISBLANK(B109),ISBLANK(E109)),\"\",ROUND(D109*VLOOKUP(E109,RipRapArray,8,FALSE),0))","v":""},{"$f":"IF(OR(ISBLANK(B109),ISBLANK(E109)),\"\",ROUND(D109*IF(ISNUMBER(VLOOKUP(E109,RipRapArray,6,FALSE)),VLOOKUP(E109,RipRapArray,6,FALSE),0),0))","v":""},{"$f":"IF(OR(ISBLANK(B109),ISBLANK(E109)),\"\",F109+G109+H109)","v":""}]
[]
[null,null,null,null,null,{"$f":"IF(SUM(F109:F110)=0,0,SUM(F109:F110))","v":0},{"$f":"IF(SUM(G109:G110)=0,0,SUM(G109:G110))","v":0},{"$f":"IF(SUM(H109:H110)=0,0,SUM(H109:H110))","v":0},{"$f":"IF(SUM(I109:I110)=0,0,SUM(I109:I110))","v":0}]
[]
["Notes:"]
[]
[]
[]
[]
[]
[]
["Other Costs"]
[" ",null,"Input",null,"Costs"]
[null,"Description\n(required)","Quantity","Units","Labor\nUnit Cost","Equipment\nCost","Material\nCost","Total Cost"]
[-1,null,null,null,"($)","($)","($)","$"]
[{"$f":"ROW(A124) - ROW($A$123)-1","v":0},null,null,null,null,null,null,{"$f":"IF(ISBLANK(C124),\"\",ROUND(C124*SUM(E124:G124),0))","v":""}]
[]
[null,null,null,null,{"$f":"SUMPRODUCT($C124:$C125,OtherCostsLaborUnitCost)","v":0},{"$f":"SUMPRODUCT($C124:$C125,OtherCostsEquipUnitCost)","v":0},{"$f":"SUMPRODUCT($C124:$C125,OtherCostsMaterialUnitCost)","v":0},{"$f":"IF(SUM(H124:H125)=0,0,SUM(H124:H125))","v":0}]
[]
["Notes:"]

{"sheet":"Monitoring","index":31,"n_rows":268,"n_cols":155,"rows_kept":268,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Reclamation Monitoring & Maintenance - Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Lab & Materials","Totals"]
["Revegetation Maintenance",null,{"$f":"I23","v":0},{"$f":"I24","v":0},{"$f":"I25","v":0},{"$f":"SUM(C11:E11)","v":0}]
["Erosion Maintenance",null,{"$f":"G38","v":0},{"$f":"H38","v":0},"N/A ",{"$f":"SUM(C12:E12)","v":0}]
["Reclamation Monitoring",null,{"$f":"I55","v":0},{"$f":"I59","v":0},"N/A ",{"$f":"IF(SUM(C13:E13)=0,0,SUM(C13:E13))","v":0}]
[null,"Subtotal Reclamation Monitoring",{"$f":"IF(SUM(C11:C13)=0,0,SUM(C11:C13))","v":0},{"$f":"IF(SUM(D11:D13)=0,0,SUM(D11:D13))","v":0},{"$f":"IF(SUM(E11:E13)=0,0,SUM(E11:E13))","v":0},{"$f":"IF(SUM(F11:F13)=0,0,SUM(F11:F13))","v":0}]
["Water Quality Monitoring",null,{"$f":"IF(AND(N88=\"\",D109=\"\"),\"\",IF(N88=\"\",0,N88)+IF(D109=\"\",0,D109))","v":0},{"$f":"IF(AND(M88=\"\",F101=\"\"),\"\",IF(M88=\"\",0,M88)+IF(F101=\"\",0,F101))","v":0},{"$f":"IF(AND(K88=\"\",L88=\"\"),\"\",IF(K88=\"\",0,K88)+IF(L88=\"\",0,L88))","v":0},{"$f":"IF(SUM(C15:E15)=0,0,SUM(C15:E15))","v":0}]
[null,"TOTAL MONITORING",{"$f":"IF(SUM(C14:C15)=0,0,SUM(C14:C15))","v":0},{"$f":"IF(SUM(D14:D15)=0,0,SUM(D14:D15))","v":0},{"$f":"IF(SUM(E14:E15)=0,0,SUM(E14:E15))","v":0},{"$f":"IF(SUM(F14:F15)=0,0,SUM(F14:F15))","v":0}]
[]
[]
["Reclamation Maintenance"]
["Description","Total\nRevegetation\nSurface Area (1,2)","% Area\nRequiring\nReseeding","Seed Mix","Area\nRequiring\nReseeding","Seed","Labor","Equipment","Totals"]
[null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,"(select)",{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"$/ha\",\"$/acres\")","v":"$/acres"},{"$f":"IF(Metric,\"$/ha\",\"$/acres\")","v":"$/acres"},{"$f":"IF(Metric,\"$/ha\",\"$/acres\")","v":"$/acres"},"$"]
["Revegetation Maintenance",{"$f":"IF(IsBRCE?,IF(Bond,BondRevegArea,IF(FAS,ARORevegArea,LOMRevegArea)),TotalSurfaceArea)","v":0},null,null,{"$f":"IF(ISBLANK(B22),\"\",B22*C22)","v":0},{"$f":"IF(ISBLANK(B22),\"\",IF(OR(D22=\"None\",ISBLANK(D22)),0,ROUND(INDEX(SeedMixArray,MATCH(D22,SeedMixes,0),4),2)))","v":0},{"$f":"IF(ISBLANK(B22),\"\",ROUND(IF(Metric,Ha2Ac*SeedLaborMaintenance,SeedLaborMaintenance),2))","v":179.07},{"$f":"IF(ISBLANK(B22),\"\",ROUND(IF(Metric,Ha2Ac*SeedEquipMaintenance,SeedEquipMaintenance),2))","v":102.33}]
["Labor",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B22),ISBLANK(C22),ISBLANK(D22)),0,ROUND(G22*E22,0))","v":0}]
["Equipment",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B22),ISBLANK(C22),ISBLANK(D22)),0,ROUND(E22*H22,0))","v":0}]
["Materials",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B22),ISBLANK(C22),ISBLANK(D22)),0,ROUND(E22*F22,0))","v":0}]
[{"$f":"IF(Metric,\"Cost/Ha\",\"Cost/Acre\")","v":"Cost/Acre"},null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B22),ISBLANK(C22),ISBLANK(D22)),0,F22+G22+H22)","v":0}]
[null,null,null,null,null,null,null,"Subtotal",{"$f":"IF(OR(ISBLANK(B22),ISBLANK(C22),ISBLANK(D22)),0,SUM(I23:I25))","v":0}]
[]
["Notes:","1) Surface area is NOT the same as footprint disturbance area typically used for permitting purposes."]
[]
[]
[]
[]
[]
[]
[null,"Total\nVolume\nGrowth Media","% Volume\nRequiring\nMaintenance","Average\nGrowth Media\nPlacement Cost","Volume\nRequiring\nReplacement",null,"Labor\n(assume: 25%)","Equipment\n(assume: 75%)","Total"]
[null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"$/m3\",\"$/CY\")","v":"$/CY"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"$/ha\",\"$/acres\")","v":"$/acres"},{"$f":"IF(Metric,\"$/ha\",\"$/acres\")","v":"$/acres"},"$"]
["Erosion Maintenance",{"$f":"IF(IsBRCE?,IF(Bond,BondTopsoilQty,IF(FAS,AROTopsoilQty,LOMTopsoilQty)),TotalTopsoilVolume)","v":0},null,{"$f":"IF(AvgTopsoilCost=\"\",0,ROUND(AvgTopsoilCost,2))","v":0},{"$f":"IF(ISBLANK(B38),\"\",ROUND(B38*C38,0))","v":0},null,{"$f":"ROUND(D38*E38*0.25,0)","v":0},{"$f":"ROUND(D38*E38*0.75,0)","v":0},{"$f":"G38+H38","v":0}]
[]
["Notes:"]
[]
[]
[]
[]
[]
["Reclamation Monitoring"]
["Description","Hrs/Day","Days/Year","Number of Years","Rate"]
[null,null,null,null," $/hr"]
["Field Work"]
["Field Geologist/Engineer",null,null,null,{"$f":"(INDEX(ConsultantArray,MATCH(A50,ConsultantType,0),LaborCostTotal))","v":217.58},null,null,null,{"$f":"IF(OR(ISBLANK(B50),ISBLANK(C50),ISBLANK(D50)),0,ROUND(E50*B50*C50*D50,0))","v":0}]
["Range Scientist",null,null,null,{"$f":"(INDEX(ConsultantArray,MATCH(A51,ConsultantType,0),LaborCostTotal))","v":197.58},null,null,null,{"$f":"IF(OR(ISBLANK(B51),ISBLANK(C51),ISBLANK(D51)),0,ROUND(E51*B51*C51*D51,0))","v":0}]
["Reporting"]
["Field Geologist/Engineer",null,null,null,{"$f":"(INDEX(ConsultantArray,MATCH(A53,ConsultantType,0),LaborCostTotal))","v":217.58},null,null,null,{"$f":"IF(OR(ISBLANK(B53),ISBLANK(C53),ISBLANK(D53)),0,ROUND(E53*B53*C53*D53,0))","v":0}]
["Range Scientist",null,null,null,{"$f":"(INDEX(ConsultantArray,MATCH(A54,ConsultantType,0),LaborCostTotal))","v":197.58},null,null,null,{"$f":"IF(OR(ISBLANK(B54),ISBLANK(C54),ISBLANK(D54)),0,ROUND(E54*B54*C54*D54,0))","v":0}]
[null,null,null,null,null,null,null,"Subtotal",{"$f":"IF(SUM(I50:I54)=0,0,SUM(I50:I54))","v":0}]
["Travel"]
[null,"Hrs/Trip","Trips/Year","Years","Truck Cost"]
[null,"hr",null,null," $/hr"]
["Travel",null,null,null,{"$f":"ROUND(LightTruckRate,2)","v":63.99},null,null,null,{"$f":"IF(OR(ISBLANK(B59),ISBLANK(C59),ISBLANK(D59)),0,ROUND(E59*B59*C59*D59,0))","v":0}]
[null,null,null,null,null,null,null,"Subtotal",{"$f":"I59","v":0}]
[]
[null,null,null,null,null,null,null,"Total Reclamation Monitoring",{"$f":"IF(AND(I55=\"\",I60=\"\"),\"\",IF(I55=\"\",0,I55)+IF(I60=\"\",0,I60))","v":0}]
[]
["Notes:"]
[]
[]
[]
[]
["Water and Rock Sample Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closure Year",null,{"$f":"ClosureYear1","v":2016}]
["Description","Samples","Events/Year","No. Years","First Sample Year","No. of Samplers","Days/Event","Hrs/Day","Analysis Cost","Supplies","Lab Cost","Material Cost","Equipment Cost","Labor Cost","Cost","Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Closure_Year","v":2016},{"$f":"BC70+1","v":2017},{"$f":"BD70+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"DP70+1","v":2082},2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,{"$f":"EW70+1","v":2115},"Total"]
[null,"#",null,null,"closure year \n(1-100)",null,null,null,"$/sample","$/sample","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start yr","End yr","LAB COSTS"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A72),\"\",INDEX(LaboratoryCostArray,MATCH(A72,LabAnalyses,0),3))","v":""},{"$f":"IF(OR(ISBLANK(A72),ISBLANK(B72),ISBLANK(C72),ISBLANK(D72)),\"\",SamplingSupplies)","v":""},{"$f":"IF(OR(ISBLANK(A72),ISBLANK(B72),ISBLANK(C72),ISBLANK(D72)),\"\",ROUND(B72*C72*D72*I72,0))","v":""},{"$f":"IF(OR(ISBLANK(A72),ISBLANK(B72),ISBLANK(C72),ISBLANK(D72)),\"\",ROUND(B72*C72*D72*J72,0))","v":""},{"$f":"IF(ISBLANK(F72),\"\",SupervisorsTruck*C72*D72*G72*H72*ROUNDUP(F72/2,0))","v":""},{"$f":"IF(ISBLANK(F72),\"\",FieldTech*C72*D72*F72*G72*H72)","v":""},{"$f":"IF(OR(ISBLANK(A72),ISBLANK(B72),ISBLANK(C72),ISBLANK(E72)),0,SUM(K72:N72))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(E72),O72=\"\"),\"\",Closure_Year-1+E72)","v":""},{"$f":"IF(OR(ISBLANK(E72),O72=\"\"),\"\",BA72+D72)","v":""},{"$f":"IF($O72=0,\"\",IF(AND(BC$70>=$BA72,BC$70<$BB72),SUM($K72:$L72)/$D72,0))","v":""},"","","","","","","","","",{"$f":"IF($O72=0,\"\",IF(AND(BM$70>=$BA72,BM$70<$BB72),SUM($K72:$L72)/$D72,0))","v":""},"","","","","","","","","",{"$f":"IF($O72=0,\"\",IF(AND(BW$70>=$BA72,BW$70<$BB72),SUM($K72:$L72)/$D72,0))","v":""},"","","","","","","","","",{"$f":"IF($O72=0,\"\",IF(AND(CG$70>=$BA72,CG$70<$BB72),SUM($K72:$L72)/$D72,0))","v":""},"","","","","","","","","",{"$f":"IF($O72=0,\"\",IF(AND(CQ$70>=$BA72,CQ$70<$BB72),SUM($K72:$L72)/$D72,0))","v":""},"","","","","","","","","",{"$f":"IF($O72=0,\"\",IF(AND(DA$70>=$BA72,DA$70<$BB72),SUM($K72:$L72)/$D72,0))","v":""},"","","","","","","","","",{"$f":"IF($O72=0,\"\",IF(AND(DK$70>=$BA72,DK$70<$BB72),SUM($K72:$L72)/$D72,0))","v":""},"","","","","","","","","",{"$f":"IF($O72=0,\"\",IF(AND(DU$70>=$BA72,DU$70<$BB72),SUM($K72:$L72)/$D72,0))","v":""},"","","","","","","","","",{"$f":"IF($O72=0,\"\",IF(AND(EE$70>=$BA72,EE$70<$BB72),SUM($K72:$L72)/$D72,0))","v":""},"","","","","","","","","",{"$f":"IF($O72=0,\"\",IF(AND(EO$70>=$BA72,EO$70<$BB72),SUM($K72:$L72)/$D72,0))","v":""},"","","","","","","","","",{"$f":"SUM(BC72:EX72)","v":0}]
[null,null,null,null,null,null,null,null,"","","","","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,"","","","","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,"","","","","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,"","","","","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,"","","","","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,"","","","","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,"","","","","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,"","","","","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,"","","","","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,"","","","","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF($O82=0,\"\",IF(AND(BC$70>=$BA82,BC$70<$BB82),SUM($K82:$L82)/$D82,0))","v":""},"","","","","","","","","",{"$f":"IF($O82=0,\"\",IF(AND(BM$70>=$BA82,BM$70<$BB82),SUM($K82:$L82)/$D82,0))","v":""},"","","","","","","","","",{"$f":"IF($O82=0,\"\",IF(AND(BW$70>=$BA82,BW$70<$BB82),SUM($K82:$L82)/$D82,0))","v":""},"","","","","","","","","",{"$f":"IF($O82=0,\"\",IF(AND(CG$70>=$BA82,CG$70<$BB82),SUM($K82:$L82)/$D82,0))","v":""},"","","","","","","","","",{"$f":"IF($O82=0,\"\",IF(AND(CQ$70>=$BA82,CQ$70<$BB82),SUM($K82:$L82)/$D82,0))","v":""},"","","","","","","","","",{"$f":"IF($O82=0,\"\",IF(AND(DA$70>=$BA82,DA$70<$BB82),SUM($K82:$L82)/$D82,0))","v":""},"","","","","","","","","",{"$f":"IF($O82=0,\"\",IF(AND(DK$70>=$BA82,DK$70<$BB82),SUM($K82:$L82)/$D82,0))","v":""},"","","","","","","","","",{"$f":"IF($O82=0,\"\",IF(AND(DU$70>=$BA82,DU$70<$BB82),SUM($K82:$L82)/$D82,0))","v":""},"","","","","","","","","",{"$f":"IF($O82=0,\"\",IF(AND(EE$70>=$BA82,EE$70<$BB82),SUM($K82:$L82)/$D82,0))","v":""},"","","","","","","","","",{"$f":"IF($O82=0,\"\",IF(AND(EO$70>=$BA82,EO$70<$BB82),SUM($K82:$L82)/$D82,0))","v":""},"","","","","","","","","",0]
[null,null,null,null,null,null,null,null,"","","","","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,"","","","","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,"","","","","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,"","","","","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,"","","","","","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K72:K87)","v":0},0,0,0,{"$f":"IF(OR(ISBLANK(A88),ISBLANK(B88),ISBLANK(C88),ISBLANK(H88)),\"\",SUM(K88:L88))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal Sampling Costs  ",{"$f":"IF(SUM(O72:O88)=0,0,SUM(O72:O88))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC72:BC88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CI72:CI88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO72:DO88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EU72:EU88)","v":0},0,0,0,{"$f":"SUM(BC89:EX89)","v":0}]
[]
["Notes:","Sampling labor cost = No. Samplers x Years x Events/year x Days/event x Hour/Day x Labor Rate"]
[null,"Sampling equipment costs include 1 pickup truck for every two samplers"]
[]
[]
["Ground & Surface Water Monitoring"]
["Pump Costs"]
["Description","No. of units",null,"Years",null,"Cost"]
[null,null,null,null,null,"$"]
["Field Tech/Sampler",1]
["Pickup Truck (number)",2]
["Pump (purchased)",null,"Replacement period (yrs):",null,{"$f":"IF(ISBLANK(B101),\"\",MonitorWellPump)","v":""},{"$f":"IF(ISBLANK(B101),0,EY138)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start yr","End yr","FIELD TECHS"]
[null,null,null,null,"Subtotal Field Work  ",{"$f":"IF(SUM(F99:F101)=0,0,SUM(F99:F101))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA72","v":""},{"$f":"BB72","v":""},{"$f":"IF(AND(ISBLANK($F72),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(BC$70>=$BA102,BC$70<$BB102),$C72*$F72*$G72*$H72*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F72),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(CI$70>=$BA102,CI$70<$BB102),$C72*$F72*$G72*$H72*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F72),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(DO$70>=$BA102,DO$70<$BB102),$C72*$F72*$G72*$H72*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC102:EX102)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA73","v":""},"",{"$f":"IF(AND(ISBLANK($F73),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(BC$70>=$BA103,BC$70<$BB103),$C73*$F73*$G73*$H73*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F73),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(CI$70>=$BA103,CI$70<$BB103),$C73*$F73*$G73*$H73*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F73),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(DO$70>=$BA103,DO$70<$BB103),$C73*$F73*$G73*$H73*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
["  Notes: Replacement period = frequency of pump replacement ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA74","v":""},"",{"$f":"IF(AND(ISBLANK($F74),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(BC$70>=$BA104,BC$70<$BB104),$C74*$F74*$G74*$H74*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F74),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(CI$70>=$BA104,CI$70<$BB104),$C74*$F74*$G74*$H74*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F74),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(DO$70>=$BA104,DO$70<$BB104),$C74*$F74*$G74*$H74*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA75","v":""},"",{"$f":"IF(AND(ISBLANK($F75),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(BC$70>=$BA105,BC$70<$BB105),$C75*$F75*$G75*$H75*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F75),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(CI$70>=$BA105,CI$70<$BB105),$C75*$F75*$G75*$H75*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F75),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(DO$70>=$BA105,DO$70<$BB105),$C75*$F75*$G75*$H75*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
["Reporting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA76","v":""},"",{"$f":"IF(AND(ISBLANK($F76),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(BC$70>=$BA106,BC$70<$BB106),$C76*$F76*$G76*$H76*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F76),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(CI$70>=$BA106,CI$70<$BB106),$C76*$F76*$G76*$H76*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F76),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(DO$70>=$BA106,DO$70<$BB106),$C76*$F76*$G76*$H76*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
["Description","Hrs/Event","Rate","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA77","v":""},"",{"$f":"IF(AND(ISBLANK($F77),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(BC$70>=$BA107,BC$70<$BB107),$C77*$F77*$G77*$H77*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F77),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(CI$70>=$BA107,CI$70<$BB107),$C77*$F77*$G77*$H77*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F77),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(DO$70>=$BA107,DO$70<$BB107),$C77*$F77*$G77*$H77*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC107:EX107)","v":0}]
[null,null," $/hr","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA78","v":""},"",{"$f":"IF(AND(ISBLANK($F78),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(BC$70>=$BA108,BC$70<$BB108),$C78*$F78*$G78*$H78*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F78),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(CI$70>=$BA108,CI$70<$BB108),$C78*$F78*$G78*$H78*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F78),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(DO$70>=$BA108,DO$70<$BB108),$C78*$F78*$G78*$H78*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
["Field Geologist/Engineer",null,{"$f":"IF(ISBLANK(B109),\"\",INDEX(ConsultantArray,MATCH(A109,ConsultantType,0),LaborCostTotal))","v":""},{"$f":"IF(ISBLANK(B109),\"\",EY145)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA79","v":""},"",{"$f":"IF(AND(ISBLANK($F79),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(BC$70>=$BA109,BC$70<$BB109),$C79*$F79*$G79*$H79*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F79),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(CI$70>=$BA109,CI$70<$BB109),$C79*$F79*$G79*$H79*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F79),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(DO$70>=$BA109,DO$70<$BB109),$C79*$F79*$G79*$H79*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,"Subtotal Reporting  ",{"$f":"IF(D109=\"\",\"\",D109)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA80","v":""},"",{"$f":"IF(AND(ISBLANK($F80),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(BC$70>=$BA110,BC$70<$BB110),$C80*$F80*$G80*$H80*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F80),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(CI$70>=$BA110,CI$70<$BB110),$C80*$F80*$G80*$H80*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F80),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(DO$70>=$BA110,DO$70<$BB110),$C80*$F80*$G80*$H80*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
["Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA81","v":""},"",{"$f":"IF(AND(ISBLANK($F81),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(BC$70>=$BA111,BC$70<$BB111),$C81*$F81*$G81*$H81*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F81),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(CI$70>=$BA111,CI$70<$BB111),$C81*$F81*$G81*$H81*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F81),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(DO$70>=$BA111,DO$70<$BB111),$C81*$F81*$G81*$H81*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA82","v":""},"",{"$f":"IF(AND(ISBLANK($F82),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(BC$70>=$BA112,BC$70<$BB112),$C82*$F82*$G82*$H82*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F82),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(CI$70>=$BA112,CI$70<$BB112),$C82*$F82*$G82*$H82*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F82),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(DO$70>=$BA112,DO$70<$BB112),$C82*$F82*$G82*$H82*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA83","v":""},"",{"$f":"IF(AND(ISBLANK($F83),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(BC$70>=$BA113,BC$70<$BB113),$C83*$F83*$G83*$H83*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F83),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(CI$70>=$BA113,CI$70<$BB113),$C83*$F83*$G83*$H83*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F83),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(DO$70>=$BA113,DO$70<$BB113),$C83*$F83*$G83*$H83*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA84","v":""},"",{"$f":"IF(AND(ISBLANK($F84),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(BC$70>=$BA114,BC$70<$BB114),$C84*$F84*$G84*$H84*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F84),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(CI$70>=$BA114,CI$70<$BB114),$C84*$F84*$G84*$H84*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F84),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(DO$70>=$BA114,DO$70<$BB114),$C84*$F84*$G84*$H84*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA85","v":""},"",{"$f":"IF(AND(ISBLANK($F85),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(BC$70>=$BA115,BC$70<$BB115),$C85*$F85*$G85*$H85*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F85),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(CI$70>=$BA115,CI$70<$BB115),$C85*$F85*$G85*$H85*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F85),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(DO$70>=$BA115,DO$70<$BB115),$C85*$F85*$G85*$H85*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA86","v":""},"",{"$f":"IF(AND(ISBLANK($F86),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(BC$70>=$BA116,BC$70<$BB116),$C86*$F86*$G86*$H86*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F86),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(CI$70>=$BA116,CI$70<$BB116),$C86*$F86*$G86*$H86*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F86),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(DO$70>=$BA116,DO$70<$BB116),$C86*$F86*$G86*$H86*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA87","v":""},"",{"$f":"IF(AND(ISBLANK($F87),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(BC$70>=$BA117,BC$70<$BB117),$C87*$F87*$G87*$H87*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F87),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(CI$70>=$BA117,CI$70<$BB117),$C87*$F87*$G87*$H87*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($F87),ISBLANK($H$72),ISBLANK($H$72)),\"\",IF(AND(DO$70>=$BA117,DO$70<$BB117),$C87*$F87*$G87*$H87*FieldTech,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC102:BC117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CI102:CI117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO102:DO117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EU102:EU117)","v":0},0,0,0,{"$f":"SUM(BC118:EX118)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start yr","End yr","FIELD EQUIPMENT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA72","v":""},"",{"$f":"IF(AND(ISBLANK($G72),ISBLANK($H72)),\"\",IF(AND(BC$70>=$BA121,BC$70<$BB121),$C72*ROUNDUP($F72/2,0)*$G72*$H72,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G72),ISBLANK($H72)),\"\",IF(AND(CI$70>=$BA121,CI$70<$BB121),$C72*ROUNDUP($F72/2,0)*$G72*$H72,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G72),ISBLANK($H72)),\"\",IF(AND(DO$70>=$BA121,DO$70<$BB121),$C72*ROUNDUP($F72/2,0)*$G72*$H72,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC121:EX121)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AND(ISBLANK($G73),ISBLANK($H73)),\"\",IF(AND(BC$70>=$BA122,BC$70<$BB122),$C73*ROUNDUP($F73/2,0)*$G73*$H73,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G73),ISBLANK($H73)),\"\",IF(AND(CI$70>=$BA122,CI$70<$BB122),$C73*ROUNDUP($F73/2,0)*$G73*$H73,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G73),ISBLANK($H73)),\"\",IF(AND(DO$70>=$BA122,DO$70<$BB122),$C73*ROUNDUP($F73/2,0)*$G73*$H73,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AND(ISBLANK($G74),ISBLANK($H74)),\"\",IF(AND(BC$70>=$BA123,BC$70<$BB123),$C74*ROUNDUP($F74/2,0)*$G74*$H74,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G74),ISBLANK($H74)),\"\",IF(AND(CI$70>=$BA123,CI$70<$BB123),$C74*ROUNDUP($F74/2,0)*$G74*$H74,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G74),ISBLANK($H74)),\"\",IF(AND(DO$70>=$BA123,DO$70<$BB123),$C74*ROUNDUP($F74/2,0)*$G74*$H74,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AND(ISBLANK($G75),ISBLANK($H75)),\"\",IF(AND(BC$70>=$BA124,BC$70<$BB124),$C75*ROUNDUP($F75/2,0)*$G75*$H75,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G75),ISBLANK($H75)),\"\",IF(AND(CI$70>=$BA124,CI$70<$BB124),$C75*ROUNDUP($F75/2,0)*$G75*$H75,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G75),ISBLANK($H75)),\"\",IF(AND(DO$70>=$BA124,DO$70<$BB124),$C75*ROUNDUP($F75/2,0)*$G75*$H75,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AND(ISBLANK($G76),ISBLANK($H76)),\"\",IF(AND(BC$70>=$BA125,BC$70<$BB125),$C76*ROUNDUP($F76/2,0)*$G76*$H76,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G76),ISBLANK($H76)),\"\",IF(AND(CI$70>=$BA125,CI$70<$BB125),$C76*ROUNDUP($F76/2,0)*$G76*$H76,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G76),ISBLANK($H76)),\"\",IF(AND(DO$70>=$BA125,DO$70<$BB125),$C76*ROUNDUP($F76/2,0)*$G76*$H76,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AND(ISBLANK($G77),ISBLANK($H77)),\"\",IF(AND(BC$70>=$BA126,BC$70<$BB126),$C77*ROUNDUP($F77/2,0)*$G77*$H77,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G77),ISBLANK($H77)),\"\",IF(AND(CI$70>=$BA126,CI$70<$BB126),$C77*ROUNDUP($F77/2,0)*$G77*$H77,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G77),ISBLANK($H77)),\"\",IF(AND(DO$70>=$BA126,DO$70<$BB126),$C77*ROUNDUP($F77/2,0)*$G77*$H77,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AND(ISBLANK($G78),ISBLANK($H78)),\"\",IF(AND(BC$70>=$BA127,BC$70<$BB127),$C78*ROUNDUP($F78/2,0)*$G78*$H78,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G78),ISBLANK($H78)),\"\",IF(AND(CI$70>=$BA127,CI$70<$BB127),$C78*ROUNDUP($F78/2,0)*$G78*$H78,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G78),ISBLANK($H78)),\"\",IF(AND(DO$70>=$BA127,DO$70<$BB127),$C78*ROUNDUP($F78/2,0)*$G78*$H78,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AND(ISBLANK($G79),ISBLANK($H79)),\"\",IF(AND(BC$70>=$BA128,BC$70<$BB128),$C79*ROUNDUP($F79/2,0)*$G79*$H79,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G79),ISBLANK($H79)),\"\",IF(AND(CI$70>=$BA128,CI$70<$BB128),$C79*ROUNDUP($F79/2,0)*$G79*$H79,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G79),ISBLANK($H79)),\"\",IF(AND(DO$70>=$BA128,DO$70<$BB128),$C79*ROUNDUP($F79/2,0)*$G79*$H79,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AND(ISBLANK($G80),ISBLANK($H80)),\"\",IF(AND(BC$70>=$BA129,BC$70<$BB129),$C80*ROUNDUP($F80/2,0)*$G80*$H80,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G80),ISBLANK($H80)),\"\",IF(AND(CI$70>=$BA129,CI$70<$BB129),$C80*ROUNDUP($F80/2,0)*$G80*$H80,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G80),ISBLANK($H80)),\"\",IF(AND(DO$70>=$BA129,DO$70<$BB129),$C80*ROUNDUP($F80/2,0)*$G80*$H80,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AND(ISBLANK($G81),ISBLANK($H81)),\"\",IF(AND(BC$70>=$BA130,BC$70<$BB130),$C81*ROUNDUP($F81/2,0)*$G81*$H81,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G81),ISBLANK($H81)),\"\",IF(AND(CI$70>=$BA130,CI$70<$BB130),$C81*ROUNDUP($F81/2,0)*$G81*$H81,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G81),ISBLANK($H81)),\"\",IF(AND(DO$70>=$BA130,DO$70<$BB130),$C81*ROUNDUP($F81/2,0)*$G81*$H81,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AND(ISBLANK($G82),ISBLANK($H82)),\"\",IF(AND(BC$70>=$BA131,BC$70<$BB131),$C82*ROUNDUP($F82/2,0)*$G82*$H82,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G82),ISBLANK($H82)),\"\",IF(AND(CI$70>=$BA131,CI$70<$BB131),$C82*ROUNDUP($F82/2,0)*$G82*$H82,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G82),ISBLANK($H82)),\"\",IF(AND(DO$70>=$BA131,DO$70<$BB131),$C82*ROUNDUP($F82/2,0)*$G82*$H82,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AND(ISBLANK($G83),ISBLANK($H83)),\"\",IF(AND(BC$70>=$BA132,BC$70<$BB132),$C83*ROUNDUP($F83/2,0)*$G83*$H83,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G83),ISBLANK($H83)),\"\",IF(AND(CI$70>=$BA132,CI$70<$BB132),$C83*ROUNDUP($F83/2,0)*$G83*$H83,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G83),ISBLANK($H83)),\"\",IF(AND(DO$70>=$BA132,DO$70<$BB132),$C83*ROUNDUP($F83/2,0)*$G83*$H83,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AND(ISBLANK($G84),ISBLANK($H84)),\"\",IF(AND(BC$70>=$BA133,BC$70<$BB133),$C84*ROUNDUP($F84/2,0)*$G84*$H84,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G84),ISBLANK($H84)),\"\",IF(AND(CI$70>=$BA133,CI$70<$BB133),$C84*ROUNDUP($F84/2,0)*$G84*$H84,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G84),ISBLANK($H84)),\"\",IF(AND(DO$70>=$BA133,DO$70<$BB133),$C84*ROUNDUP($F84/2,0)*$G84*$H84,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AND(ISBLANK($G85),ISBLANK($H85)),\"\",IF(AND(BC$70>=$BA134,BC$70<$BB134),$C85*ROUNDUP($F85/2,0)*$G85*$H85,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G85),ISBLANK($H85)),\"\",IF(AND(CI$70>=$BA134,CI$70<$BB134),$C85*ROUNDUP($F85/2,0)*$G85*$H85,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G85),ISBLANK($H85)),\"\",IF(AND(DO$70>=$BA134,DO$70<$BB134),$C85*ROUNDUP($F85/2,0)*$G85*$H85,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AND(ISBLANK($G86),ISBLANK($H86)),\"\",IF(AND(BC$70>=$BA135,BC$70<$BB135),$C86*ROUNDUP($F86/2,0)*$G86*$H86,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G86),ISBLANK($H86)),\"\",IF(AND(CI$70>=$BA135,CI$70<$BB135),$C86*ROUNDUP($F86/2,0)*$G86*$H86,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G86),ISBLANK($H86)),\"\",IF(AND(DO$70>=$BA135,DO$70<$BB135),$C86*ROUNDUP($F86/2,0)*$G86*$H86,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AND(ISBLANK($G87),ISBLANK($H87)),\"\",IF(AND(BC$70>=$BA136,BC$70<$BB136),$C87*ROUNDUP($F87/2,0)*$G87*$H87,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G87),ISBLANK($H87)),\"\",IF(AND(CI$70>=$BA136,CI$70<$BB136),$C87*ROUNDUP($F87/2,0)*$G87*$H87,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK($G87),ISBLANK($H87)),\"\",IF(AND(DO$70>=$BA136,DO$70<$BB136),$C87*ROUNDUP($F87/2,0)*$G87*$H87,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pickup Truck",null,{"$f":"SUM(BC121:BC136)*SupervisorsTruck","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CI121:CI136)*SupervisorsTruck","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO121:DO136)*SupervisorsTruck","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EU121:EU136)*SupervisorsTruck","v":0},0,0,0,{"$f":"SUM(BC137:EX137)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump(s)",null,{"$f":"IF(OR(ISBLANK(PumpReplacementPeriod),BC89=0),0,IF(AND(MOD(BC$70-Closure_Year,PumpReplacementPeriod)=0,BC89>0),$E$101,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK(PumpReplacementPeriod),CI89=0),0,IF(AND(MOD(CI$70-Closure_Year,PumpReplacementPeriod)=0,CI89>0),$E$101,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK(PumpReplacementPeriod),DO89=0),0,IF(AND(MOD(DO$70-Closure_Year,PumpReplacementPeriod)=0,DO89>0),$E$101,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC138:EX138)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC137:BC139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO137:DO139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EX137:EX139)","v":0},{"$f":"SUM(BC140:EX140)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start yr","End yr","REPORTING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA72","v":""},{"$f":"BB72","v":""},{"$f":"IF(ISBLANK($B$109),\"\",BC169*$B$109*$C$109)","v":""},{"$f":"IF(ISBLANK($B$109),\"\",BD169*$B$109*$C$109)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",DP169*$B$109*$C$109)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC143:EX143)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC143:BC144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CI143:CI144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DO143:DO144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EU143:EU144)","v":0},0,0,0,{"$f":"SUM(BC145:EX145)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL MONITORING COSTS",null,{"$f":"BC89+BC118+BC140+BC145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI89+CI118+CI140+CI145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DO89+DO118+DO140+DO145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC147:EX147)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start yr","End yr","Num Events/Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA72","v":""},{"$f":"BB72","v":""},{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(BC$70>=$BA152,BC$70<$BB152),$C72,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(CI$70>=$BA152,CI$70<$BB152),$C72,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(DO$70>=$BA152,DO$70<$BB152),$C72,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC152:EX152)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA73","v":""},"",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(BC$70>=$BA153,BC$70<$BB153),$C73,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(CI$70>=$BA153,CI$70<$BB153),$C73,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(DO$70>=$BA153,DO$70<$BB153),$C73,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA74","v":""},"",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(BC$70>=$BA154,BC$70<$BB154),$C74,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(CI$70>=$BA154,CI$70<$BB154),$C74,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(DO$70>=$BA154,DO$70<$BB154),$C74,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA75","v":""},"",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(BC$70>=$BA155,BC$70<$BB155),$C75,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(CI$70>=$BA155,CI$70<$BB155),$C75,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(DO$70>=$BA155,DO$70<$BB155),$C75,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA76","v":""},"",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(BC$70>=$BA156,BC$70<$BB156),$C76,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(CI$70>=$BA156,CI$70<$BB156),$C76,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(DO$70>=$BA156,DO$70<$BB156),$C76,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA77","v":""},"",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(BC$70>=$BA157,BC$70<$BB157),$C77,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(CI$70>=$BA157,CI$70<$BB157),$C77,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(DO$70>=$BA157,DO$70<$BB157),$C77,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA78","v":""},"",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(BC$70>=$BA158,BC$70<$BB158),$C78,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(CI$70>=$BA158,CI$70<$BB158),$C78,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(DO$70>=$BA158,DO$70<$BB158),$C78,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA79","v":""},"",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(BC$70>=$BA159,BC$70<$BB159),$C79,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(CI$70>=$BA159,CI$70<$BB159),$C79,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(DO$70>=$BA159,DO$70<$BB159),$C79,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA80","v":""},"",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(BC$70>=$BA160,BC$70<$BB160),$C80,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(CI$70>=$BA160,CI$70<$BB160),$C80,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(DO$70>=$BA160,DO$70<$BB160),$C80,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA81","v":""},"",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(BC$70>=$BA161,BC$70<$BB161),$C81,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(CI$70>=$BA161,CI$70<$BB161),$C81,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(DO$70>=$BA161,DO$70<$BB161),$C81,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA82","v":""},"",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(BC$70>=$BA162,BC$70<$BB162),$C82,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(CI$70>=$BA162,CI$70<$BB162),$C82,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(DO$70>=$BA162,DO$70<$BB162),$C82,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA83","v":""},"",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(BC$70>=$BA163,BC$70<$BB163),$C83,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(CI$70>=$BA163,CI$70<$BB163),$C83,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(DO$70>=$BA163,DO$70<$BB163),$C83,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA84","v":""},"",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(BC$70>=$BA164,BC$70<$BB164),$C84,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(CI$70>=$BA164,CI$70<$BB164),$C84,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(DO$70>=$BA164,DO$70<$BB164),$C84,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA85","v":""},"",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(BC$70>=$BA165,BC$70<$BB165),$C85,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(CI$70>=$BA165,CI$70<$BB165),$C85,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(DO$70>=$BA165,DO$70<$BB165),$C85,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA86","v":""},"",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(BC$70>=$BA166,BC$70<$BB166),$C86,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(CI$70>=$BA166,CI$70<$BB166),$C86,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(DO$70>=$BA166,DO$70<$BB166),$C86,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA87","v":""},"",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(BC$70>=$BA167,BC$70<$BB167),$C87,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(CI$70>=$BA167,CI$70<$BB167),$C87,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK($B$109),\"\",IF(AND(DO$70>=$BA167,DO$70<$BB167),$C87,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(BC152:BC168)","v":0},{"$f":"MAX(BD152:BD168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(DP152:DP168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC169:EX169)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K258=\"None required\",\"\",IF(ISBLANK(B117),\"\",IF(H149=\"optimize\",#REF!,H149)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K259=\"None required\",\"\",IF(ISBLANK(B121),\"\",IF(H150=\"optimize\",#REF!,H150)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K260=\"None required\",\"\",IF(ISBLANK(B122),\"\",IF(H151=\"optimize\",#REF!,H151)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K261=\"None required\",\"\",IF(ISBLANK(#REF!),\"\",IF(H152=\"optimize\",#REF!,H152)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K262=\"None required\",\"\",IF(ISBLANK(#REF!),\"\",IF(H153=\"optimize\",#REF!,H153)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K263=\"None required\",\"\",IF(ISBLANK(B125),\"\",IF(H154=\"optimize\",#REF!,H154)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K264=\"None required\",\"\",IF(ISBLANK(B126),\"\",IF(H155=\"optimize\",#REF!,H155)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K265=\"None required\",\"\",IF(ISBLANK(B127),\"\",IF(H156=\"optimize\",#REF!,H156)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K266=\"None required\",\"\",IF(ISBLANK(B128),\"\",IF(H157=\"optimize\",#REF!,H157)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K267=\"None required\",\"\",IF(ISBLANK(B129),\"\",IF(H158=\"optimize\",#REF!,H158)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K268=\"None required\",\"\",IF(ISBLANK(B130),\"\",IF(H159=\"optimize\",#REF!,H159)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K269=\"None required\",\"\",IF(ISBLANK(B131),\"\",IF(H160=\"optimize\",#REF!,H160)))","v":""}]

{"sheet":"Constr. Mgmt","index":32,"n_rows":51,"n_cols":8,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Construction Management & Road Maintenance - Cost Summary",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,"Labor","Equipment","Materials","Totals"]
["Construction Management",null,{"$f":"F23","v":0},{"$f":"G23","v":0},"N/A ",{"$f":"IF(SUM(C11:E11)=0,0,SUM(C11:E11))","v":0}]
["Construction Support",null,null,{"$f":"IF(H28=\"\",0,H28)+IF(H29=\"\",0,H29)","v":0},null,{"$f":"IF(SUM(C12:E12)=0,0,SUM(C12:E12))","v":0}]
["Road Maintenance",null,{"$f":"F49","v":0},{"$f":"G49","v":0},{"$f":"H48","v":0},{"$f":"IF(SUM(C13:E13)=0,0,SUM(C13:E13))","v":0}]
[null,"TOTAL CONSTRUCTION MANAGEMENT",{"$f":"IF(SUM(C11:C13)=0,0,SUM(C11:C13))","v":0},{"$f":"IF(SUM(D11:D13)=0,0,SUM(D11:D13))","v":0},{"$f":"IF(SUM(E11:E13)=0,0,SUM(E11:E13))","v":0},{"$f":"IF(SUM(F11:F13)=0,0,SUM(F11:F13))","v":0}]
[]
[]
["Construction Management"]
["Construction Management Staff"]
["Description","Duration","Hours/\nMonth","Number of Supervisors","Supervisor\nRate","Labor \nCost","Equipment\nCost(1)","Totals"]
[null,"mo.","hr.",null,"$/hr","$","$","$"]
["Active Reclamation",null,null,null,{"$f":"IF(OR(ISBLANK(B21),ISBLANK(C21),ISBLANK(D21)),\"\",SupervisorWage)","v":""},{"$f":"IF(OR(ISBLANK(B21),ISBLANK(C21),ISBLANK(D21),),0,ROUND(B21*C21*D21*E21,0))","v":0},{"$f":"IF(OR(ISBLANK(B21),ISBLANK(C21),ISBLANK(D21),),0,ROUND(B21*C21*D21*SupervisorsTruck,0))","v":0},{"$f":"IF(OR(ISBLANK(B21),ISBLANK(C21),ISBLANK(D21),),0,SUM(F21:G21))","v":0}]
["Monitoring & Maintenance",null,null,null,{"$f":"IF(OR(ISBLANK(B22),ISBLANK(C22),ISBLANK(D22)),\"\",SupervisorWage)","v":""},{"$f":"IF(OR(ISBLANK(B22),ISBLANK(C22),ISBLANK(D22),),0,ROUND(B22*C22*D22*E22,0))","v":0},{"$f":"IF(OR(ISBLANK(B22),ISBLANK(C22),ISBLANK(D22),),0,ROUND(B22*C22*D22*SupervisorsTruck,0))","v":0},{"$f":"IF(OR(ISBLANK(B22),ISBLANK(C22),ISBLANK(D22),),0,SUM(F22:G22))","v":0}]
[null,null,null,null,"Total Staff",{"$f":"IF(SUM(F21:F22)=0,0,SUM(F21:F22))","v":0},{"$f":"IF(SUM(G21:G22)=0,0,SUM(G21:G22))","v":0},{"$f":"IF(SUM(H21:H22)=0,0,SUM(H21:H22))","v":0}]
[]
["Construction Management Support"]
["Description","Duration","Number of\nUnits",null,"Rental\nRate","Generator\nCost","Equipment\nCost(1)","Totals"]
[null,"mo.",null,null,"$/mo","$/mo","$","$"]
["Temporary Office Rental",null,null,null,{"$f":"IF(OR(ISBLANK(C28),C28=\"\",C28=0),\"\",OfficeRental)","v":""},{"$f":"IF(ISBLANK(C28),\"\",GeneratorHrRate*RentalHrsPerPeriod)","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(C28)),0,B28*((C28*E28)+(F28*ROUNDUP(C28/4,0))))","v":0},{"$f":"G28","v":0}]
["Temporary Toilets",null,null,null,{"$f":"IF(OR(ISBLANK(C29),C29=\"\",C29=0),\"\",BlueRoomRental)","v":""},null,{"$f":"IF(OR(ISBLANK(B29),ISBLANK(C29)),0,B29*C29*E29)","v":0},{"$f":"G29","v":0}]
[null,null,null,null,null,"Total Support",{"$f":"IF(SUM(G28:G29)=0,0,SUM(G28:G29))","v":0},{"$f":"IF(SUM(H28:H29)=0,0,SUM(H28:H29))","v":0}]
[]
["Notes:","Office rental assumes only 1 generator required for every 4 trailers"]
[]
[null,null,null,null,null,null,"Total Construction Management",{"$f":"IF(H23=\"\",0,H23)+IF(H30=\"\",0,H30)","v":0}]
[]
["Road Maintenance"]
["Description","Fleet Size","Number","Duration","Hours/\nMonth","Labor \nCost","Equipment\nCost","Totals"]
[null,"(select)",null,"mo.","hr.","$","$","$"]
["Active Reclamation"]
["Water Truck",null,null,null,null,{"$f":"IF(OR(ISBLANK(B40),ISBLANK(D40),ISBLANK(E40)),0,ROUND(IF(B40=\"Large\",C40*D40*E40*'Fleets (Crews)'!$F$285,C40*D40*E40*'Fleets (Crews)'!$F$275),0))","v":0},{"$f":"IF(OR(ISBLANK(B40),ISBLANK(D40),ISBLANK(E40)),0,ROUND(IF(B40=\"Large\",C40*D40*E40*'Fleets (Crews)'!$E$285,IF(B40=\"Medium\",C40*D40*E40*'Fleets (Crews)'!$E$280,C40*D40*E40*'Fleets (Crews)'!$E$275)),0))","v":0},{"$f":"IF(SUM(F40:G40)=0,0,SUM(F40:G40))","v":0}]
["Grader",null,null,null,null,{"$f":"IF(OR(ISBLANK(B41),ISBLANK(D41),ISBLANK(E41)),0,ROUND(IF(B41=\"Large\",C41*D41*E41*'Fleets (Crews)'!$F$286,C41*D41*E41*'Fleets (Crews)'!$F$276),0))","v":0},{"$f":"IF(OR(ISBLANK(B41),ISBLANK(D41),ISBLANK(E41)),0,ROUND(IF(B41=\"Large\",C41*D41*E41*'Fleets (Crews)'!$E$286,IF(B41=\"Medium\",C41*D41*E41*'Fleets (Crews)'!$E$281,C41*D41*E41*'Fleets (Crews)'!$E$276)),0))","v":0},{"$f":"IF(SUM(F41:G41)=0,0,SUM(F41:G41))","v":0}]
["Monitoring & Maintenance"]
["Water Truck",null,null,null,null,{"$f":"IF(OR(ISBLANK(B43),ISBLANK(D43),ISBLANK(E43)),0,ROUND(IF(B43=\"Large\",C43*D43*E43*'Fleets (Crews)'!$F$285,C43*D43*E43*'Fleets (Crews)'!$F$275),0))","v":0},{"$f":"IF(OR(ISBLANK(B43),ISBLANK(D43),ISBLANK(E43)),0,ROUND(IF(B43=\"Large\",C43*D43*E43*'Fleets (Crews)'!$E$285,IF(B43=\"Medium\",C43*D43*E43*'Fleets (Crews)'!$E$280,C43*D43*E43*'Fleets (Crews)'!$E$275)),0))","v":0},{"$f":"IF(SUM(F43:G43)=0,0,SUM(F43:G43))","v":0}]
["Grader",null,null,null,null,{"$f":"IF(OR(ISBLANK(B44),ISBLANK(D44),ISBLANK(E44)),0,ROUND(IF(B44=\"Large\",C44*D44*E44*'Fleets (Crews)'!$F$286,C44*D44*E44*'Fleets (Crews)'!$F$276),0))","v":0},{"$f":"IF(OR(ISBLANK(B44),ISBLANK(D44),ISBLANK(E44)),0,ROUND(IF(B44=\"Large\",C44*D44*E44*'Fleets (Crews)'!$E$286,IF(B44=\"Medium\",C44*D44*E44*'Fleets (Crews)'!$E$281,C44*D44*E44*'Fleets (Crews)'!$E$276)),0))","v":0},{"$f":"IF(SUM(F44:G44)=0,0,SUM(F44:G44))","v":0}]
["Description",{"$f":"CONCATENATE(IF(Metric,\"Litres/ \n\",\"Gallons/\n\"),\"Day\")","v":"Gallons/\nDay"},"Days/\nMonth","Duration",{"$f":"CONCATENATE(\"Cost/ \n\",IF(Metric,\"Litre\",\"Gallon\"))","v":"Cost/ \nGallon"},null,null,"Totals"]
[null,null,null,"mo.","$",null,null,"$"]
["Water Fees"]
["Water Fees",null,null,null,null,null,null,{"$f":"IF(B48*C48*D48*E48=0,0,B48*C48*D48*E48)","v":0}]
[null,null,null,null,"Total Project Maintenance",{"$f":"IF(SUM(F40:F44)=0,0,SUM(F40:F44))","v":0},{"$f":"IF(SUM(G40:G44)=0,0,SUM(G40:G44))","v":0},{"$f":"IF(SUM(H40:H48)=0,0,SUM(H40:H48))","v":0}]
[]
["Notes:","1) Supervisor equipment = pickup truck"]

{"sheet":"Labor Rates","index":33,"n_rows":209,"n_cols":85,"rows_kept":209,"cut":false,"hidden":false,"merged":[[149,1,149,5],[150,1,150,5],[151,1,151,5],[176,1,176,5],[174,1,174,5],[175,1,175,5],[190,1,190,2],[187,1,187,2],[188,1,188,2],[189,1,189,2],[208,82,208,83],[208,84,208,85],[208,70,208,71],[208,72,208,73],[208,74,208,75],[208,76,208,77],[207,82,207,83],[207,84,207,85],[207,80,207,81],[207,74,207,75],[207,76,207,77],[207,78,207,79],[208,78,208,79],[208,80,208,81],[208,64,208,65],[208,66,208,67],[208,68,208,69],[207,72,207,73],[207,68,207,69],[207,70,207,71],[207,64,207,65],[207,66,207,67],[207,56,207,57],[207,58,207,59],[207,60,207,61],[207,62,207,63],[206,70,206,71],[206,72,206,73],[208,56,208,57],[208,58,208,59],[208,60,208,61],[208,62,208,63],[205,80,205,81],[205,82,205,83],[205,84,205,85],[206,56,206,57],[206,58,206,59],[206,60,206,61],[206,62,206,63],[206,64,206,65],[206,66,206,67],[206,68,206,69],[206,74,206,75],[206,76,206,77],[206,78,206,79],[206,80,206,81],[206,82,206,83],[206,84,206,85],[205,76,205,77],[205,78,205,79],[205,56,205,57],[205,58,205,59],[205,60,205,61],[205,62,205,63],[205,64,205,65],[205,66,205,67],[205,68,205,69],[205,70,205,71],[205,72,205,73],[205,74,205,75],[193,80,193,81],[193,82,193,83],[193,84,193,85],[194,56,194,57],[194,58,194,59],[194,60,194,61],[194,62,194,63],[194,64,194,65],[194,66,194,67],[194,68,194,69],[194,82,194,83],[194,84,194,85],[194,70,194,71],[194,72,194,73],[194,74,194,75],[194,76,194,77],[194,78,194,79],[194,80,194,81],[193,76,193,77],[193,78,193,79],[193,56,193,57],[193,58,193,59],[193,60,193,61],[193,62,193,63],[193,64,193,65],[193,66,193,67],[193,68,193,69],[193,70,193,71],[193,72,193,73],[193,74,193,75],[169,80,169,81],[169,82,169,83],[169,68,169,69],[169,70,169,71],[169,72,169,73],[169,74,169,75],[169,84,169,85],[192,56,192,57],[192,58,192,59],[192,60,192,61],[192,62,192,63],[192,64,192,65],[192,66,192,67],[192,68,192,69],[192,82,192,83],[192,84,192,85],[192,70,192,71],[192,72,192,73],[192,74,192,75],[192,76,192,77],[192,78,192,79],[192,80,192,81],[169,76,169,77],[169,78,169,79],[169,56,169,57],[169,58,169,59],[169,60,169,61],[169,62,169,63],[169,64,169,65],[169,66,169,67],[167,80,167,81],[167,82,167,83],[167,84,167,85],[168,56,168,57],[168,58,168,59],[168,60,168,61],[168,62,168,63],[168,64,168,65],[168,66,168,67],[168,68,168,69],[168,82,168,83],[168,84,168,85],[168,70,168,71],[168,72,168,73],[168,74,168,75],[168,76,168,77],[168,78,168,79],[168,80,168,81],[167,76,167,77],[167,78,167,79],[167,56,167,57],[167,58,167,59],[167,60,167,61],[167,62,167,63],[167,64,167,65],[167,66,167,67],[167,68,167,69],[167,70,167,71],[167,72,167,73],[167,74,167,75],[146,64,146,65],[146,66,146,67],[146,68,146,69],[146,82,146,83],[146,56,146,57],[146,58,146,59],[146,60,146,61],[146,62,146,63],[146,84,146,85],[146,70,146,71],[146,72,146,73],[146,74,146,75],[146,76,146,77],[146,78,146,79],[146,80,146,81],[139,1,139,5],[118,1,118,5],[119,1,119,5],[138,1,138,5],[116,56,116,57],[145,80,145,81],[145,82,145,83],[114,84,114,85],[114,60,114,61],[114,62,114,63],[114,64,114,65],[114,78,114,79],[114,80,114,81],[114,66,114,67],[114,68,114,69],[145,68,145,69],[145,70,145,71],[145,72,145,73],[145,84,145,85],[114,76,114,77],[114,72,114,73],[114,82,114,83],[145,78,145,79],[145,74,145,75],[18,82,18,83],[18,84,18,85],[18,68,18,69],[145,56,145,57],[145,58,145,59],[114,58,114,59],[18,70,18,71],[18,72,18,73],[18,74,18,75],[145,60,145,61],[145,62,145,63],[145,64,145,65],[18,66,18,67],[114,70,114,71],[114,74,114,75],[145,76,145,77],[145,66,145,67],[18,55,19,55],[18,56,18,57],[18,58,18,59],[18,60,18,61],[18,62,18,63],[18,64,18,65],[18,76,18,77],[18,78,18,79],[18,80,18,81]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28, 'Property Information'!C28)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12, 'Property Information'!C12)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Classification Zones for Selected Project Region"]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 1",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BD5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH(BD5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"0-50 miles"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BD5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(BD5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},null,"Truck Zone 1",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BH5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH(BH5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"0-50 miles"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BH5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(BH5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},null,"Laborer Zone 1",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BL5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH(BL5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"0-50 miles"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BL5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(BL5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 2","50-150 miles",0,null,"Truck Zone 2","50-150 miles",0,null,"Laborer Zone 2","50-150 miles",0]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 3","150-300 miles",0,null,"Truck Zone 3","150-300 miles",0,null,"Laborer Zone 3","150-300 miles",0]
[]
["Color Code Key",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 4",">300 miles",0,null,"Truck Zone 4",">300 miles",0,null,"Laborer Zone 4",">300 miles",0]
["User Input - Direct Input",null,"Direct Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 5","","",null,"Truck Zone 5","","",null,"Laborer Zone 5","",""]
["User Input - Pull Down List",null,"Pull Down Selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 6","","",null,"Truck Zone 6","","",null,"Laborer Zone 6","",""]
["Program Constant (can override)",null,"Alternate Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 7","","",null,"Truck Zone 7","","",null,"Laborer Zone 7","",""]
["Program Calculated Value",null,"Locked Cell - Formula or Reference"]
[]
["ZONE ADJUSTMENTS"]
["Cost Basis/Project Region",{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Select Region\",ProjectRegion)","v":"Northern Nevada"},{"$f":"IF(OR(ISBLANK(B17),B17=\"Select Region\"),\"\",RegionDescription)","v":"Churchill, Douglas, Elko, Eureka, Humboldt, Lander, Lyon, Mineral, Pershing, Storey, Washoe, and White Pine Counties"}]
["Power Equipment Operators","50-150 miles",{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"Select Region and Zone\"),\"\",IF(EquipmentZone=\"\",\"Select Zone\",IF(ISNA(VLOOKUP(EquipmentZone,EquipmentZoneRateTable,2,FALSE)),\"Invalid Zone\",VLOOKUP(EquipmentZone,EquipmentZoneRateTable,2,FALSE))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOURLY LABOR RATE TABLE"]
["Truck Drivers","50-150 miles",{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"Select Region and Zone\"),\"\",IF(TruckDriverZone=\"\",\"Select Zone\",IF(ISNA(VLOOKUP(TruckDriverZone,TruckZoneRateTable,2,FALSE)),\"Invalid Zone\",VLOOKUP(TruckDriverZone,TruckZoneRateTable,2,FALSE))))","v":0},{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"   <<<<<<<\",\"\")","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Select Zone for Each Labor Classification\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT TYPE (1) OR JOB DESCRIPTION","Region 1",null,"Region 2",null,"Region 3",null,"Region 4",null,"Region 5",null,"Region 6",null,"Region 7",null,"Region 8",null,"Region 9",null,"Region 10",null,"Region 11",null,"Region 12",null,"Region 13",null,"Region 14",null,"Region 15"]
["Laborers","50-150 miles",{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"Select Region and Zone\"),\"\",IF(LaborerZone=\"\",\"Select Zone\",IF(ISNA(VLOOKUP(LaborerZone,LaborerZoneRateTable,2,FALSE)),\"Invalid Zone\",VLOOKUP(LaborerZone,LaborerZoneRateTable,2,FALSE))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(VLOOKUP(BE19,RegionNames,2,FALSE)),\"\",VLOOKUP(BE19,RegionNames,2,FALSE))","v":"Northern Nevada"},null,{"$f":"IF(ISBLANK(VLOOKUP(BG19,RegionNames,2,FALSE)),\"\",VLOOKUP(BG19,RegionNames,2,FALSE))","v":"Southern Nevada"},null,{"$f":"IF(ISBLANK(VLOOKUP(BI19,RegionNames,2,FALSE)),\"\",VLOOKUP(BI19,RegionNames,2,FALSE))","v":"N. Nevada Notice Level"},null,{"$f":"IF(ISBLANK(VLOOKUP(BK19,RegionNames,2,FALSE)),\"\",VLOOKUP(BK19,RegionNames,2,FALSE))","v":"S. Nevada Notice Level"},null,{"$f":"IF(ISBLANK(VLOOKUP(BM19,RegionNames,2,FALSE)),\"\",VLOOKUP(BM19,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BO19,RegionNames,2,FALSE)),\"\",VLOOKUP(BO19,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BQ19,RegionNames,2,FALSE)),\"\",VLOOKUP(BQ19,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BS19,RegionNames,2,FALSE)),\"\",VLOOKUP(BS19,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BU19,RegionNames,2,FALSE)),\"\",VLOOKUP(BU19,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BW19,RegionNames,2,FALSE)),\"\",VLOOKUP(BW19,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BY19,RegionNames,2,FALSE)),\"\",VLOOKUP(BY19,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CA19,RegionNames,2,FALSE)),\"\",VLOOKUP(CA19,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CC19,RegionNames,2,FALSE)),\"\",VLOOKUP(CC19,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CE19,RegionNames,2,FALSE)),\"\",VLOOKUP(CE19,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CG19,RegionNames,2,FALSE)),\"\",VLOOKUP(CG19,RegionNames,2,FALSE))","v":""}]
["INDIRECT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT OPERATORS - Labor Groups and Base Pay Rate ($/hr) (2)"]
["Unemployment (%)",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(A22,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(A22,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A35","v":"Bulldozers"}]
["Retirement/SS/Medicare (%)",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(A23,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(A23,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":7.6499999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D6R","Group 8",43.87,"Group 8",63.9,"Group 8",43.87,"Group 8",63.9]
["Workman's Compensation (%)",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(A24,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(A24,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0.11600000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D6R w/ Winch"]
["Other Indirects                                                                          "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D7R","Group 8",43.87,"Group 8",63.9,"Group 8",43.87,"Group 8",63.9]
[{"$f":"IF(ISBLANK(BD201),\"\",BD201)","v":"State Payroll Tax (13),(15),(17),(18)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(BD201),ISBLANK(INDEX(AllLaborRates,MATCH(A26,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(A26,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D8R","Group 8",43.87,"Group 8",63.9,"Group 8",43.87,"Group 8",63.9]
[{"$f":"IF(ISBLANK(BD202),\"\",BD202)","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(BD202),ISBLANK(INDEX(AllLaborRates,MATCH(A27,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(A27,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D9R","Group 8",43.87,"Group 8",63.9,"Group 8",43.87,"Group 8",63.9]
[{"$f":"IF(ISBLANK(BD203),\"\",BD203)","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(BD203),ISBLANK(INDEX(AllLaborRates,MATCH(A28,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(A28,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10R","Group 8",43.87,"Group 8",63.9,"Group 8",43.87,"Group 8",63.9]
["Total Other Indirects",{"$f":"SUM(B26:B28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11R","Group 8",43.87,"Group 8",63.9,"Group 8",43.87,"Group 8",63.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A43","v":"Wheeled Dozers"}]
["HOURLY LABOR RATE TABLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"824G"]
["EQUIPMENT TYPE (1) OR JOB DESCRIPTION","Labor\nGroup","Base Rate ","Zone\nAdjustment","Hourly\nWage","Fringe","Retirement/\nMedicare","Unemployment\nInsurance","Workman's\nCompensation","Other Indirect Costs","Additional User Markups \nto Base Rate†",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"834G"]
[null,null,"($/hr)","($/hr)","($/hr)","($/hr)","($/hr)","($/hr)","($/hr)","($/hr)","($/hr)","%","($/hr)","($/hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,844]
["Equipment Operators ($/hr) (2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"854G"]
["Bulldozers"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Graders"]
["D6R",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A36,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A36,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"Group 8"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A36,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A36,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":43.87},{"$f":"IF(OR(C36=\"\",C36=0,NOT(ISNUMBER(C36))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C36=\"\",\"\",SUM(C36:D36))","v":43.87},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":34.85},{"$f":"IF(C36=\"\",\"\",E36*IF(FICA=\"\",0,FICA))","v":1.3160999999999998},{"$f":"IF(C36=\"\",\"\",E36*IF(Unemployment=\"\",0,Unemployment))","v":3.3560549999999996},{"$f":"IF(C36=\"\",\"\",E36*IF(WorkmansComp=\"\",0,WorkmansComp))","v":5.0889199999999999},{"$f":"IF(C36=\"\",\"\",E36*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E36=\"\",0,L36*E36)","v":0},{"$f":"IF(C36=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E36:K36)+M36,2)))","v":88.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120H","Group 10A",44.78,"Group 12",64.19,"Group 10A",44.78,"Group 12",64.19]
["D6R w/ Winch","","","",{"$f":"IF(C37=\"\",\"\",SUM(C37:D37))","v":""},34.85,{"$f":"IF(C37=\"\",\"\",E37*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C37=\"\",\"\",E37*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C37=\"\",\"\",E37*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C37=\"\",\"\",E37*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E37=\"\",0,L37*E37)","v":0},{"$f":"IF(C37=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E37:K37)+M37,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14G/H","Group 10A",44.78,"Group 12",64.19,"Group 10A",44.78,"Group 12",64.19]
["D7R","Group 8",43.87,0,43.87,34.85,1.3160999999999998,3.3560549999999996,5.0889199999999999,0,null,null,0,88.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A51","v":"16G/H"},"Group 10A",44.78,"Group 12",64.19,"Group 10A",44.78,"Group 12",64.19]
["D8R","Group 8",43.87,0,43.87,34.85,1.3160999999999998,3.3560549999999996,5.0889199999999999,0,null,null,0,88.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24M"]
["D9R","Group 8",43.87,0,43.87,34.85,1.3160999999999998,3.3560549999999996,5.0889199999999999,0,null,null,0,88.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators"]
["D10R","Group 8",43.87,0,43.87,34.85,1.3160999999999998,3.3560549999999996,5.0889199999999999,0,null,null,0,88.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312C","Group 11",45.02,"Group 8",63.9,"Group 11",45.02,"Group 8",63.9]
["D11R","Group 8",43.87,0,43.87,34.85,1.3160999999999998,3.3560549999999996,5.0889199999999999,0,null,null,0,88.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320C","Group 11",45.02,"Group 8",63.9,"Group 11",45.02,"Group 8",63.9]
["Wheeled Dozers"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325C","Group 11",45.02,"Group 8",63.9,"Group 11",45.02,"Group 8",63.9]
["824G","","",{"$f":"IF(OR(C44=\"\",C44=0,NOT(ISNUMBER(C44))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":""},{"$f":"IF(C44=\"\",\"\",SUM(C44:D44))","v":""},34.85,{"$f":"IF(C44=\"\",\"\",E44*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C44=\"\",\"\",E44*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C44=\"\",\"\",E44*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C44=\"\",\"\",E44*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E44=\"\",0,L44*E44)","v":0},{"$f":"IF(C44=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E44:K44)+M44,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330C","Group 11",45.02,"Group 8",63.9,"Group 11",45.02,"Group 8",63.9]
["834G","","",{"$f":"IF(OR(C45=\"\",C45=0,NOT(ISNUMBER(C45))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":""},{"$f":"IF(C45=\"\",\"\",SUM(C45:D45))","v":""},34.85,{"$f":"IF(C45=\"\",\"\",E45*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C45=\"\",\"\",E45*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C45=\"\",\"\",E45*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C45=\"\",\"\",E45*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E45=\"\",0,L45*E45)","v":0},{"$f":"IF(C45=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E45:K45)+M45,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"345B","Group 11",45.02,"Group 12",64.19,"Group 11",45.02,"Group 12",64.19]
[844,"","",{"$f":"IF(OR(C46=\"\",C46=0,NOT(ISNUMBER(C46))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":""},{"$f":"IF(C46=\"\",\"\",SUM(C46:D46))","v":""},34.85,{"$f":"IF(C46=\"\",\"\",E46*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C46=\"\",\"\",E46*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C46=\"\",\"\",E46*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C46=\"\",\"\",E46*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E46=\"\",0,L46*E46)","v":0},{"$f":"IF(C46=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E46:K46)+M46,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"365BL"]
["854G","","",{"$f":"IF(OR(C47=\"\",C47=0,NOT(ISNUMBER(C47))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":""},{"$f":"IF(C47=\"\",\"\",SUM(C47:D47))","v":""},34.85,{"$f":"IF(C47=\"\",\"\",E47*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C47=\"\",\"\",E47*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C47=\"\",\"\",E47*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C47=\"\",\"\",E47*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E47=\"\",0,L47*E47)","v":0},{"$f":"IF(C47=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E47:K47)+M47,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"385BL","Group 11",45.02,"Group 12",64.19,"Group 11",45.02,"Group 12",64.19]
["Motor Graders"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
["120H",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A49,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A49,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"Group 10A"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A49,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A49,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":44.78},{"$f":"IF(OR(C49=\"\",C49=0,NOT(ISNUMBER(C49))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C49=\"\",\"\",SUM(C49:D49))","v":44.78},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":34.85},{"$f":"IF(C49=\"\",\"\",E49*IF(FICA=\"\",0,FICA))","v":1.3433999999999999},{"$f":"IF(C49=\"\",\"\",E49*IF(Unemployment=\"\",0,Unemployment))","v":3.4256700000000002},{"$f":"IF(C49=\"\",\"\",E49*IF(WorkmansComp=\"\",0,WorkmansComp))","v":5.1944800000000004},{"$f":"IF(C49=\"\",\"\",E49*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E49=\"\",0,L49*E49)","v":0},{"$f":"IF(C49=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E49:K49)+M49,2)))","v":89.59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631G","Group 10",44.59,"Group 12",64.19,"Group 10",44.59,"Group 12",64.19]
["14G/H",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A50,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A50,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"Group 10A"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A50,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A50,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":44.78},{"$f":"IF(OR(C50=\"\",C50=0,NOT(ISNUMBER(C50))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C50=\"\",\"\",SUM(C50:D50))","v":44.78},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":34.85},{"$f":"IF(C50=\"\",\"\",E50*IF(FICA=\"\",0,FICA))","v":1.3433999999999999},{"$f":"IF(C50=\"\",\"\",E50*IF(Unemployment=\"\",0,Unemployment))","v":3.4256700000000002},{"$f":"IF(C50=\"\",\"\",E50*IF(WorkmansComp=\"\",0,WorkmansComp))","v":5.1944800000000004},{"$f":"IF(C50=\"\",\"\",E50*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E50=\"\",0,L50*E50)","v":0},{"$f":"IF(C50=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E50:K50)+M50,2)))","v":89.59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"637G","Group 11",45.02,"Group 16",64.52,"Group 11",45.02,"Group 16",64.52]
["16G/H",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A51,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A51,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"Group 10A"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A51,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A51,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":44.78},{"$f":"IF(OR(C51=\"\",C51=0,NOT(ISNUMBER(C51))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C51=\"\",\"\",SUM(C51:D51))","v":44.78},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":34.85},{"$f":"IF(C51=\"\",\"\",E51*IF(FICA=\"\",0,FICA))","v":1.3433999999999999},{"$f":"IF(C51=\"\",\"\",E51*IF(Unemployment=\"\",0,Unemployment))","v":3.4256700000000002},{"$f":"IF(C51=\"\",\"\",E51*IF(WorkmansComp=\"\",0,WorkmansComp))","v":5.1944800000000004},{"$f":"IF(C51=\"\",\"\",E51*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E51=\"\",0,L51*E51)","v":0},{"$f":"IF(C51=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E51:K51)+M51,2)))","v":89.59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders"]
["24M",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A52,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A52,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A52,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A52,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},{"$f":"IF(OR(C52=\"\",C52=0,NOT(ISNUMBER(C52))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":""},{"$f":"IF(C52=\"\",\"\",SUM(C52:D52))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":34.85},{"$f":"IF(C52=\"\",\"\",E52*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C52=\"\",\"\",E52*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C52=\"\",\"\",E52*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C52=\"\",\"\",E52*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E52=\"\",0,L52*E52)","v":0},{"$f":"IF(C52=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E52:K52)+M52,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"924G","Group 10",44.59,"Group 8",63.9,"Group 10",44.59,"Group 8",63.9]
["Track Excavators"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"928G","Group 10",44.59,"Group 8",63.9,"Group 10",44.59,"Group 8",63.9]
["312C",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A54,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A54,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"Group 11"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A54,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A54,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":45.02},{"$f":"IF(OR(C54=\"\",C54=0,NOT(ISNUMBER(C54))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C54=\"\",\"\",SUM(C54:D54))","v":45.02},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":34.85},{"$f":"IF(C54=\"\",\"\",E54*IF(FICA=\"\",0,FICA))","v":1.3506},{"$f":"IF(C54=\"\",\"\",E54*IF(Unemployment=\"\",0,Unemployment))","v":3.4440300000000001},{"$f":"IF(C54=\"\",\"\",E54*IF(WorkmansComp=\"\",0,WorkmansComp))","v":5.2223200000000007},{"$f":"IF(C54=\"\",\"\",E54*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E54=\"\",0,L54*E54)","v":0},{"$f":"IF(C54=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E54:K54)+M54,2)))","v":89.89},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950G","Group 11",45.02,"Group 8",63.9,"Group 11",45.02,"Group 8",63.9]
["320C","Group 11",45.02,0,45.02,34.85,1.3506,3.4440300000000001,5.2223200000000007,0,null,null,0,89.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"966G","Group 11",45.02,"Group 8",63.9,"Group 11",45.02,"Group 8",63.9]
["325C","Group 11",45.02,0,45.02,34.85,1.3506,3.4440300000000001,5.2223200000000007,0,null,null,0,89.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972G","Group 11",45.02,"Group 8",63.9,"Group 11",45.02,"Group 8",63.9]
["330C","Group 11",45.02,0,45.02,34.85,1.3506,3.4440300000000001,5.2223200000000007,0,null,null,0,89.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980G","Group 11",45.02,"Group 10",64.02,"Group 11",45.02,"Group 10",64.02]
["345B","Group 11",45.02,0,45.02,34.85,1.3506,3.4440300000000001,5.2223200000000007,0,null,null,0,89.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988G","Group 11",45.02,"Group 10",64.02,"Group 11",45.02,"Group 10",64.02]
["365BL","","","","",34.85,"","","","",null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,990]
["385BL","Group 11",45.02,0,45.02,34.85,1.3506,3.4440300000000001,5.2223200000000007,0,null,null,0,89.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A73","v":"992G"},"Group 11A",46.66,"Group 10",64.02,"Group 11A",46.66,"Group 10",64.02]
["Scrapers"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A74","v":"994D"}]
["631G",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A62,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A62,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"Group 10"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A62,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A62,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":44.59},{"$f":"IF(OR(C62=\"\",C62=0,NOT(ISNUMBER(C62))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C62=\"\",\"\",SUM(C62:D62))","v":44.59},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":34.85},{"$f":"IF(C62=\"\",\"\",E62*IF(FICA=\"\",0,FICA))","v":1.3377000000000001},{"$f":"IF(C62=\"\",\"\",E62*IF(Unemployment=\"\",0,Unemployment))","v":3.4111350000000003},{"$f":"IF(C62=\"\",\"\",E62*IF(WorkmansComp=\"\",0,WorkmansComp))","v":5.1724400000000008},{"$f":"IF(C62=\"\",\"\",E62*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E62=\"\",0,L62*E62)","v":0},{"$f":"IF(C62=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E62:K62)+M62,2)))","v":89.36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2350"]
["637G",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A63,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A63,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"Group 11"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A63,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A63,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":45.02},{"$f":"IF(OR(C63=\"\",C63=0,NOT(ISNUMBER(C63))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C63=\"\",\"\",SUM(C63:D63))","v":45.02},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":34.85},{"$f":"IF(C63=\"\",\"\",E63*IF(FICA=\"\",0,FICA))","v":1.3506},{"$f":"IF(C63=\"\",\"\",E63*IF(Unemployment=\"\",0,Unemployment))","v":3.4440300000000001},{"$f":"IF(C63=\"\",\"\",E63*IF(WorkmansComp=\"\",0,WorkmansComp))","v":5.2223200000000007},{"$f":"IF(C63=\"\",\"\",E63*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E63=\"\",0,L63*E63)","v":0},{"$f":"IF(C63=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E63:K63)+M63,2)))","v":89.89},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels"]
["Wheeled Loaders"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2000"]
["924G",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A65,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A65,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"Group 10"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A65,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A65,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":44.59},{"$f":"IF(OR(C65=\"\",C65=0,NOT(ISNUMBER(C65))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C65=\"\",\"\",SUM(C65:D65))","v":44.59},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":34.85},{"$f":"IF(C65=\"\",\"\",E65*IF(FICA=\"\",0,FICA))","v":1.3377000000000001},{"$f":"IF(C65=\"\",\"\",E65*IF(Unemployment=\"\",0,Unemployment))","v":3.4111350000000003},{"$f":"IF(C65=\"\",\"\",E65*IF(WorkmansComp=\"\",0,WorkmansComp))","v":5.1724400000000008},{"$f":"IF(C65=\"\",\"\",E65*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E65=\"\",0,L65*E65)","v":0},{"$f":"IF(C65=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E65:K65)+M65,2)))","v":89.36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000"]
["928G","Group 10",44.59,0,44.59,34.85,1.3377000000000001,3.4111350000000003,5.1724400000000008,0,null,null,0,89.36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000"]
["950G","Group 11",45.02,0,45.02,34.85,1.3506,3.4440300000000001,5.2223200000000007,0,null,null,0,89.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC5500"]
["966G","Group 11",45.02,0,45.02,34.85,1.3506,3.4440300000000001,5.2223200000000007,0,null,null,0,89.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC8000"]
["972G","Group 11",45.02,0,45.02,34.85,1.3506,3.4440300000000001,5.2223200000000007,0,null,null,0,89.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A82","v":"Hydraulic Hammers"}]
["980G","Group 11",45.02,0,45.02,34.85,1.3506,3.4440300000000001,5.2223200000000007,0,null,null,0,89.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A83","v":"H-120 (fits 325)"}]
["988G",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A71,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A71,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"Group 11"},45.02,0,45.02,34.85,1.3506,3.4440300000000001,5.2223200000000007,0,null,null,0,89.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A84","v":"H-160 (fits 345)"}]
[990,"",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A72,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A72,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},"",{"$f":"IF(C72=\"\",\"\",SUM(C72:D72))","v":""},34.85,{"$f":"IF(C72=\"\",\"\",E72*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C72=\"\",\"\",E72*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C72=\"\",\"\",E72*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C72=\"\",\"\",E72*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E72=\"\",0,L72*E72)","v":0},{"$f":"IF(C72=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E72:K72)+M72,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A85","v":"H-180 (fits 365/385)"}]
["992G","Group 11A",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A73,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A73,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":46.66},0,46.66,34.85,1.3997999999999999,3.5694899999999996,5.41256,0,null,null,0,91.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A86","v":"Demolition Shears"}]
["994D","","","","",34.85,"","","","",null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S340 (fits 322/325/330)"]
["L2350","","","",{"$f":"IF(C75=\"\",\"\",SUM(C75:D75))","v":""},34.85,{"$f":"IF(C75=\"\",\"\",E75*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C75=\"\",\"\",E75*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C75=\"\",\"\",E75*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C75=\"\",\"\",E75*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E75=\"\",0,L75*E75)","v":0},{"$f":"IF(C75=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E75:K75)+M75,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S365 (fits 330/345)"]
["Shovels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S390 (fits 365/385)"]
["PC2000","",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A77,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A77,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},{"$f":"IF(OR(C77=\"\",C77=0,NOT(ISNUMBER(C77))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":""},{"$f":"IF(C77=\"\",\"\",SUM(C77:D77))","v":""},34.85,{"$f":"IF(C77=\"\",\"\",E77*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C77=\"\",\"\",E77*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C77=\"\",\"\",E77*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C77=\"\",\"\",E77*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E77=\"\",0,L77*E77)","v":0},{"$f":"IF(C77=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E77:K77)+M77,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Grapples"]
["PC3000","","",{"$f":"IF(OR(C78=\"\",C78=0,NOT(ISNUMBER(C78))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":""},{"$f":"IF(C78=\"\",\"\",SUM(C78:D78))","v":""},34.85,{"$f":"IF(C78=\"\",\"\",E78*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C78=\"\",\"\",E78*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C78=\"\",\"\",E78*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C78=\"\",\"\",E78*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E78=\"\",0,L78*E78)","v":0},{"$f":"IF(C78=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E78:K78)+M78,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G315 (fits 322/325)"]
["PC4000","","",{"$f":"IF(OR(C79=\"\",C79=0,NOT(ISNUMBER(C79))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":""},{"$f":"IF(C79=\"\",\"\",SUM(C79:D79))","v":""},34.85,{"$f":"IF(C79=\"\",\"\",E79*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C79=\"\",\"\",E79*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C79=\"\",\"\",E79*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C79=\"\",\"\",E79*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E79=\"\",0,L79*E79)","v":0},{"$f":"IF(C79=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E79:K79)+M79,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G320 (fits 325/330)"]
["PC5500","","",{"$f":"IF(OR(C80=\"\",C80=0,NOT(ISNUMBER(C80))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":""},{"$f":"IF(C80=\"\",\"\",SUM(C80:D80))","v":""},34.85,{"$f":"IF(C80=\"\",\"\",E80*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C80=\"\",\"\",E80*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C80=\"\",\"\",E80*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C80=\"\",\"\",E80*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E80=\"\",0,L80*E80)","v":0},{"$f":"IF(C80=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E80:K80)+M80,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G330 (fits 345/365)"]
["PC8000","","",{"$f":"IF(OR(C81=\"\",C81=0,NOT(ISNUMBER(C81))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":""},{"$f":"IF(C81=\"\",\"\",SUM(C81:D81))","v":""},34.85,{"$f":"IF(C81=\"\",\"\",E81*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C81=\"\",\"\",E81*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C81=\"\",\"\",E81*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C81=\"\",\"\",E81*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E81=\"\",0,L81*E81)","v":0},{"$f":"IF(C81=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E81:K81)+M81,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
["Hydraulic Hammers"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420D 4WD Backhoe","Group 11",45.02,"Group 8",63.9,"Group 11",45.02,"Group 8",63.9]
["H-120 (fits 325)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A96","v":"428D 4WD Backhoe"},"Group 11",45.02,"Group 8",63.9,"Group 11",45.02,"Group 8",63.9]
["H-160 (fits 345)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS533E Vibratory Roller           ","Group 6",43.08,"Group 4",63.57,"Group 6",43.08,"Group 4",63.57]
["H-180 (fits 365/385)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS633E Vibratory Roller           "]
["Demolition Shears"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP533E Sheepsfoot Compactor           "]
["S340 (fits 322/325/330)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP633E Sheepsfoot Compactor           "]
["S365 (fits 330/345)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Truck - 1.5 Ton"]
["S390 (fits 365/385)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck"]
["Demolition Grapples"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed Truck"]
["G315 (fits 322/325)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Compressor + tools","Group 2",41.6,"Group 1",60.84,"Group 2",41.6,"Group 1",60.84]
["G320 (fits 325/330)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welding Equipment","Group 7",43.33,"Group 6",63.79,"Group 7",43.33,"Group 6",63.79]
["G330 (fits 345/365)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Duty Drill Rig","Group 10",44.59,"Group 6",63.79,"Group 10",44.59,"Group 6",63.79]
["Other Equipment"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump (plugging) Drill Rig","Group 10",44.59,"Group 6",63.79,"Group 10",44.59,"Group 6",63.79]
["420D 4WD Backhoe",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A95,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A95,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"Group 11"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A95,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A95,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":45.02},{"$f":"IF(OR(C95=\"\",C95=0,NOT(ISNUMBER(C95))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C95=\"\",\"\",SUM(C95:D95))","v":45.02},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":34.85},{"$f":"IF(C95=\"\",\"\",E95*IF(FICA=\"\",0,FICA))","v":1.3506},{"$f":"IF(C95=\"\",\"\",E95*IF(Unemployment=\"\",0,Unemployment))","v":3.4440300000000001},{"$f":"IF(C95=\"\",\"\",E95*IF(WorkmansComp=\"\",0,WorkmansComp))","v":5.2223200000000007},{"$f":"IF(C95=\"\",\"\",E95*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E95=\"\",0,L95*E95)","v":0},{"$f":"IF(C95=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E95:K95)+M95,2)))","v":89.89},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete Pump"]
["428D 4WD Backhoe","Group 11",45.02,0,45.02,34.85,1.3506,3.4440300000000001,5.2223200000000007,{"$f":"IF(C96=\"\",\"\",E96*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,0,{"$f":"IF(C96=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E96:K96)+M96,2)))","v":89.89},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Engine Vibrator","Group 6",43.08,"Group 6",63.79,"Group 6",43.08,"Group 6",63.79]
["CS533E Vibratory Roller           ","Group 6",43.08,0,43.08,34.85,1.2924,3.29562,4.9972799999999999,{"$f":"IF(C97=\"\",\"\",E97*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,0,{"$f":"IF(C97=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E97:K97)+M97,2)))","v":87.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW"]
["CS633E Vibratory Roller           ","","","","",34.85,"","","",{"$f":"IF(C98=\"\",\"\",E98*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,0,{"$f":"IF(C98=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E98:K98)+M98,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)"]
["CP533E Sheepsfoot Compactor           ","","","","",34.85,"","","",{"$f":"IF(C99=\"\",\"\",E99*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,0,{"$f":"IF(C99=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E99:K99)+M99,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Ton Crane","Group 10A",44.78,"Group 12",65.989999999999995,"Group 10A",44.78,"Group 12",65.989999999999995]
["CP633E Sheepsfoot Compactor           ","","","","",34.85,"","","",{"$f":"IF(C100=\"\",\"\",E100*TotalOtherIndirectLabor)","v":""},null,null,0,{"$f":"IF(C100=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E100:I100),2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 Ton Crane","Group 11",45.02,"Group 12",65.989999999999995,"Group 11",45.02,"Group 12",65.989999999999995]
["Light Truck - 1.5 Ton","","","",{"$f":"IF(C101=\"\",\"\",SUM(C101:D101))","v":""},34.85,"","","","",null,null,0,{"$f":"IF(C101=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E101:K101)+M101,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 Ton Crane","Group 11",45.02,"Group 16",67.41,"Group 11",45.02,"Group 16",67.41]
["Supervisor's Truck","","","","",34.85,"","","","",null,null,0,{"$f":"IF(C102=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E102:K102)+M102,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120 Ton Crane"]
["Flatbed Truck","","","","",34.85,"","","","",null,null,0,{"$f":"IF(C103=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E103:I103),2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fringe Benefits"]
["Air Compressor + tools","Group 2",41.6,0,41.6,34.85,1.248,3.1823999999999999,4.8256000000000006,0,null,null,{"$f":"IF(E104=\"\",0,L104*E104)","v":0},85.71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equip Op Fringe Benefits ($/hr)",null,34.85,null,36.69,null,34.85,null,36.69]
["Welding Equipment","Group 7",43.33,0,43.33,34.85,1.2998999999999998,3.3147449999999998,5.0262799999999999,0,null,null,0,87.82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zone and Area Adjustments (3)"]
["Heavy Duty Drill Rig","Group 10",44.59,0,44.59,34.85,1.3377000000000001,3.4111350000000003,5.1724400000000008,0,null,null,0,89.36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 1","0-50 miles",0,"0-20 miles",0,"0-50 miles",0,"0-20 miles",0]
["Pump (plugging) Drill Rig","Group 10",44.59,0,44.59,34.85,1.3377000000000001,3.4111350000000003,5.1724400000000008,0,null,null,0,89.36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 2","50-150 miles",0,"20-40 miles",0,"50-150 miles",0,"20-40 miles",0]
["Concrete Pump","","","","",34.85,"","","","",null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 3","150-300 miles",0,"40-60 miles",0,"150-300 miles",0,"40-60 miles",0]
["Gas Engine Vibrator","Group 6",43.08,0,43.08,34.85,1.2924,3.29562,4.9972799999999999,0,null,null,0,{"$f":"IF(C109=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E109:K109)+M109,2)))","v":87.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 4",">300 miles",0,">60 miles",0,">300 miles",0,">60 miles",0]
["Generator 5KW","","","","",34.85,"","","","",null,null,{"$f":"IF(E110=\"\",0,L110*E110)","v":0},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 5"]
["HDEP Welder (pipe or liner)","","","","",34.85,"","","","",null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 6"]
["5 Ton Crane","Group 10A",44.78,0,{"$f":"IF(C112=\"\",\"\",SUM(C112:D112))","v":44.78},34.85,1.3433999999999999,3.4256700000000002,5.1944800000000004,{"$f":"IF(C112=\"\",\"\",E112*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,0,89.59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 7"]
["20 Ton Crane","Group 11",45.02,0,{"$f":"IF(C113=\"\",\"\",SUM(C113:D113))","v":45.02},34.85,1.3506,3.4440300000000001,5.2223200000000007,{"$f":"IF(C113=\"\",\"\",E113*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,0,89.89]
["50 Ton Crane","Group 11",45.02,0,{"$f":"IF(C114=\"\",\"\",SUM(C114:D114))","v":45.02},34.85,1.3506,3.4440300000000001,5.2223200000000007,{"$f":"IF(C114=\"\",\"\",E114*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,0,89.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
["120 Ton Crane","","","",{"$f":"IF(C115=\"\",\"\",SUM(C115:D115))","v":""},34.85,"","","",{"$f":"IF(C115=\"\",\"\",E115*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) Equipment Type: ","Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) Equipment Operator Source: ","D-B NV2026103 6/22/2026",0,"D-B NV20260108 6/25/2026",0,"D-B NV2026103 6/22/2026",0,"D-B NV20260108 6/25/2026",0]
["NOTES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) Zone Basis: ","From Washoe Co. Courthouse",null,"From Las Vegas City Hall",null,"From Washoe Co. Courthouse",null,"From Las Vegas City Hall"]
["(1) Equipment Type: ","Catepillar model or equivalent, LeTourneau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRUCK DRIVERS - Labor Groups and Base Pay Rate ($/hr) (4)"]
["(2) Equipment Operator Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A119,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A119,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"D-B NV2026103 6/22/2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A122","v":"725"},"Group 8",43.87,"Group 6",63.79,"Group 8",43.87,"Group 6",63.79]
["(3) Zone Basis: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A120,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A120,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"From Washoe Co. Courthouse"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"730","Group 8",43.87,"Group 6",63.79,"Group 8",43.87,"Group 6",63.79]
["Truck Drivers ($/hr) (4)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735","Group 8",43.87,"Group 6",63.79,"Group 8",43.87,"Group 6",63.79]
[{"$f":"TEXT(725,0)","v":"725"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A122,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A122,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"Group 8"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A122,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A122,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":43.87},{"$f":"IF(OR(C122=\"\",C122=0,NOT(ISNUMBER(C122))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",TruckDriverZone=\"\"),\"Select Zone\",TruckZoneRate))","v":0},{"$f":"IF(C122=\"\",\"\",SUM(C122:D122))","v":43.87},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Truck Driver Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Truck Driver Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":34.85},{"$f":"IF(C122=\"\",\"\",E122*IF(FICA=\"\",0,FICA))","v":1.3160999999999998},{"$f":"IF(C122=\"\",\"\",E122*IF(Unemployment=\"\",0,Unemployment))","v":3.3560549999999996},{"$f":"IF(C122=\"\",\"\",E122*IF(WorkmansComp=\"\",0,WorkmansComp))","v":5.0889199999999999},{"$f":"IF(C122=\"\",\"\",E122*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E122=\"\",0,L122*E122)","v":0},{"$f":"IF(C122=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E122:K122)+M122,2)))","v":88.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740","Group 8",43.87,"Group 6",63.79,"Group 8",43.87,"Group 6",63.79]
[{"$f":"TEXT(730,0)","v":"730"},"Group 8",43.87,0,{"$f":"IF(C123=\"\",\"\",SUM(C123:D123))","v":43.87},34.85,{"$f":"IF(C123=\"\",\"\",E123*IF(FICA=\"\",0,FICA))","v":1.3160999999999998},{"$f":"IF(C123=\"\",\"\",E123*IF(Unemployment=\"\",0,Unemployment))","v":3.3560549999999996},{"$f":"IF(C123=\"\",\"\",E123*IF(WorkmansComp=\"\",0,WorkmansComp))","v":5.0889199999999999},{"$f":"IF(C123=\"\",\"\",E123*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E123=\"\",0,L123*E123)","v":0},{"$f":"IF(C123=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E123:K123)+M123,2)))","v":88.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"769D","Group 8",43.87,"Group 6",63.79,"Group 8",43.87,"Group 6",63.79]
[{"$f":"TEXT(735,0)","v":"735"},"Group 8",43.87,0,43.87,34.85,1.3160999999999998,3.3560549999999996,5.0889199999999999,0,null,null,0,88.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773E"]
[{"$f":"TEXT(740,0)","v":"740"},"Group 8",43.87,0,43.87,34.85,1.3160999999999998,3.3560549999999996,5.0889199999999999,0,null,null,0,88.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777D","Group 8",43.87,"Group 6",63.79,"Group 8",43.87,"Group 6",63.79]
["769D","Group 8",43.87,0,43.87,34.85,1.3160999999999998,3.3560549999999996,5.0889199999999999,0,null,null,0,88.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785C"]
["773E","","","",{"$f":"IF(C127=\"\",\"\",SUM(C127:D127))","v":""},34.85,{"$f":"IF(C127=\"\",\"\",E127*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C127=\"\",\"\",E127*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C127=\"\",\"\",E127*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C127=\"\",\"\",E127*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E127=\"\",0,L127*E127)","v":0},{"$f":"IF(C127=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E127:K127)+M127,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A130","v":"793C"}]
["777D","Group 8",43.87,0,43.87,34.85,1.3160999999999998,3.3560549999999996,5.0889199999999999,0,null,null,0,88.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797B"]
["785C","","","","",34.85,"","","","",null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal) Water Wagon","Group 8",43.87,"Group 8",63.9,"Group 8",43.87,"Group 8",63.9]
["793C","","","",{"$f":"IF(C130=\"\",\"\",SUM(C130:D130))","v":""},34.85,{"$f":"IF(C130=\"\",\"\",E130*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C130=\"\",\"\",E130*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C130=\"\",\"\",E130*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C130=\"\",\"\",E130*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E130=\"\",0,L130*E130)","v":0},{"$f":"IF(C130=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E130:K130)+M130,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal) Water Wagon","Group 8",43.87,"Group 8",63.9,"Group 8",43.87,"Group 8",63.9]
["797B","","","",{"$f":"IF(C131=\"\",\"\",SUM(C131:D131))","v":""},34.85,{"$f":"IF(C131=\"\",\"\",E131*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C131=\"\",\"\",E131*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C131=\"\",\"\",E131*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C131=\"\",\"\",E131*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E131=\"\",0,L131*E131)","v":0},{"$f":"IF(C131=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E131:K131)+M131,2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777D Water Truck"]
["613E (5,000 gal) Water Wagon","Group 8",43.87,0,43.87,34.85,1.3160999999999998,3.3560549999999996,5.0889199999999999,0,null,null,0,88.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785C Water Truck"]
["621E (8,000 gal) Water Wagon","Group 8",43.87,0,43.87,34.85,1.3160999999999998,3.3560549999999996,5.0889199999999999,0,null,null,0,88.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck (10-12 yd3 )",null,38.53,"Group 2",37.31,"",38.53,"Group 2",37.31]
["777D Water Truck","","","","",34.85,"","","","",null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fringe Benefits"]
["785C Water Truck","","","","",34.85,"","","","",null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Driver Fringe Benefits ($/hr)",null,34.85,null,36.69,null,34.85,null,36.69]
["Dump Truck (10-12 yd3 )","",38.53,0,38.53,34.85,1.1558999999999999,2.9475449999999999,4.4694800000000008,0,null,null,0,81.95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zone and Area Adjustments (5)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 1","0-50 miles",0,"0-30 miles",0,"0-50 miles",0,"0-30 miles",0]
["NOTES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 2","50-150 miles",0,"30-50 miles",0,"50-150 miles",0,"30-50 miles",0]
["(4) Truck Driver Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A139,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A139,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"D-B SANV2025-001 10/1/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 3","150-300 miles",0,"50-70 miles",0,"150-300 miles",0,"50-70 miles",0]
["(5) Zone Basis: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A140,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A140,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"From Washoe Co. Courthouse"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 4",">300 miles",0,">70 miles",0,">300 miles",0,">70 miles",0]
["Laborers ($/hr) (6,7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 5"]
["General Laborer",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A142,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A142,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"Group 1"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A142,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A142,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":35.450000000000003},{"$f":"IF(OR(C142=\"\",C142=0,NOT(ISNUMBER(C142))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",LaborerZone=\"\"),\"Select Zone\",LaborZoneRate))","v":0},{"$f":"IF(C142=\"\",\"\",SUM(C142:D142))","v":35.450000000000003},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":17.579999999999998},{"$f":"IF(C142=\"\",\"\",E142*IF(FICA=\"\",0,FICA))","v":1.0635000000000001},{"$f":"IF(C142=\"\",\"\",E142*IF(Unemployment=\"\",0,Unemployment))","v":2.7119250000000004},{"$f":"IF(C142=\"\",\"\",E142*IF(WorkmansComp=\"\",0,WorkmansComp))","v":4.1122000000000005},{"$f":"IF(C142=\"\",\"\",E142*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E142=\"\",0,L142*E142)","v":0},{"$f":"IF(C142=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E142:K142)+M142,2)))","v":60.92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 6"]
["Skilled Laborer","Group 3",35.700000000000003,0,35.700000000000003,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":17.579999999999998},1.071,2.7310500000000002,4.1412000000000004,0,null,null,0,61.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 7"]
["Driller's Helper","Group 3",35.700000000000003,0,35.700000000000003,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":17.579999999999998},1.071,2.7310500000000002,4.1412000000000004,0,null,null,0,61.22]
["Rodmen (reinforcing concrete)","Group 6",35.25,0,35.25,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":17.579999999999998},1.0574999999999999,2.696625,4.0890000000000004,0,null,null,0,60.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
["Cement finisher","Group 3A",39.130000000000003,0,39.130000000000003,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":17.579999999999998},1.1738999999999999,2.9934450000000004,4.5390800000000002,0,null,null,0,65.42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(4) Truck Driver Source: ","D-B SANV2025-001 10/1/2025",0,"D-B NV20260108 6/25/2026",0,"D-B SANV2025-001 10/1/2025",0,"D-B NV20260108 6/25/2026",0]
["Carpenter","",40.07,0,40.07,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Carpenter Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":24.35},1.2020999999999999,3.0653549999999998,4.6481200000000005,0,null,null,0,73.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(5) Zone Basis: ","From Washoe Co. Courthouse",null,"From Las Vegas City Hall",null,"From Washoe Co. Courthouse",null,"From Las Vegas City Hall"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LABORERS - Labor Groups and Base Pay Rate ($/hr) (6,7)"]
["NOTES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Laborer","Group 1",35.450000000000003,"Group 1",38.53,"Group 1",35.450000000000003,"Group 1",38.53]
["(6) Laborer Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A150,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A150,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"D-B SANV2025-001 10/1/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Skilled Laborer","Group 3",35.700000000000003,"Group 2",38.74,"Group 3",35.700000000000003,"Group 2",38.74]
["(7) Carpenter Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A151,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A151,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"D-B SANV2025-001 10/1/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Driller's Helper","Group 3",35.700000000000003,"Group 5",39.03,"Group 3",35.700000000000003,"Group 5",39.03]
["(8) Zone Basis: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A152,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A152,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"From Washoe Co. Courthouse"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rodmen (reinforcing concrete)","Group 6",35.25,"Group 3A",39.840000000000003,"Group 6",35.25,"Group 3A",39.840000000000003]
["Project Management and Technical Labor ($/hr) (9)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cement finisher","Group 3A",39.130000000000003,"Group 3A",39.840000000000003,"Group 3A",39.130000000000003,"Group 3A",39.840000000000003]
["Project Manager",null,{"$f":"IF(OR(ISBLANK(ProjectRegion),A154=\"\",ISBLANK(INDEX(AllLaborRates,MATCH($A154,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A154,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":74.8125},null,{"$f":"IF(C154=\"\",\"\",SUM(C154:D154))","v":74.8125},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":17.579999999999998},{"$f":"IF(C154=\"\",\"\",E154*IF(FICA=\"\",0,FICA))","v":2.2443749999999998},{"$f":"IF(C154=\"\",\"\",E154*IF(Unemployment=\"\",0,Unemployment))","v":5.7231562499999997},{"$f":"IF(C154=\"\",\"\",E154*IF(WorkmansComp=\"\",0,WorkmansComp))","v":8.6782500000000002},{"$f":"IF(C154=\"\",\"\",E154*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E154=\"\",0,L154*E154)","v":0},{"$f":"IF(C154=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E154:K154)+M154,2)))","v":109.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carpenter",null,40.07,null,50.5,null,40.07,null,50.5]
["Foreman",null,70.3125,null,{"$f":"IF(C155=\"\",\"\",SUM(C155:D155))","v":70.3125},17.579999999999998,2.109375,5.37890625,8.15625,0,null,null,{"$f":"IF(E155=\"\",0,L155*E155)","v":0},103.54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fringe Benefits"]
["Field Geologist/Engineer",null,163.59918200408998,null,{"$f":"IF(C156=\"\",\"\",SUM(C156:D156))","v":163.59918200408998},17.579999999999998,4.9079754601226995,12.515337423312884,18.977505112474439,0,null,null,{"$f":"IF(C156=\"\",\"\",L156*E156)","v":0},217.58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Fringe Benefits ($/hr)",null,17.579999999999998,null,33.590000000000003,null,17.579999999999998,null,33.590000000000003]
["Field Tech/Sampler",null,114.51942740286299,null,114.51942740286299,17.579999999999998,3.4355828220858897,8.7607361963190176,13.284253578732107,0,null,null,{"$f":"IF(C157=\"\",\"\",L157*E157)","v":0},157.58000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carpenter Fringe Benefits ($/hr)",null,24.35,null,29.02,null,24.35,null,29.02]
["Range Scientist",null,147.23926380368098,null,147.23926380368098,17.579999999999998,4.4171779141104297,11.263803680981596,17.079754601226995,0,null,null,{"$f":"IF(C158=\"\",\"\",L158*E158)","v":0},197.58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zone and Area Adjustments (8)"]
[{"$f":"IF(ISBLANK(BD177),\"\",BD177)","v":"Senior Planning Engineer"},null,"",null,"",17.579999999999998,"","","","",null,null,{"$f":"IF(C159=\"\",\"\",L159*C159)","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 1","0-50 miles",0,"0-30 miles",0,"0-50 miles",0,"0-30 miles",0]
[{"$f":"IF(ISBLANK(BD178),\"\",BD178)","v":"Project Engineer"},null,"",null,"",17.579999999999998,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 2","50-150 miles",0,"30-50 miles",0,"50-150 miles",0,"30-50 miles",0]
["Mechanic/Fitter",null,"",null,"",17.579999999999998,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 3","150-300 miles",0,">50 miles",0,"150-300 miles",0,">50 miles",0]
["",null,"",null,"",17.579999999999998,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 4",">300 miles",0,"Laughlin",0,">300 miles",0,"Laughlin",0]
["",null,"",null,"",17.579999999999998,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 5"]
["",null,"",null,"",17.579999999999998,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 6"]
["",null,"",null,"",17.579999999999998,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 7"]
[null,null,null,null,"",null,"","","","",null,null,"",""]
[null,null,null,null,"",null,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,null,null,null,"",null,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(6) Laborer Source: ","D-B SANV2025-001 10/1/2025",0,"D-B SANV2025-001 10/1/2025",0,"D-B SANV2025-001 10/1/2025",0,"D-B SANV2025-001 10/1/2025",0]
[null,null,null,null,"",null,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(7) Carpenter Source: ","D-B SANV2025-001 10/1/2025",0,"D-B SANV2025-001 10/1/2025",0,"D-B SANV2025-001 10/1/2025",0,"D-B SANV2025-001 10/1/2025",0]
[null,null,null,null,"",null,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(8) Zone Basis: ","From Washoe Co. Courthouse",null,"From Las Vegas City Hall",null,"From Washoe Co. Courthouse",null,"From Las Vegas City Hall"]
[null,null,null,null,"",null,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT MANAGEMENT AND TECHNICAL LABOR - Base Pay Rate ($/hr) (9)"]
[null,null,null,null,"",null,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Manager",null,74.8125,null,94.5,null,74.8125,null,94.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foreman",null,70.3125,null,88.875,null,70.3125,null,88.875]
["NOTES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Geologist/Engineer",null,163.59918200408998,null,163.59918200408998,null,163.59918200408998,null,163.59918200408998]
["(9) Project Manager:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A175,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A175,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"R.S.Means 2026 Q2 (01 31 1320 0200 Total Incl.O&P-10%) Adjusted for Elko, NV"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Tech/Sampler",null,114.51942740286299,null,114.51942740286299,null,114.51942740286299,null,114.51942740286299]
["(9) Foreman Source:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A176,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A176,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"R.S.Means 2026 Q2 (01 31 1320 0200 Total Incl.O&P-10%) Adjusted for Elko, NV"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Range Scientist",null,147.23926380368098,null,147.23926380368098,null,147.23926380368098,null,147.23926380368098]
["(9) Techical Labor Source:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A177,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A177,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"Wood Rodger 2026 Adjusted for Zone,Tax and Ins."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senior Planning Engineer"]
["Other Labor Source:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Engineer"]
["Other Labor Source:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mechanic/Fitter"]
["†Additional User Markups"]
["(These are added by the user to the"]
["base rate to account for site-specific"]
["conditions or corporate requirements)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(9) Project Manager:","R.S.Means 2026 Q2 (01 31 1320 0200 Total Incl.O&P-10%) Adjusted for Elko, NV",0,"R.S.Means  (01 31 1320 0260 Total Incl.O&P-10%) Adjusted for Elko, NV",0,"R.S.Means 2026 Q2 (01 31 1320 0200 Total Incl.O&P-10%) Adjusted for Elko, NV",0,"R.S.Means  (01 31 1320 0260 Total Incl.O&P-10%) Adjusted for Elko, NV",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(9) Foreman Source:","R.S.Means 2026 Q2 (01 31 1320 0200 Total Incl.O&P-10%) Adjusted for Elko, NV",0,"R.S.Means  (01 31 1320 0260 Total Incl.O&P-10%) Adjusted for Elko, NV",0,"R.S.Means 2026 Q2 (01 31 1320 0200 Total Incl.O&P-10%) Adjusted for Elko, NV",0,"R.S.Means  (01 31 1320 0260 Total Incl.O&P-10%) Adjusted for Elko, NV",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(9) Techical Labor Source:","Wood Rodger 2026 Adjusted for Zone,Tax and Ins.",0,"Wood Rodger 2026 Adjusted for Zone,Tax and Ins.",0,"Wood Rodger 2026 Adjusted for Zone,Tax and Ins.",0,"Wood Rodger 2026 Adjusted for Zone,Tax and Ins.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDIRECT COSTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOCIAL SECURITY, WORKMAN'S COMP, INSURANCE, ETC."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unemployment (%)",null,0.03,null,0.03,null,0.03,null,0.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retirement/SS/Medicare (%)",null,7.6499999999999999E-2,null,7.6499999999999999E-2,null,7.6499999999999999E-2,null,7.6499999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workman's Compensation (%)",null,0.11600000000000001,null,0.11600000000000001,null,0.11600000000000001,null,0.11600000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Payroll Tax (13),(15),(17),(18)"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(10) Workman's Comp Source: ","RS Means R013113-60 NV Excavation (2012)",0,"RS Means R013113-60 NV Excavation (2012)",0,"RS Means R013113-60 NV Excavation (2012)",0,"RS Means R013113-60 NV Excavation (2012)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unemployment Tax ","NRS 612.540, NRS 612.606 ","","NRS 612.540, NRS 612.606 ","","NRS 612.540, NRS 612.606 ","","NRS 612.540, NRS 612.606 ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",""]

{"sheet":"Equipment Costs","index":34,"n_rows":427,"n_cols":71,"rows_kept":427,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, IF(ISBLANK('Property Information'!$C$26),\"\",'Property Information'!$C$26),IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28, IF(ISBLANK('Property Information'!C28),\"\",'Property Information'!C28))","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12, 'Property Information'!C12)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Rental Basis (operating hrs/period)",160,160,40,40]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MONTHLY EQUIPMENT RATE TABLE (1)"]
[]
["Color Code Key",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT TYPE (2)","Region 1","Region 2","Region 3","Region 4","Region 5","Region 6","Region 7","Region 8","Region 9","Region 10","Region 11","Region 12","Region 13","Region 14","Region 15"]
["User Input - Direct Input",null,"Direct Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(VLOOKUP(BE10,RegionNames,2,FALSE)),\"\",VLOOKUP(BE10,RegionNames,2,FALSE))","v":"Northern Nevada"},"Southern Nevada","N. Nevada Notice Level","S. Nevada Notice Level","","","","","","","","","","",""]
["User Input - Pull Down List",null,"Pull Down Selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulldozers"]
["Program Constant (can override)",null,"Alternate Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D6R",14619,14619,5994,5994]
["Program Calculated Value",null,"Locked Cell - Formula or Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D6R w/ Winch",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D7R",13500,13500,5085,5085]
["Monthly Rental Basis:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MonthlyRentalHours,0,MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(MonthlyRentalHours,0,MATCH(ProjectRegion,EquipmentRegions,0)))","v":160}," hrs month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D8R",25725,25725,10600,10600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D9R",34958,34958,14333,14333]
["EQUIPMENT RENTAL RATE TABLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10R",47250,47250,18615,18615]
["EQUIPMENT TYPE (1)","Monthly \nOwner/Rental \nRate",{"$f":"IF(EquipmentRateBasis=\"Caterpillar Rental Rates\",\"Equipment Hourly Rate\",\"Hourly Ownership Costs (2)\")","v":"Equipment Hourly Rate"},"Fuel/Lube/ Wear","Total Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11R",65162.119500000001,65162.119500000001,"N/A","N/A"]
["Bulldozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers"]
["D6R",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A21,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A21,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":14619},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B21),B21=\"\"),\"\",B21/RentalHrsPerPeriod))","v":91.368750000000006},{"$f":"IF(AND(OR(ISBLANK(B21),B21=\"\"),G130=\"\"),\"\",G130)","v":40.125},{"$f":"IF(AND(OR(ISBLANK(B21),B21=\"\"),G130=\"\"),0,ROUND(SUM(C21:D21),2))","v":131.49},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A29","v":"824G"}]
["D6R w/ Winch","","",19.625,19.63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A30","v":"834G"}]
["D7R",13500,84.375,44.05,128.43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A31","v":844}]
["D8R",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A24,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A24,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":25725},160.78125,58.615000000000002,219.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A32","v":"854G"}]
["D9R",34958,218.48750000000001,82.745000000000005,301.23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Graders"]
["D10R",47250,295.3125,106.52000000000001,401.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120H",11808,11808,4841,4841]
["D11R",65162.119500000001,407.26324687499999,151.45080000000002,558.71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14G/H",16868,16868,6916,6916]
["Wheeled Dozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16G/H",15968,15968,6547,6547]
["824G","",{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B29),B29=\"\"),\"\",B29/RentalHrsPerPeriod))","v":""},{"$f":"IF(AND(OR(ISBLANK(B29),B29=\"\"),G138=\"\"),\"\",G138)","v":33.755000000000003},{"$f":"IF(AND(OR(ISBLANK(B29),B29=\"\"),G138=\"\"),0,ROUND(SUM(C29:D29),2))","v":33.76},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24M"]
["834G","",{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B30),B30=\"\"),\"\",B30/RentalHrsPerPeriod))","v":""},{"$f":"IF(AND(OR(ISBLANK(B30),B30=\"\"),G139=\"\"),\"\",G139)","v":39.564},{"$f":"IF(AND(OR(ISBLANK(B30),B30=\"\"),G139=\"\"),0,ROUND(SUM(C30:D30),2))","v":39.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators"]
[844,"",{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B31),B31=\"\"),\"\",B31/RentalHrsPerPeriod))","v":""},{"$f":"IF(AND(OR(ISBLANK(B31),B31=\"\"),G140=\"\"),\"\",G140)","v":47.1},{"$f":"IF(AND(OR(ISBLANK(B31),B31=\"\"),G140=\"\"),0,ROUND(SUM(C31:D31),2))","v":47.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312C",5800,5800,2378,2378]
["854G","",{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B32),B32=\"\"),\"\",B32/RentalHrsPerPeriod))","v":""},{"$f":"IF(AND(OR(ISBLANK(B32),B32=\"\"),G141=\"\"),\"\",G141)","v":59.660000000000004},{"$f":"IF(AND(OR(ISBLANK(B32),B32=\"\"),G141=\"\"),0,ROUND(SUM(C32:D32),2))","v":59.66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320C",8400,8400,3045,3045]
["Motor Graders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325C",8380,8380,3436,3436]
["120H",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A34,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A34,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":11808},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B34),B34=\"\"),\"\",B34/RentalHrsPerPeriod))","v":73.8},{"$f":"IF(AND(OR(ISBLANK(B34),B34=\"\"),G143=\"\"),\"\",G143)","v":44.117142857142859},{"$f":"IF(AND(OR(ISBLANK(B34),B34=\"\"),G143=\"\"),0,ROUND(SUM(C34:D34),2))","v":117.92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330C",11000,11000,4510,4510]
["14G/H",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A35,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A35,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":16868},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B35),B35=\"\"),\"\",B35/RentalHrsPerPeriod))","v":105.425},{"$f":"IF(AND(OR(ISBLANK(B35),B35=\"\"),G144=\"\"),\"\",G144)","v":60.739285714285714},{"$f":"IF(AND(OR(ISBLANK(B35),B35=\"\"),G144=\"\"),0,ROUND(SUM(C35:D35),2))","v":166.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"345B",17000,17000,6970,6970]
["16G/H",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A36,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A36,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":15968},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B36),B36=\"\"),\"\",B36/RentalHrsPerPeriod))","v":99.8},{"$f":"IF(AND(OR(ISBLANK(B36),B36=\"\"),G145=\"\"),\"\",G145)","v":75.657142857142858},{"$f":"IF(AND(OR(ISBLANK(B36),B36=\"\"),G145=\"\"),0,ROUND(SUM(C36:D36),2))","v":175.46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"365BL",null,"",null,""]
["24M",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A37,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A37,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B37),B37=\"\"),\"\",B37/RentalHrsPerPeriod))","v":""},{"$f":"IF(AND(OR(ISBLANK(B37),B37=\"\"),G146=\"\"),\"\",G146)","v":48.67},{"$f":"IF(AND(OR(ISBLANK(B37),B37=\"\"),G146=\"\"),0,ROUND(SUM(C37:D37),2))","v":48.67},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"385BL",26500,26500,10865,10865]
["Track Excavators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
["312C",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A39,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A39,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":5800},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B39),B39=\"\"),\"\",B39/RentalHrsPerPeriod))","v":36.25},{"$f":"IF(AND(OR(ISBLANK(B39),B39=\"\"),G148=\"\"),\"\",G148)","v":19.403199999999998},{"$f":"IF(AND(OR(ISBLANK(B39),B39=\"\"),G148=\"\"),0,ROUND(SUM(C39:D39),2))","v":55.65},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631G",27563,27563,11301,11301]
["320C",8400,52.5,29.386000000000003,81.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"637G",38223.166700000002,38223.166700000002,"N/A","N/A"]
["325C",8380,52.375,37.724000000000004,90.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders"]
["330C",11000,68.75,45.247999999999998,114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"924G",6186,6186,2536,2536]
["345B",17000,106.25,55.283999999999999,161.53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"928G",7300,7300,2715,2715]
["365BL","","",41.448,41.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950G",9109,9109,3735,3735]
["385BL",26500,165.625,88.95,254.58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"966G",13709,13709,5621,5621]
["Scrapers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972G",15750,15750,6270,6270]
["631G",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A47,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A47,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":27563},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B47),B47=\"\"),\"\",B47/RentalHrsPerPeriod))","v":172.26875000000001},{"$f":"IF(AND(OR(ISBLANK(B47),B47=\"\"),G156=\"\"),\"\",G156)","v":92.2},{"$f":"IF(AND(OR(ISBLANK(B47),B47=\"\"),G156=\"\"),0,ROUND(SUM(C47:D47),2))","v":264.47000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980G",15750,15750,6270,6270]
["637G",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A48,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A48,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":38223.166700000002},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B48),B48=\"\"),\"\",B48/RentalHrsPerPeriod))","v":238.89479187500001},{"$f":"IF(AND(OR(ISBLANK(B48),B48=\"\"),G157=\"\"),\"\",G157)","v":134.19650000000001},{"$f":"IF(AND(OR(ISBLANK(B48),B48=\"\"),G157=\"\"),0,ROUND(SUM(C48:D48),2))","v":373.09},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988G",24750,24750,10645,10645]
["Wheeled Loaders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,990,null,null,null,""]
["924G",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A50,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A50,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":6186},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B50),B50=\"\"),\"\",B50/RentalHrsPerPeriod))","v":38.662500000000001},{"$f":"IF(AND(OR(ISBLANK(B50),B50=\"\"),G159=\"\"),\"\",G159)","v":26.168333333333329},{"$f":"IF(AND(OR(ISBLANK(B50),B50=\"\"),G159=\"\"),0,ROUND(SUM(C50:D50),2))","v":64.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992G",75500,75500,"N/A","N/A"]
["928G",7300,45.625,29.723333333333336,75.349999999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994D",null,null,null,""]
["950G",9109,56.931249999999999,40.048888888888889,96.98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2350",null,null,null,""]
["966G",13709,85.681250000000006,53.36611111111111,139.05000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels"]
["972G",15750,98.4375,60.036111111111111,158.47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2000"]
["980G",15750,98.4375,63.87222222222222,162.31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000"]
["988G",24750,154.6875,97.660666666666671,252.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000"]
[990,"","",53.38,53.38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC5500"]
["992G",75500,471.875,172.99888888888887,644.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC8000"]
["994D","","",113.04,113.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydrauilc Hammers"]
["L2350",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A60,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A60,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},"",207.24,207.24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H-120 (fits 325)",8910,8910,3653,3653]
["Shovels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H-160 (fits 345)",12375,12375,5074,5074]
["PC2000",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A62,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A62,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},"",{"$f":"IF(AND(OR(ISBLANK(B62),B62=\"\"),G171=\"\"),\"\",G171)","v":116.18},{"$f":"IF(AND(OR(ISBLANK(B62),B62=\"\"),G171=\"\"),0,ROUND(SUM(C62:D62),2))","v":116.18},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H-180 (fits 365/385)",20440,20440,7153,7153]
["PC3000",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A63,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A63,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},"",{"$f":"IF(AND(OR(ISBLANK(B63),B63=\"\"),G172=\"\"),\"\",G172)","v":157},{"$f":"IF(AND(OR(ISBLANK(B63),B63=\"\"),G172=\"\"),0,ROUND(SUM(C63:D63),2))","v":157},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears"]
["PC4000",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A64,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A64,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},"",{"$f":"IF(AND(OR(ISBLANK(B64),B64=\"\"),G173=\"\"),\"\",G173)","v":219.8},{"$f":"IF(AND(OR(ISBLANK(B64),B64=\"\"),G173=\"\"),0,ROUND(SUM(C64:D64),2))","v":219.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S340 (fits 322/325/330)"]
["PC5500",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A65,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A65,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},"",{"$f":"IF(AND(OR(ISBLANK(B65),B65=\"\"),G174=\"\"),\"\",G174)","v":373.66},{"$f":"IF(AND(OR(ISBLANK(B65),B65=\"\"),G174=\"\"),0,ROUND(SUM(C65:D65),2))","v":373.66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S365 (fits 330/345)"]
["PC8000",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A66,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A66,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},"",{"$f":"IF(AND(OR(ISBLANK(B66),B66=\"\"),G175=\"\"),\"\",G175)","v":467.86},{"$f":"IF(AND(OR(ISBLANK(B66),B66=\"\"),G175=\"\"),0,ROUND(SUM(C66:D66),2))","v":467.86},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S390 (fits 365/385)"]
["Hydraulic Hammers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Grapples"]
["H-120 (fits 325)",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A68,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A68,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":8910},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B68),B68=\"\"),\"\",B68/RentalHrsPerPeriod))","v":55.6875},{"$f":"IF(AND(OR(ISBLANK(B68),B68=\"\"),G177=\"\"),\"\",G177)","v":7.5},{"$f":"IF(AND(OR(ISBLANK(B68),B68=\"\"),G177=\"\"),0,ROUND(SUM(C68:D68),2))","v":63.19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G315 (fits 322/325)"]
["H-160 (fits 345)",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A69,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A69,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":12375},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B69),B69=\"\"),\"\",B69/RentalHrsPerPeriod))","v":77.34375},{"$f":"IF(AND(OR(ISBLANK(B69),B69=\"\"),G178=\"\"),\"\",G178)","v":9},{"$f":"IF(AND(OR(ISBLANK(B69),B69=\"\"),G178=\"\"),0,ROUND(SUM(C69:D69),2))","v":86.34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G320 (fits 325/330)"]
["H-180 (fits 365/385)",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A70,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A70,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":20440},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B70),B70=\"\"),\"\",B70/RentalHrsPerPeriod))","v":127.75},{"$f":"IF(AND(OR(ISBLANK(B70),B70=\"\"),G179=\"\"),\"\",G179)","v":12},{"$f":"IF(AND(OR(ISBLANK(B70),B70=\"\"),G179=\"\"),0,ROUND(SUM(C70:D70),2))","v":139.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G330 (fits 345/365)"]
["Demolition Shears",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
["S340 (fits 322/325/330)",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A72,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A72,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B72),B72=\"\"),\"\",B72/RentalHrsPerPeriod))","v":""},{"$f":"IF(AND(OR(ISBLANK(B72),B72=\"\"),G181=\"\"),\"\",G181)","v":""},{"$f":"IF(AND(OR(ISBLANK(B72),B72=\"\"),G181=\"\"),0,ROUND(SUM(C72:D72),2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420D 4WD Backhoe",4095,4095,1430,1430]
["S365 (fits 330/345)",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A73,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A73,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B73),B73=\"\"),\"\",B73/RentalHrsPerPeriod))","v":""},{"$f":"IF(AND(OR(ISBLANK(B73),B73=\"\"),G182=\"\"),\"\",G182)","v":""},{"$f":"IF(AND(OR(ISBLANK(B73),B73=\"\"),G182=\"\"),0,ROUND(SUM(C73:D73),2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"428D 4WD Backhoe",4100,4100,1685,1685]
["S390 (fits 365/385)",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A74,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A74,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B74),B74=\"\"),\"\",B74/RentalHrsPerPeriod))","v":""},{"$f":"IF(AND(OR(ISBLANK(B74),B74=\"\"),G183=\"\"),\"\",G183)","v":""},{"$f":"IF(AND(OR(ISBLANK(B74),B74=\"\"),G183=\"\"),0,ROUND(SUM(C74:D74),2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS533E Vibratory Roller           ",3410,3410,775,775]
["Demolition Grapples",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS633E Vibratory Roller           ",null,null,null,""]
["G315 (fits 322/325)",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A76,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A76,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B76),B76=\"\"),\"\",B76/RentalHrsPerPeriod))","v":""},{"$f":"IF(AND(OR(ISBLANK(B76),B76=\"\"),G185=\"\"),\"\",G185)","v":""},{"$f":"IF(AND(OR(ISBLANK(B76),B76=\"\"),G185=\"\"),0,ROUND(SUM(C76:D76),2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP533E Sheepsfoot Compactor           ",null,null,null,""]
["G320 (fits 325/330)",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A77,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A77,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B77),B77=\"\"),\"\",B77/RentalHrsPerPeriod))","v":""},{"$f":"IF(AND(OR(ISBLANK(B77),B77=\"\"),G186=\"\"),\"\",G186)","v":""},{"$f":"IF(AND(OR(ISBLANK(B77),B77=\"\"),G186=\"\"),0,ROUND(SUM(C77:D77),2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP633E Sheepsfoot Compactor           ",null,"",null,""]
["G330 (fits 345/365)",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A78,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A78,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B78),B78=\"\"),\"\",B78/RentalHrsPerPeriod))","v":""},{"$f":"IF(AND(OR(ISBLANK(B78),B78=\"\"),G187=\"\"),\"\",G187)","v":""},{"$f":"IF(AND(OR(ISBLANK(B78),B78=\"\"),G187=\"\"),0,ROUND(SUM(C78:D78),2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Truck - 1.5 Ton",9416,9416,2140,2140]
["Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck",5610,5610,1275,1275]
["420D 4WD Backhoe",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A80,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A80,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":4095},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B80),B80=\"\"),\"\",B80/RentalHrsPerPeriod))","v":25.59375},{"$f":"IF(AND(OR(ISBLANK(B80),B80=\"\"),G189=\"\"),\"\",G189)","v":22.353333333333332},{"$f":"IF(AND(OR(ISBLANK(B80),B80=\"\"),G189=\"\"),0,ROUND(SUM(C80:D80),2))","v":47.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed Truck",9416,9416,2140,2140]
["428D 4WD Backhoe",4100,25.625,21.653333333333336,47.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Compressor + tools",6612.32,6612.32,1502.8,1502.8]
["CS533E Vibratory Roller           ",3410,21.3125,11.775,33.090000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welding Equipment",3836.8,3836.8,872,872]
["CS633E Vibratory Roller           ","","",14.915000000000001,14.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Duty Drill Rig",33330,33330,7575,7575]
["CP533E Sheepsfoot Compactor           ","","",11.775,11.78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump (plugging) Drill Rig",33330,33330,7575,7575]
["CP633E Sheepsfoot Compactor           ","","",14.915000000000001,14.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete Pump",19998,19998,4545,4545]
["Light Truck - 1.5 Ton",9416,58.85,5.1366666666666667,63.99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Engine Vibrator",725.56,725.56,164.9,164.9]
["Supervisor's Truck",5610,35.0625,3.5666666666666669,38.630000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW",1945.68,1945.68,442.2,442.2]
["Flatbed Truck",9416,58.85,17.104666666666667,75.95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)",7994.8,7994.8,1817,1817]
["Air Compressor + tools",6612.32,41.326999999999998,3.14,44.47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Ton Crane",9341.2000000000007,9341.2000000000007,2123,2123]
["Welding Equipment",3836.8,23.98,6.28,30.26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 Ton Crane",53680,53680,12200,12200]
["Heavy Duty Drill Rig",33330,208.3125,37.68,245.99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 Ton Crane",53680,53680,12200,12200]
["Pump (plugging) Drill Rig",33330,208.3125,31.400000000000002,239.71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Use",null,"120 Ton Crane",null,"",null,""]
["Concrete Pump",19998,124.9875,31.400000000000002,156.38999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate gal/hr",null,"Trucks"]
["Gas Engine Vibrator",725.56,4.5347499999999998,3.14,7.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAT HB",null,"725",15678,15678,5734,5734]
["Generator 5KW",1945.68,12.160500000000001,4.71,16.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D6R",6.25,null,730,15678,15678,5734,5734]
["HDEP Welder (pipe or liner)",7994.8,49.967500000000001,6.28,56.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D6R w/ Winch",6.25,null,"735",15678,15678,5734,5734]
["5 Ton Crane",9341.2000000000007,58.382500000000007,9.42,67.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D7R",7.5,null,"740",15678,15678,5734,5734]
["20 Ton Crane",53680,335.5,12.56,348.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D8R",9.75,null,"769D",35250,35250,"N/A","N/A"]
["50 Ton Crane",53680,335.5,14.758000000000001,350.26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D9R",14.25,null,"773E",43500,43500,"N/A","N/A"]
["120 Ton Crane","","",16.328000000000003,16.329999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10R",18,null,"777D",68500,68500,"N/A","N/A"]
["Trucks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11R",26.5,null,"785C",null,null,null,""]
["725",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipRates,MATCH($A102,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipRates,MATCH($A102,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":15678},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B102),B102=\"\"),\"\",B102/RentalHrsPerPeriod))","v":97.987499999999997},{"$f":"IF(AND(OR(ISBLANK(B102),B102=\"\"),G211=\"\"),\"\",G211)","v":46.178000000000004},{"$f":"IF(AND(OR(ISBLANK(B102),B102=\"\"),G211=\"\"),0,ROUND(SUM(C102:D102),2))","v":144.16999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers",null,null,"793C",null,"",null,""]
[730,15678,97.987499999999997,47.748000000000005,145.74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"824G",10.75,null,"797B",null,"",null,""]
["735",15678,97.987499999999997,59.298999999999999,157.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"834G",12.6,null,"613E (5,000 gal) Water Wagon",6369.1875,6369.1875,2336.9448000000002,2336.9448000000002]
["740",15678,97.987499999999997,66.498999999999995,164.49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,844,15,null,"621E (8,000 gal) Water Wagon",10778.625,10778.625,3954.5808999999999,3954.5808999999999]
["769D",35250,220.3125,49.975000000000001,270.29000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"854G",19,null,"777D Water Truck",null,"",null,""]
["773E",43500,271.875,70.495000000000005,342.37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Graders",null,null,"785C Water Truck",null,"",null,""]
["777D",68500,428.125,89.294999999999987,517.41999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120H",4,null,"Dump Truck (10-12 yd3 )",21670,21670,4925,4925]
["785C","","",76.144999999999996,76.150000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14G/H",6.25]
["793C","","",131.095,131.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16G/H",7.5,null,"NOTES:"]
["797B","","",184.47499999999999,184.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24M",15.5,null,"(1) Power Equipment Source: ","Empire CAT Equipment Company (June 2026) unless noted","Empire CAT Equipment Company (June 2026) unless noted","Empire CAT Equipment Company (June 2026) unless noted","Empire CAT Equipment Company (June 2026) unless noted"]
["613E (5,000 gal) Water Wagon",6369.1875,39.807421875000003,31.558199999999999,71.37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators",null,null,"(2) Power Equipment Type: ","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels"]
["621E (8,000 gal) Water Wagon",10778.625,67.366406249999997,52.309899999999999,119.68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312C",1.88,null,"(3) Drilliing Equipment Source: ","RS Means Heavy Construction (2026 Q2)","RS Means Heavy Construction (2026 Q2)","RS Means Heavy Construction (2026 Q2)","RS Means Heavy Construction (2026 Q2)"]
["777D Water Truck","","",52.594999999999999,52.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320C",4.9000000000000004,null,"(4) Other Equipment Source: ","RS Means Heavy Construction (2026 Q2)","RS Means Heavy Construction (2026 Q2)","RS Means Heavy Construction (2026 Q2)","RS Means Heavy Construction (2026 Q2)"]
["785C Water Truck","","",76.144999999999996,76.150000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325C",6.6]
["Dump Truck (10-12 yd3 )",21670,135.4375,17.794666666666668,153.22999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330C",8.1999999999999993]
["NOTES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"345B",10.6,null,"PREVENTATIVE MAINTENANCE COST (1)"]
["(1) Power Equipment Source: "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"365BL",13.2,null,"EQUIPMENT TYPE"]
["(2) Power Equipment Type: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentNotes,MATCH($A119,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentNotes,MATCH($A119,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"Catepillar model or equivalent, LeTourneau loader, Komatsu shovels"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"385BL",17.5]
["(3) Drilliing Equipment Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentNotes,MATCH($A120,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentNotes,MATCH($A120,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"RS Means Heavy Construction (2026 Q2)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers",null,null,{"$f":"BD12","v":"Bulldozers"}]
["(4) Other Equipment Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentNotes,MATCH($A121,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentNotes,MATCH($A121,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"RS Means Heavy Construction (2026 Q2)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631G",15,null,{"$f":"BD13","v":"D6R"},12,12,12,12]
["(5) Drill rig includes support (pipe) truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"637G",23.75,null,{"$f":"BD14","v":"D6R w/ Winch"},null,"",null,""]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders",null,null,{"$f":"BD15","v":"D7R"},12,12,12,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"924G",2.75,null,{"$f":"BD16","v":"D8R"},13,13,13,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"928G",3.5,null,{"$f":"BD17","v":"D9R"},14,14,14,14]
["FUEL, LUBE AND  WEAR CALCULATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950G",4,null,"D10R",17,17,17,17]
["EQUIPMENT TYPE","PM Cost \nPer Hour(1)","Under carriage or Tires (2)","G.E.T Consumption (3)",{"$f":"CONCATENATE(\"Fuel Use Rate \" & IF(Metric,\"L/hr\",\"gal/hr\") & \" (4)\")","v":"Fuel Use Rate gal/hr (4)"},"Cost@","Total Hourly Equipment Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"966G",5.75,null,"D11R",21.854900000000001,21.854900000000001,"N/A","N/A"]
[null,null,null,null,null,{"$f":"IF(Metric,TEXT(DieselCostMetric,\"0.00\")&\"/L\",TEXT(DieselCost,\"0.00\")&\"/gal\")","v":"3.14/gal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972G",6.25,null,"Wheeled Dozers"]
["Bulldozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980G",7.5,null,"824G"]
[{"$f":"A21","v":"D6R"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A130,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A130,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":12},{"$f":"G237","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A130,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A130,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":8.5},{"$f":"IF(Metric,BB95*Gal2Liters,BB95)","v":6.25},{"$f":"IF(Metric,E130*DieselCostMetric,E130*DieselCost)","v":19.625},{"$f":"SUM(B130:D130)+F130","v":40.125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988G",12.1,null,"834G"]
["D6R w/ Winch","",{"$f":"G238","v":""},"",6.25,19.625,19.625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,990,17,null,844]
["D7R",12,"",8.5,7.5,23.55,44.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992G",23,null,"854G"]
["D8R",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A133,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A133,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":13},"",15,9.75,30.615000000000002,58.615000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994D",36,null,{"$f":"BD25","v":"Motor Graders"}]
["D9R",14,"",24,14.25,44.745000000000005,82.745000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L-2350",66,null,{"$f":"BD26","v":"120H"},7.5,7.5,7.5,7.5]
["D10R",17,"",33,18,56.52,106.52000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels",null,null,{"$f":"BD27","v":"14G/H"},9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993]
["D11R",21.854900000000001,"",46.385899999999999,26.5,83.210000000000008,151.45080000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KOM PC2000",{"$f":"ROUND(898/24,0)","v":37},"assume 24 hr tank",{"$f":"BD28","v":"16G/H"},9.4499999999999993,9.4499999999999993,9.4499999999999993,9.4499999999999993]
["Wheeled Dozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KOM PC3000",{"$f":"ROUND(1190/24,0)","v":50},"assume 24 hr tank","24M"]
["824G","",{"$f":"G245","v":0},"",{"$f":"IF(Metric,BB103*Gal2Liters,BB103)","v":10.75},{"$f":"IF(Metric,E138*DieselCostMetric,E138*DieselCost)","v":33.755000000000003},{"$f":"SUM(B138:D138)+F138","v":33.755000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KOM PC4000",{"$f":"ROUND(1691/24,0)","v":70},"assume 24 hr tank","Track Excavators"]
["834G","",{"$f":"G246","v":0},"",{"$f":"IF(Metric,BB104*Gal2Liters,BB104)","v":12.6},{"$f":"IF(Metric,E139*DieselCostMetric,E139*DieselCost)","v":39.564},{"$f":"SUM(B139:D139)+F139","v":39.564},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KOM PC5500",{"$f":"ROUND(2853/24,0)","v":119},"assume 24 hr tank","312C",7,7,7,7]
[844,"",{"$f":"G247","v":0},"",{"$f":"IF(Metric,BB105*Gal2Liters,BB105)","v":15},{"$f":"IF(Metric,E140*DieselCostMetric,E140*DieselCost)","v":47.1},{"$f":"SUM(B140:D140)+F140","v":47.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KOM PC8000",{"$f":"ROUND(3564/24,0)","v":149},"assume 24 hr tank","320C",7,7,7,7]
["854G","",{"$f":"G248","v":0},"",{"$f":"IF(Metric,BB106*Gal2Liters,BB106)","v":19},{"$f":"IF(Metric,E141*DieselCostMetric,E141*DieselCost)","v":59.660000000000004},{"$f":"SUM(B141:D141)+F141","v":59.660000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Hammers",null,null,"325C",8,8,8,8]
["Motor Graders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H-120 (fits 325)",null,null,"330C",10,10,10,10]
[{"$f":"A34","v":"120H"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A143,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A143,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":7.5},{"$f":"G250","v":8.0571428571428569},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A143,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A143,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":16},{"$f":"IF(Metric,BB108*Gal2Liters,BB108)","v":4},{"$f":"IF(Metric,E143*DieselCostMetric,E143*DieselCost)","v":12.56},{"$f":"SUM(B143:D143)+F143","v":44.117142857142859},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H-160 (fits 345)",null,null,"345B",12,12,12,12]
[{"$f":"A35","v":"14G/H"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A144,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A144,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":9.1999999999999993},{"$f":"G251","v":8.9142857142857146},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A144,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A144,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":23},{"$f":"IF(Metric,BB109*Gal2Liters,BB109)","v":6.25},{"$f":"IF(Metric,E144*DieselCostMetric,E144*DieselCost)","v":19.625},{"$f":"SUM(B144:D144)+F144","v":60.739285714285714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H-180 (fits 365/385)",null,null,"365BL",null,"",null,""]
[{"$f":"A36","v":"16G/H"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A145,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A145,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":9.4499999999999993},{"$f":"G252","v":11.657142857142857},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A145,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A145,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":31},{"$f":"IF(Metric,BB110*Gal2Liters,BB110)","v":7.5},{"$f":"IF(Metric,E145*DieselCostMetric,E145*DieselCost)","v":23.55},{"$f":"SUM(B145:D145)+F145","v":75.657142857142858},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears",null,null,"385BL",14,14,14,14]
[{"$f":"A37","v":"24M"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A146,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A146,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"G253","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A146,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A146,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(Metric,BB111*Gal2Liters,BB111)","v":15.5},{"$f":"IF(Metric,E146*DieselCostMetric,E146*DieselCost)","v":48.67},{"$f":"SUM(B146:D146)+F146","v":48.67},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S340 (fits 322/325/330)","Fuel Consumption",null,"Scrapers"]
["Track Excavators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S365 (fits 330/345)","gal/hr",null,"631G",12.5,12.5,12.5,12.5]
[{"$f":"A39","v":"312C"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A148,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A148,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":7},{"$f":"G255","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A148,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A148,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":6.5},{"$f":"IF(Metric,BB113*Gal2Liters,BB113)","v":1.88},{"$f":"IF(Metric,E148*DieselCostMetric,E148*DieselCost)","v":5.9032},{"$f":"SUM(B148:D148)+F148","v":19.403199999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S390 (fits 365/385)",null,null,{"$f":"BD40","v":"637G"},22.204799999999999,22.204799999999999,"N/A","N/A"]
["320C",7,"",7,4.9000000000000004,15.386000000000001,29.386000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Grapples",null,null,"Wheeled Loaders"]
["325C",8,"",9,6.6,20.724,37.724000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G315 (fits 322/325)",null,null,"924G",6,6,6,6]
["330C",10,"",9.5,8.1999999999999993,25.747999999999998,45.247999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G320 (fits 325/330)",null,null,"928G",6,6,6,6]
["345B",12,"",10,10.6,33.283999999999999,55.283999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G330 (fits 345/365)",null,null,"950G",8,8,8,8]
["365BL","","","",13.2,41.448,41.448,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment",null,null,"966G",8.1999999999999993,8.1999999999999993,8.1999999999999993,8.1999999999999993]
["385BL",14,"",20,17.5,54.95,88.95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420D 4WD Backhoe",3,null,"972G",9.3000000000000007,9.3000000000000007,9.3000000000000007,9.3000000000000007]
["Scrapers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"428D 4WD Backhoe",3,null,"980G",9.3000000000000007,9.3000000000000007,9.3000000000000007,9.3000000000000007]
[{"$f":"A47","v":"631G"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A156,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A156,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":12.5},{"$f":"G263","v":19.600000000000001},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A156,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A156,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":13},{"$f":"IF(Metric,BB121*Gal2Liters,BB121)","v":15},{"$f":"IF(Metric,E156*DieselCostMetric,E156*DieselCost)","v":47.1},{"$f":"SUM(B156:D156)+F156","v":92.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS533E Vibratory Roller           ",3.75,null,"988G",18,18,18,18]
[{"$f":"A48","v":"637G"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A157,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A157,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":22.204799999999999},{"$f":"G264","v":19.600000000000001},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A157,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A157,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":17.816700000000001},{"$f":"IF(Metric,BB122*Gal2Liters,BB122)","v":23.75},{"$f":"IF(Metric,E157*DieselCostMetric,E157*DieselCost)","v":74.575000000000003},{"$f":"SUM(B157:D157)+F157","v":134.19650000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS633E Vibratory Roller           ",4.75,null,990,null,null,null,""]
["Wheeled Loaders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP533E Sheepsfoot Compactor           ",3.75,null,{"$f":"BD50","v":"992G"},17.72,17.72,"N/A","N/A"]
[{"$f":"A50","v":"924G"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A159,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A159,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":6},{"$f":"G266","v":4.5333333333333332},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A159,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A159,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":7},{"$f":"IF(Metric,BB124*Gal2Liters,BB124)","v":2.75},{"$f":"IF(Metric,E159*DieselCostMetric,E159*DieselCost)","v":8.6349999999999998},{"$f":"SUM(B159:D159)+F159","v":26.168333333333329},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP633E Sheepsfoot Compactor           ",4.75,null,{"$f":"BD51","v":"994D"},null,null,null,""]
["928G",6,4.5333333333333332,8.1999999999999993,{"$f":"IF(Metric,BB125*Gal2Liters,BB125)","v":3.5},10.99,29.723333333333336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Truck - 1.5 Ton",1.5,null,"L2350",null,null,null,""]
["950G",8,6.4888888888888889,13,4,12.56,40.048888888888889,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck",1,null,{"$f":"BD53","v":"Shovels"}]
["966G",8.1999999999999993,11.111111111111111,16,5.75,18.055,53.36611111111111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed Truck",4.7,null,"PC2000"]
["972G",9.3000000000000007,11.111111111111111,20,6.25,19.625,60.036111111111111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Compressor + tools",1,null,"PC3000"]
["980G",9.3000000000000007,11.022222222222222,20,7.5,23.55,63.87222222222222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welding Equipment",2,null,"PC4000"]
["988G",18,18.666666666666668,23,12.1,37.994,97.660666666666671,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Duty Drill Rig",12,null,"PC5500"]
[990,"","","",17,53.38,{"$f":"SUM(B166:D166)+F166","v":53.38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump (plugging) Drill Rig",10,null,"PC8000"]
["992G",17.72,36.888888888888886,46.17,23,72.22,{"$f":"SUM(B167:D167)+F167","v":172.99888888888887},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete Pump",10,null,"Hydrauilc Hammers"]
["994D","","","",36,113.04,{"$f":"SUM(B168:D168)+F168","v":113.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Engine Vibrator",1,null,{"$f":"BD60","v":"H-120 (fits 325)"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["L2350","","","",66,207.24,{"$f":"SUM(B169:D169)+F169","v":207.24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW",1.5,null,"H-160 (fits 345)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Shovels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)",2,null,"H-180 (fits 365/385)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["PC2000","",{"$f":"G278","v":""},"",{"$f":"IF(Metric,BB136*Gal2Liters,BB136)","v":37},{"$f":"IF(Metric,E171*DieselCostMetric,E171*DieselCost)","v":116.18},{"$f":"SUM(B171:D171)+F171","v":116.18},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Ton Crane",3,null,"Demolition Shears"]
["PC3000","",{"$f":"G279","v":""},"",{"$f":"IF(Metric,BB137*Gal2Liters,BB137)","v":50},{"$f":"IF(Metric,E172*DieselCostMetric,E172*DieselCost)","v":157},{"$f":"SUM(B172:D172)+F172","v":157},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 Ton Crane",4,null,"S340 (fits 322/325/330)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["PC4000","",{"$f":"G280","v":""},"",{"$f":"IF(Metric,BB138*Gal2Liters,BB138)","v":70},{"$f":"IF(Metric,E173*DieselCostMetric,E173*DieselCost)","v":219.8},{"$f":"SUM(B173:D173)+F173","v":219.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 Ton Crane",4.7,null,"S365 (fits 330/345)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["PC5500","",{"$f":"G281","v":""},"",{"$f":"IF(Metric,BB139*Gal2Liters,BB139)","v":119},{"$f":"IF(Metric,E174*DieselCostMetric,E174*DieselCost)","v":373.66},{"$f":"SUM(B174:D174)+F174","v":373.66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120 Ton Crane",5.2,null,"S390 (fits 365/385)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["PC8000","",{"$f":"G282","v":""},"",{"$f":"IF(Metric,BB140*Gal2Liters,BB140)","v":149},{"$f":"IF(Metric,E175*DieselCostMetric,E175*DieselCost)","v":467.86},{"$f":"SUM(B175:D175)+F175","v":467.86},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trucks",null,null,{"$f":"BD67","v":"Demolition Grapples"}]
["Hydraulic Hammers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"725",4.7,null,"G315 (fits 322/325)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A68","v":"H-120 (fits 325)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A177,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A177,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G284","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A177,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A177,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":7.5},null,null,{"$f":"SUM(B177:D177)+F177","v":7.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,730,5.2,null,"G320 (fits 325/330)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A69","v":"H-160 (fits 345)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A178,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A178,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G285","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A178,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A178,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":9},null,null,{"$f":"SUM(B178:D178)+F178","v":9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735",7.35,null,"G330 (fits 345/365)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A70","v":"H-180 (fits 365/385)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A179,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A179,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G286","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A179,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A179,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":12},null,null,{"$f":"SUM(B179:D179)+F179","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740",7.35,null,"Other Equipment"]
["Demolition Shears",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"769D",9.25,null,"420D 4WD Backhoe",7,7,7,7]
[{"$f":"A72","v":"S340 (fits 322/325/330)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A181,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A181,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G288","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A181,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A181,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,{"$f":"SUM(B181:D181)+F181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773E",11.75,null,"428D 4WD Backhoe",6,6,6,6]
[{"$f":"A73","v":"S365 (fits 330/345)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A182,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A182,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G289","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A182,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A182,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,{"$f":"SUM(B182:D182)+F182","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777D",16.75,null,"CS533E Vibratory Roller           "]
[{"$f":"A74","v":"S390 (fits 365/385)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A183,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A183,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G290","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A183,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A183,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,{"$f":"SUM(B183:D183)+F183","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785C",24.25,null,"CS633E Vibratory Roller           "]
["Demolition Grapples",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"793C",41.75,null,"CP533E Sheepsfoot Compactor           "]
[{"$f":"A76","v":"G315 (fits 322/325)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A185,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A185,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G292","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A185,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A185,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,{"$f":"SUM(B185:D185)+F185","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797B",58.75,null,"CP633E Sheepsfoot Compactor           "]
[{"$f":"A77","v":"G320 (fits 325/330)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A186,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A186,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G293","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A186,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A186,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,{"$f":"SUM(B186:D186)+F186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal) Water Wagon",6,null,"Light Truck - 1.5 Ton"]
[{"$f":"A78","v":"G330 (fits 345/365)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A187,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A187,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G294","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A187,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A187,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,{"$f":"SUM(B187:D187)+F187","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal) Water Wagon",10.75,null,"Supervisor's Truck"]
["Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777D Water Truck",16.75,null,"Flatbed Truck"]
[{"$f":"A80","v":"420D 4WD Backhoe"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A189,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A189,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":7},{"$f":"G296","v":0.73333333333333328},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A189,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A189,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":5.2},{"$f":"IF(Metric,BB154*Gal2Liters,BB154)","v":3},{"$f":"IF(Metric,E189*DieselCostMetric,E189*DieselCost)","v":9.42},{"$f":"SUM(B189:D189)+F189","v":22.353333333333332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785C Water Truck",24.25,null,"Air Compressor + tools"]
["428D 4WD Backhoe",6,{"$f":"G297","v":0.73333333333333328},5.5,3,9.42,21.653333333333336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck (10-12 yd3 )",5.2,null,"Welding Equipment"]
["CS533E Vibratory Roller           ","",{"$f":"G298","v":""},"N/A",3.75,11.775,11.775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Duty Drill Rig"]
["CS633E Vibratory Roller           ","","","N/A",4.75,14.915000000000001,14.915000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump (plugging) Drill Rig"]
["CP533E Sheepsfoot Compactor           ","","","N/A",3.75,11.775,11.775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete Pump"]
["CP633E Sheepsfoot Compactor           ","","","N/A",4.75,14.915000000000001,14.915000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Engine Vibrator"]
["Light Truck - 1.5 Ton","",0.42666666666666669,"N/A",1.5,4.71,5.1366666666666667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW"]
["Supervisor's Truck","",0.42666666666666669,"N/A",1,3.14,3.5666666666666669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)"]
["Flatbed Truck","",2.3466666666666667,"N/A",4.7,14.758000000000001,17.104666666666667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD89","v":"5 Ton Crane"}]
["Air Compressor + tools","","","N/A",1,3.14,3.14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 Ton Crane"]
["Welding Equipment",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A199,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A199,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},"","N/A",2,6.28,6.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 Ton Crane"]
["Heavy Duty Drill Rig","","","N/A",12,37.68,37.68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120 Ton Crane"]
["Pump (plugging) Drill Rig","","","N/A",10,31.400000000000002,31.400000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trucks"]
["Concrete Pump","","","N/A",10,31.400000000000002,31.400000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"725",13.2,13.2,13.2,13.2]
["Gas Engine Vibrator","","","N/A",1,3.14,3.14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD95","v":730},13.2,13.2,13.2,13.2]
["Generator 5KW","","","N/A",1.5,4.71,4.71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735",13.2,13.2,13.2,13.2]
["HDEP Welder (pipe or liner)","","","N/A",2,6.28,6.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740",13.2,13.2,13.2,13.2]
["5 Ton Crane","","","N/A",3,9.42,9.42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"769D",8.89,8.89,"N/A","N/A"]
["20 Ton Crane","","","N/A",4,12.56,12.56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773E",11.01,11.01,"N/A","N/A"]
["50 Ton Crane","","","N/A",4.7,14.758000000000001,14.758000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777D",15.75,15.75,"N/A","N/A"]
["120 Ton Crane","","","N/A",5.2,16.328000000000003,16.328000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785C",null,"",null,""]
["Trucks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD102","v":"793C"},null,"",null,""]
[{"$f":"A102","v":"725"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A211,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A211,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":13.2},{"$f":"G318","v":13.8},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A211,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A211,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":4.42},{"$f":"IF(Metric,BB176*Gal2Liters,BB176)","v":4.7},{"$f":"IF(Metric,E211*DieselCostMetric,E211*DieselCost)","v":14.758000000000001},{"$f":"SUM(B211:D211)+F211","v":46.178000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797B",null,"",null,""]
[730,13.2,13.8,4.42,5.2,16.328000000000003,47.748000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal) Water Wagon",7.9181999999999997,7.9181999999999997,7.9181999999999997,7.9181999999999997]
["735",13.2,18.600000000000001,4.42,7.35,23.079000000000001,59.298999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal) Water Wagon",11.2049,11.2049,11.2049,11.2049]
["740",13.2,25.8,4.42,7.35,23.079000000000001,66.498999999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777D Water Truck",null,"",null,""]
["769D",8.89,7.1,4.9400000000000004,9.25,29.045000000000002,49.975000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785C Water Truck",null,"",null,""]
["773E",11.01,17.04,5.55,11.75,36.895000000000003,70.495000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck (10-12 yd3 )",13.2,13.2,13.2,13.2]
["777D",15.75,14.76,6.19,16.75,52.594999999999999,89.294999999999987]
["785C","","","",24.25,76.144999999999996,76.144999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) PM Source: ","Empire CAT Equipment Company (June 2026) unless noted","Empire CAT Equipment Company (June 2026) unless noted","Empire CAT Equipment Company (June 2026) unless noted","Empire CAT Equipment Company (June 2026) unless noted"]
[{"$f":"A110","v":"793C"},"","","",41.75,131.095,{"$f":"SUM(B219:D219)+F219","v":131.095}]
["797B","","","",58.75,184.47499999999999,184.47499999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G.E.T CONSUMPTION (1)"]
["613E (5,000 gal) Water Wagon",7.9181999999999997,4.8,"",6,18.84,31.558199999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT TYPE"]
["621E (8,000 gal) Water Wagon",11.2049,7.35,"",10.75,33.755000000000003,52.309899999999999]
["777D Water Truck","","","",16.75,52.594999999999999,52.594999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD12","v":"Bulldozers"}]
["785C Water Truck","","","",24.25,76.144999999999996,76.144999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD13","v":"D6R"},8.5,8.5,8.5,8.5]
["Dump Truck (10-12 yd3 ) (5)","N/A",1.4666666666666666,"N/A",5.2,16.328000000000003,17.794666666666668,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD14","v":"D6R w/ Winch"},null,"",null,""]
["Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD15","v":"D7R"},8.5,8.5,8.5,8.5]
["(1) PM Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipPMNotes,1,MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipPMNotes,1,MATCH(ProjectRegion,EquipmentRegions,0)))","v":"Empire CAT Equipment Company (June 2026) unless noted"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD16","v":"D8R"},15,15,15,15]
["(2) Undercarriage Source: ",{"$f":"IF(OR(ISBLANK(B336),B134=\"\"),\"\",B336)","v":"Purcell Tire Quote: 2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD17","v":"D9R"},24,24,24,24]
["(3) G.E.T. Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipGETNotes,1,MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipGETNotes,1,MATCH(ProjectRegion,EquipmentRegions,0)))","v":"Empire CAT Equipment Company (June 2026) unless noted"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10R",33,33,33,33]
["(4) Fuel Use Source: ","Caterpillar Handbook, Edition 35, Ch. 20; or estimated average for smaller vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11R",46.385899999999999,46.385899999999999,"N/A","N/A"]
["    (5) Dump Truck Oper. Cost Source:","Means Heavy Construction (2008)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"824G"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"834G"]
["TIRE COST TABLES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,844]
["Equipment","Tire Size","# of Tires Per Piece of Equipment","Cost \nPer Tire","Tire Cost (1)(2)","Life Expectency Hours \n(Low/Zone A) (3)","Tire Cost per \nHour",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"854G"]
["Bulldozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD25","v":"Motor Graders"}]
[{"$f":"A21","v":"D6R"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A130,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A130,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C237),\"\",C237*D237)","v":""},null,{"$f":"IF(OR(D237=\"\",D237=\"N/A\"),\"\",E237/F237)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD26","v":"120H"},16,16,16,16]
["D6R w/ Winch",null,null,"N/A",{"$f":"IF(ISBLANK(C238),\"\",C238*D238)","v":""},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD27","v":"14G/H"},23,23,23,23]
["D7R",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD28","v":"16G/H"},31,31,31,31]
["D8R",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24M"]
["D9R",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators"]
["D10R",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312C",6.5,6.5,6.5,6.5]
["D11R",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320C",7,7,7,7]
["Wheeled Dozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325C",9,9,9,9]
[{"$f":"A29","v":"824G"},"29.5R25",4,"",{"$f":"IF(ISBLANK(C245),\"\",C245*D245)","v":0},3500,{"$f":"IF(ISBLANK(C245),\"\",E245/F245)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330C",9.5,9.5,9.5,9.5]
["834G","35/65-R33",4,"",{"$f":"IF(ISBLANK(C246),\"\",C246*D246)","v":0},3500,{"$f":"IF(ISBLANK(C246),\"\",E246/F246)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"345B",10,10,10,10]
[844,"45/65-R39",4,"",{"$f":"IF(ISBLANK(C247),\"\",C247*D247)","v":0},3500,{"$f":"IF(ISBLANK(C247),\"\",E247/F247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"365BL",null,"",null,""]
["854G","45/65-R45",4,"",{"$f":"IF(ISBLANK(C248),\"\",C248*D248)","v":0},3500,{"$f":"IF(ISBLANK(C248),\"\",E248/F248)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"385BL",20,20,20,20]
["Motor Graders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
[{"$f":"A34","v":"120H"},"13PR24",6,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A250,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A250,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":4700},{"$f":"IF(ISBLANK(C250),\"\",C250*D250)","v":28200},3500,{"$f":"IF(D250=\"\",\"\",E250/F250)","v":8.0571428571428569},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631G",13,13,13,13]
[{"$f":"A35","v":"14G/H"},"20.5R25",6,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A251,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A251,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":5200},{"$f":"IF(ISBLANK(C251),\"\",C251*D251)","v":31200},3500,{"$f":"IF(D251=\"\",\"\",E251/F251)","v":8.9142857142857146},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD40","v":"637G"},17.816700000000001,17.816700000000001,"N/A","N/A"]
[{"$f":"A36","v":"16G/H"},"23.5R25",6,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A252,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A252,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":6800},{"$f":"IF(ISBLANK(C252),\"\",C252*D252)","v":40800},3500,{"$f":"IF(D252=\"\",\"\",E252/F252)","v":11.657142857142857},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders"]
[{"$f":"A37","v":"24M"},"23.5R25",6,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A253,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A253,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISBLANK(C253),\"\",C253*D253)","v":0},3500,{"$f":"IF(D253=\"\",\"\",E253/F253)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"924G",7,7,7,7]
["Track Excavators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"928G",8.1999999999999993,8.1999999999999993,8.1999999999999993,8.1999999999999993]
[{"$f":"A39","v":"312C"},null,null,"N/A",{"$f":"IF(ISBLANK(C255),\"\",C255*D255)","v":""},null,{"$f":"IF(OR(D255=\"\",D255=\"N/A\"),\"\",E255/F255)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950G",13,13,13,13]
["320C",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"966G",16,16,16,16]
["325C",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972G",20,20,20,20]
["330C",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980G",20,20,20,20]
["345B",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988G",23,23,23,23]
["365BL",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,990,null,"",null,""]
["385BL",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD50","v":"992G"},46.17,46.17,"N/A","N/A"]
["Scrapers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD51","v":"994D"},null,"",null,""]
[{"$f":"A47","v":"631G"},"37.25R35",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A263,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A263,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":19600},{"$f":"IF(ISBLANK(C263),\"\",C263*D263)","v":78400},4000,{"$f":"IF(D263=\"\",\"\",E263/F263)","v":19.600000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2350",null,"",null,""]
[{"$f":"A48","v":"637G"},"37.25R35",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A264,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A264,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":19600},{"$f":"IF(ISBLANK(C264),\"\",C264*D264)","v":78400},4000,{"$f":"IF(D264=\"\",\"\",E264/F264)","v":19.600000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD53","v":"Shovels"}]
["Wheeled Loaders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2000"]
[{"$f":"A50","v":"924G"},"17.5R25",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A266,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A266,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":5100},{"$f":"IF(ISBLANK(C266),\"\",C266*D266)","v":20400},4500,{"$f":"IF(D266=\"\",\"\",E266/F266)","v":4.5333333333333332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000"]
["928G","17.5R25",4,5100,20400,4500,4.5333333333333332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000"]
["950G","26.5R25",4,7300,29200,4500,6.4888888888888889,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC5500"]
["966G","26.5R25",4,12500,50000,4500,11.111111111111111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC8000"]
["972G","26.5R25",4,12500,50000,4500,11.111111111111111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD59","v":"Hydrauilc Hammers"}]
["980G","29.5R25",4,12400,49600,4500,11.022222222222222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H-120 (fits 325)",7.5,7.5,7.5,7.5]
["988G","35/65-33",4,21000,84000,4500,18.666666666666668,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H-160 (fits 345)",9,9,9,9]
[990,"41.25/70-39",4,"",{"$f":"IF(ISBLANK(C273),\"\",C273*D273)","v":0},4500,{"$f":"IF(D273=\"\",\"\",E273/F273)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H-180 (fits 365/385)",12,12,12,12]
["992G","45/65R45",4,41500,166000,4500,36.888888888888886,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears"]
["994D","55/85R57",4,"",0,4500,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S340 (fits 322/325/330)"]
["L2350","55/85R57",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A276,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A276,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISBLANK(C276),\"\",C276*D276)","v":0},4500,{"$f":"IF(D276=\"\",\"\",E276/F276)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S365 (fits 330/345)"]
["Shovels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S390 (fits 365/385)"]
["PC2000",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A278,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A278,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C278),\"\",C278*D278)","v":""},null,{"$f":"IF(OR(D278=\"\",D278=\"N/A\"),\"\",E278/F278)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD67","v":"Demolition Grapples"}]
["PC3000",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A279,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A279,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C279),\"\",C279*D279)","v":""},null,{"$f":"IF(OR(D279=\"\",D279=\"N/A\"),\"\",E279/F279)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G315 (fits 322/325)"]
["PC4000",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A280,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A280,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C280),\"\",C280*D280)","v":""},null,{"$f":"IF(OR(D280=\"\",D280=\"N/A\"),\"\",E280/F280)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G320 (fits 325/330)"]
["PC5500",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A281,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A281,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C281),\"\",C281*D281)","v":""},null,{"$f":"IF(OR(D281=\"\",D281=\"N/A\"),\"\",E281/F281)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G330 (fits 345/365)"]
["PC8000",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A282,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A282,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C282),\"\",C282*D282)","v":""},null,{"$f":"IF(OR(D282=\"\",D282=\"N/A\"),\"\",E282/F282)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
["Hydraulic Hammers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420D 4WD Backhoe",5.2,5.2,5.2,5.2]
[{"$f":"A68","v":"H-120 (fits 325)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A284,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A284,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C284),\"\",C284*D284)","v":""},null,{"$f":"IF(OR(D284=\"\",D284=\"N/A\"),\"\",E284/F284)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"428D 4WD Backhoe",5.5,5.5,5.5,5.5]
[{"$f":"A69","v":"H-160 (fits 345)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A285,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A285,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C285),\"\",C285*D285)","v":""},null,{"$f":"IF(OR(D285=\"\",D285=\"N/A\"),\"\",E285/F285)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS533E Vibratory Roller           ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A70","v":"H-180 (fits 365/385)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A286,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A286,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C286),\"\",C286*D286)","v":""},null,{"$f":"IF(OR(D286=\"\",D286=\"N/A\"),\"\",E286/F286)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS633E Vibratory Roller           ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Demolition Shears",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP533E Sheepsfoot Compactor           ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A72","v":"S340 (fits 322/325/330)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A288,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A288,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C288),\"\",C288*D288)","v":""},null,{"$f":"IF(OR(D288=\"\",D288=\"N/A\"),\"\",E288/F288)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP633E Sheepsfoot Compactor           ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A73","v":"S365 (fits 330/345)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A289,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A289,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C289),\"\",C289*D289)","v":""},null,{"$f":"IF(OR(D289=\"\",D289=\"N/A\"),\"\",E289/F289)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Truck - 1.5 Ton","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A74","v":"S390 (fits 365/385)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A290,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A290,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C290),\"\",C290*D290)","v":""},null,{"$f":"IF(OR(D290=\"\",D290=\"N/A\"),\"\",E290/F290)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Demolition Grapples",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed Truck","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A76","v":"G315 (fits 322/325)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A292,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A292,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C292),\"\",C292*D292)","v":""},null,{"$f":"IF(OR(D292=\"\",D292=\"N/A\"),\"\",E292/F292)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Compressor + tools","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A77","v":"G320 (fits 325/330)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A293,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A293,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C293),\"\",C293*D293)","v":""},null,{"$f":"IF(OR(D293=\"\",D293=\"N/A\"),\"\",E293/F293)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welding Equipment","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A78","v":"G330 (fits 345/365)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A294,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A294,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C294),\"\",C294*D294)","v":""},null,{"$f":"IF(OR(D294=\"\",D294=\"N/A\"),\"\",E294/F294)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Duty Drill Rig","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump (plugging) Drill Rig","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A80","v":"420D 4WD Backhoe"},"340/80R18-19.5LR24",2,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A296,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A296,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":1100},{"$f":"IF(ISBLANK(C296),\"\",C296*D296)","v":2200},3000,{"$f":"IF(OR(D296=\"\",D296=\"N/A\"),\"\",E296/F296)","v":0.73333333333333328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete Pump","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["428D 4WD Backhoe","340/80R18-16.9R28",2,1100,{"$f":"IF(ISBLANK(C297),\"\",C297*D297)","v":2200},3000,0.73333333333333328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Engine Vibrator","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["CS533E Vibratory Roller           ",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["CS633E Vibratory Roller           ",null,null,"N/A",{"$f":"IF(ISBLANK(C299),\"\",C299*D299)","v":""},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["CP533E Sheepsfoot Compactor           ",null,null,"N/A",{"$f":"IF(ISBLANK(C300),\"\",C300*D300)","v":""},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD89","v":"5 Ton Crane"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["CP633E Sheepsfoot Compactor           ",null,null,"N/A",{"$f":"IF(ISBLANK(C301),\"\",C301*D301)","v":""},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 Ton Crane","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Light Truck - 1.5 Ton",null,4,320,{"$f":"IF(ISBLANK(C302),\"\",C302*D302)","v":1280},3000,{"$f":"IF(OR(D302=\"\",D302=\"N/A\"),\"\",E302/F302)","v":0.42666666666666669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 Ton Crane","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Supervisor's Truck",null,4,320,1280,3000,0.42666666666666669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120 Ton Crane","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Flatbed Truck",null,22,320,{"$f":"IF(ISBLANK(C304),\"\",C304*D304)","v":7040},3000,2.3466666666666667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trucks"]
["Air Compressor + tools",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"725",4.42,4.42,4.42,4.42]
["Welding Equipment",null,null,"N/A",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD95","v":730},4.42,4.42,4.42,4.42]
["Heavy Duty Drill Rig",null,4,"",0,3000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735",4.42,4.42,4.42,4.42]
["Pump (plugging) Drill Rig",null,4,"",0,3000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740",4.42,4.42,4.42,4.42]
["Concrete Pump",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"769D",4.9400000000000004,4.9400000000000004,"N/A","N/A"]
["Gas Engine Vibrator",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773E",5.55,5.55,"N/A","N/A"]
["Generator 5KW",null,null,"N/A",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777D",6.19,6.19,"N/A","N/A"]
["HDEP Welder (pipe or liner)",null,null,"N/A",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785C",null,"",null,""]
["5 Ton Crane",null,4,"",0,3000,{"$f":"IF(OR(D313=\"\",D313=\"N/A\"),\"\",E313/F313)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD102","v":"793C"},null,"",null,""]
["20 Ton Crane",null,4,"",0,3000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797B",null,"",null,""]
["50 Ton Crane",null,6,"",0,3000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal) Water Wagon",null,"",null,""]
["120 Ton Crane",null,6,"",0,3000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal) Water Wagon",null,"",null,""]
["Trucks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777D Water Truck",null,"",null,""]
[{"$f":"A102","v":"725"},"23.5R25",6,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A318,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A318,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":4600},{"$f":"IF(ISBLANK(D318),\"\",C318*D318)","v":27600},2000,{"$f":"IF(D318=\"\",\"\",E318/F318)","v":13.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785C Water Truck",null,"",null,""]
[730,"23.5R25",6,4600,{"$f":"IF(ISBLANK(C319),\"\",C319*D319)","v":27600},2000,13.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck (10-12 yd3 )",4.42,4.42,4.42,4.42]
["735","26.5R25",6,6200,{"$f":"IF(ISBLANK(C320),\"\",C320*D320)","v":37200},2000,18.600000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
["740","29.5R25",6,8600,{"$f":"IF(ISBLANK(C321),\"\",C321*D321)","v":51600},2000,25.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) G.E.T. Source: ","Empire CAT Equipment Company (June 2026) unless noted","Empire CAT Equipment Company (June 2026) unless noted","Empire CAT Equipment Company (June 2026) unless noted","Empire CAT Equipment Company (June 2026) unless noted"]
["769D","18.00R33",6,7100,42600,6000,7.1]
["773E","24.00R35",6,14200,{"$f":"IF(ISBLANK(C323),\"\",C323*D323)","v":85200},5000,17.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIRE COST TABLES [Cost Per Tire(1,2,3)]"]
["777D","27.00R49",6,12300,73800,5000,14.76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT TYPE"]
["785C","33.00R51",6,"",0,4000,""]
[{"$f":"A110","v":"793C"},"40.00R57",6,"",{"$f":"IF(ISBLANK(C326),\"\",C326*D326)","v":0},4000,{"$f":"IF(D326=\"\",\"\",E326/F326)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD12","v":"Bulldozers"}]
["797B","40.00R57",6,"",{"$f":"IF(ISBLANK(C327),\"\",C327*D327)","v":0},4000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD13","v":"D6R"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["613E (5,000 gal) Water Wagon","23.5R25",6,4800,28800,6000,4.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD14","v":"D6R w/ Winch"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["621E (8,000 gal) Water Wagon","33.25R29",6,9800,58800,8000,7.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD15","v":"D7R"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["777D Water Truck","27.00R49",6,"",0,5000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD16","v":"D8R"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["785C Water Truck","33.00R51",6,"",0,4000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD17","v":"D9R"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Dump Truck (10-12 yd3 )",null,10,880,8800,6000,1.4666666666666666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10R","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11R","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["(1) Unit Cost Basis:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipTiresNotes,MATCH($A334,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipTiresNotes,MATCH($A334,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"Cost per set"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers"]
["(2) Cost Basis:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipTiresNotes,MATCH($A335,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipTiresNotes,MATCH($A335,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"Total cost for all required tires."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"824G"]
["(3) Tire Cost Source:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipTiresNotes,MATCH($A336,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipTiresNotes,MATCH($A336,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"Purcell Tire Quote: 2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"834G"]
["(4) Tire Wear Source:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipTiresNotes,MATCH($A337,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipTiresNotes,MATCH($A337,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"Caterpillar Handbook, Edition 35; Ch. 20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,844]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"854G"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD25","v":"Motor Graders"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD26","v":"120H"},4700,4700,4700,4700]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD27","v":"14G/H"},5200,5200,5200,5200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD28","v":"16G/H"},6800,6800,6800,6800]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24M",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312C","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320C","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325C","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330C","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD35","v":"345B"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"365BL","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"385BL","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631G",19600,19600,19600,19600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"637G",19600,19600,"N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"924G",5100,5100,5100,5100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"928G",5100,5100,5100,5100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950G",7300,7300,7300,7300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"966G",12500,12500,12500,12500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972G",12500,12500,12500,12500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980G",12400,12400,12400,12400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988G",21000,21000,21000,21000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,990,null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD50","v":"992G"},41500,41500,"N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD51","v":"994D"},null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2350",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD53","v":"Shovels"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC5500","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC8000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD59","v":"Hydrauilc Hammers"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H-120 (fits 325)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H-160 (fits 345)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H-180 (fits 365/385)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S340 (fits 322/325/330)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S365 (fits 330/345)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S390 (fits 365/385)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD67","v":"Demolition Grapples"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G315 (fits 322/325)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G320 (fits 325/330)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G330 (fits 345/365)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420D 4WD Backhoe",1100,1100,1100,1100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"428D 4WD Backhoe",1100,1100,1100,1100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS533E Vibratory Roller           ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS633E Vibratory Roller           ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP533E Sheepsfoot Compactor           ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP633E Sheepsfoot Compactor           ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Truck - 1.5 Ton",320,320,320,320]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck",320,320,320,320]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed Truck",320,320,320,320]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Compressor + tools","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welding Equipment","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Duty Drill Rig"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump (plugging) Drill Rig"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete Pump","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Engine Vibrator","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD89","v":"5 Ton Crane"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 Ton Crane"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 Ton Crane"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120 Ton Crane"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trucks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"725",4600,4600,4600,4600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD95","v":730},4600,4600,4600,4600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735",6200,6200,6200,6200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740",8600,8600,8600,8600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"769D",7100,7100,"N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773E",14200,14200,"N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777D",12300,12300,"N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785C",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD102","v":"793C"},null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797B",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal) Water Wagon",4800,4800,4800,4800]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal) Water Wagon",9800,9800,9800,9800]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777D Water Truck",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785C Water Truck",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck (10-12 yd3 )",880,880,880,880]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) Unit Cost Basis:","Cost per set","Cost per set","Cost per set","Cost per set"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) Cost Basis:","Total cost for all required tires.","Total cost for all required tires.","Total cost for all required tires.","Total cost for all required tires."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) Tire Cost Source:","Purcell Tire Quote: 2026","Purcell Tire Quote: 2026","Purcell Tire Quote: 2026","Purcell Tire Quote: 2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(4) Tire Wear Source:","Caterpillar Handbook, Edition 35; Ch. 20","Caterpillar Handbook, Edition 35; Ch. 20","Caterpillar Handbook, Edition 35; Ch. 20","Caterpillar Handbook, Edition 35; Ch. 20"]

{"sheet":"Material Costs","index":35,"n_rows":189,"n_cols":74,"rows_kept":189,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12, FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RECLAMATION MATERIAL COST TABLE"]
["Color Code Key",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIAL TYPE",null,"Region 1","Region 2","Region 3","Region 4","Region 5","Region 6","Region 7","Region 8","Region 9","Region 10","Region 11","Region 12","Region 13","Region 14","Region 15"]
["User Input - Direct Input",null,"Direct Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(VLOOKUP(BH10,RegionNames,2,FALSE)),\"\",VLOOKUP(BH10,RegionNames,2,FALSE))","v":"Northern Nevada"},"Southern Nevada","N. Nevada Notice Level","S. Nevada Notice Level","","","","","","","","","","",""]
["User Input - Pull Down List",null,"Pull Down Selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation Materials"]
["Program Constant (can override)",null,"Alternate Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seed Mixes"]
["Program Calculated Value",null,"Locked Cell - Formula or Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seed Mix","Units"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"None"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mix 1","Cost/Acre",302.5,302.5,302.5,302.5]
["Revegetation Materials",null,null,null,null,null,"Revegetation Method",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation Method",null,null,null,null,"Mix 2","Cost/Acre",332.75,332.75,332.75,332.75]
["Seed Mixes",null,null,null,null,null,"Slopes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slopes",null,null,null,null,"Mix 3","Cost/Acre",363,363,363,363]
["Seed Mix","Description",null,{"$f":"IF(Metric,\"Cost/Ha\",\"Cost/Acre\")","v":"Cost/Acre"},null,null,"Disturbance Type","Seed Application Method","Labor","Equipment","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disturbance Type","Labor","Equipment",null,null,"Mix 4","Cost/Acre",393.25,393.25,393.25,393.25]
[null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"Cost/Ha\",\"Cost/Acre\")","v":"Cost/Acre"},{"$f":"IF(Metric,\"Cost/Ha\",\"Cost/Acre\")","v":"Cost/Acre"},{"$f":"IF(Metric,\"Cost/Ha\",\"Cost/Acre\")","v":"Cost/Acre"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/Ha","Cost/Ha",null,null,"User Mix 1","Cost/Acre"]
[{"$f":"IF(OR(ISBLANK(BF15),BF15=\"\"),\"\",BF15)","v":"None"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A21,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A21,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,"Waste Rock Dumps","Mechanical Broadcast",{"$f":"IF(ISBLANK($H21),\"\",IF(INDEX(SeedingMethodTable,MATCH($H21,SeedingMethods,0),8)=\"\",\"No Cost Data\",INDEX(SeedingMethodTable,MATCH($H21,SeedingMethods,0),8)))","v":179.07382773528434},{"$f":"IF(ISBLANK($H21),\"\",IF(INDEX(SeedingMethodTable,MATCH($H21,SeedingMethods,0),8)=\"\",\"No Cost Data\",INDEX(SeedingMethodTable,MATCH($H21,SeedingMethods,0),9)))","v":102.32790156301961},{"$f":"IF(ISBLANK($H21),\"\",IF(INDEX(SeedingMethodTable,MATCH($H21,SeedingMethods,0),8)=\"\",\"No Cost Data\",SUM(I21:J21)))","v":281.40172929830396},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Rock Dumps",{"$f":"IF(ISBLANK($H21),\"\",INDEX(SeedingCostsNonMetric,MATCH($H21,SeedingMethods,0),1))","v":179.07382773528434},{"$f":"IF(ISBLANK($H21),\"\",INDEX(SeedingCostsNonMetric,MATCH($H21,SeedingMethods,0),2))","v":102.32790156301961},null,null,"User Mix 2","Cost/Acre"]
[{"$f":"IF(OR(ISBLANK(BF16),BF16=\"\"),\"\",BF16)","v":"Mix 1"},"Basins",null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A22,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A22,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":302.5},null,null,"Heap Leach","Mechanical Broadcast",{"$f":"IF(ISBLANK($H22),\"\",IF(INDEX(SeedingMethodTable,MATCH($H22,SeedingMethods,0),8)=\"\",\"No Cost Data\",INDEX(SeedingMethodTable,MATCH($H22,SeedingMethods,0),8)))","v":179.07382773528434},{"$f":"IF(ISBLANK($H22),\"\",IF(INDEX(SeedingMethodTable,MATCH($H22,SeedingMethods,0),8)=\"\",\"No Cost Data\",INDEX(SeedingMethodTable,MATCH($H22,SeedingMethods,0),9)))","v":102.32790156301961},{"$f":"IF(ISBLANK($H22),\"\",IF(INDEX(SeedingMethodTable,MATCH($H22,SeedingMethods,0),8)=\"\",\"No Cost Data\",SUM(I22:J22)))","v":281.40172929830396},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heap Leach",{"$f":"IF(ISBLANK($H22),\"\",INDEX(SeedingCostsNonMetric,MATCH($H22,SeedingMethods,0),1))","v":179.07382773528434},{"$f":"IF(ISBLANK($H22),\"\",INDEX(SeedingCostsNonMetric,MATCH($H22,SeedingMethods,0),2))","v":102.32790156301961},null,null,"User Mix 3","Cost/Acre"]
[{"$f":"IF(OR(ISBLANK(BF17),BF17=\"\"),\"\",BF17)","v":"Mix 2"},"Low Hills",null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A23,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A23,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":332.75},null,null,"Tailings","Hand Broadcast",{"$f":"IF(ISBLANK($H23),\"\",IF(INDEX(SeedingMethodTable,MATCH($H23,SeedingMethods,0),8)=\"\",\"No Cost Data\",INDEX(SeedingMethodTable,MATCH($H23,SeedingMethods,0),8)))","v":179.07382773528434},{"$f":"IF(ISBLANK($H23),\"\",IF(INDEX(SeedingMethodTable,MATCH($H23,SeedingMethods,0),8)=\"\",\"No Cost Data\",INDEX(SeedingMethodTable,MATCH($H23,SeedingMethods,0),9)))","v":102.32790156301961},{"$f":"IF(ISBLANK($H23),\"\",IF(INDEX(SeedingMethodTable,MATCH($H23,SeedingMethods,0),8)=\"\",\"No Cost Data\",SUM(I23:J23)))","v":281.40172929830396},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings",{"$f":"IF(ISBLANK($H23),\"\",INDEX(SeedingCostsNonMetric,MATCH($H23,SeedingMethods,0),1))","v":179.07382773528434},{"$f":"IF(ISBLANK($H23),\"\",INDEX(SeedingCostsNonMetric,MATCH($H23,SeedingMethods,0),2))","v":102.32790156301961},null,null,"User Mix 4"]
[{"$f":"IF(OR(ISBLANK(BF18),BF18=\"\"),\"\",BF18)","v":"Mix 3"},"Uplands",null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A24,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A24,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":363},null,null,"Quarries & Borrow Pits","Mechanical Broadcast",{"$f":"IF(ISBLANK($H24),\"\",IF(INDEX(SeedingMethodTable,MATCH($H24,SeedingMethods,0),8)=\"\",\"No Cost Data\",INDEX(SeedingMethodTable,MATCH($H24,SeedingMethods,0),8)))","v":179.07382773528434},{"$f":"IF(ISBLANK($H24),\"\",IF(INDEX(SeedingMethodTable,MATCH($H24,SeedingMethods,0),8)=\"\",\"No Cost Data\",INDEX(SeedingMethodTable,MATCH($H24,SeedingMethods,0),9)))","v":102.32790156301961},{"$f":"IF(ISBLANK($H24),\"\",IF(INDEX(SeedingMethodTable,MATCH($H24,SeedingMethods,0),8)=\"\",\"No Cost Data\",SUM(I24:J24)))","v":281.40172929830396},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarries & Borrow Pits",{"$f":"IF(ISBLANK($H24),\"\",INDEX(SeedingCostsNonMetric,MATCH($H24,SeedingMethods,0),1))","v":179.07382773528434},{"$f":"IF(ISBLANK($H24),\"\",INDEX(SeedingCostsNonMetric,MATCH($H24,SeedingMethods,0),2))","v":102.32790156301961},null,null,"User Mix 5 (see Seed Mix sheet)","Cost/Acre"]
[{"$f":"IF(OR(ISBLANK(BF19),BF19=\"\"),\"\",BF19)","v":"Mix 4"},"Riparian or Custom",null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A25,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A25,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":393.25},null,null,"Flat Areas and Undifferentiated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flat Areas and Undifferentiated",null,null,null,null,null,"Cost/Acre"]
["User Mix 1",null,null,null,null,null,"Disturbance Type","Seed Application Method","Labor","Equipment","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disturbance Type","Labor","Equipment",null,null,"Mulch","Notes:"]
["User Mix 2",null,null,null,null,null,null,null,{"$f":"IF(Metric,\"Cost/Ha\",\"Cost/Acre\")","v":"Cost/Acre"},{"$f":"IF(Metric,\"Cost/Ha\",\"Cost/Acre\")","v":"Cost/Acre"},{"$f":"IF(Metric,\"Cost/Ha\",\"Cost/Acre\")","v":"Cost/Acre"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/Ha","Cost/Ha",null,null,"Item"]
["User Mix 3",null,null,null,null,null,"Exploration Trenches","Mechanical Broadcast",{"$f":"IF(ISBLANK($H28),\"\",IF(INDEX(SeedingMethodTable,MATCH($H28,SeedingMethods,0),8)=\"\",\"No Cost Data\",INDEX(SeedingMethodTable,MATCH($H28,SeedingMethods,0),8)))","v":179.07382773528434},{"$f":"IF(ISBLANK($H28),\"\",IF(INDEX(SeedingMethodTable,MATCH($H28,SeedingMethods,0),8)=\"\",\"No Cost Data\",INDEX(SeedingMethodTable,MATCH($H28,SeedingMethods,0),9)))","v":102.32790156301961},{"$f":"IF(ISBLANK($H28),\"\",IF(INDEX(SeedingMethodTable,MATCH($H28,SeedingMethods,0),8)=\"\",\"No Cost Data\",SUM(I28:J28)))","v":281.40172929830396},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Trenches",{"$f":"IF(ISBLANK($H28),\"\",INDEX(SeedingCostsNonMetric,MATCH($H28,SeedingMethods,0),1))","v":179.07382773528434},{"$f":"IF(ISBLANK($H28),\"\",INDEX(SeedingCostsNonMetric,MATCH($H28,SeedingMethods,0),2))","v":102.32790156301961},null,null,"None","Units"]
["User Mix 4",null,null,null,null,null,"Exploration Roads","Mechanical Broadcast",179.07382773528434,102.32790156301961,281.40172929830396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Roads",{"$f":"IF(ISBLANK($H29),\"\",INDEX(SeedingCostsNonMetric,MATCH($H29,SeedingMethods,0),1))","v":179.07382773528434},102.32790156301961,null,null,"Straw Mulch","Cost/lb",0.22937991885418191,0.22937991885418191,0.22937991885418191,0.22937991885418191]
[null,"Cost/lb",{"$f":"IF(Metric,\"kg/Ha\",\"lbs/Acre\")","v":"lbs/Acre"},{"$f":"IF(Metric,\"Cost/Ha\",\"Cost/Acre\")","v":"Cost/Acre"},null,null,"Waste Rock Dumps","Mechanical Broadcast",179.07382773528434,102.32790156301961,281.40172929830396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Rock Dumps",179.07382773528434,102.32790156301961,null,null,"Hydro Mulch","Cost/lb",0.39,0.39,0.39,0.39]
["User Mix 5 (from Seed Mix sheet)",{"$f":"D31/C31","v":0},{"$f":"UserSeedingRate","v":25.970000000000002},{"$f":"UserSeedCost","v":0},null,null,"Heap Leach","Mechanical Broadcast",179.07382773528434,102.32790156301961,281.40172929830396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heap Leach",179.07382773528434,102.32790156301961,null,null,{"$f":"A43","v":"Timber Mulch"},"Cost/lb"]
["Notes:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(SeedNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(SeedNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,null,null,"Tailings","Mechanical Broadcast",179.07382773528434,102.32790156301961,281.40172929830396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings",{"$f":"IF(ISBLANK($H32),\"\",INDEX(SeedingCostsNonMetric,MATCH($H32,SeedingMethods,0),1))","v":179.07382773528434},102.32790156301961,null,null,{"$f":"A44","v":0},"Cost/lb"]
[null,null,null,null,null,null,"Quarries & Borrow Pits","Mechanical Broadcast",179.07382773528434,102.32790156301961,281.40172929830396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarries & Borrow Pits",179.07382773528434,102.32790156301961,null,null,{"$f":"A45","v":0},"Cost/lb"]
[null,null,null,null,null,null,"Roads","Mechanical Broadcast",179.07382773528434,102.32790156301961,281.40172929830396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roads",179.07382773528434,{"$f":"IF(ISBLANK($H34),\"\",INDEX(SeedingCostsNonMetric,MATCH($H34,SeedingMethods,0),2))","v":102.32790156301961},null,null,null,"Cost/lb","Straw Spec 60 lb. bale, Cert. weed free, (Projected from 2019 quote)100 bales per load","Straw Spec 60 lb. bale, Cert. weed free, (Projected from 2019 quote)100 bales per load","Straw Spec 60 lb. bale, Cert. weed free, (Projected from 2019 quote)100 bales per load","Straw Spec 60 lb. bale, Cert. weed free, (Projected from 2019 quote)100 bales per load"]
[null,null,null,null,null,null,"Pits","Mechanical Broadcast",179.07382773528434,102.32790156301961,281.40172929830396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pits",179.07382773528434,102.32790156301961,null,null,null,"Notes:"]
[null,null,null,null,null,null,"Haul Material","Mechanical Broadcast",179.07382773528434,102.32790156301961,281.40172929830396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul Material",179.07382773528434,102.32790156301961,null,null,null,null,"Granite Seed $780 per Ton in 50 lb bag Wood (Hydro) Mulch (2026)","Granite Seed $780 per Ton in 50 lb bag Wood (Hydro) Mulch (2026)","Granite Seed $780 per Ton in 50 lb bag Wood (Hydro) Mulch (2026)","Granite Seed $780 per Ton in 50 lb bag Wood (Hydro) Mulch (2026)"]
["Mulch",null,null,null,null,null,"Foundations & Buildings","Mechanical Broadcast",179.07382773528434,102.32790156301961,281.40172929830396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundations & Buildings",179.07382773528434,102.32790156301961,null,null,"Amendments"]
["Item",{"$f":"IF(Metric,\"Cost/kg\",\"Cost/lb\")","v":"Cost/lb"},{"$f":"IF(Metric,\"kg/Ha\",\"lbs/Acre\")","v":"lbs/Acre"},{"$f":"IF(Metric,\"Cost/Ha\",\"Cost/Acre\")","v":"Cost/Acre"},null,null,"Sediment & Drainge Control","Mechanical Broadcast",179.07382773528434,102.32790156301961,281.40172929830396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sediment & Drainge Control",179.07382773528434,102.32790156301961,null,null,"Item"]
[null,null,null,null,null,null,"Process Ponds","Mechanical Broadcast",179.07382773528434,102.32790156301961,281.40172929830396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Process Ponds",179.07382773528434,102.32790156301961,null,null,"None","Units"]
[{"$f":"IF(OR(ISBLANK(BF28),BF28=\"\"),\"\",BF28)","v":"None"},{"$f":"IF(OR(ISBLANK(A40),ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A40,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A40,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},"",{"$f":"IF(OR(ISBLANK(A40),A40=\"None\",A40=\"\",B40=\"\"),\"\",B40*C40)","v":""},null,null,"Landfills","Mechanical Broadcast",179.07382773528434,102.32790156301961,281.40172929830396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landfills",179.07382773528434,102.32790156301961,null,null,"Organic Matter",null,0.85,0.85,0.85,0.85]
[{"$f":"IF(OR(ISBLANK(BF29),BF29=\"\"),\"\",BF29)","v":"Straw Mulch"},{"$f":"IF(OR(ISBLANK(A41),ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A41,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A41,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":0.22937991885418191},null,{"$f":"IF(OR(ISBLANK(A41),ISBLANK(C41),A41=\"None\",A41=\"\",B41=\"\"),\"\",B41*C41)","v":""},null,null,"Yards, Etc.","Mechanical Broadcast",179.07382773528434,102.32790156301961,281.40172929830396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yards, Etc.",179.07382773528434,102.32790156301961,null,null,"Treated Sludge","Cost/lb"]
[{"$f":"IF(OR(ISBLANK(BF30),BF30=\"\"),\"\",BF30)","v":"Hydro Mulch"},0.39,null,{"$f":"IF(OR(ISBLANK(A42),ISBLANK(C42),A42=\"None\",A42=\"\",B42=\"\"),\"\",B42*C42)","v":""},null,null,"Revegetation Maintenance","Mechanical Broadcast",179.07382773528434,102.32790156301961,281.40172929830396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation Maintenance",179.07382773528434,102.32790156301961,null,null,"Chemical","Cost/lb",0.89,0.89,0.89,0.89]
["Timber Mulch","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A62","v":0},"Cost/lb"]
[null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A63","v":0},"Cost/lb"]
[null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A64","v":0},"Cost/lb"]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/lb","Granite Seed $0.850 per lb. in 50 lb. bag, 1 Ton min order Sustain 4-6-4 (2026)","Granite Seed $0.850 per lb. in 50 lb. bag, 1 Ton min order Sustain 4-6-4 (2026)","Granite Seed $0.850 per lb. in 50 lb. bag, 1 Ton min order Sustain 4-6-4 (2026)","Granite Seed $0.850 per lb. in 50 lb. bag, 1 Ton min order Sustain 4-6-4 (2026)"]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:","Western Nevada Supply $36.57 per 50 lb. bag 15-15-15 (2026)","Western Nevada Supply $36.57 per 50 lb. bag 15-15-15 (2026)","Western Nevada Supply $36.57 per 50 lb. bag 15-15-15 (2026)","Western Nevada Supply $36.57 per 50 lb. bag 15-15-15 (2026)"]
[null,null,"",""]
["Notes:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MulchNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MulchNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))","v":""}]
[null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MulchNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MulchNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))","v":"Granite Seed $780 per Ton in 50 lb bag Wood (Hydro) Mulch (2026)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Abandonment Materials"]
[null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MulchNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MulchNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","Units"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cost/cy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cement",{"$f":"IF(Metric,ROUND(D78/M3_2_CY,2),D78)","v":55.59777102330294},null,null,null,"Cement",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},11.675531914893616,11.675531914893616,11.675531914893616,11.675531914893616]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"grout",{"$f":"IF(Metric,ROUND(D79/M3_2_CY,2),D79)","v":56.761904761904766},null,null,null,"Grout (Low Grade Bentonite)",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},11.92,11.92,11.92,11.92]
["Amendments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inert mat",{"$f":"IF(Metric,ROUND(D80/M3_2_CY,2),D80)","v":""},null,null,null,"Inert Material/Cuttings",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"}]
["Item",{"$f":"IF(Metric,\"Cost/kg\",\"Cost/lb\")","v":"Cost/lb"},{"$f":"IF(Metric,\"kg/Ha\",\"lbs/Acre\")","v":"lbs/Acre"},{"$f":"IF(Metric,\"Cost/Ha\",\"Cost/Acre\")","v":"Cost/Acre"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A81","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"power cost",{"$f":"IF(ISBLANK(BA131),C131,BA131)","v":0.10009999999999999},null,null,null,{"$f":"A82","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"}]
[{"$f":"IF(ISBLANK(BF39),\"\",BF39)","v":"None"},{"$f":"IF(OR(ISBLANK(A58),ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A58,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A58,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},"",{"$f":"IF(OR(ISBLANK(A58),A58=\"None\",A58=\"\",B58=\"\"),\"\",B58*C58)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:","(1) Jentech Drilling Supply quote (2026) Type I,II Cement at $21.95 per 94 lb. bag","(1) Jentech Drilling Supply quote (2026) Type I,II Cement at $21.95 per 94 lb. bag","(1) Jentech Drilling Supply quote (2026) Type I,II Cement at $21.95 per 94 lb. bag","(1) Jentech Drilling Supply quote (2026) Type I,II Cement at $21.95 per 94 lb. bag"]
[{"$f":"IF(ISBLANK(BF40),\"\",BF40)","v":"Organic Matter"},{"$f":"IF(OR(A59=\"\",ISBLANK(A59),ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A59,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A59,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":0.85},null,{"$f":"IF(OR(ISBLANK(A59),A59=\"None\",A59=\"\",B59=\"\"),\"\",B59*C59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) Jentech Drilling Supply (2026) 3/8 in. Chunk Bentonite Hole Plug at $11.92 per 50 lb. bag (5.75 cf/bag at 43 gallons slurry and 12.1% solids)+ 10% for bentonite chips added.","(2) Jentech Drilling Supply (2026) 3/8 in. Chunk Bentonite Hole Plug at $11.92 per 50 lb. bag (5.75 cf/bag at 43 gallons slurry and 12.1% solids)+ 10% for bentonite chips added.","(2) Jentech Drilling Supply (2026) 3/8 in. Chunk Bentonite Hole Plug at $11.92 per 50 lb. bag (5.75 cf/bag at 43 gallons slurry and 12.1% solids)+ 10% for bentonite chips added.","(2) Jentech Drilling Supply (2026) 3/8 in. Chunk Bentonite Hole Plug at $11.92 per 50 lb. bag (5.75 cf/bag at 43 gallons slurry and 12.1% solids)+ 10% for bentonite chips added."]
[{"$f":"IF(ISBLANK(BF41),\"\",BF41)","v":"Treated Sludge"},"",null,{"$f":"IF(OR(ISBLANK(A60),A60=\"None\",A60=\"\",B60=\"\"),\"\",B60*C60)","v":""}]
[{"$f":"IF(ISBLANK(BF42),\"\",BF42)","v":"Chemical"},0.89,null,0]
[null,"",null,""]
[null,"",null,""]
[null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monitoring Costs"]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","Units","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit"]
[null,null,"",""]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monitor Well Pump","ea.",3588.4359673024524,3588.4359673024524,3588.4359673024524,3588.4359673024524]
["Notes:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AmendmentsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(AmendmentsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))","v":"Western Nevada Supply $36.57 per 50 lb. bag 15-15-15 (2026)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sampling Supplies","ea.",8.384196185286104,8.384196185286104,8.384196185286104,8.384196185286104]
[null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AmendmentsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(AmendmentsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))","v":""}]
[null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AmendmentsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(AmendmentsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A94","v":"Water Analysis (Profile I) (1)"},"ea.",673,673,673,673]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leach Test (MWMP) w/ analysis","ea.",873,873,873,873]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ABA + S speciation","ea.",306,306,306,306]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAD Cyanide in water","ea.",120,120,120,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Analysis (Profile II) (1)","ea.",765,765,765,765]
["Well Abandonment Materials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Description",{"$f":"IF(Metric,\"Cost/20kg bag\",\"Cost/50lb bag\")","v":"Cost/50lb bag"},"Units","Cost/unit*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"IF(ISBLANK(BF53),\"\",BF53)","v":"Cement"},{"$f":"IF(OR(ISBLANK(A78),ISBLANK(ProjectRegion),ISBLANK(INDEX(WellAbandonmentMaterialsTable,MATCH(A78,WellAbandonmentMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(WellAbandonmentMaterialsTable,MATCH(A78,WellAbandonmentMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":11.675531914893616},{"$f":"IF(ISBLANK(BG53),\"\",BG53)","v":"cy"},{"$f":"IF(B78=\"\",\"\",B78/IF(Metric,0.16,0.21))","v":55.59777102330294},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"IF(ISBLANK(BF54),\"\",BF54)","v":"Grout (Low Grade Bentonite)"},{"$f":"IF(OR(ISBLANK(A79),ISBLANK(ProjectRegion),ISBLANK(INDEX(WellAbandonmentMaterialsTable,MATCH(A79,WellAbandonmentMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(WellAbandonmentMaterialsTable,MATCH(A79,WellAbandonmentMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":11.92},{"$f":"IF(ISBLANK(BG54),\"\",BG54)","v":"cy"},{"$f":"IF(B79=\"\",\"\",B79/IF(Metric,0.16,0.21))","v":56.761904761904766},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"IF(ISBLANK(BF55),\"\",BF55)","v":"Inert Material/Cuttings"},{"$f":"IF(OR(ISBLANK(A80),ISBLANK(ProjectRegion),ISBLANK(INDEX(WellAbandonmentMaterialsTable,MATCH(A80,WellAbandonmentMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(WellAbandonmentMaterialsTable,MATCH(A80,WellAbandonmentMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(BG55),BG55=0),\"\",BG55)","v":"cy"},{"$f":"IF(B80=\"\",\"\",B80/IF(Metric,0.16,0.21))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"IF(OR(ISBLANK(BG56),BG56=0),\"\",BG56)","v":"cy"},{"$f":"IF(B81=\"\",\"\",B81/IF(Metric,0.16,0.21))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"IF(OR(ISBLANK(BG57),BG57=0),\"\",BG57)","v":"cy"},{"$f":"IF(B82=\"\",\"\",B82/IF(Metric,0.16,0.21))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(WellAbandonmentMaterialsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(WellAbandonmentMaterialsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))","v":"(1) Jentech Drilling Supply quote (2026) Type I,II Cement at $21.95 per 94 lb. bag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(WellAbandonmentMaterialsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(WellAbandonmentMaterialsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))","v":"(2) Jentech Drilling Supply (2026) 3/8 in. Chunk Bentonite Hole Plug at $11.92 per 50 lb. bag (5.75 cf/bag at 43 gallons slurry and 12.1% solids)+ 10% for bentonite chips added."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(WellAbandonmentMaterialsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(WellAbandonmentMaterialsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) WET Lab, Reno, Nevada (2026)","(1) WET Lab, Reno, Nevada (2026)","(1) WET Lab, Reno, Nevada (2026)","(1) WET Lab, Reno, Nevada (2026)"]
["* Assumes 1 bag mixes with water to make 0.21 y3 or 0.16 m3 of grout/cement slurry.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well pump and Sample supply costs adjusted to 2026.","Well pump and Sample supply costs adjusted to 2026.","Well pump and Sample supply costs adjusted to 2026.","Well pump and Sample supply costs adjusted to 2026."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original source unknown.","Original source unknown.","Original source unknown.","Original source unknown."]
["Monitoring Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel, Etc."]
["Description","Units","Cost/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","Units"]
[]
[{"$f":"IF(ISBLANK(BF67),\"\",BF67)","v":"Monitor Well Pump"},{"$f":"IF(ISBLANK(BG67),\"\",BG67)","v":"ea."},{"$f":"IF(OR(ISBLANK(A91),A91=\"\",ISBLANK(ProjectRegion),ISBLANK(INDEX(MonitoringCostsTable,MATCH(A91,MonitoringCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MonitoringCostsTable,MATCH(A91,MonitoringCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":3588.4359673024524},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Cost",null,null,null,null,"Off-road Diesel - delivered (1)","gallons",3.14,3.14,3.14,3.14]
[{"$f":"IF(ISBLANK(BF68),\"\",BF68)","v":"Sampling Supplies"},{"$f":"IF(ISBLANK(BG68),\"\",BG68)","v":"ea."},{"$f":"IF(OR(ISBLANK(A92),A92=\"\",ISBLANK(ProjectRegion),ISBLANK(INDEX(MonitoringCostsTable,MATCH(A92,MonitoringCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MonitoringCostsTable,MATCH(A92,MonitoringCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":8.384196185286104},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/L",{"$f":"IF(OR(ISBLANK(A129),ISBLANK(ProjectRegion),ISBLANK(INDEX(FuelCostTable,MATCH(A129,FuelCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",IF(ISBLANK(BA129),INDEX(FuelCostTable,MATCH(A129,FuelCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)),BA129))","v":3.14},null,null,null,"Pickup Truck Mileage","$/mi",0.7,0.7,0.7,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/gal",{"$f":"IF(BB92=\"\",0,IF(DataUnits=\"Metric\",IF(Metric,ROUND(Gal2Liters*IF(ISBLANK(BA129),C129,BA129),2),IF(ISBLANK(BA129),C129,BA129)),BB92))","v":3.14},null,null,null,"Electical Power","$/kWh",0.10009999999999999,0.10009999999999999,0.10009999999999999,0.10009999999999999]
["Water Analysis (Profile I) (1)","ea.",{"$f":"IF(OR(ISBLANK(A94),A94=\"\",ISBLANK(ProjectRegion),ISBLANK(INDEX(MonitoringCostsTable,MATCH(A94,MonitoringCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MonitoringCostsTable,MATCH(A94,MonitoringCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":673},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A132","v":0},0]
["Leach Test (MWMP) w/ analysis","ea.",873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["ABA + S speciation","ea.",306,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["WAD Cyanide in water","ea.",120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Water Analysis (Profile II) (1)","ea.",765,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"ea.","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:","(1) Source: Oil Price Infomration Service , average annual cost including freight to Nevada (2026).","(1) Source: Oil Price Infomration Service , average annual cost including freight to Nevada (2026).","(1) Source: Oil Price Infomration Service , average annual cost including freight to Nevada (2026).","(1) Source: Oil Price Infomration Service , average annual cost including freight to Nevada (2026)."]
[null,"ea.","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:  Federal Government Vehicle Allowance Rate ","Source:  Federal Government Vehicle Allowance Rate ","Source:  Federal Government Vehicle Allowance Rate ","Source:  Federal Government Vehicle Allowance Rate "]
[null,"ea.","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: NV Energy (2026) $0.1001","Source: NV Energy (2026) $0.1001","Source: NV Energy (2026) $0.1001","Source: NV Energy (2026) $0.1001"]
[null,"ea.",""]
[null,"ea.",""]
[null,"ea.",""]
[null,"ea.",""]
[null,"ea.",""]
[null,"ea.",""]
[null,"ea.",""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MonitoringCostsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MonitoringCostsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))","v":"(1) WET Lab, Reno, Nevada (2026)"}]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MonitoringCostsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MonitoringCostsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))","v":"Well pump and Sample supply costs adjusted to 2026."}]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MonitoringCostsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MonitoringCostsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))","v":"Original source unknown."}]
[]
[]
[]
[]
["Fuel, Etc."]
["Description","Units","Cost/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Overrides"]
[]
[{"$f":"IF(ISBLANK(BF91),\"\",BF91)","v":"Off-road Diesel - delivered (1)"},{"$f":"CONCATENATE(\"$/\",IF(Metric,\"Litre\",\"gal\"))","v":"$/gal"},{"$f":"IF(OR(ISBLANK(A129),ISBLANK(ProjectRegion),ISBLANK(INDEX(FuelCostTable,MATCH(A129,FuelCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(FuelCostTable,MATCH(A129,FuelCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":3.14}]
["Pickup Truck Mileage",{"$f":"IF(Metric,\"$/km\",\"$/mi\")","v":"$/mi"},0.7]
["Electical Power","$/kWh",0.10009999999999999]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[]
[]
[]
[]
[]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(FuelCostsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(FuelCostsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))","v":"(1) Source: Oil Price Infomration Service , average annual cost including freight to Nevada (2026)."}]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(FuelCostsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(FuelCostsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))","v":"Source:  Federal Government Vehicle Allowance Rate "}]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(FuelCostsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(FuelCostsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))","v":"Source: NV Energy (2026) $0.1001"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K160=\"None required\",\"\",IF(ISBLANK(B62),\"\",IF(G51=\"optimize\",EL178,G51)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K161=\"None required\",\"\",IF(ISBLANK(B63),\"\",IF(G52=\"optimize\",EL179,G52)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K162=\"None required\",\"\",IF(ISBLANK(B65),\"\",IF(G53=\"optimize\",EL180,G53)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K163=\"None required\",\"\",IF(ISBLANK(B66),\"\",IF(G54=\"optimize\",EL181,G54)))","v":""}]

{"sheet":"Misc. Unit Costs","index":36,"n_rows":204,"n_cols":87,"rows_kept":204,"cut":false,"hidden":false,"merged":[[83,50,83,51],[108,50,108,51],[54,50,54,51],[55,50,55,51],[81,50,81,51]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISCELLANEOUS COST TABLE"]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JOB DESCRIPTION",null,"Region 1",null,"Region 2",null,"Region 3",null,"Region 4",null,"Region 5",null,"Region 6",null,"Region 7",null,"Region 8",null,"Region 9",null,"Region 10",null,"Region 11",null,"Region 12",null,"Region 13",null,"Region 14",null,"Region 15"]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(VLOOKUP(BF3,RegionNames,2,FALSE)),\"\",VLOOKUP(BF3,RegionNames,2,FALSE))","v":"Northern Nevada"},null,{"$f":"IF(ISBLANK(VLOOKUP(BH3,RegionNames,2,FALSE)),\"\",VLOOKUP(BH3,RegionNames,2,FALSE))","v":"Southern Nevada"},null,{"$f":"IF(ISBLANK(VLOOKUP(BJ3,RegionNames,2,FALSE)),\"\",VLOOKUP(BJ3,RegionNames,2,FALSE))","v":"N. Nevada Notice Level"},null,{"$f":"IF(ISBLANK(VLOOKUP(BL3,RegionNames,2,FALSE)),\"\",VLOOKUP(BL3,RegionNames,2,FALSE))","v":"S. Nevada Notice Level"},null,{"$f":"IF(ISBLANK(VLOOKUP(BN3,RegionNames,2,FALSE)),\"\",VLOOKUP(BN3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BP3,RegionNames,2,FALSE)),\"\",VLOOKUP(BP3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BR3,RegionNames,2,FALSE)),\"\",VLOOKUP(BR3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BT3,RegionNames,2,FALSE)),\"\",VLOOKUP(BT3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BV3,RegionNames,2,FALSE)),\"\",VLOOKUP(BV3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BX3,RegionNames,2,FALSE)),\"\",VLOOKUP(BX3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BZ3,RegionNames,2,FALSE)),\"\",VLOOKUP(BZ3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CB3,RegionNames,2,FALSE)),\"\",VLOOKUP(CB3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CD3,RegionNames,2,FALSE)),\"\",VLOOKUP(CD3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CF3,RegionNames,2,FALSE)),\"\",VLOOKUP(CF3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CH3,RegionNames,2,FALSE)),\"\",VLOOKUP(CH3,RegionNames,2,FALSE))","v":""}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REVEGETATION"]
["Color Code Key",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip"]
["User Input - Direct Input",null,"Direct Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seeding - Broadcast Hand (1)",{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},179.07382773528434,102.32790156301961,179.07382773528434,102.32790156301961,179.07382773528434,102.32790156301961,179.07382773528434,102.32790156301961]
["User Input - Pull Down List",null,"Pull Down Selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seeding - Broadcast Mechanical (1)",{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},179.07382773528434,102.32790156301961,179.07382773528434,102.32790156301961,179.07382773528434,102.32790156301961,179.07382773528434,102.32790156301961]
["Program Constant (can override)",null,"Alternate Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seeding - Drill (1)",null,204.65580312603922,204.65580312603922,204.65580312603922,204.65580312603922,204.65580312603922,204.65580312603922,204.65580312603922,204.65580312603922]
["Program Calculated Value",null,"Locked Cell - Formula or Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seeding - Hydroseeding (1)",null,345.86830728300629,281.40172929830396,345.86830728300629,281.40172929830396,345.86830728300629,281.40172929830396,345.86830728300629,281.40172929830396]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
["Revegetation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shrub Planting - bare root 6-10 in (150- 250mm) (2)","ea."]
[null,null,null,null,null,"Daily","Daily Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tree Planting - bare root 11-16 in (270- 400mm) (3)","ea."]
[null,null,"Means Number","Unit","Crew","Output","User","Materials","Labor","Equipment","Total","     Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cactus Planting (4)","ea."]
[null,{"$f":"IF(OR(ISBLANK(BD11),BD11=\"\"),\"\",BD11)","v":"Seeding - Broadcast Hand (1)"},null,{"$f":"IF(OR(ISBLANK(BE11),BE11=\"\"),\"\",BE11)","v":"acres"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B19,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B19,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":179.07382773528434},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B19,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B19,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":102.32790156301961},{"$f":"IF(ISBLANK(ProjectRegion),\"\",SUM(I19:J19))","v":281.40172929830396},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"seeding $/acre"]
[null,{"$f":"IF(OR(ISBLANK(BD12),BD12=\"\"),\"\",BD12)","v":"Seeding - Broadcast Mechanical (1)"},null,{"$f":"IF(OR(ISBLANK(BE12),BE12=\"\"),\"\",BE12)","v":"acres"},null,null,null,null,179.07382773528434,102.32790156301961,281.40172929830396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"labor","equip",null,"NOTES:"]
[null,{"$f":"IF(OR(ISBLANK(BD13),BD13=\"\"),\"\",BD13)","v":"Seeding - Drill (1)"},null,{"$f":"IF(OR(ISBLANK(BE11),BE11=\"\"),\"\",BE11)","v":"acres"},null,365,null,null,204.65580312603922,204.65580312603922,409.31160625207843,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I19=\"\",0,IF(Metric,ROUND(Ac2Ha*I19,2),I19))","v":179.07382773528434},{"$f":"IF(J19=\"\",0,IF(Metric,ROUND(Ac2Ha*J19,2),J19))","v":102.32790156301961},null,"(1) Seeding Source: ",null,"Source: Kelley Erosion Control (Projected 2025 quote).",0,"Source: Kelley Erosion Control (Projected 2025 quote).",0,"Source: Kelley Erosion Control (Projected 2025 quote).",0,"Source: Kelley Erosion Control (Projected 2025 quote).",0]
[null,{"$f":"IF(OR(ISBLANK(BD14),BD14=\"\"),\"\",BD14)","v":"Seeding - Hydroseeding (1)"},null,{"$f":"IF(OR(ISBLANK(BE13),BE13=\"\"),\"\",BE13)","v":""},null,365,null,null,345.86830728300629,281.40172929830396,627.27003658131025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179.07382773528434,102.32790156301961,null,"(2) Shrub Source: "]
[null,{"$f":"IF(OR(ISBLANK(BD16),BD16=\"\"),\"\",BD16)","v":"Shrub Planting - bare root 6-10 in (150- 250mm) (2)"},"02910-400-0561",{"$f":"IF(OR(ISBLANK(BE16),BE16=\"\"),\"\",BE16)","v":"ea."},"1 Clab",365,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B23,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B23,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},"","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I21=\"\",0,IF(Metric,ROUND(Ac2Ha*I21,2),I21))","v":204.65580312603922},204.65580312603922,null,"(3) Tree Source: "]
[null,{"$f":"IF(OR(ISBLANK(BD17),BD17=\"\"),\"\",BD17)","v":"Tree Planting - bare root 11-16 in (270- 400mm) (3)"},"02910-400-0562",{"$f":"IF(OR(ISBLANK(BE17),BE17=\"\"),\"\",BE17)","v":"ea."},"1 Clab",260,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B24,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B24,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},"","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,345.86830728300629,281.40172929830396,null,"(4) Cactus Source: "]
[null,{"$f":"IF(OR(ISBLANK(BD18),BD18=\"\"),\"\",BD18)","v":"Cactus Planting (4)"},null,{"$f":"IF(OR(ISBLANK(BE18),BE18=\"\"),\"\",BE18)","v":"ea."},"1 Clab",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B25,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B25,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},"","",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUILDING and WALL DEMOLITION"]
[null,{"$f":"IF(OR(ISBLANK(BD20),BD20=\"\"),\"\",BD20)","v":"NOTES:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium"]
[null,{"$f":"IF(OR(ISBLANK(BD21),BD21=\"\"),\"\",BD21)","v":"(1) Seeding Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B27,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B27,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"Source: Kelley Erosion Control (Projected 2025 quote)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building Demolition"]
[null,{"$f":"IF(OR(ISBLANK(BD22),BD22=\"\"),\"\",BD22)","v":"(2) Shrub Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B28,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B28,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. steel","C.F."]
[null,{"$f":"IF(OR(ISBLANK(BD23),BD23=\"\"),\"\",BD23)","v":"(3) Tree Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B29,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B29,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. concrete","C.F."]
[null,{"$f":"IF(OR(ISBLANK(BD24),BD24=\"\"),\"\",BD24)","v":"(4) Cactus Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B30,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B30,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. masonry","C.F."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. mixed","C.F."]
["Building and Wall Demolition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. steel","C.F."]
["  Hourly productivity rates and crew composition from Means Heavy Construction 2005 Edition by permission of R.S.Means/Reed Construction Data .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. concrete","C.F."]
["  All equipment, labor and material unit costs are from Labor Costs, Equipment Costs and Material Costs spreadsheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. masonry","C.F."]
[null,null,null,null,null,"Daily","Daily Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. wood","C.F."]
[null,null,"Means Number","Unit","Crew","Output","User","Labor","Equipment","Premium","Total","     Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wall Demolition"]
["Building Demolition"," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4 in (100 mm) thick","S.F",null,0.2,null,0.2,null,0.2,null,0.2]
[null,{"$f":"IF(OR(ISBLANK(BD28),BD28=\"\"),\"\",BD28)","v":"Lg. steel"},"02220-110-0012",{"$f":"IF(Metric,\"m3\",\"C.F.\")","v":"C.F."},"B-8",{"$f":"IF(Metric,ROUND(21500*Ft3_2_M3,0),21500)","v":21500},null,{"$f":"ROUND('Fleets (Crews)'!$F$393*8/IF(ISBLANK(G38),F38,G38),2)","v":0.21},{"$f":"ROUND('Fleets (Crews)'!$E$393*8/IF(ISBLANK(G38),F38,G38),2)","v":0.27},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B38,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B38,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(H38:I38)*(1+IF(OR(ISBLANK(J38),J38=\"\"),0,J38))","v":0.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 6 in (150 mm) thick","S.F",null,0.2,null,0.2,null,0.2,null,0.2]
[null,"Lg. concrete","02220-110-0050","C.F.","B-8",{"$f":"IF(Metric,ROUND(15300*Ft3_2_M3,0),15300)","v":15300},null,{"$f":"ROUND('Fleets (Crews)'!$F$393*8/IF(ISBLANK(G39),F39,G39),2)","v":0.3},{"$f":"ROUND('Fleets (Crews)'!$E$393*8/IF(ISBLANK(G39),F39,G39),2)","v":0.38},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B39,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B39,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(H39:I39)*(1+IF(OR(ISBLANK(J39),J39=\"\"),0,J39))","v":0.67999999999999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 8 in (200 mm) thick","S.F",null,0.2,null,0.2,null,0.2,null,0.2]
[null,"Lg. masonry","02220-110-0080","C.F.","B-8",{"$f":"IF(Metric,ROUND(20100*Ft3_2_M3,0),20100)","v":20100},null,{"$f":"ROUND('Fleets (Crews)'!$F$393*8/IF(ISBLANK(G40),F40,G40),2)","v":0.23},{"$f":"ROUND('Fleets (Crews)'!$E$393*8/IF(ISBLANK(G40),F40,G40),2)","v":0.28999999999999998},"",0.52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 12 in (300 mm) thick","S.F",null,0.2,null,0.2,null,0.2,null,0.2]
[null,"Lg. mixed","02220-110-0100","C.F.","B-8",{"$f":"IF(Metric,ROUND(20100*Ft3_2_M3,0),20100)","v":20100},null,{"$f":"ROUND('Fleets (Crews)'!$F$393*8/IF(ISBLANK(G41),F41,G41),2)","v":0.23},{"$f":"ROUND('Fleets (Crews)'!$E$393*8/IF(ISBLANK(G41),F41,G41),2)","v":0.28999999999999998},"",0.52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 6 in (150 mm) thick","S.F",null,0.1,null,0.1,null,0.1,null,0.1]
[null,"Sm. steel","02220-110-0500","C.F.","B-3",{"$f":"IF(Metric,ROUND(14800*Ft3_2_M3,0),14800)","v":14800},null,{"$f":"ROUND('Fleets (Crews)'!$F$364*8/IF(ISBLANK(G42),F42,G42),2)","v":0.26},{"$f":"ROUND('Fleets (Crews)'!$E$364*8/IF(ISBLANK(G42),F42,G42),2)","v":0.21},"",0.47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 8 in (200 mm) thick","S.F",null,0.1,null,0.1,null,0.1,null,0.1]
[null,"Sm. concrete","02220-110-0600","C.F.","B-3",{"$f":"IF(Metric,ROUND(11300*Ft3_2_M3,0),11300)","v":11300},null,{"$f":"ROUND('Fleets (Crews)'!$F$364*8/IF(ISBLANK(G43),F43,G43),2)","v":0.34},{"$f":"ROUND('Fleets (Crews)'!$E$364*8/IF(ISBLANK(G43),F43,G43),2)","v":0.27},"",0.6100000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 10 in (250 mm) thick","S.F",null,0.1,null,0.1,null,0.1,null,0.1]
[null,"Sm. masonry","02220-110-0650","C.F.","B-3",{"$f":"IF(Metric,ROUND(14800*Ft3_2_M3,0),14800)","v":14800},null,{"$f":"ROUND('Fleets (Crews)'!$F$364*8/IF(ISBLANK(G44),F44,G44),2)","v":0.26},{"$f":"ROUND('Fleets (Crews)'!$E$364*8/IF(ISBLANK(G44),F44,G44),2)","v":0.21},"",0.47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 12 in (300 mm) thick","S.F",null,0.1,null,0.1,null,0.1,null,0.1]
[null,"Sm. wood","02220-110-0700","C.F.","B-3",{"$f":"IF(Metric,ROUND(14800*Ft3_2_M3,0),14800)","v":14800},null,{"$f":"ROUND('Fleets (Crews)'!$F$364*8/IF(ISBLANK(G45),F45,G45),2)","v":0.26},{"$f":"ROUND('Fleets (Crews)'!$E$364*8/IF(ISBLANK(G45),F45,G45),2)","v":0.21},"",0.47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Disposal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials","Premium","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
["Wall Demolition"," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rubbish Handling"]
[null,{"$f":"IF(OR(ISBLANK(BD37),BD37=\"\"),\"\",BD37)","v":"Block 4 in (100 mm) thick"},"02220-130-2000",{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"S.F."},"1 Clab",{"$f":"IF(Metric,ROUND(180*Ft2_2_M2,0),180)","v":180},null,{"$f":"ROUND('Fleets (Crews)'!$F$300*8/F48,2)","v":2.71},{"$f":"ROUND('Fleets (Crews)'!$E$300*8/IF(ISBLANK(G48),F48,G48),2)","v":0},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B48,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B48,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":0.2},{"$f":"SUM(H48:I48)*(1+IF(OR(ISBLANK(J48),J48=\"\"),0,J48))","v":3.2519999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dumpster delivery (average for all sizes)","ea.",42.5,null,42.5,null,42.5,null,42.5]
[null,{"$f":"IF(OR(ISBLANK(BD38),BD38=\"\"),\"\",BD38)","v":"Block 6 in (150 mm) thick"},"02220-130-2040","S.F.","1 Clab",{"$f":"IF(Metric,ROUND(170*Ft2_2_M2,0),170)","v":170},null,{"$f":"ROUND('Fleets (Crews)'!$F$300*8/F49,2)","v":2.87},{"$f":"ROUND('Fleets (Crews)'!$E$300*8/IF(ISBLANK(G49),F49,G49),2)","v":0},0.2,3.444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul (average for all sizes)","ea.",133,null,133,null,133,null,133]
[null,"Block 8 in (200 mm) thick","02220-130-2080","S.F.","1 Clab",{"$f":"IF(Metric,ROUND(150*Ft2_2_M2,0),150)","v":150},null,{"$f":"ROUND('Fleets (Crews)'!$F$300*8/F50,2)","v":3.25},{"$f":"ROUND('Fleets (Crews)'!$E$300*8/IF(ISBLANK(G50),F50,G50),2)","v":0},0.2,3.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rent per month (average for all sizes)","ea.",45.5,null,45.5,null,45.5,null,45.5]
[null,"Block 12 in (300 mm) thick","02220-130-2100","S.F.","1 Clab",{"$f":"IF(Metric,ROUND(150*Ft2_2_M2,0),150)","v":150},null,{"$f":"ROUND('Fleets (Crews)'!$F$300*8/F51,2)","v":3.25},{"$f":"ROUND('Fleets (Crews)'!$E$300*8/IF(ISBLANK(G51),F51,G51),2)","v":0},0.2,3.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disposal fee per ton (tonne) (average for all sizes)",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},50,null,50,null,50,null,50]
[null,"Conc 6 in (150 mm) thick","02220-130-2400","S.F.","B-9",{"$f":"IF(Metric,ROUND(160*Ft2_2_M2,0),160)","v":160},null,{"$f":"ROUND('Fleets (Crews)'!$F$399*8/IF(ISBLANK(G52),F52,G52),2)","v":21.65},{"$f":"ROUND('Fleets (Crews)'!$E$399*8/IF(ISBLANK(G52),F52,G52),2)","v":2.2200000000000002},0.1,26.256999999999998]
[null,"Conc 8 in (200 mm) thick","02220-130-2420","S.F.","B-9",{"$f":"IF(Metric,ROUND(140*Ft2_2_M2,0),140)","v":140},null,{"$f":"ROUND('Fleets (Crews)'!$F$399*8/IF(ISBLANK(G53),F53,G53),2)","v":24.74},{"$f":"ROUND('Fleets (Crews)'!$E$399*8/IF(ISBLANK(G53),F53,G53),2)","v":2.54},0.1,30.007999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,"Conc 10 in (250 mm) thick","02220-130-2440","S.F.","B-9",{"$f":"IF(Metric,ROUND(120*Ft2_2_M2,0),120)","v":120},null,{"$f":"ROUND('Fleets (Crews)'!$F$399*8/IF(ISBLANK(G54),F54,G54),2)","v":28.86},{"$f":"ROUND('Fleets (Crews)'!$E$399*8/IF(ISBLANK(G54),F54,G54),2)","v":2.96},0.1,35.002000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dumpster Cost Source",null,"R.S. Means Heavy Construction (2026 Q2).",0,"R.S. Means Heavy Construction (2026 Q2).",0,"R.S. Means Heavy Construction (2026 Q2).",0,"R.S. Means Heavy Construction (2026 Q2).",0]
[null,"Conc 12 in (300 mm) thick","02220-130-2500","S.F.","B-9",{"$f":"IF(Metric,ROUND(100*Ft2_2_M2,0),100)","v":100},null,{"$f":"ROUND('Fleets (Crews)'!$F$399*8/IF(ISBLANK(G55),F55,G55),2)","v":34.630000000000003},{"$f":"ROUND('Fleets (Crews)'!$E$399*8/IF(ISBLANK(G55),F55,G55),2)","v":3.56},0.1,42.009000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dumpster Disposal Fee Source:",null,"R.S. Means Heavy Construction (2026 Q2).",0,"R.S. Means Heavy Construction (2026 Q2).",0,"R.S. Means Heavy Construction (2026 Q2).",0,"R.S. Means Heavy Construction (2026 Q2).",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hazardous Material Handling - Solids"]
["Waste Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pickup fees 55 gal (200 L). drums","ea.",257,null,257,null,257,null,257]
["  Unit rates from Means Heavy Construction 2006 Edition by permission of R.S.Means/Reed Construction Data .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk material (average)",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},419.5,null,419.5,null,419.5,null,419.5]
[null,null,null,null,null,"Daily",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport - truck load (80 drums, 25 cy (m3), 18 tons)",{"$f":"IF(Metric,\"km\",\"mile\")","v":"mile"},6.0350000000000001,null,6.0350000000000001,null,6.0350000000000001,null,6.0350000000000001]
[null,null,"Means Number","Unit","Crew","Output","Materials","Labor","Equipment",null,"Total","     Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump site solid disposal fee",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},295,null,295,null,295,null,295]
["Rubbish Handling"," "," "]
[null,{"$f":"IF(OR(ISBLANK(BD48),BD48=\"\"),\"\",BD48)","v":"Dumpster delivery (average for all sizes)"},"02220-350-0910","ea.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B62,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B62,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":42.5},null,null,null,{"$f":"SUM(G62:I62)*(1+IF(J62=\"\",0,J62))","v":42.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,{"$f":"IF(OR(ISBLANK(BD49),BD49=\"\"),\"\",BD49)","v":"Haul (average for all sizes)"},"02220-350-0920","ea.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B63,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B63,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":133},null,null,null,{"$f":"SUM(G63:I63)*(1+IF(J63=\"\",0,J63))","v":133},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Handling Cost Source",null,"R.S. Means Heavy Construction (2026 Q2).",0,"R.S. Means Heavy Construction (2026 Q2).",0,"R.S. Means Heavy Construction (2026 Q2).",0,"R.S. Means Heavy Construction (2026 Q2).",0]
[null,{"$f":"IF(OR(ISBLANK(BD50),BD50=\"\"),\"\",BD50)","v":"Rent per month (average for all sizes)"},"02220-350-0940","ea.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B64,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B64,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":45.5},null,null,null,{"$f":"SUM(G64:I64)*(1+IF(J64=\"\",0,J64))","v":45.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Disposal Fee Source:",null,"2026 Q2 R.S. Means Heavy Const. ave. 02 81",0,"2026 Q2 R.S. Means Heavy Const. ave. 02 81",0,"2026 Q2 R.S. Means Heavy Const. ave. 02 81",0,"2026 Q2 R.S. Means Heavy Const. ave. 02 81",0]
[null,{"$f":"IF(OR(ISBLANK(BD51),BD51=\"\"),\"\",BD51)","v":"Disposal fee per ton (tonne) (average for all sizes)"},"02220-350-0950",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B65,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B65,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":50},null,null,null,{"$f":"SUM(G65:I65)*(1+IF(J65=\"\",0,J65))","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dumpster Fee",null,null,"Hazardous Material Handling - Liquids"]
[null,{"$f":"IF(OR(ISBLANK(BD62),BD62=\"\"),\"\",BD62)","v":"NOTES:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/ton",{"$f":"IF(Metric,ROUND(G65*Tons2Tonnes,2),G65)","v":50},null,"Vacuum Truck Pickup (2200 gal/8300 L)","hr.",150,null,150,null,150,null,150]
[null,{"$f":"IF(OR(ISBLANK(BD54),BD54=\"\"),\"\",BD54)","v":"Dumpster Cost Source"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B67,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B67,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"R.S. Means Heavy Construction (2026 Q2)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vacuum Truck Pickup (5000 gal/19000 L)","hr.",218,null,218,null,218,null,218]
[null,{"$f":"IF(OR(ISBLANK(BD55),BD55=\"\"),\"\",BD55)","v":"Dumpster Disposal Fee Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B68,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B68,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"R.S. Means Heavy Construction (2026 Q2)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump site liquid disposal fee",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},295,null,295,null,295,null,295]
["Hazardous Material Handling - Solids (+ Liquids in drums)"]
[null,{"$f":"IF(OR(ISBLANK(BD57),BD57=\"\"),\"\",BD57)","v":"Pickup fees 55 gal (200 L). drums"},"02110-300-1100","ea.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B70,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B70,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":257},null,null,null,{"$f":"SUM(G70:I70)*(1+IF(J70=\"\",0,J70))","v":257},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,{"$f":"IF(OR(ISBLANK(BD58),BD58=\"\"),\"\",BD58)","v":"Bulk material (average)"},"02110-300-1220/1230",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B71,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B71,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":419.5},null,null,null,{"$f":"SUM(G71:I71)*(1+IF(J71=\"\",0,J71))","v":419.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquid Handling Cost Source",null,"R.S. Means Heavy Construction (2026 Q2).",0,"R.S. Means Heavy Construction (2026 Q2).",0,"R.S. Means Heavy Construction (2026 Q2).",0,"R.S. Means Heavy Construction (2026 Q2).",0]
[null,{"$f":"IF(OR(ISBLANK(BD59),BD59=\"\"),\"\",BD59)","v":"Transport - truck load (80 drums, 25 cy (m3), 18 tons)"},"02110-300-1260/1270",{"$f":"IF(Metric,\"km\",\"mile\")","v":"mile"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B72,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B72,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":6.0350000000000001},null,null,null,{"$f":"SUM(G72:I72)*(1+IF(J72=\"\",0,J72))","v":6.0350000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/ton",{"$f":"IF(Metric,ROUND(G71*Tons2Tonnes,2),G71)","v":419.5},null,"Liquid Disposal Fee Source:",null,"2026 Q2 R.S. Means Heavy Const. ave. 02 81",0,"2026 Q2 R.S. Means Heavy Const. ave. 02 81",0,"2026 Q2 R.S. Means Heavy Const. ave. 02 81",0,"2026 Q2 R.S. Means Heavy Const. ave. 02 81",0]
[null,{"$f":"IF(OR(ISBLANK(BD60),BD60=\"\"),\"\",BD60)","v":"Dump site solid disposal fee"},"02110-300-6000/6020",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B73,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B73,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":295},null,null,null,{"$f":"SUM(G73:I73)*(1+IF(J73=\"\",0,J73))","v":295},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/mi",{"$f":"IF(Metric,ROUND(G72*Mi2Km,2),G72)","v":6.0350000000000001},null,"Hydrocarbon Contaminated Soils (HCS)"]
[null,{"$f":"IF(OR(ISBLANK(BD62),BD62=\"\"),\"\",BD62)","v":"NOTES:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/ton",{"$f":"IF(Metric,ROUND(G73*Tons2Tonnes,2),G73)","v":295},null,"Insitu Biotreatment",null,22.504999999999999,null,22.504999999999999,null,22.504999999999999,null,22.504999999999999]
[null,{"$f":"IF(OR(ISBLANK(BD63),BD63=\"\"),\"\",BD63)","v":"Solid Handling Cost Source"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B75,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B75,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"R.S. Means Heavy Construction (2026 Q2)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HCS disposal fee",null,285.5,null,285.5,null,285.5,null,285.5]
[null,{"$f":"IF(OR(ISBLANK(BD64),BD64=\"\"),\"\",BD64)","v":"Solid Disposal Fee Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B76,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B76,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"2026 Q2 R.S. Means Heavy Const. ave. 02 81"}]
["Hazardous Material Handling - Liquids",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,{"$f":"IF(OR(ISBLANK(BD66),BD66=\"\"),\"\",BD66)","v":"Vacuum Truck Pickup (2200 gal/8300 L)"},"02110-300-3110","hr.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B78,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B78,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":150},null,null,null,{"$f":"SUM(G78:I78)*(1+IF(J78=\"\",0,J78))","v":150},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insitu Treatement Cost Source",null,"2026 Q2 R.S. Means Heavy Const., ave. 02 65",0,"2026 Q2 R.S. Means Heavy Const., ave. 02 65",0,"2026 Q2 R.S. Means Heavy Const., ave. 02 65",0,"2026 Q2 R.S. Means Heavy Const., ave. 02 65",0]
[null,{"$f":"IF(OR(ISBLANK(BD67),BD67=\"\"),\"\",BD67)","v":"Vacuum Truck Pickup (5000 gal/19000 L)"},"02110-300-3120","hr.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B79,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B79,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":218},null,null,null,{"$f":"SUM(G79:I79)*(1+IF(J79=\"\",0,J79))","v":218},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HCS Disposal Fee Source:",null,"2026 Q2 R.S. Means Heavy Const., ave. 02 65",0,"2026 Q2 R.S. Means Heavy Const., ave. 02 65",0,"2026 Q2 R.S. Means Heavy Const., ave. 02 65",0,"2026 Q2 R.S. Means Heavy Const., ave. 02 65",0]
[null,{"$f":"IF(OR(ISBLANK(BD68),BD68=\"\"),\"\",BD68)","v":"Dump site liquid disposal fee"},"02110-300-6000/6020",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B80,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B80,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":295},null,null,null,{"$f":"SUM(G80:I80)*(1+IF(J80=\"\",0,J80))","v":295},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNDERGROUND OPENING CLOSURE"]
[null,{"$f":"IF(OR(ISBLANK(BD70),BD70=\"\"),\"\",BD70)","v":"NOTES:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/ton",{"$f":"IF(Metric,ROUND(G80*Tons2Tonnes,2),G80)","v":295},null,"Item","Units","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
[null,{"$f":"IF(OR(ISBLANK(BD71),BD71=\"\"),\"\",BD71)","v":"Liquid Handling Cost Source"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B82,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B82,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"R.S. Means Heavy Construction (2026 Q2)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reinforced Concrete Bulkheads and Shaft Covers"]
[null,{"$f":"IF(OR(ISBLANK(BD72),BD72=\"\"),\"\",BD72)","v":"Liquid Disposal Fee Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B83,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B83,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"2026 Q2 R.S. Means Heavy Const. ave. 02 81"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grade walls - 15 in (400mm) thick, 8 ft (2.5m) high","C.Y",214,null,214,null,214,null,214]
["Hydrocarbon Contaminated Soils (HCS)",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grade walls - 15 in (400mm) thick, 12 ft (3.7m) high","C.Y",214,null,214,null,214,null,214]
[null,{"$f":"IF(OR(ISBLANK(BD74),BD74=\"\"),\"\",BD74)","v":"Insitu Biotreatment"},"02115-200-2020/2021",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B85,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B85,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":22.504999999999999},null,null,null,{"$f":"SUM(G85:I85)*(1+IF(J85=\"\",0,J85))","v":22.504999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elevated conc, 1-way beam & slab - 15ft (4.6m) span","C.Y",380,null,380,null,380,null,380]
[null,{"$f":"IF(OR(ISBLANK(BD75),BD75=\"\"),\"\",BD75)","v":"HCS disposal fee"},"02115-200-2050/2055",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B86,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B86,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":285.5},null,null,null,{"$f":"SUM(G86:I86)*(1+IF(J86=\"\",0,J86))","v":285.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G85*CY_2_M3,2),G85)","v":22.504999999999999},null,"Elevated conc, 1-way beam & slab - 25ft (7.5m) span","C.Y",375,null,375,null,375,null,375]
[null,{"$f":"IF(OR(ISBLANK(BD77),BD77=\"\"),\"\",BD77)","v":"NOTES:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G86*CY_2_M3,2),G86)","v":285.5},null,"Item","Units","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
[null,{"$f":"IF(OR(ISBLANK(BD78),BD78=\"\"),\"\",BD78)","v":"Insitu Treatement Cost Source"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B88,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B88,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"2026 Q2 R.S. Means Heavy Const., ave. 02 65"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Adit Plugging"]
[null,{"$f":"IF(OR(ISBLANK(BD79),BD79=\"\"),\"\",BD79)","v":"HCS Disposal Fee Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B89,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B89,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"2026 Q2 R.S. Means Heavy Const., ave. 02 65"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bat Gate (5)","ea.",4333.8028169014087,null,4333.8028169014087,null,4333.8028169014087,null,4333.8028169014087]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Culvert Gate (5)","ea.",8667.6056338028175,null,8667.6056338028175,null,8667.6056338028175,null,8667.6056338028175]
["Concrete Structure Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adit Foam Plug (6)","ea.",433.38028169014086,null,433.38028169014086,null,433.38028169014086,null,433.38028169014086]
["  Weekly dumpster rental rates from Means Heavy Construction 2005 Edition with permission by R.S.Means/Reed Construction Data .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Opening Foam Plug (6)","ea.",433.38028169014086,null,433.38028169014086,null,433.38028169014086,null,433.38028169014086]
["Weekly dumpster rental rates include haul to off-site disposal site and disposal fees"]
[null,null,null,null,null,"Daily",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,null,"Means Number","Unit","Crew","Output","Materials","Labor","Equipment","Premium","Total","     Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(5) Bat Gate Source: ",null,"NV BLM, 2/2006: 8 hr + 1hr mob/demob + 1hr setup per gate (adjusted to 2026)",0,"NV BLM, 2/2006: 8 hr + 1hr mob/demob + 1hr setup per gate (adjusted to 2026)",0,"NV BLM, 2/2006: 8 hr + 1hr mob/demob + 1hr setup per gate (adjusted to 2026)",0,"NV BLM, 2/2006: 8 hr + 1hr mob/demob + 1hr setup per gate (adjusted to 2026)",0]
["Reinforced Concrete Bulkheads and Shaft Covers",null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(6) Foam Plug Source: ",null,"NV BLM, 2/2006: 8 hr+ 1hr mob/demob + 1hr setup per adit; 16 hrs per production opening (adjusted to 2026)",0,"NV BLM, 2/2006: 8 hr+ 1hr mob/demob + 1hr setup per adit; 16 hrs per production opening (adjusted to 2026)",0,"NV BLM, 2/2006: 8 hr+ 1hr mob/demob + 1hr setup per adit; 16 hrs per production opening (adjusted to 2026)",0,"NV BLM, 2/2006: 8 hr+ 1hr mob/demob + 1hr setup per adit; 16 hrs per production opening (adjusted to 2026)",0]
[null,{"$f":"IF(OR(ISBLANK(BD83),BD83=\"\"),\"\",BD83)","v":"Grade walls - 15 in (400mm) thick, 8 ft (2.5m) high"},"03310-240-4300",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},"C-14D",{"$f":"IF(Metric,ROUND(CY_2_M3*80.02,2),80.02)","v":80.02},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B97,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B97,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":214},{"$f":"ROUND('Fleets (Crews)'!$F$481*8/F97,2)","v":181.93},{"$f":"ROUND('Fleets (Crews)'!$E$481*8/F97,2)","v":20.260000000000002},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B97,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B97,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G97:I97)*(1+IF(J97=\"\",0,J97))","v":416.19},"includes reinforcing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISC. LINEAR PROJECTS"]
[null,{"$f":"IF(OR(ISBLANK(BD84),BD84=\"\"),\"\",BD84)","v":"Grade walls - 15 in (400mm) thick, 12 ft (3.7m) high"},"03310-240-4350",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},"C-14D",{"$f":"IF(Metric,ROUND(CY_2_M3*51.26,2),26.2)","v":26.2},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B98,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B98,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":214},{"$f":"ROUND('Fleets (Crews)'!$F$481*8/F98,2)","v":555.66},{"$f":"ROUND('Fleets (Crews)'!$E$481*8/F98,2)","v":61.89},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B98,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B98,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G98:I98)*(1+IF(J98=\"\",0,J98))","v":831.55},"includes reinforcing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G97*CY_2_M3,2),G97)","v":214},null,"Item","Units","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
[null,{"$f":"IF(OR(ISBLANK(BD85),BD85=\"\"),\"\",BD85)","v":"Elevated conc, 1-way beam & slab - 15ft (4.6m) span"},"03310-240-2700",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},"C-14B",{"$f":"IF(Metric,ROUND(CY_2_M3*20.59,2),20.59)","v":20.59},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B99,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B99,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":380},{"$f":"ROUND('Fleets (Crews)'!$F$470*8/F99,2)","v":722.63},{"$f":"ROUND('Fleets (Crews)'!$E$470*8/F99,2)","v":78.75},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B99,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B99,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G99:I99)*(1+IF(J99=\"\",0,J99))","v":1181.3800000000001},"includes reinforcing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G98*CY_2_M3,2),G98)","v":214},null,"Fencing Installation"]
[null,{"$f":"IF(OR(ISBLANK(BD86),BD86=\"\"),\"\",BD86)","v":"Elevated conc, 1-way beam & slab - 25ft (7.5m) span"},"03310-240-2750",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},"C-14B",{"$f":"IF(Metric,ROUND(CY_2_M3*28.36,2),28.36)","v":28.36},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B100,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B100,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":375},{"$f":"ROUND('Fleets (Crews)'!$F$470*8/F100,2)","v":524.64},{"$f":"ROUND('Fleets (Crews)'!$E$470*8/F100,2)","v":57.18},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B100,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B100,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G100:I100)*(1+IF(J100=\"\",0,J100))","v":956.81999999999994},"includes reinforcing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G99*CY_2_M3,2),G99)","v":380},null,"Barbed 3-strand","L.F.",0.69000000000000006,null,0.69000000000000006,null,0.69000000000000006,null,0.69000000000000006]
["Bat Gate/Foam Plug Installation",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G100*CY_2_M3,2),G100)","v":375},null,"Barbed 4-strand","L.F.",0.92,null,0.92,null,0.92,null,0.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barbed 5-strand","L.F.",1.1500000000000001,null,1.1500000000000001,null,1.1500000000000001,null,1.1500000000000001]
[null,"Bat Gate (5)",null,"ea.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B103,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B103,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":4333.8028169014087},null,null,null,null,"materials $/ea. Installed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chain link 8-10ft (2.5-3m) Install","L.F.",57,null,57,null,57,null,57]
[null,"Culvert Gate (5)",null,"ea.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B104,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B104,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":8667.6056338028175},null,null,null,null,"materials $/ea. Installed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood stockade fence 6 ft (2 m) high - Install","L.F.",20.5,null,20.5,null,20.5,null,20.5]
[null,"Adit Foam Plug (6)",null,{"$f":"IF(Metric,\"ea./m3\",\"ea./C.Y.\")","v":"ea./C.Y."},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B105,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B105,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":433.38028169014086},null,null,null,null,"materials $/cy placed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
[null,"Production Opening Foam Plug (6)",null,{"$f":"IF(Metric,\"ea./m3\",\"ea./C.Y.\")","v":"ea./C.Y."},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B106,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B106,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":433.38028169014086},null,null,null,null,"materials $/cy placed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
[null,{"$f":"IF(OR(ISBLANK(BD94),BD94=\"\"),\"\",BD94)","v":"NOTES:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G105*CY_2_M3,2),G105)","v":433.38028169014086},null,null,"L.F."]
[null,{"$f":"IF(OR(ISBLANK(BD95),BD95=\"\"),\"\",BD95)","v":"(5) Bat Gate Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B108,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B108,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"NV BLM, 2/2006: 8 hr + 1hr mob/demob + 1hr setup per gate (adjusted to 2026)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G106*CY_2_M3,2),G106)","v":433.38028169014086},null,null,"L.F."]
[null,{"$f":"IF(OR(ISBLANK(BD96),BD96=\"\"),\"\",BD96)","v":"(6) Foam Plug Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B109,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B109,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"NV BLM, 2/2006: 8 hr+ 1hr mob/demob + 1hr setup per adit; 16 hrs per production opening (adjusted to 2026)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fencing Demolition"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barbed 3-strand Removal","L.F."]
["Misc. Linear Projects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barbed 4-strand Removal","L.F."]
["  Hourly productivity rates and crew composition from Means Heavy Construction 2005 Edition by permission of R.S.Means/Reed Construction Data .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barbed 5-strand Removal","L.F."]
["  All equipment, labor and material unit costs are from Labor Costs, Equipment Costs and Material Costs spreadsheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chain link 8-10 ft (2.5-3 m) Removal","L.F."]
[null,null,null,null,null,"Daily",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood, all types 4-6 ft (\"1.5-2 m) high - Removal"]
[null,null,"Means Number","Unit","Crew","Output","Materials","Labor","Equipment","Premium","Total","     Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
["Fencing Installation"," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
[null,{"$f":"IF(OR(ISBLANK(BD100),BD100=\"\"),\"\",BD100)","v":"Barbed 3-strand"},"02820-170-1650",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-80A",{"$f":"ROUND(IF(Metric,Ft2M*2280/3,2280/3),0)","v":760},{"$f":"IF(OR(B117=\"\",ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B117,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B117,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":0.69000000000000006},{"$f":"ROUND(CrewB80ALabor*8/F117,2)","v":1.92},{"$f":"ROUND(CrewB80AEquip*8/F117,2)","v":0.67},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B117,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B117,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G117:I117)*(1+IF(J117=\"\",0,J117))","v":3.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
[null,{"$f":"IF(OR(ISBLANK(BD101),BD101=\"\"),\"\",BD101)","v":"Barbed 4-strand"},"extrapolated","L.F.","B-80A",{"$f":"ROUND(IF(Metric,Ft2M*2280/4,2280/4),0)","v":570},0.92,{"$f":"ROUND(CrewB80ALabor*8/F118,2)","v":2.57},{"$f":"ROUND(CrewB80AEquip*8/F118,2)","v":0.9},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B118,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B118,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},4.3899999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
[null,"Barbed 5-strand","02820-130-0920","L.F.","B-80A",{"$f":"ROUND(IF(Metric,Ft2M*2280/5,2280/5),0)","v":456},1.1500000000000001,{"$f":"ROUND(CrewB80ALabor*8/F119,2)","v":3.21},{"$f":"ROUND(CrewB80AEquip*8/F119,2)","v":1.1200000000000001},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B119,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B119,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},5.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Culvert Removal"]
[null,"Chain link 8-10ft (2.5-3m) Install","02820-130-0920","L.F.","B-80C",{"$f":"IF(Metric,ROUND(Ft2M*180,0),180)","v":180},57,{"$f":"ROUND(CrewB80CLabor*8/F120,2)","v":8.1199999999999992},{"$f":"ROUND(CrewB80CEquip*8/F120,2)","v":2.84},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B120,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B120,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},67.960000000000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 in (300 mm ) Diameter","L.F."]
[null,"Wood stockade fence 6 ft (2 m) high - Install","02820-510-1240","L.F.","B-80C",{"$f":"IF(Metric,ROUND(Ft2M*150,0),150)","v":150},20.5,{"$f":"ROUND(CrewB80CLabor*8/F121,2)","v":9.75},{"$f":"ROUND(CrewB80CEquip*8/F121,2)","v":3.41},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B121,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B121,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},33.659999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18 in (450 mm) Diameter","L.F."]
[null,"","user","L.F.",null,null,"",{"$f":"IF(OR(B122=\"\",ISBLANK(E122),ISBLANK(F122)),\"\",IF(NOT(ISNUMBER(F122)),\"Output!\",IF(E122=\"B-80A\",ROUND(CrewB80ALabor*8/F122,2),IF(E122=\"B-80C\",ROUND(CrewB80CLabor*8/F122,2),\"\"))))","v":""},{"$f":"IF(OR(B122=\"\",ISBLANK(E122),ISBLANK(F122)),\"\",IF(NOT(ISNUMBER(F122)),\"Output!\",IF(E122=\"B-80A\",ROUND(CrewB80AEquip*8/F122,2),IF(E122=\"B-80C\",ROUND(CrewB80CEquip*8/F122,2),\"\"))))","v":""},{"$f":"IF(OR(B122=\"\",ISBLANK(E122),ISBLANK(F122)),\"\",IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B122,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B122,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1)))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24 in (600 mm) Diameter","L.F."]
[null,"","user","L.F.",null,null,"",{"$f":"IF(OR(B123=\"\",ISBLANK(E123),ISBLANK(F123)),\"\",IF(NOT(ISNUMBER(F123)),\"Output!\",IF(E123=\"B-80A\",ROUND(CrewB80ALabor*8/F123,2),IF(E123=\"B-80C\",ROUND(CrewB80CLabor*8/F123,2),\"\"))))","v":""},{"$f":"IF(OR(B123=\"\",ISBLANK(E123),ISBLANK(F123)),\"\",IF(NOT(ISNUMBER(F123)),\"Output!\",IF(E123=\"B-80A\",ROUND(CrewB80AEquip*8/F123,2),IF(E123=\"B-80C\",ROUND(CrewB80CEquip*8/F123,2),\"\"))))","v":""},{"$f":"IF(OR(B123=\"\",ISBLANK(E123),ISBLANK(F123)),\"\",IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B123,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B123,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1)))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"36 in (1m) Diameter","L.F."]
[null,null,"user","L.F.",null,null,null,{"$f":"IF(OR(B124=\"\",ISBLANK(E124),ISBLANK(F124)),\"\",IF(NOT(ISNUMBER(F124)),\"Output!\",IF(E124=\"B-80A\",ROUND(CrewB80ALabor*8/F124,2),IF(E124=\"B-80C\",ROUND(CrewB80CLabor*8/F124,2),\"\"))))","v":""},{"$f":"IF(OR(B124=\"\",ISBLANK(E124),ISBLANK(F124)),\"\",IF(NOT(ISNUMBER(F124)),\"Output!\",IF(E124=\"B-80A\",ROUND(CrewB80AEquip*8/F124,2),IF(E124=\"B-80C\",ROUND(CrewB80CEquip*8/F124,2),\"\"))))","v":""},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pipeline Removal"]
[null,null,"user","L.F.",null,null,null,{"$f":"IF(OR(B125=\"\",ISBLANK(E125),ISBLANK(F125)),\"\",IF(NOT(ISNUMBER(F125)),\"Output!\",IF(E125=\"B-80A\",ROUND(CrewB80ALabor*8/F125,2),IF(E125=\"B-80C\",ROUND(CrewB80CLabor*8/F125,2),\"\"))))","v":""},{"$f":"IF(OR(B125=\"\",ISBLANK(E125),ISBLANK(F125)),\"\",IF(NOT(ISNUMBER(F125)),\"Output!\",IF(E125=\"B-80A\",ROUND(CrewB80AEquip*8/F125,2),IF(E125=\"B-80C\",ROUND(CrewB80CEquip*8/F125,2),\"\"))))","v":""},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0.75 in (20mm) - 4 in (100 mm) diameter","L.F."]
["Fencing Removal"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6 in (150 mm) - 8 in (200 mm)","L.F."]
[null,{"$f":"IF(OR(ISBLANK(BD110),BD110=\"\"),\"\",BD110)","v":"Barbed 3-strand Removal"},"02220-220-1600",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*430,0),430)","v":430},null,{"$f":"ROUND(Crew2ClabLabor*8/F127,2)","v":2.27},{"$f":"ROUND(Crew2ClabEquip*8/F127,2)","v":1.19},null,{"$f":"SUM(G127:I127)*(1+IF(J127=\"\",0,J127))","v":3.46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 in (250 mm) - 18 in (450 mm)","L.F."]
[null,"Barbed 4-strand Removal","extrapolated","L.F.","2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*355,0),355)","v":355},null,{"$f":"ROUND(Crew2ClabLabor*8/F128,2)","v":2.75},{"$f":"ROUND(Crew2ClabEquip*8/F128,2)","v":1.44},null,{"$f":"SUM(G128:I128)*(1+IF(J128=\"\",0,J128))","v":4.1899999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 in (500 mm) - 36 in (1 m)","L.F."]
[null,"Barbed 5-strand Removal","02220-220-1650","L.F.","2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*280,0),280)","v":280},null,{"$f":"ROUND(Crew2ClabLabor*8/F129,2)","v":3.48},{"$f":"ROUND(Crew2ClabEquip*8/F129,2)","v":1.83},null,{"$f":"SUM(G129:I129)*(1+IF(J129=\"\",0,J129))","v":5.3100000000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pipe and Drainpipe Installation"]
[null,"Chain link 8-10 ft (2.5-3 m) Removal","02220-220-1700","L.F.","B-6",{"$f":"IF(Metric,ROUND(Ft2M*445,0),445)","v":445},null,{"$f":"ROUND(CrewB6Labor*8/F130,2)","v":3.8},{"$f":"ROUND(CrewB6Equip*8/F130,2)","v":1.35},null,{"$f":"SUM(G130:I130)*(1+IF(J130=\"\",0,J130))","v":5.15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water 4in (100mm ) 40ft (12m) length, welded HDPE","L.F.",1.28,null,1.28,null,1.28,null,1.28]
[null,"Wood, all types 4-6 ft (\"1.5-2 m) high - Removal","02220-220-1775","L.F.","2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*430,0),430)","v":430},null,{"$f":"ROUND(Crew2ClabLabor*8/F131,2)","v":2.27},{"$f":"ROUND(Crew2ClabEquip*8/F131,2)","v":1.19},null,{"$f":"SUM(G131:I131)*(1+IF(J131=\"\",0,J131))","v":3.46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water 6in (150mm) 40ft (12m) length, welded HDPE","L.F.",2.78,null,2.78,null,2.78,null,2.78]
[null,"","user","L.F.",null,null,null,{"$f":"IF(OR(B132=\"\",ISBLANK(E132),ISBLANK(F132)),\"\",IF(NOT(ISNUMBER(F132)),\"Output!\",IF(E132=\"2 Clab\",ROUND(Crew2ClabLabor*8/F132,2),IF(E132=\"B-6\",ROUND(CrewB6Labor*8/F132,2),\"\"))))","v":""},{"$f":"IF(OR(B132=\"\",ISBLANK(E132),ISBLANK(F132)),\"\",IF(NOT(ISNUMBER(F132)),\"Output!\",IF(E132=\"2 Clab\",ROUND(Crew2ClabEquip*8/F132,2),IF(E132=\"B-6\",ROUND(CrewB6Equip*8/F132,2),\"\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water 12in (300mm) 40ft (12m) length, welded HDPE","L.F."]
[null,"","user","L.F.",null,null,null,{"$f":"IF(OR(B133=\"\",ISBLANK(E133),ISBLANK(F133)),\"\",IF(NOT(ISNUMBER(F133)),\"Output!\",IF(E133=\"2 Clab\",ROUND(Crew2ClabLabor*8/F133,2),IF(E133=\"B-6\",ROUND(CrewB6Labor*8/F133,2),\"\"))))","v":""},{"$f":"IF(OR(B133=\"\",ISBLANK(E133),ISBLANK(F133)),\"\",IF(NOT(ISNUMBER(F133)),\"Output!\",IF(E133=\"2 Clab\",ROUND(Crew2ClabEquip*8/F133,2),IF(E133=\"B-6\",ROUND(CrewB6Equip*8/F133,2),\"\"))))","v":""},null,{"$f":"SUM(G133:I133)*(1+IF(J133=\"\",0,J133))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drain 4in (100mm) perforated PVC","L.F.",3.91,null,3.91,null,3.91,null,3.91]
[null,null,"user","L.F.",null,null,null,{"$f":"IF(OR(B134=\"\",ISBLANK(E134),ISBLANK(F134)),\"\",IF(NOT(ISNUMBER(F134)),\"Output!\",IF(E134=\"2 Clab\",ROUND(Crew2ClabLabor*8/F134,2),IF(E134=\"B-6\",ROUND(CrewB6Labor*8/F134,2),\"\"))))","v":""},{"$f":"IF(OR(B134=\"\",ISBLANK(E134),ISBLANK(F134)),\"\",IF(NOT(ISNUMBER(F134)),\"Output!\",IF(E134=\"2 Clab\",ROUND(Crew2ClabEquip*8/F134,2),IF(E134=\"B-6\",ROUND(CrewB6Equip*8/F134,2),\"\"))))","v":""},null,{"$f":"SUM(G134:I134)*(1+IF(J134=\"\",0,J134))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drain 6in (150mm) perforated PVC","L.F.",6.85,null,6.85,null,6.85,null,6.85]
[null,null,"user","L.F.",null,null,null,{"$f":"IF(OR(B135=\"\",ISBLANK(E135),ISBLANK(F135)),\"\",IF(NOT(ISNUMBER(F135)),\"Output!\",IF(E135=\"2 Clab\",ROUND(Crew2ClabLabor*8/F135,2),IF(E135=\"B-6\",ROUND(CrewB6Labor*8/F135,2),\"\"))))","v":""},{"$f":"IF(OR(B135=\"\",ISBLANK(E135),ISBLANK(F135)),\"\",IF(NOT(ISNUMBER(F135)),\"Output!\",IF(E135=\"2 Clab\",ROUND(Crew2ClabEquip*8/F135,2),IF(E135=\"B-6\",ROUND(CrewB6Equip*8/F135,2),\"\"))))","v":""},null,{"$f":"SUM(G135:I135)*(1+IF(J135=\"\",0,J135))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drain 4in (100mm) corrugated, perf or plain","L.F.",1.1200000000000001,null,1.1200000000000001,null,1.1200000000000001,null,1.1200000000000001]
["Culvert Removal"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drain 6in (150mm) corrugated., perf or plain","L.F.",3.01,null,3.01,null,3.01,null,3.01]
[null,{"$f":"IF(OR(ISBLANK(BD120),BD120=\"\"),\"\",BD120)","v":"12 in (300 mm ) Diameter"},"02220-220-2900",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-6",{"$f":"IF(Metric,ROUND(Ft2M*175,0),175)","v":175},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B137,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B137,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!$F$369*8/F137,2)","v":9.65},{"$f":"ROUND('Fleets (Crews)'!$E$369*8/F137,2)","v":3.44},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B137,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B137,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G137:I137)*(1+IF(J137=\"\",0,J137))","v":13.09},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drain Rock Preparation"]
[null,{"$f":"IF(OR(ISBLANK(BD121),BD121=\"\"),\"\",BD121)","v":"18 in (450 mm) Diameter"},"02220-220-2930",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-6",{"$f":"IF(Metric,ROUND(Ft2M*150,0),150)","v":150},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B138,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B138,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!$F$369*8/F138,2)","v":11.26},{"$f":"ROUND('Fleets (Crews)'!$E$369*8/F138,2)","v":4.0199999999999996},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B138,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B138,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G138:I138)*(1+IF(J138=\"\",0,J138))","v":15.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total"]
[null,{"$f":"IF(OR(ISBLANK(BD122),BD122=\"\"),\"\",BD122)","v":"24 in (600 mm) Diameter"},"02220-220-2960",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-6",{"$f":"IF(Metric,ROUND(Ft2M*120,0),120)","v":120},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B139,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B139,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!$F$369*8/F139,2)","v":14.08},{"$f":"ROUND('Fleets (Crews)'!$E$369*8/F139,2)","v":5.0199999999999996},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B139,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B139,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G139:I139)*(1+IF(J139=\"\",0,J139))","v":19.100000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crushing",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"C.Y"},null,0.5,null,0.5,null,0.5,null,0.5]
[null,{"$f":"IF(OR(ISBLANK(BD123),BD123=\"\"),\"\",BD123)","v":"36 in (1m) Diameter"},"02220-220-3000",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-6",{"$f":"IF(Metric,ROUND(Ft2M*90,0),90)","v":90},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B140,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B140,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!$F$369*8/F140,2)","v":18.77},{"$f":"ROUND('Fleets (Crews)'!$E$369*8/F140,2)","v":6.7},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B140,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B140,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G140:I140)*(1+IF(J140=\"\",0,J140))","v":25.47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Screening",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"C.Y"},null,0.5,null,0.5,null,0.5,null,0.5]
["Pipeline Removal"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc."]
[null,{"$f":"IF(OR(ISBLANK(BD125),BD125=\"\"),\"\",BD125)","v":"0.75 in (20mm) - 4 in (100 mm) diameter"},"02220-381-1600",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-20",{"$f":"IF(Metric,ROUND(Ft2M*700,0),700)","v":700},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B142,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B142,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND(CrewB20Labor*8/F142,2)","v":2.58},{"$f":"ROUND(CrewB20Equip*8/F142,2)","v":0.73},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B142,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B142,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G142:I142)*(1+IF(J142=\"\",0,J142))","v":3.31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium"]
[null,{"$f":"IF(OR(ISBLANK(BD126),BD126=\"\"),\"\",BD126)","v":"6 in (150 mm) - 8 in (200 mm)"},"02220-381-1700",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-20",{"$f":"IF(Metric,ROUND(Ft2M*500,0),500)","v":500},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B143,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B143,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND(CrewB20Labor*8/F143,2)","v":3.61},{"$f":"ROUND(CrewB20Equip*8/F143,2)","v":1.02},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B143,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B143,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G143:I143)*(1+IF(J143=\"\",0,J143))","v":4.63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Backhoe work","C.Y."]
[null,{"$f":"IF(OR(ISBLANK(BD127),BD127=\"\"),\"\",BD127)","v":"10 in (250 mm) - 18 in (450 mm)"},"02220-381-1800",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-20",{"$f":"IF(Metric,ROUND(Ft2M*300,0),300)","v":300},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B144,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B144,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND(CrewB20Labor*8/F144,2)","v":6.02},{"$f":"ROUND(CrewB20Equip*8/F144,2)","v":1.71},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B144,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B144,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G144:I144)*(1+IF(J144=\"\",0,J144))","v":7.7299999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Powerline and Transformer Removal",null,null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total"]
[null,{"$f":"IF(OR(ISBLANK(BD128),BD128=\"\"),\"\",BD128)","v":"20 in (500 mm) - 36 in (1 m)"},"02220-381-1900",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-20",{"$f":"IF(Metric,ROUND(Ft2M*200,0),200)","v":200},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B145,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B145,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND(CrewB20Labor*8/F145,2)","v":9.0299999999999994},{"$f":"ROUND(CrewB20Equip*8/F145,2)","v":2.56},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B145,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B145,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G145:I145)*(1+IF(J145=\"\",0,J145))","v":11.59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single Pole","line mile",null,60232.102908277404,null,60232.102908277404,null,60232.102908277404,null,60232.102908277404]
["Pipe and Drainpipe Installation",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Double Pole","line mile",null,68836.689038031313,null,68836.689038031313,null,68836.689038031313,null,68836.689038031313]
[null,{"$f":"IF(OR(ISBLANK(BD130),BD130=\"\"),\"\",BD130)","v":"Water 4in (100mm ) 40ft (12m) length, welded HDPE"},"02510-760-0100",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-22A",{"$f":"IF(Metric,ROUND(Ft2M*400,0),400)","v":400},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B147,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B147,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":1.28},{"$f":"ROUND(CrewB22ALabor*8/F147,2)","v":7.23},{"$f":"ROUND(CrewB22AEquip*8/F147,2)","v":6.27},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B147,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B147,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G147:I147)*(1+IF(J147=\"\",0,J147))","v":14.78},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transformer (9)","unit",null,75924.181247196044,null,75924.181247196044,null,75924.181247196044,null,75924.181247196044]
[null,"Water 6in (150mm) 40ft (12m) length, welded HDPE","02510-760-0200","L.F.","B-22A",{"$f":"IF(Metric,ROUND(Ft2M*380,0),380)","v":380},2.78,{"$f":"ROUND(CrewB22ALabor*8/F148,2)","v":7.61},{"$f":"ROUND(CrewB22AEquip*8/F148,2)","v":6.6},"",16.990000000000002]
[null,"Water 12in (300mm) 40ft (12m) length, welded HDPE","02510-760-0500","L.F.","B-22A",{"$f":"IF(Metric,ROUND(Ft2M*260,0),260)","v":260},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B149,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B149,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND(CrewB22ALabor*8/F149,2)","v":11.12},{"$f":"ROUND(CrewB22AEquip*8/F149,2)","v":9.65},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B149,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B149,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G149:I149)*(1+IF(J149=\"\",0,J149))","v":20.77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,"Drain 4in (100mm) perforated PVC","02620-630-2100","L.F.","B-14",{"$f":"IF(Metric,ROUND(Ft2M*315,0),315)","v":315},3.91,{"$f":"ROUND(CrewB14Labor*8/F150,2)","v":11.1},{"$f":"ROUND(CrewB14Equip*8/F150,2)","v":2.84},"",17.850000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(7) Single Pole Source: ",null,"NV Energy estimate (2009) Adjusted to 2026",0,"NV Energy estimate (2009) Adjusted to 2026",0,"NV Energy estimate (2009) Adjusted to 2026",0,"NV Energy estimate (2009) Adjusted to 2026",0]
[null,"Drain 6in (150mm) perforated PVC","02620-630-2110","L.F.","B-14",{"$f":"IF(Metric,ROUND(Ft2M*300,0),300)","v":300},6.85,{"$f":"ROUND(CrewB14Labor*8/F151,2)","v":11.66},{"$f":"ROUND(CrewB14Equip*8/F151,2)","v":2.99},"",21.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(8) Double Pole Source: ",null,"NV Energy estimate (2009) Adjusted to 2026",0,"NV Energy estimate (2009) Adjusted to 2026",0,"NV Energy estimate (2009) Adjusted to 2026",0,"NV Energy estimate (2009) Adjusted to 2026",0]
[null,"Drain 4in (100mm) corrugated, perf or plain","02620-660-0040","L.F.","2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*1200,0),1200)","v":1200},1.1200000000000001,{"$f":"ROUND(Crew2ClabLabor*8/F152,2)","v":0.81},{"$f":"ROUND(Crew2ClabEquip*8/F152,2)","v":0.43},"",2.3600000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(9) Transformer Source: ",null,"NV Energy estimate (2018) adjusted to 2026",0,"NV Energy estimate (2018) adjusted to 2026",0,"NV Energy estimate (2018) adjusted to 2026",0,"NV Energy estimate (2018) adjusted to 2026",0]
[null,"Drain 6in (150mm) corrugated., perf or plain","02620-660-0060","L.F.","2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*900,0),900)","v":900},3.01,{"$f":"ROUND(Crew2ClabLabor*8/F153,2)","v":1.08},{"$f":"ROUND(Crew2ClabEquip*8/F153,2)","v":0.56999999999999995},"",4.66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EROSION, EVAPORATION and SEDIMENTATION CONTROL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
["Drain Rock Preparation",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip-Rap & Rock Lining"]
[null,{"$f":"IF(OR(ISBLANK(BD139),BD139=\"\"),\"\",BD139)","v":"Crushing"},null,{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B156,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B156,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip-Rap 3/8 to 1/4 CY (m3) pieces, grouted","S.Y.",50.5,null,50.5,null,50.5,null,50.5]
[null,{"$f":"IF(OR(ISBLANK(BD140),BD140=\"\"),\"\",BD140)","v":"Screening"},null,{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B157,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B157,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip-Rap 18 in (450 mm) min thick, no grout","S.Y.",4.2300000000000004,null,4.2300000000000004,null,4.2300000000000004,null,4.2300000000000004]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K156:K157)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabions, 6 in (150 mm) deep","S.Y.",5.15,null,5.15,null,5.15,null,5.15]
["Misc."," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabions, 9 in (250 mm) deep","S.Y.",6.15,null,6.15,null,6.15,null,6.15]
[null,{"$f":"IF(OR(ISBLANK(BD143),BD143=\"\"),\"\",BD143)","v":"Backhoe work"},"02210-700-0120",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},"B-11M",{"$f":"IF(Metric,ROUND(CY_2_M3*28,0),28)","v":28},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B160,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B160,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!F413*8/F160,2)","v":25.68},{"$f":"ROUND('Fleets (Crews)'!E413*8/F160,2)","v":13.7},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B160,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B160,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G160:I160)*(1+IF(J160=\"\",0,J160))","v":39.379999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabions, 12 in (300 mm) deep","S.Y.",6.65,null,6.65,null,6.65,null,6.65]
["Powerline and Transformer Removal",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabions, 18 in (450 mm) deep","S.Y.",11.05,null,11.05,null,11.05,null,11.05]
[null,{"$f":"IF(OR(ISBLANK(BD145),BD145=\"\"),\"\",BD145)","v":"Single Pole"},null,{"$f":"IF(Metric,\"km\",\"mile\")","v":"mile"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B162,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B162,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":60232.102908277404},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabions, 36 in (1m) deep","S.Y.",16.2,null,16.2,null,16.2,null,16.2]
[null,"Double Pole",null,{"$f":"IF(Metric,\"km\",\"mile\")","v":"mile"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B163,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B163,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":68836.689038031313},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liner Installation"]
[null,"Transformer (9)",null,"ea.",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B164,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B164,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":75924.181247196044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finish grading large area","S.F."]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compaction-riding, vibrating roller - 12in (300mm) lifts","E.C.Y."]
[null,"(7) Single Pole Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B167,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B167,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"NV Energy estimate (2009) Adjusted to 2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
[null,"(8) Double Pole Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B168,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B168,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"NV Energy estimate (2009) Adjusted to 2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"1.5mm HDPE\",\"60 mil HDPE\")","v":"60 mil HDPE"},"S.F.",null,0.9,null,0.9,null,0.9,null,0.9]
[null,"(9) Transformer Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B169,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B169,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"NV Energy estimate (2018) adjusted to 2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Management Support"]
["Erosion and Sedimentation Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
["  Hourly productivity rates and crew composition from Means Heavy Construction 2005 Edition by permission of R.S.Means/Reed Construction Data .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office Trailer, Furnished, no hook-ups","month",null,350,null,350,null,350,null,350]
["  All equipment, labor and material unit costs are from Labor Costs, Equipment Costs and Material Costs spreadsheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toilet Portable, chemical","month",null,262.60000000000002,null,262.60000000000002,null,262.60000000000002,null,262.60000000000002]
[null,null,null,null,null,"Daily"]
[null,null,"Means Number","Unit","Crew","Output","Materials","Labor","Equipment","Premium","Total","     Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRODUCTION OR DEWATERING WELL PUMP REMOVAL"]
["Rip-Rap & Rock Lining                  ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip"]
[null,{"$f":"IF(OR(ISBLANK(BD156),BD156=\"\"),\"\",BD156)","v":"Rip-Rap 3/8 to 1/4 CY (m3) pieces, grouted"},"02370-450-0110",{"$f":"IF(Metric,\"m2\",\"S.Y.\")","v":"S.Y."},"B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*80,),80)","v":80},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B176,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B176,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":50.5},{"$f":"ROUND('Fleets (Crews)'!$F$425*8/F176,2)","v":43.71},{"$f":"ROUND('Fleets (Crews)'!$E$425*8/F176,2)","v":34.81},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B176,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B176,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G176:I176)*(1+IF(J176=\"\",0,J176))","v":129.02000000000001},"assumes on-site source of rip-rap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Type"]
[null,"Rip-Rap 18 in (450 mm) min thick, no grout","02370-450-0200","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*53,0),53)","v":53},4.2300000000000004,{"$f":"ROUND('Fleets (Crews)'!$F$425*8/F177,2)","v":65.98},{"$f":"ROUND('Fleets (Crews)'!$E$425*8/F177,2)","v":52.54},"",122.75,"assumes on-site source of rip-rap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible","ft to pump",15.13,35.64,15.13,35.64,15.13,35.64,15.13,35.64]
[null,"Gabions, 6 in (150 mm) deep","02370-450-0400","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*200,0),200)","v":200},5.15,{"$f":"ROUND('Fleets (Crews)'!$F$425*8/F178,2)","v":17.48},{"$f":"ROUND('Fleets (Crews)'!$E$425*8/F178,2)","v":13.92},"",36.550000000000004,"assumes on-site source rock fill for gabions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Line Shaft","ft to pump",15.13,35.64,15.13,35.64,15.13,35.64,15.13,35.64]
[null,"Gabions, 9 in (250 mm) deep","02370-450-0500","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*163,0),163)","v":163},6.15,{"$f":"ROUND('Fleets (Crews)'!$F$425*8/F179,2)","v":21.45},{"$f":"ROUND('Fleets (Crews)'!$E$425*8/F179,2)","v":17.079999999999998},"",44.68,"assumes on-site source rock fill for gabions"]
[null,"Gabions, 12 in (300 mm) deep","02370-450-0200","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*153,0),153)","v":153},6.65,{"$f":"ROUND('Fleets (Crews)'!$F$425*8/F180,2)","v":22.86},{"$f":"ROUND('Fleets (Crews)'!$E$425*8/F180,2)","v":18.2},"",47.709999999999994,"assumes on-site source rock fill for gabions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,"Gabions, 18 in (450 mm) deep","02370-450-0200","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*102,0),102)","v":102},11.05,{"$f":"ROUND('Fleets (Crews)'!$F$425*8/F181,2)","v":34.28},{"$f":"ROUND('Fleets (Crews)'!$E$425*8/F181,2)","v":27.3},"",72.63,"assumes on-site source rock fill for gabions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(10) Pump Removal Source: ",null,"Boart Longyear Quote: 2026",0,"Boart Longyear Quote: 2026",0,"Boart Longyear Quote: 2026",0,"Boart Longyear Quote: 2026",0]
[null,"Gabions, 36 in (1m) deep","02370-450-0200","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*60,0),60)","v":60},16.2,{"$f":"ROUND('Fleets (Crews)'!$F$425*8/F182,2)","v":58.28},{"$f":"ROUND('Fleets (Crews)'!$E$425*8/F182,2)","v":46.41},"",120.89,"assumes on-site source rock fill for gabions"]
["HDEP Liner Installation"]
[null,{"$f":"IF(OR(ISBLANK(BD165),BD165=\"\"),\"\",BD165)","v":"Finish grading large area"},"2310-100-0100",{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"S.F."},"B-11L",{"$f":"IF(Metric,ROUND(Ft2_2_M2*18000,0),18000)","v":18000},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B184,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B184,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!$F$409*8/F184,2)","v":7.0000000000000007E-2},{"$f":"ROUND('Fleets (Crews)'!$E$409*8/F184,2)","v":7.0000000000000007E-2},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B184,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B184,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G184:I184)*(1+IF(J184=\"\",0,J184))","v":0.14000000000000001}]
[null,{"$f":"IF(OR(ISBLANK(BD166),BD166=\"\"),\"\",BD166)","v":"Compaction-riding, vibrating roller - 12in (300mm) lifts"},"2315-310-5100",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},"B-10Y",{"$f":"IF(Metric,ROUND(Ft2_2_M2*2600,0),2600)","v":2600},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B185,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B185,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!F404*8/F185,2)","v":0.46},{"$f":"ROUND('Fleets (Crews)'!$E$404*8/F185,2)","v":0.1},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B185,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B185,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},0.56000000000000005]
[null,{"$f":"IF(OR(ISBLANK(BD168),BD168=\"\"),\"\",BD168)","v":"60 mil HDPE"},"2660-610-0010",{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"S.F."},"3 Skwk",{"$f":"IF(Metric,ROUND(Ft2_2_M2*1600,0),1600)","v":1600},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B186,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B186,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":0.9},{"$f":"ROUND('Fleets (Crews)'!$F$345*8/F186,2)","v":1.37},{"$f":"ROUND('Fleets (Crews)'!$E$345*8/F186,2)","v":0.52},null,2.79]
[null,"80 mil HDPE","user",{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"S.F."},"3 Skwk",149,null,{"$f":"IF(OR(ISBLANK(F187),F187=0),\"\",ROUND('Fleets (Crews)'!$F$345*8/F187,2))","v":14.69},{"$f":"IF(OR(ISBLANK(F187),F187=0),\"\",ROUND('Fleets (Crews)'!$E$345*8/F187,2))","v":5.59},null,20.28]
[null,"40 mil VLDPE","user",{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"S.F."},"3 Skwk",150,null,{"$f":"IF(OR(ISBLANK(F188),F188=0),\"\",ROUND('Fleets (Crews)'!$F$345*8/F188,2))","v":14.59},{"$f":"IF(OR(ISBLANK(F188),F188=0),\"\",ROUND('Fleets (Crews)'!$E$345*8/F188,2))","v":5.56},null,20.149999999999999]
[null,null,"user",{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"S.F."},"3 Skwk",149,null,{"$f":"IF(OR(ISBLANK(F189),F189=0),\"\",ROUND('Fleets (Crews)'!$F$345*8/F189,2))","v":14.69},{"$f":"IF(OR(ISBLANK(F189),F189=0),\"\",ROUND('Fleets (Crews)'!$E$345*8/F189,2))","v":5.59},null,20.28]
[null,null,"user",{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"S.F."},"3 Skwk",149,null,{"$f":"IF(OR(ISBLANK(F190),F190=0),\"\",ROUND('Fleets (Crews)'!$F$345*8/F190,2))","v":14.69},{"$f":"IF(OR(ISBLANK(F190),F190=0),\"\",ROUND('Fleets (Crews)'!$E$345*8/F190,2))","v":5.59},null,20.28]
[]
["Construction Management Support"]
[null,{"$f":"IF(OR(ISBLANK(BD171),BD171=\"\"),\"\",BD171)","v":"Office Trailer, Furnished, no hook-ups"},"0150-500-0250","mo.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B193,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B193,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":350},null,null,null,{"$f":"SUM(G193:I193)*(1+IF(J193=\"\",0,J193))","v":350}]
[null,{"$f":"IF(OR(ISBLANK(BD172),BD172=\"\"),\"\",BD172)","v":"Toilet Portable, chemical"},"1590-400-6410","mo.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B194,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B194,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":262.60000000000002},null,null,null,{"$f":"SUM(G194:I194)*(1+IF(J194=\"\",0,J194))","v":262.60000000000002}]
[null,"TOTAL",null,null,null,null,{"$f":"SUM(G193:G194)","v":612.6},null,null,null,{"$f":"SUM(K193:K194)","v":612.6}]
["Pump and Casing Removal"]
[]
[null,"Pump Type","Measurement","Unit",null,null,null,"Labor","Equipment",null,"Total","     Notes"]
["Pump Removal"," "]
[null,{"$f":"IF(OR(ISBLANK(BD177),BD177=\"\"),\"\",BD177)","v":"Submersible"},"ft to pump",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B200,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B200,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":15.13},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B200,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B200,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":35.64},null,{"$f":"SUM(G200:I200)*(1+IF(J200=\"\",0,J200))","v":50.77}]
[null,"Line Shaft","ft to pump",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B201,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B201,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":15.13},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B201,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B201,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":35.64},null,{"$f":"SUM(G201:I201)*(1+IF(J201=\"\",0,J201))","v":50.77}]
[null,"",""]
[null,{"$f":"IF(OR(ISBLANK(BD180),BD180=\"\"),\"\",BD180)","v":"NOTES:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B203,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B203,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""}]
[null,{"$f":"IF(OR(ISBLANK(BD181),BD181=\"\"),\"\",BD181)","v":"(10) Pump Removal Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B204,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B204,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"Boart Longyear Quote: 2026"}]

{"sheet":"Fleets (Crews)","index":37,"n_rows":841,"n_cols":58,"rows_kept":841,"cut":false,"hidden":false,"merged":[[484,0,484,6],[500,0,500,6],[241,8,269,8],[241,9,269,9],[371,0,371,6],[347,0,347,6],[353,0,353,6],[377,0,377,6],[520,0,520,6],[808,0,808,6],[752,0,752,6],[664,0,664,6],[680,0,680,6],[700,0,700,6],[608,0,608,6],[644,0,644,6],[536,0,536,6],[628,0,628,6],[556,0,556,6],[572,0,572,6],[592,0,592,6],[824,0,824,6],[716,0,716,6],[736,0,736,6],[772,0,772,6],[788,0,788,6]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28, SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["EQUIPMENT FLEETS",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
["ACTIVITY AND FLEET",null,"Standard Crew Size","User Defined Crew Size","EQUIPMENT \nUNIT COST \n(Hourly)","TOTAL LABOR \nUNIT COST \n(Hourly)","TOTAL \nCOST \n(Hourly)"]
["RIPPING"]
["Rip road"]
["Waste rock dumps, heaps, tails - rip flat surfaces "]
["Surface preparation"]
["Scarify"]
[]
["Small Dozer w/ multi-shank"]
["D7R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A18,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A18,EquipmentList,0),5))","v":128.43},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A18,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A18,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A18,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E18+F18","v":216.91000000000003}]
["Totals",null,null,null,{"$f":"SUM(E16:E18)","v":128.43},{"$f":"SUM(F16:F18)","v":88.48},{"$f":"SUM(G16:G18)","v":216.91000000000003}]
[]
["Medium Dozer w/  multi-shank"]
["D9R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A22,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A22,EquipmentList,0),5))","v":301.23},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A22,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A22,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A22,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E22+F22","v":389.71000000000004}]
["Totals",null,null,null,{"$f":"SUM(E20:E22)","v":301.23},{"$f":"SUM(F20:F22)","v":88.48},{"$f":"SUM(G20:G22)","v":389.71000000000004}]
[]
["Large Dozer w/  multi-shank"]
["D10R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A26,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A26,EquipmentList,0),5))","v":401.83},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A26,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A26,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A26,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E26+F26","v":490.31}]
["Totals",null,null,null,{"$f":"SUM(E24:E26)","v":401.83},{"$f":"SUM(F24:F26)","v":88.48},{"$f":"SUM(G24:G26)","v":490.31}]
[]
["Grader w/  multi-shank"]
["16G/H",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A30,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A30,EquipmentList,0),5))","v":175.46},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A30,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A30,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A30,LaborerList,0),LaborCostTotal))","v":89.59},{"$f":"E30+F30","v":265.05}]
["Totals",null,null,null,{"$f":"SUM(E28:E30)","v":175.46},{"$f":"SUM(F28:F30)","v":89.59},{"$f":"SUM(G28:G30)","v":265.05}]
[]
["GRADING"]
["Grading storage and structure areas"]
["Grading waste rock dumps and heaps"]
["Grading landfills"]
["Constructing pit safety berms"]
[]
["Small Dozer Fleet"]
["D7R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A40,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A40,EquipmentList,0),5))","v":128.43},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A40,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A40,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A40,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E40+F40","v":216.91000000000003}]
["Totals",null,null,null,{"$f":"SUM(E39:E40)","v":128.43},{"$f":"SUM(F39:F40)","v":88.48},{"$f":"SUM(G39:G40)","v":216.91000000000003}]
[]
["Medium Dozer Fleet"]
["D9R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A44,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A44,EquipmentList,0),5))","v":301.23},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A44,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A44,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A44,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E44+F44","v":389.71000000000004}]
["Totals",null,null,null,{"$f":"SUM(E43:E44)","v":301.23},{"$f":"SUM(F43:F44)","v":88.48},{"$f":"SUM(G43:G44)","v":389.71000000000004}]
[]
["Large Dozer Fleet"]
["D10R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A48,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A48,EquipmentList,0),5))","v":401.83},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A48,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A48,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A48,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E48+F48","v":490.31}]
["Totals",null,null,null,{"$f":"SUM(E47:E48)","v":401.83},{"$f":"SUM(F47:F48)","v":88.48},{"$f":"SUM(G47:G48)","v":490.31}]
[]
["EXPLORATION GRADING"]
["Backfilling and grading exploration trenches"]
["Grading flat exploration roads"]
[]
["Small Dozer Fleet"]
["D6R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A56,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A56,EquipmentList,0),5))","v":131.49},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A56,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A56,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A56,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E56+F56","v":219.97000000000003}]
["Totals",null,null,null,{"$f":"SUM(E55:E56)","v":131.49},{"$f":"SUM(F55:F56)","v":88.48},{"$f":"SUM(G55:G56)","v":219.97000000000003}]
[]
["Medium Dozer Fleet"]
["D7R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A60,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A60,EquipmentList,0),5))","v":128.43},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A60,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A60,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A60,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E60+F60","v":216.91000000000003}]
["Totals",null,null,null,{"$f":"SUM(E59:E60)","v":128.43},{"$f":"SUM(F59:F60)","v":88.48},{"$f":"SUM(G59:G60)","v":216.91000000000003}]
[]
["Large Dozer Fleet"]
["D8R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A64,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A64,EquipmentList,0),5))","v":219.4},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A64,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A64,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A64,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E64+F64","v":307.88}]
["Totals",null,null,null,{"$f":"SUM(E63:E64)","v":219.4},{"$f":"SUM(F63:F64)","v":88.48},{"$f":"SUM(G63:G64)","v":307.88}]
[]
["EXCAVATING"]
["Earthen Berms"]
["Diversion ditch excavation and backfill"]
["Underground openings backfill - excavate and place"]
["Pit berm construction (excavator option)"]
[]
["Small Excavator"]
["325C",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A74,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A74,EquipmentList,0),5))","v":90.1},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A74,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A74,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A74,LaborerList,0),LaborCostTotal))","v":89.89},{"$f":"E74+F74","v":179.99}]
["Totals",null,null,null,{"$f":"SUM(E73:E74)","v":90.1},{"$f":"SUM(F73:F74)","v":89.89},{"$f":"SUM(G73:G74)","v":179.99}]
[]
["Medium Excavator"]
["345B",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A78,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A78,EquipmentList,0),5))","v":161.53},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A78,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A78,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A78,LaborerList,0),LaborCostTotal))","v":89.89},{"$f":"E78+F78","v":251.42000000000002}]
["Totals",null,null,null,{"$f":"SUM(E77:E78)","v":161.53},{"$f":"SUM(F77:F78)","v":89.89},{"$f":"SUM(G77:G78)","v":251.42000000000002}]
[]
["Large Excavator"]
["385BL",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A82,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A82,EquipmentList,0),5))","v":254.58},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A82,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A82,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A82,LaborerList,0),LaborCostTotal))","v":89.89},{"$f":"E82+F82","v":344.47}]
["Totals",null,null,null,{"$f":"SUM(E81:E82)","v":254.58},{"$f":"SUM(F81:F82)","v":89.89},{"$f":"SUM(G81:G82)","v":344.47}]
[]
["EXPLORATION ROAD AND PAD/SUMP RECLAMATION"]
["Cut and Fill reclamation on slopes"]
["Drill pad recountour"]
["Drill sump backfill"]
[]
["Excavator"]
["320C",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A91,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A91,EquipmentList,0),5))","v":81.89},{"$f":"IF(ISNA(MATCH(IF(LaborRegion=\"North\",INDEX(EquipmentOperatorClassificationsArray,MATCH(A91,EquipmentOperatorClassificationsList,0),2),INDEX(EquipmentOperatorClassificationsArray,MATCH(A91,EquipmentOperatorClassificationsList,0),3)),Power_Equipment_Operator_Classifications,0)),0,ROUND(INDEX(Power_Equipment_Operator_Wages,MATCH(IF(LaborRegion=\"North\",INDEX(EquipmentOperatorClassificationsArray,MATCH(A91,EquipmentOperatorClassificationsList,0),2),INDEX(EquipmentOperatorClassificationsArray,MATCH(A91,EquipmentOperatorClassificationsList,0),3)),Power_Equipment_Operator_Classifications,0),9),2))","v":{"$error":"#NAME?"}},{"$f":"E91+F91","v":{"$error":"#NAME?"}}]
["Totals",null,null,null,{"$f":"SUM(E90:E91)","v":81.89},{"$f":"SUM(F90:F91)","v":{"$error":"#NAME?"}},{"$f":"SUM(G90:G91)","v":{"$error":"#NAME?"}}]
[]
["EXCAVATE AND RECONTOUR"]
["Recontour large roads (haul roads, access roads, etc.)"]
["Ponds - Excavate and pull liner and bury"]
[]
[]
["Small Excavator + Dozer"]
["325C",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A100,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A100,EquipmentList,0),5))","v":90.1},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A100,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A100,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A100,LaborerList,0),LaborCostTotal))","v":89.89},{"$f":"E100+F100","v":179.99}]
["D7R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A101,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A101,EquipmentList,0),5))","v":128.43},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A101,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A101,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A101,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E101+F101","v":216.91000000000003}]
["Total Equipment",null,null,null,{"$f":"SUM(E100:E101)","v":218.53},{"$f":"SUM(F100:F101)","v":178.37},{"$f":"SUM(G100:G101)","v":396.90000000000003}]
[]
["Medium Excavator + Dozer"]
["345B",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A105,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A105,EquipmentList,0),5))","v":161.53},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A105,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A105,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A105,LaborerList,0),LaborCostTotal))","v":89.89},{"$f":"E105+F105","v":251.42000000000002}]
["D9R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A106,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A106,EquipmentList,0),5))","v":301.23},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A106,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A106,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A106,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E106+F106","v":389.71000000000004}]
["Totals",null,null,null,{"$f":"SUM(E105:E106)","v":462.76},{"$f":"SUM(F105:F106)","v":178.37},{"$f":"SUM(G105:G106)","v":641.13000000000011}]
[]
["Large Excavator + Dozer"]
["385BL",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A110,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A110,EquipmentList,0),5))","v":254.58},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A110,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A110,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A110,LaborerList,0),LaborCostTotal))","v":89.89},{"$f":"E110+F110","v":344.47}]
["D10R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A111,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A111,EquipmentList,0),5))","v":401.83},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A111,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A111,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A111,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E111+F111","v":490.31}]
["Totals",null,null,null,{"$f":"SUM(E110:E111)","v":656.41},{"$f":"SUM(F110:F111)","v":178.37},{"$f":"SUM(G110:G111)","v":834.78}]
[]
["EXPLORATION ROAD/PAD RECONTOUR"]
["Recontour small roads (exploration roads, service roads, etc.)"]
["Cut and Fill reclamation on slopes"]
["Drill pad recountour"]
["Drill sump backfill"]
[]
["Small Dozer"]
["D6R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A121,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A121,EquipmentList,0),5))","v":131.49},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A121,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A121,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A121,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E121+F121","v":219.97000000000003}]
["Totals",null,null,null,{"$f":"SUM(E120:E121)","v":131.49},{"$f":"SUM(F120:F121)","v":88.48},{"$f":"SUM(G120:G121)","v":219.97000000000003}]
[]
["Large Dozer"]
["D8R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A125,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A125,EquipmentList,0),5))","v":219.4},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A125,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A125,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A125,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E125+F125","v":307.88}]
["Totals",null,null,null,{"$f":"SUM(E124:E125)","v":219.4},{"$f":"SUM(F124:F125)","v":88.48},{"$f":"SUM(G124:G125)","v":307.88}]
[]
["Grader"]
["14G/H",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A129,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A129,EquipmentList,0),5))","v":166.16},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A129,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A129,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A129,LaborerList,0),LaborCostTotal))","v":89.59},{"$f":"E129+F129","v":255.75}]
["Totals",null,null,null,{"$f":"SUM(E128:E129)","v":166.16},{"$f":"SUM(F128:F129)","v":89.59},{"$f":"SUM(G128:G129)","v":255.75}]
[]
["Small Excavator"]
["320C",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A133,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A133,EquipmentList,0),5))","v":81.89},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A133,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A133,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A133,LaborerList,0),LaborCostTotal))","v":89.89},{"$f":"E133+F133","v":171.78}]
["Totals",null,null,null,{"$f":"SUM(E132:E133)","v":81.89},{"$f":"SUM(F132:F133)","v":89.89},{"$f":"SUM(G132:G133)","v":171.78}]
[]
["Medium Excavator"]
["325C",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A137,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A137,EquipmentList,0),5))","v":90.1},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A137,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A137,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A137,LaborerList,0),LaborCostTotal))","v":89.89},{"$f":"E137+F137","v":179.99}]
["Totals",null,null,null,{"$f":"SUM(E136:E137)","v":90.1},{"$f":"SUM(F136:F137)","v":89.89},{"$f":"SUM(G136:G137)","v":179.99}]
[]
["LOAD, HAUL AND PLACE MATERIAL"]
["Rock placement"]
["Haul overburden for backfill"]
["Haul borrow for backfill"]
["Haul cover or growth media"]
[]
["Small Truck/Loader Fleet"]
["725",null,"Calculated",null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A147,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A147,EquipmentList,0),5))","v":144.16999999999999},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A147,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A147,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A147,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E147+F147","v":232.64999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentSmall Truck",null,725]
[{"$f":"IF(B148=\"Shovel\",IF(ISNA(MATCH(SmallTruck,ShovelHaulTrucks,0)),\"No Matched Shovel - Select Loader ------>\",INDEX(TruckShovelMatchTable,MATCH(SmallTruck,ShovelHaulTrucks,0),2)),INDEX(TruckLoaderMatchTable,MATCH(SmallTruck,HaulTrucks,0),2))","v":"966G"},"Loader",1,null,{"$f":"IF(SmallLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(ISNA(INDEX(EquipmentCostTable,MATCH(A148,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A148,EquipmentList,0),5)))","v":139.05000000000001},{"$f":"IF(SmallLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(OR((INDEX(LaborCostTable,MATCH(A148,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A148,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A148,LaborerList,0),LaborCostTotal)))","v":89.89},{"$f":"IF(SmallLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",E148+F148)","v":228.94}]
["D7R",null,1,null,{"$f":"(IF(ISNUMBER(D149),D149,C149)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A149,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A149,EquipmentList,0),5)))","v":128.43},{"$f":"(IF(ISNUMBER(D149),D149,C149)*IF(OR((INDEX(LaborCostTable,MATCH(A149,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A149,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A149,LaborerList,0),LaborCostTotal)))","v":88.48},{"$f":"E149+F149","v":216.91000000000003}]
["Totals",null,null,null,{"$f":"SUM(E147:E149)","v":411.65000000000003},{"$f":"SUM(F147:F149)","v":266.85000000000002},{"$f":"SUM(G147:G149)","v":678.5}]
[]
["Medium Truck/Loader Fleet"]
["740",null,"Calculated",null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A153,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A153,EquipmentList,0),5))","v":164.49},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A153,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A153,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A153,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E153+F153","v":252.97000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentMedTruck",null,740]
[{"$f":"IF(B154=\"Shovel\",IF(ISNA(MATCH(MedTruck,ShovelHaulTrucks,0)),\"No Matched Shovel - Select Loader ------>\",INDEX(TruckShovelMatchTable,MATCH(MedTruck,ShovelHaulTrucks,0),2)),INDEX(TruckLoaderMatchTable,MATCH(MedTruck,HaulTrucks,0),2))","v":"988G"},"Loader",1,null,{"$f":"IF(MedLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(ISNA(INDEX(EquipmentCostTable,MATCH(A154,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A154,EquipmentList,0),5)))","v":252.35},{"$f":"IF(MedLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(OR((INDEX(LaborCostTable,MATCH(A154,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A154,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A154,LaborerList,0),LaborCostTotal)))","v":89.89},{"$f":"IF(MedLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",E154+F154)","v":342.24}]
["D8R",null,1,null,{"$f":"(IF(ISNUMBER(D155),D155,C155)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A155,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A155,EquipmentList,0),5)))","v":219.4},{"$f":"(IF(ISNUMBER(D155),D155,C155)*IF(OR((INDEX(LaborCostTable,MATCH(A155,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A155,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A155,LaborerList,0),LaborCostTotal)))","v":88.48},{"$f":"E155+F155","v":307.88}]
["Totals",null,null,null,{"$f":"SUM(E153:E155)","v":636.24},{"$f":"SUM(F153:F155)","v":266.85000000000002},{"$f":"SUM(G153:G155)","v":903.09}]
[]
["Large Truck/Loader Fleet"]
["769D",null,"Calculated",null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A159,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A159,EquipmentList,0),5))","v":270.29000000000002},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A159,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A159,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A159,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E159+F159","v":358.77000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentLargeTruck",null,"769D"]
[{"$f":"IF(B160=\"Shovel\",IF(ISNA(MATCH(LargeTruck,ShovelHaulTrucks,0)),\"No Matched Shovel - Select Loader ------>\",INDEX(TruckShovelMatchTable,MATCH(LargeTruck,ShovelHaulTrucks,0),2)),INDEX(TruckLoaderMatchTable,MATCH(LargeTruck,HaulTrucks,0),2))","v":"988G"},"Loader",1,null,{"$f":"IF(LargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(ISNA(INDEX(EquipmentCostTable,MATCH(A160,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A160,EquipmentList,0),5)))","v":252.35},{"$f":"IF(LargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(OR((INDEX(LaborCostTable,MATCH(A160,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A160,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A160,LaborerList,0),LaborCostTotal)))","v":89.89},{"$f":"IF(LargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",E160+F160)","v":342.24}]
["D7R",null,1,null,{"$f":"(IF(ISNUMBER(D161),D161,C161)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A161,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A161,EquipmentList,0),5)))","v":128.43},{"$f":"(IF(ISNUMBER(D161),D161,C161)*IF(OR((INDEX(LaborCostTable,MATCH(A161,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A161,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A161,LaborerList,0),LaborCostTotal)))","v":88.48},{"$f":"E161+F161","v":216.91000000000003}]
["Totals",null,null,null,{"$f":"SUM(E159:E161)","v":651.06999999999994},{"$f":"SUM(F159:F161)","v":266.85000000000002},{"$f":"SUM(G159:G161)","v":917.92000000000007}]
[]
["Extra Large Truck/Loader Fleet"]
["777D",null,"Calculated",null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A165,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A165,EquipmentList,0),5))","v":517.41999999999996},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A165,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A165,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A165,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E165+F165","v":605.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentXLargeTruck",null,"777D"]
[{"$f":"IF(B166=\"Shovel\",IF(ISNA(MATCH(XLargeTruck,ShovelHaulTrucks,0)),\"No Matched Shovel - Select Loader ------>\",INDEX(TruckShovelMatchTable,MATCH(XLargeTruck,ShovelHaulTrucks,0),2)),INDEX(TruckLoaderMatchTable,MATCH(XLargeTruck,HaulTrucks,0),2))","v":"992G"},"Loader",1,null,{"$f":"IF(XLargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(ISNA(INDEX(EquipmentCostTable,MATCH(A166,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A166,EquipmentList,0),5)))","v":644.87},{"$f":"IF(XLargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(OR((INDEX(LaborCostTable,MATCH(A166,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A166,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A166,LaborerList,0),LaborCostTotal)))","v":91.89},{"$f":"IF(XLargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",E166+F166)","v":736.76}]
["D7R",null,1,null,{"$f":"(IF(ISNUMBER(D167),D167,C167)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A167,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A167,EquipmentList,0),5)))","v":128.43},{"$f":"(IF(ISNUMBER(D167),D167,C167)*IF(OR((INDEX(LaborCostTable,MATCH(A167,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A167,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A167,LaborerList,0),LaborCostTotal)))","v":88.48},{"$f":"E167+F167","v":216.91000000000003}]
["Totals",null,null,null,{"$f":"SUM(E165:E167)","v":1290.72},{"$f":"SUM(F165:F167)","v":268.85000000000002},{"$f":"SUM(G165:G167)","v":1559.57}]
[]
["Scraper/Dozer Fleet"]
["631G",null,"Calculated",null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A171,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A171,EquipmentList,0),5))","v":264.47000000000003},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A171,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A171,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A171,LaborerList,0),LaborCostTotal))","v":89.36},{"$f":"E171+F171","v":353.83000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentHaulScraper",null,"631G"]
["D10R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A172,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A172,EquipmentList,0),5))","v":401.83},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A172,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A172,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A172,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E172+F172","v":490.31}]
["D7R",null,1,null,{"$f":"(IF(ISNUMBER(D173),D173,C173)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A173,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A173,EquipmentList,0),5)))","v":128.43},{"$f":"(IF(ISNUMBER(D173),D173,C173)*IF(OR((INDEX(LaborCostTable,MATCH(A173,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A173,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A173,LaborerList,0),LaborCostTotal)))","v":88.48},{"$f":"E173+F173","v":216.91000000000003}]
["Totals",null,null,null,{"$f":"SUM(E171:E173)","v":794.73},{"$f":"SUM(F171:F173)","v":266.32},{"$f":"SUM(G171:G173)","v":1061.0500000000002}]
[]
["Tandem Scraper Fleet"]
["637G",null,2,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A177,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A177,EquipmentList,0),5))","v":373.09},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A177,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A177,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A177,LaborerList,0),LaborCostTotal))","v":89.89},{"$f":"E177+F177","v":462.97999999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentTandemScraper",null,"637G"]
["D7R",null,1,null,{"$f":"(IF(ISNUMBER(D178),D178,C178)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A178,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A178,EquipmentList,0),5)))","v":128.43},{"$f":"(IF(ISNUMBER(D178),D178,C178)*IF(OR((INDEX(LaborCostTable,MATCH(A178,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A178,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A178,LaborerList,0),LaborCostTotal)))","v":88.48},{"$f":"E178+F178","v":216.91000000000003}]
["Totals",null,null,null,{"$f":"SUM(E177:E178)","v":501.52},{"$f":"SUM(F177:F178)","v":178.37},{"$f":"SUM(G177:G178)","v":679.89}]
[]
["MISC. LOAD AND HAUL AND EARTHWORKS"]
["Sludge removal"]
["Drainage controls"]
[]
["Misc. - Cat 325B Excavator / 10-12 yd3 Truck"]
["325C",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A186,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A186,EquipmentList,0),5))","v":90.1},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A186,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A186,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A186,LaborerList,0),LaborCostTotal))","v":89.89},{"$f":"E186+F186","v":179.99}]
["Dump Truck (10-12 yd3 )",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A187,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A187,EquipmentList,0),5))","v":153.22999999999999},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A187,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A187,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A187,LaborerList,0),LaborCostTotal))","v":81.95},{"$f":"E187+F187","v":235.18}]
["Totals",null,null,null,{"$f":"SUM(E186:E187)","v":243.32999999999998},{"$f":"SUM(F186:F187)","v":171.84},{"$f":"SUM(G186:G187)","v":415.17}]
[]
["Misc. - Cat D9R Dozer/ Loader (5 yd3) / 10-12 yd3 Truck"]
["D9R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A191,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A191,EquipmentList,0),5))","v":301.23},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A191,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A191,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A191,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E191+F191","v":389.71000000000004}]
["966G",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A192,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A192,EquipmentList,0),5))","v":139.05000000000001},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A192,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A192,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A192,LaborerList,0),LaborCostTotal))","v":89.89},{"$f":"E192+F192","v":228.94}]
["Dump Truck (10-12 yd3 )",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A193,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A193,EquipmentList,0),5))","v":153.22999999999999},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A193,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A193,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A193,LaborerList,0),LaborCostTotal))","v":81.95},{"$f":"E193+F193","v":235.18}]
["Totals",null,null,null,{"$f":"SUM(E191:E193)","v":593.51},{"$f":"SUM(F191:F193)","v":260.32},{"$f":"SUM(G191:G193)","v":853.83000000000015}]
[]
["Misc. - Cat D6 Dozer / Cat 966 Loader / 10-12 yd3 Truck"]
["D6R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A197,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A197,EquipmentList,0),5))","v":131.49},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A197,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A197,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A197,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E197+F197","v":219.97000000000003}]
["966G",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A198,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A198,EquipmentList,0),5))","v":139.05000000000001},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A198,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A198,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A198,LaborerList,0),LaborCostTotal))","v":89.89},{"$f":"E198+F198","v":228.94}]
["Dump Truck (10-12 yd3 )",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A199,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A199,EquipmentList,0),5))","v":153.22999999999999},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A199,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A199,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A199,LaborerList,0),LaborCostTotal))","v":81.95},{"$f":"E199+F199","v":235.18}]
["Totals",null,null,null,{"$f":"SUM(E197:E199)","v":423.77},{"$f":"SUM(F197:F199)","v":260.32},{"$f":"SUM(G197:G199)","v":684.09}]
[]
["CONCRETE BREAKING"]
["Slab demolition"]
["Footing demolition"]
["Wall demolition"]
[]
["Small - Cat 325B Excavator w/ H140D s Hammer"]
["325C",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A208,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A208,EquipmentList,0),5))","v":90.1},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A208,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A208,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A208,LaborerList,0),LaborCostTotal))","v":89.89},{"$f":"E208+F208","v":179.99}]
["H-120 (fits 325)",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A209,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A209,EquipmentList,0),5))","v":63.19},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A209,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A209,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A209,LaborerList,0),LaborCostTotal))","v":0},{"$f":"E209+F209","v":63.19}]
["D9R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A210,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A210,EquipmentList,0),5))","v":301.23},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A210,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A210,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A210,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E210+F210","v":389.71000000000004}]
["Totals",null,null,null,{"$f":"SUM(E208:E210)","v":454.52},{"$f":"SUM(F208:F210)","v":178.37},{"$f":"SUM(G208:G210)","v":632.8900000000001}]
[]
["Medium - Cat 345B Excavator w/ H180D s Hammer",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M213=\"None required\",\"\",IF(ISBLANK(E24),\"\",IF(I49=\"optimize\",EI213,I49)))","v":""}]
["345B",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A214,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A214,EquipmentList,0),5))","v":161.53},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A214,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A214,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A214,LaborerList,0),LaborCostTotal))","v":89.89},{"$f":"E214+F214","v":251.42000000000002}]
["H-160 (fits 345)",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A215,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A215,EquipmentList,0),5))","v":86.34},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A215,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A215,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A215,LaborerList,0),LaborCostTotal))","v":0},{"$f":"E215+F215","v":86.34}]
["D9R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A216,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A216,EquipmentList,0),5))","v":301.23},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A216,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A216,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A216,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E216+F216","v":389.71000000000004}]
["Totals",null,null,null,{"$f":"SUM(E214:E216)","v":549.1},{"$f":"SUM(F214:F216)","v":178.37},{"$f":"SUM(G214:G216)","v":727.47}]
[]
["Large - Cat 385B Excavator w/ H180D s Hammer"]
["385BL",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A220,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A220,EquipmentList,0),5))","v":254.58},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A220,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A220,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A220,LaborerList,0),LaborCostTotal))","v":89.89},{"$f":"E220+F220","v":344.47}]
["H-180 (fits 365/385)",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A221,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A221,EquipmentList,0),5))","v":139.75},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A221,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A221,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A221,LaborerList,0),LaborCostTotal))","v":0},{"$f":"E221+F221","v":139.75}]
["D9R",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A222,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A222,EquipmentList,0),5))","v":301.23},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A222,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A222,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A222,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E222+F222","v":389.71000000000004}]
["Totals",null,null,null,{"$f":"SUM(E220:E222)","v":695.56000000000006},{"$f":"SUM(F220:F222)","v":178.37},{"$f":"SUM(G220:G222)","v":873.93000000000006}]
[]
["DRILL HOLE ABANDONMENT"]
["Drill Hole - Grout or Cement"]
["Pump (plugging) Drill Rig",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A227,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A227,EquipmentList,0),5))","v":239.71},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A227,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A227,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A227,LaborerList,0),LaborCostTotal))","v":89.36},{"$f":"E227+F227","v":329.07}]
["Driller's Helper",null,2,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A265,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A265,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D228),D228,C228)*IF(OR((INDEX(LaborCostTable,MATCH(A228,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A228,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A228,LaborerList,0),LaborCostTotal)))","v":122.44},{"$f":"E228+F228","v":122.44}]
["Totals",null,null,null,{"$f":"SUM(E227:E228)","v":239.71},{"$f":"SUM(F227:F228)","v":211.8},{"$f":"SUM(G227:G228)","v":451.51}]
[]
["Drill Hole - Inert Media (Means Crew B-11M+ 1 Laborer)"]
["420D 4WD Backhoe",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A232,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A232,EquipmentList,0),5))","v":47.95},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A232,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A232,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A232,LaborerList,0),LaborCostTotal))","v":89.89},{"$f":"E232+F232","v":137.84}]
["General Laborer",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A233,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A233,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D233),D233,C233)*IF(OR((INDEX(LaborCostTable,MATCH(A233,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A233,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A233,LaborerList,0),LaborCostTotal)))","v":60.92},{"$f":"E233+F233","v":60.92}]
["Totals",null,null,null,{"$f":"SUM(E232:E233)","v":47.95},{"$f":"SUM(F232:F233)","v":150.81},{"$f":"SUM(G232:G233)","v":198.76}]
[]
["Drill Hole - Casing Perforation or Removal"]
["Heavy Duty Drill Rig",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A237,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A237,EquipmentList,0),5))","v":245.99},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A237,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A237,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A237,LaborerList,0),LaborCostTotal))","v":89.36},{"$f":"E237+F237","v":335.35}]
["Driller's Helper",null,2,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A238,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A238,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D238),D238,C238)*IF(OR((INDEX(LaborCostTable,MATCH(A238,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A238,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A238,LaborerList,0),LaborCostTotal)))","v":122.44},{"$f":"E238+F238","v":122.44}]
["Totals",null,null,null,{"$f":"SUM(E237:E238)","v":245.99},{"$f":"SUM(F237:F238)","v":211.8},{"$f":"SUM(G237:G238)","v":457.79}]
[]
["REVEGETATION"]
["Fertilizer",null,null,null,null,null,null,null,"We really don't need this section since we agreed to do reveg based on per acre contractor costs","Reveg Costs based on per/acre estimate from local seeding contractors"]
["D7R",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A243,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A243,EquipmentList,0),5))","v":128.43},{"$f":"IF(ISNA(MATCH(IF(LaborRegion=\"North\",INDEX(EquipmentOperatorClassificationsArray,MATCH(A243,EquipmentOperatorClassificationsList,0),2),INDEX(EquipmentOperatorClassificationsArray,MATCH(A243,EquipmentOperatorClassificationsList,0),3)),Power_Equipment_Operator_Classifications,0)),0,ROUND(INDEX(Power_Equipment_Operator_Wages,MATCH(IF(LaborRegion=\"North\",INDEX(EquipmentOperatorClassificationsArray,MATCH(A243,EquipmentOperatorClassificationsList,0),2),INDEX(EquipmentOperatorClassificationsArray,MATCH(A243,EquipmentOperatorClassificationsList,0),3)),Power_Equipment_Operator_Classifications,0),9),2))","v":{"$error":"#NAME?"}},{"$f":"E243+F243","v":{"$error":"#NAME?"}}]
["Totals",null,null,null,{"$f":"SUM(E241:E243)","v":128.43},{"$f":"SUM(F241:F243)","v":{"$error":"#NAME?"}},{"$f":"SUM(G241:G243)","v":{"$error":"#NAME?"}}]
[]
["Seeding  - Flat Terrain"]
["D7R",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A247,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A247,EquipmentList,0),5))","v":128.43},{"$f":"IF(ISNA(MATCH(IF(LaborRegion=\"North\",INDEX(EquipmentOperatorClassificationsArray,MATCH(A247,EquipmentOperatorClassificationsList,0),2),INDEX(EquipmentOperatorClassificationsArray,MATCH(A247,EquipmentOperatorClassificationsList,0),3)),Power_Equipment_Operator_Classifications,0)),0,ROUND(INDEX(Power_Equipment_Operator_Wages,MATCH(IF(LaborRegion=\"North\",INDEX(EquipmentOperatorClassificationsArray,MATCH(A247,EquipmentOperatorClassificationsList,0),2),INDEX(EquipmentOperatorClassificationsArray,MATCH(A247,EquipmentOperatorClassificationsList,0),3)),Power_Equipment_Operator_Classifications,0),9),2))","v":{"$error":"#NAME?"}},{"$f":"E247+F247","v":{"$error":"#NAME?"}}]
["Totals",null,null,null,{"$f":"SUM(E245:E247)","v":128.43},{"$f":"SUM(F245:F247)","v":{"$error":"#NAME?"}},{"$f":"SUM(G245:G247)","v":{"$error":"#NAME?"}}]
[]
["Seeding  - Sloped Terrain"]
["Laborer",null,null,null,12]
["Total for Fleet"]
[]
["Dragging  - Flat Terrain"]
["D7R",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A255,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A255,EquipmentList,0),5))","v":128.43},{"$f":"IF(ISNA(MATCH(IF(LaborRegion=\"North\",INDEX(EquipmentOperatorClassificationsArray,MATCH(A255,EquipmentOperatorClassificationsList,0),2),INDEX(EquipmentOperatorClassificationsArray,MATCH(A255,EquipmentOperatorClassificationsList,0),3)),Power_Equipment_Operator_Classifications,0)),0,ROUND(INDEX(Power_Equipment_Operator_Wages,MATCH(IF(LaborRegion=\"North\",INDEX(EquipmentOperatorClassificationsArray,MATCH(A255,EquipmentOperatorClassificationsList,0),2),INDEX(EquipmentOperatorClassificationsArray,MATCH(A255,EquipmentOperatorClassificationsList,0),3)),Power_Equipment_Operator_Classifications,0),9),2))","v":{"$error":"#NAME?"}},{"$f":"E255+F255","v":{"$error":"#NAME?"}}]
["Totals",null,null,null,{"$f":"SUM(E253:E255)","v":128.43},{"$f":"SUM(F253:F255)","v":{"$error":"#NAME?"}},{"$f":"SUM(G253:G255)","v":{"$error":"#NAME?"}}]
[]
["Dragging  - Sloped Terrain"]
["D7R",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A259,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A259,EquipmentList,0),5))","v":128.43},{"$f":"IF(ISNA(MATCH(IF(LaborRegion=\"North\",INDEX(EquipmentOperatorClassificationsArray,MATCH(A259,EquipmentOperatorClassificationsList,0),2),INDEX(EquipmentOperatorClassificationsArray,MATCH(A259,EquipmentOperatorClassificationsList,0),3)),Power_Equipment_Operator_Classifications,0)),0,ROUND(INDEX(Power_Equipment_Operator_Wages,MATCH(IF(LaborRegion=\"North\",INDEX(EquipmentOperatorClassificationsArray,MATCH(A259,EquipmentOperatorClassificationsList,0),2),INDEX(EquipmentOperatorClassificationsArray,MATCH(A259,EquipmentOperatorClassificationsList,0),3)),Power_Equipment_Operator_Classifications,0),9),2))","v":{"$error":"#NAME?"}},{"$f":"E259+F259","v":{"$error":"#NAME?"}}]
["Totals",null,null,null,{"$f":"SUM(E257:E259)","v":128.43},{"$f":"SUM(F257:F259)","v":{"$error":"#NAME?"}},{"$f":"SUM(G257:G259)","v":{"$error":"#NAME?"}}]
[]
["Mulching "]
["Light Truck - 1.5 Ton",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A263,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A263,EquipmentList,0),5))","v":63.99},{"$f":"IF(ISNA(MATCH(IF(LaborRegion=\"North\",INDEX(EquipmentOperatorClassificationsArray,MATCH(A263,EquipmentOperatorClassificationsList,0),2),INDEX(EquipmentOperatorClassificationsArray,MATCH(A263,EquipmentOperatorClassificationsList,0),3)),Power_Equipment_Operator_Classifications,0)),0,ROUND(INDEX(Power_Equipment_Operator_Wages,MATCH(IF(LaborRegion=\"North\",INDEX(EquipmentOperatorClassificationsArray,MATCH(A263,EquipmentOperatorClassificationsList,0),2),INDEX(EquipmentOperatorClassificationsArray,MATCH(A263,EquipmentOperatorClassificationsList,0),3)),Power_Equipment_Operator_Classifications,0),9),2))","v":{"$error":"#NAME?"}},{"$f":"E263+F263","v":{"$error":"#NAME?"}}]
["Hydromulcher",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A264,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A264,EquipmentList,0),5))","v":0},{"$f":"IF(ISNA(MATCH(IF(LaborRegion=\"North\",INDEX(EquipmentOperatorClassificationsArray,MATCH(A264,EquipmentOperatorClassificationsList,0),2),INDEX(EquipmentOperatorClassificationsArray,MATCH(A264,EquipmentOperatorClassificationsList,0),3)),Power_Equipment_Operator_Classifications,0)),0,ROUND(INDEX(Power_Equipment_Operator_Wages,MATCH(IF(LaborRegion=\"North\",INDEX(EquipmentOperatorClassificationsArray,MATCH(A264,EquipmentOperatorClassificationsList,0),2),INDEX(EquipmentOperatorClassificationsArray,MATCH(A264,EquipmentOperatorClassificationsList,0),3)),Power_Equipment_Operator_Classifications,0),9),2))","v":{"$error":"#NAME?"}},{"$f":"E264+F264","v":{"$error":"#NAME?"}}]
["General Laborer",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A265,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A265,EquipmentList,0),5))","v":0},{"$f":"IF(ISNA(MATCH(IF(LaborRegion=\"North\",INDEX(EquipmentOperatorClassificationsArray,MATCH(A265,EquipmentOperatorClassificationsList,0),2),INDEX(EquipmentOperatorClassificationsArray,MATCH(A265,EquipmentOperatorClassificationsList,0),3)),Power_Equipment_Operator_Classifications,0)),0,ROUND(INDEX(Power_Equipment_Operator_Wages,MATCH(IF(LaborRegion=\"North\",INDEX(EquipmentOperatorClassificationsArray,MATCH(A265,EquipmentOperatorClassificationsList,0),2),INDEX(EquipmentOperatorClassificationsArray,MATCH(A265,EquipmentOperatorClassificationsList,0),3)),Power_Equipment_Operator_Classifications,0),9),2))","v":{"$error":"#NAME?"}},{"$f":"E265+F265","v":{"$error":"#NAME?"}}]
["Totals",null,null,null,{"$f":"SUM(E263:E265)","v":63.99},{"$f":"SUM(F263:F265)","v":{"$error":"#NAME?"}},{"$f":"SUM(G263:G265)","v":{"$error":"#NAME?"}}]
[]
["Tree & Shrub Planting "]
["General Laborer",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A269,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A269,EquipmentList,0),5))","v":0},{"$f":"IF(ISNA(MATCH(IF(LaborRegion=\"North\",INDEX(EquipmentOperatorClassificationsArray,MATCH(A269,EquipmentOperatorClassificationsList,0),2),INDEX(EquipmentOperatorClassificationsArray,MATCH(A269,EquipmentOperatorClassificationsList,0),3)),Power_Equipment_Operator_Classifications,0)),0,ROUND(INDEX(Power_Equipment_Operator_Wages,MATCH(IF(LaborRegion=\"North\",INDEX(EquipmentOperatorClassificationsArray,MATCH(A269,EquipmentOperatorClassificationsList,0),2),INDEX(EquipmentOperatorClassificationsArray,MATCH(A269,EquipmentOperatorClassificationsList,0),3)),Power_Equipment_Operator_Classifications,0),9),2))","v":{"$error":"#NAME?"}},{"$f":"E269+F269","v":{"$error":"#NAME?"}}]
["Totals",null,null,null,{"$f":"SUM(E267:E269)","v":0},{"$f":"SUM(F267:F269)","v":{"$error":"#NAME?"}},{"$f":"SUM(G267:G269)","v":{"$error":"#NAME?"}}]
[]
["MAINTENANCE FLEET"]
["Road Grading, Dust Suppression, Clean Up"]
["Maintenance - Small Water Truck and Cat 14G Grader"]
["613E (5,000 gal) Water Wagon",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A275,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A275,EquipmentList,0),5))","v":71.37},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A275,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A275,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A275,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E275+F275","v":159.85000000000002}]
["120H",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A276,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A276,EquipmentList,0),5))","v":117.92},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A276,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A276,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A276,LaborerList,0),LaborCostTotal))","v":89.59},{"$f":"E276+F276","v":207.51}]
["Totals",null,null,null,{"$f":"SUM(E275:E276)","v":189.29000000000002},{"$f":"SUM(F275:F276)","v":178.07},{"$f":"SUM(G275:G276)","v":367.36}]
[]
["Maintenance - Medium Water Truck and Cat 16G Grader"]
["613E (5,000 gal) Water Wagon",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A280,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A280,EquipmentList,0),5))","v":71.37},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A280,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A280,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A280,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E280+F280","v":159.85000000000002}]
["14G/H",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A281,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A281,EquipmentList,0),5))","v":166.16},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A281,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A281,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A281,LaborerList,0),LaborCostTotal))","v":89.59},{"$f":"E281+F281","v":255.75}]
["Totals",null,null,null,{"$f":"SUM(E280:E281)","v":237.53},{"$f":"SUM(F280:F281)","v":178.07},{"$f":"SUM(G280:G281)","v":415.6}]
[]
["Maintenance - Large Water Truck and Cat 16G Grader"]
["621E (8,000 gal) Water Wagon",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A285,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A285,EquipmentList,0),5))","v":119.68},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A285,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A285,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A285,LaborerList,0),LaborCostTotal))","v":88.48},{"$f":"E285+F285","v":208.16000000000003}]
["16G/H",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A286,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A286,EquipmentList,0),5))","v":175.46},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A286,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A286,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A286,LaborerList,0),LaborCostTotal))","v":89.59},{"$f":"E286+F286","v":265.05}]
["Totals",null,null,null,{"$f":"SUM(E285:E286)","v":295.14},{"$f":"SUM(F285:F286)","v":178.07},{"$f":"SUM(G285:G286)","v":473.21000000000004}]
[]
["PROJECT SUPERVISION"]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D290),D290,C290)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A290,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A290,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D290),D290,C290)*IF(OR((INDEX(LaborCostTable,MATCH(A290,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A290,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A290,LaborerList,0),LaborCostTotal)))","v":103.54},{"$f":"E290+F290","v":103.54}]
["Supervisor's Truck",null,1,null,{"$f":"(IF(ISNUMBER(D291),D291,C291)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A291,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A291,EquipmentList,0),5)))","v":38.630000000000003},{"$f":"(IF(ISNUMBER(D291),D291,C291)*IF(OR((INDEX(LaborCostTable,MATCH(A291,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A291,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A291,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E291+F291","v":38.630000000000003}]
["Totals",null,null,null,{"$f":"SUM(E289:E291)","v":38.630000000000003},{"$f":"SUM(F289:F291)","v":103.54},{"$f":"SUM(G289:G291)","v":142.17000000000002}]
[]
["MEANS CREW DEFINITIONS"]
["Crew composition from Means Heavy Construction 2005 Edition by permission of R.S.Means/Reed Construction Data ."]
["For use with misc. unit costs where Means is the source for productivity"]
[]
["1 Clab - Seedling Planting/Block Wall Demolition"]
["General Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D299),D299,C299)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A299,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A299,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D299),D299,C299)*IF(OR((INDEX(LaborCostTable,MATCH(A299,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A299,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A299,LaborerList,0),LaborCostTotal)))","v":60.92},{"$f":"E299+F299","v":60.92}]
["Totals",null,null,null,{"$f":"SUM(E299:E299)","v":0},{"$f":"SUM(F299:F299)","v":60.92},{"$f":"SUM(G299:G299)","v":60.92}]
[]
["2 Clab - Barbed Wire/Wood Fence Removal, Drainpipe Installation, Pumping, Evaporation"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D303),D303,C303)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A303,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A303,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D303),D303,C303)*IF(OR((INDEX(LaborCostTable,MATCH(A303,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A303,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A303,LaborerList,0),LaborCostTotal)))","v":121.84},{"$f":"E303+F303","v":121.84}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D304),D304,C304)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A304,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A304,EquipmentList,0),5)))","v":63.99},{"$f":"(IF(ISNUMBER(D304),D304,C304)*IF(OR((INDEX(LaborCostTable,MATCH(A304,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A304,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A304,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E304+F304","v":63.99}]
["Totals",null,null,null,{"$f":"SUM(E303:E304)","v":63.99},{"$f":"SUM(F303:F304)","v":121.84},{"$f":"SUM(G303:G304)","v":185.83}]
[]
["2 Clab + Excavator - Pond Liner Cut and Fold"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D308),D308,C308)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A308,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A308,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D308),D308,C308)*IF(OR((INDEX(LaborCostTable,MATCH(A308,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A308,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A308,LaborerList,0),LaborCostTotal)))","v":121.84},{"$f":"E308+F308","v":121.84}]
["325C",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A309,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A309,EquipmentList,0),5))","v":90.1},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A309,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A309,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A309,LaborerList,0),LaborCostTotal))","v":89.89},{"$f":"E309+F309","v":179.99}]
["Totals",null,null,null,{"$f":"SUM(E308:E309)","v":90.1},{"$f":"SUM(F308:F309)","v":211.73000000000002},{"$f":"SUM(G308:G309)","v":301.83000000000004}]
[]
["2 Clab + Welder - Bat Gates"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D313),D313,C313)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A313,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A313,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D313),D313,C313)*IF(OR((INDEX(LaborCostTable,MATCH(A313,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A313,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A313,LaborerList,0),LaborCostTotal)))","v":121.84},{"$f":"E313+F313","v":121.84}]
["Welding Equipment",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A314,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A314,EquipmentList,0),5))","v":30.26},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A314,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A314,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A314,LaborerList,0),LaborCostTotal))","v":87.82},{"$f":"E314+F314","v":118.08}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D315),D315,C315)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A315,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A315,EquipmentList,0),5)))","v":63.99},{"$f":"(IF(ISNUMBER(D315),D315,C315)*IF(OR((INDEX(LaborCostTable,MATCH(A315,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A315,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A315,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E315+F315","v":63.99}]
["Totals",null,null,null,{"$f":"SUM(E313:E315)","v":94.25},{"$f":"SUM(F313:F315)","v":209.66},{"$f":"SUM(G313:G315)","v":303.91000000000003}]
[]
["3 Clab - Foam Adit Plugs"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D319),D319,C319)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A319,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A319,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D319),D319,C319)*IF(OR((INDEX(LaborCostTable,MATCH(A319,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A319,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A319,LaborerList,0),LaborCostTotal)))","v":121.84},{"$f":"E319+F319","v":121.84}]
["420D 4WD Backhoe",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A320,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A320,EquipmentList,0),5))","v":47.95},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A320,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A320,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A320,LaborerList,0),LaborCostTotal))","v":89.89},{"$f":"E320+F320","v":137.84}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D321),D321,C321)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A321,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A321,EquipmentList,0),5)))","v":63.99},{"$f":"(IF(ISNUMBER(D321),D321,C321)*IF(OR((INDEX(LaborCostTable,MATCH(A321,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A321,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A321,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E321+F321","v":63.99}]
["Totals",null,null,null,{"$f":"SUM(E319:E321)","v":111.94},{"$f":"SUM(F319:F321)","v":211.73000000000002},{"$f":"SUM(G319:G321)","v":323.67}]
[]
["3 Clab + Welder - Culvert Bat Gate"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D325),D325,C325)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A325,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A325,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D325),D325,C325)*IF(OR((INDEX(LaborCostTable,MATCH(A325,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A325,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A325,LaborerList,0),LaborCostTotal)))","v":121.84},{"$f":"E325+F325","v":121.84}]
["Welding Equipment",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A326,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A326,EquipmentList,0),5))","v":30.26},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A326,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A326,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A326,LaborerList,0),LaborCostTotal))","v":87.82},{"$f":"E326+F326","v":118.08}]
["420D 4WD Backhoe",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A327,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A327,EquipmentList,0),5))","v":47.95},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A327,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A327,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A327,LaborerList,0),LaborCostTotal))","v":89.89},{"$f":"E327+F327","v":137.84}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D328),D328,C328)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A328,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A328,EquipmentList,0),5)))","v":63.99},{"$f":"(IF(ISNUMBER(D328),D328,C328)*IF(OR((INDEX(LaborCostTable,MATCH(A328,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A328,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A328,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E328+F328","v":63.99}]
["Totals",null,null,null,{"$f":"SUM(E325:E328)","v":142.20000000000002},{"$f":"SUM(F325:F328)","v":299.55},{"$f":"SUM(G325:G328)","v":441.75}]
[]
["3 Clab D - 3 Laborers + Foreman - Decontamination"]
["General Laborer",null,3,null,{"$f":"(IF(ISNUMBER(D332),D332,C332)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A332,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A332,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D332),D332,C332)*IF(OR((INDEX(LaborCostTable,MATCH(A332,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A332,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A332,LaborerList,0),LaborCostTotal)))","v":182.76},{"$f":"E332+F332","v":182.76}]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D333),D333,C333)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A333,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A333,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D333),D333,C333)*IF(OR((INDEX(LaborCostTable,MATCH(A333,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A333,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A333,LaborerList,0),LaborCostTotal)))","v":103.54},{"$f":"E333+F333","v":103.54}]
["Supervisor's Truck",null,1,null,{"$f":"(IF(ISNUMBER(D334),D334,C334)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A334,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A334,EquipmentList,0),5)))","v":38.630000000000003},{"$f":"(IF(ISNUMBER(D334),D334,C334)*IF(OR((INDEX(LaborCostTable,MATCH(A334,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A334,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A334,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E334+F334","v":38.630000000000003}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D335),D335,C335)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A335,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A335,EquipmentList,0),5)))","v":63.99},{"$f":"(IF(ISNUMBER(D335),D335,C335)*IF(OR((INDEX(LaborCostTable,MATCH(A335,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A335,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A335,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E335+F335","v":63.99}]
["Totals",null,null,null,{"$f":"SUM(E332:E335)","v":102.62},{"$f":"SUM(F332:F335)","v":286.3},{"$f":"SUM(G332:G335)","v":388.92}]
[]
["3 SKWK - Liner Installation"]
["Skilled Laborer",null,3,null,{"$f":"(IF(ISNUMBER(D339),D339,C339)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A339,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A339,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D339),D339,C339)*IF(OR((INDEX(LaborCostTable,MATCH(A339,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A339,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A339,LaborerList,0),LaborCostTotal)))","v":183.66},{"$f":"E339+F339","v":183.66}]
["HDEP Welder (pipe or liner)",null,1,null,{"$f":"(IF(ISNUMBER(D340),D340,C340)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A340,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A340,EquipmentList,0),5)))","v":56.25},{"$f":"(IF(ISNUMBER(D340),D340,C340)*IF(OR((INDEX(LaborCostTable,MATCH(A340,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A340,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A340,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E340+F340","v":56.25}]
["420D 4WD Backhoe",null,1,null,{"$f":"(IF(ISNUMBER(D341),D341,C341)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A341,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A341,EquipmentList,0),5)))","v":47.95},{"$f":"(IF(ISNUMBER(D341),D341,C341)*IF(OR((INDEX(LaborCostTable,MATCH(A341,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A341,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A341,LaborerList,0),LaborCostTotal)))","v":89.89},{"$f":"E341+F341","v":137.84}]
[null,null,null,null,{"$f":"D342*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A342,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A342,EquipmentList,0),5))","v":0},{"$f":"IF(A342=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A342,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A342,LaborerList,0),LaborCostTotal))),0,D342*INDEX(LaborCostTable,MATCH(A342,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A342=\"\",0,E342+F342)","v":0}]
[null,null,null,null,{"$f":"D343*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A343,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A343,EquipmentList,0),5))","v":0},{"$f":"IF(A343=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A343,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A343,LaborerList,0),LaborCostTotal))),0,D343*INDEX(LaborCostTable,MATCH(A343,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A343=\"\",0,E343+F343)","v":0}]
[null,null,null,null,{"$f":"D344*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A344,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A344,EquipmentList,0),5))","v":0},{"$f":"IF(A344=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A344,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A344,LaborerList,0),LaborCostTotal))),0,D344*INDEX(LaborCostTable,MATCH(A344,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A344=\"\",0,E344+F344)","v":0}]
["Totals",null,null,null,{"$f":"SUM(E339:E344)","v":104.2},{"$f":"SUM(F339:F344)","v":273.55},{"$f":"SUM(G339:G344)","v":377.75}]
[]
["B-3 - Small Building Demoltion"]
["LABOR"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D349),D349,C349)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A349,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A349,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D349),D349,C349)*IF(OR((INDEX(LaborCostTable,MATCH(A349,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A349,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A349,LaborerList,0),LaborCostTotal)))","v":121.84},{"$f":"IF(A349=\"\",0,E349+F349)","v":121.84}]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D350),D350,C350)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A350,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A350,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D350),D350,C350)*IF(OR((INDEX(LaborCostTable,MATCH(A350,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A350,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A350,LaborerList,0),LaborCostTotal)))","v":103.54},{"$f":"IF(A350=\"\",0,E350+F350)","v":103.54}]
[null,null,null,null,{"$f":"D351*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A351,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A351,EquipmentList,0),5))","v":0},{"$f":"IF(A351=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A351,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A351,LaborerList,0),LaborCostTotal))),0,D351*INDEX(LaborCostTable,MATCH(A351,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A351=\"\",0,E351+F351)","v":0}]
[null,null,null,null,{"$f":"D352*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A352,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A352,EquipmentList,0),5))","v":0},{"$f":"IF(A352=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A352,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A352,LaborerList,0),LaborCostTotal))),0,D352*INDEX(LaborCostTable,MATCH(A352,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A352=\"\",0,E352+F352)","v":0}]
[null,null,null,null,{"$f":"D353*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A353,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A353,EquipmentList,0),5))","v":0},{"$f":"IF(A353=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A353,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A353,LaborerList,0),LaborCostTotal))),0,D353*INDEX(LaborCostTable,MATCH(A353,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A353=\"\",0,E353+F353)","v":0}]
["EQUIPMENT"]
["928G",null,1,null,{"$f":"(IF(ISNUMBER(D355),D355,C355)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A355,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A355,EquipmentList,0),5)))","v":75.349999999999994},{"$f":"(IF(ISNUMBER(D355),D355,C355)*IF(OR((INDEX(LaborCostTable,MATCH(A355,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A355,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A355,LaborerList,0),LaborCostTotal)))","v":89.36},{"$f":"IF(A355=\"\",0,E355+F355)","v":164.70999999999998}]
["Dump Truck (10-12 yd3 )",null,2,null,{"$f":"(IF(ISNUMBER(D356),D356,C356)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A356,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A356,EquipmentList,0),5)))","v":306.45999999999998},{"$f":"(IF(ISNUMBER(D356),D356,C356)*IF(OR((INDEX(LaborCostTable,MATCH(A356,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A356,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A356,LaborerList,0),LaborCostTotal)))","v":163.9},470.36]
[null,null,null,null,{"$f":"D357*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A357,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A357,EquipmentList,0),5))","v":0},{"$f":"IF(A357=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A357,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A357,LaborerList,0),LaborCostTotal))),0,D357*INDEX(LaborCostTable,MATCH(A357,LaborerList,0),LaborCostTotal)))","v":""},0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
["Totals",null,null,null,{"$f":"SUM(E349:E363)","v":381.80999999999995},{"$f":"SUM(F349:F363)","v":478.64},{"$f":"SUM(G349:G363)","v":860.45}]
[]
["B-6 - Chain Link Fence/Culvert Removal"]
["General Laborer",null,2,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A367,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A367,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D367),D367,C367)*IF(OR((INDEX(LaborCostTable,MATCH(A367,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A367,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A367,LaborerList,0),LaborCostTotal)))","v":121.84},{"$f":"E367+F367","v":121.84}]
["928G",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A368,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A368,EquipmentList,0),5))","v":75.349999999999994},{"$f":"(IF(ISNUMBER(D368),D368,C368)*IF(OR((INDEX(LaborCostTable,MATCH(A368,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A368,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A368,LaborerList,0),LaborCostTotal)))","v":89.36},{"$f":"E368+F368","v":164.70999999999998}]
["Totals",null,null,null,{"$f":"SUM(E367:E368)","v":75.349999999999994},{"$f":"SUM(F367:F368)","v":211.2},{"$f":"SUM(G367:G368)","v":286.54999999999995}]
[]
["B-8 - Large Building Demolition"]
["LABOR"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D373),D373,C373)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A373,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A373,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D373),D373,C373)*IF(OR((INDEX(LaborCostTable,MATCH(A373,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A373,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A373,LaborerList,0),LaborCostTotal)))","v":121.84},{"$f":"IF(A373=\"\",0,E373+F373)","v":121.84}]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D374),D374,C374)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A374,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A374,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D374),D374,C374)*IF(OR((INDEX(LaborCostTable,MATCH(A374,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A374,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A374,LaborerList,0),LaborCostTotal)))","v":103.54},{"$f":"IF(A374=\"\",0,E374+F374)","v":103.54}]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D375),D375,B375)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A375,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A375,EquipmentList,0),5)))","v":0},{"$f":"IF(A375=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A375,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A375,LaborerList,0),LaborCostTotal))),0,D375*INDEX(LaborCostTable,MATCH(A375,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A375=\"\",0,E375+F375)","v":0}]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D376),D376,B376)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A376,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A376,EquipmentList,0),5)))","v":0},{"$f":"IF(A376=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A376,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A376,LaborerList,0),LaborCostTotal))),0,D376*INDEX(LaborCostTable,MATCH(A376,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A376=\"\",0,E376+F376)","v":0}]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D377),D377,B377)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A377,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A377,EquipmentList,0),5)))","v":0},{"$f":"IF(A377=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A377,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A377,LaborerList,0),LaborCostTotal))),0,D377*INDEX(LaborCostTable,MATCH(A377,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A377=\"\",0,E377+F377)","v":0}]
["EQUIPMENT"]
["928G",null,1,null,{"$f":"(IF(ISNUMBER(D379),D379,C379)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A379,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A379,EquipmentList,0),5)))","v":75.349999999999994},{"$f":"(IF(ISNUMBER(D379),D379,C379)*IF(OR((INDEX(LaborCostTable,MATCH(A379,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A379,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A379,LaborerList,0),LaborCostTotal)))","v":89.36},{"$f":"IF(A379=\"\",0,E379+F379)","v":164.70999999999998}]
["20 Ton Crane",null,1,null,{"$f":"(IF(ISNUMBER(D380),D380,C380)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A380,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A380,EquipmentList,0),5)))","v":348.06},{"$f":"(IF(ISNUMBER(D380),D380,C380)*IF(OR((INDEX(LaborCostTable,MATCH(A380,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A380,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A380,LaborerList,0),LaborCostTotal)))","v":89.89},437.95]
["Dump Truck (10-12 yd3 )",null,2,null,{"$f":"(IF(ISNUMBER(D381),D381,C381)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A381,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A381,EquipmentList,0),5)))","v":306.45999999999998},{"$f":"(IF(ISNUMBER(D381),D381,C381)*IF(OR((INDEX(LaborCostTable,MATCH(A381,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A381,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A381,LaborerList,0),LaborCostTotal)))","v":163.9},470.36]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D382),D382,B382)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A382,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A382,EquipmentList,0),5)))","v":0},{"$f":"IF(A382=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A382,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A382,LaborerList,0),LaborCostTotal))),0,D382*INDEX(LaborCostTable,MATCH(A382,LaborerList,0),LaborCostTotal)))","v":""},0]
[null,null,null,null,0,"",0]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D384),D384,B384)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A384,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A384,EquipmentList,0),5)))","v":0},{"$f":"IF(A384=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A384,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A384,LaborerList,0),LaborCostTotal))),0,D384*INDEX(LaborCostTable,MATCH(A384,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A384=\"\",0,E384+F384)","v":0}]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
["Totals",null,null,null,{"$f":"SUM(E373:E392)","v":729.86999999999989},{"$f":"SUM(F373:F392)","v":568.53},{"$f":"SUM(G373:G392)","v":1298.4000000000001}]
[]
["B-9 - Concrete Wall Demolition"]
["General Laborer",null,4,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A396,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A396,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D396),D396,C396)*IF(OR((INDEX(LaborCostTable,MATCH(A396,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A396,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A396,LaborerList,0),LaborCostTotal)))","v":243.68},{"$f":"E396+F396","v":243.68}]
["Foreman",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A397,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A397,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D397),D397,C397)*IF(OR((INDEX(LaborCostTable,MATCH(A397,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A397,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A397,LaborerList,0),LaborCostTotal)))","v":103.54},{"$f":"E397+F397","v":103.54}]
["Air Compressor + tools",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A398,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A398,EquipmentList,0),5))","v":44.47},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A398,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A398,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A398,LaborerList,0),LaborCostTotal))","v":85.71},{"$f":"E398+F398","v":130.18}]
["Totals",null,null,null,{"$f":"SUM(E396:E398)","v":44.47},{"$f":"SUM(F396:F398)","v":432.93},{"$f":"SUM(G396:G398)","v":477.40000000000003}]
[]
["B-10Y - General Compaction"]
["General Laborer",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A402,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A402,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D402),D402,C402)*IF(OR((INDEX(LaborCostTable,MATCH(A402,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A402,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A402,LaborerList,0),LaborCostTotal)))","v":60.92},{"$f":"E402+F402","v":60.92}]
["CS533E Vibratory Roller           ",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A403,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A403,EquipmentList,0),5))","v":33.090000000000003},{"$f":"(IF(ISNUMBER(D403),D403,C403)*IF(OR((INDEX(LaborCostTable,MATCH(A403,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A403,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A403,LaborerList,0),LaborCostTotal)))","v":87.52},{"$f":"E403+F403","v":120.61}]
["Totals",null,null,null,{"$f":"SUM(E402:E403)","v":33.090000000000003},{"$f":"SUM(F402:F403)","v":148.44},{"$f":"SUM(G402:G403)","v":181.53}]
[]
["B-11L - Fine Grading for Evaporation Pond Liner Base"]
["General Laborer",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A407,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A407,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D407),D407,C407)*IF(OR((INDEX(LaborCostTable,MATCH(A407,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A407,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A407,LaborerList,0),LaborCostTotal)))","v":60.92},{"$f":"E407+F407","v":60.92}]
["14G/H",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A408,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A408,EquipmentList,0),5))","v":166.16},{"$f":"(IF(ISNUMBER(D408),D408,C408)*IF(OR((INDEX(LaborCostTable,MATCH(A408,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A408,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A408,LaborerList,0),LaborCostTotal)))","v":89.59},{"$f":"E408+F408","v":255.75}]
["Totals",null,null,null,{"$f":"SUM(E407:E408)","v":166.16},{"$f":"SUM(F407:F408)","v":150.51},{"$f":"SUM(G407:G408)","v":316.67}]
[]
["B-11M - Backhoe Work"]
["420D 4WD Backhoe",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A412,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A412,EquipmentList,0),5))","v":47.95},{"$f":"(IF(ISNUMBER(D412),D412,C412)*IF(OR((INDEX(LaborCostTable,MATCH(A412,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A412,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A412,LaborerList,0),LaborCostTotal)))","v":89.89},{"$f":"E412+F412","v":137.84}]
["Totals",null,null,null,{"$f":"SUM(E412)","v":47.95},{"$f":"SUM(F412)","v":89.89},{"$f":"SUM(G412)","v":137.84}]
[]
["B-12G - Rip-Rap Machine Placed (Modified)"]
["966G",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A416,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A416,EquipmentList,0),5))","v":139.05000000000001},{"$f":"(IF(ISNUMBER(D416),D416,C416)*IF(OR((INDEX(LaborCostTable,MATCH(A416,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A416,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A416,LaborerList,0),LaborCostTotal)))","v":89.89},{"$f":"E416+F416","v":228.94}]
["325C",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A417,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A417,EquipmentList,0),5))","v":90.1},{"$f":"(IF(ISNUMBER(D417),D417,C417)*IF(OR((INDEX(LaborCostTable,MATCH(A417,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A417,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A417,LaborerList,0),LaborCostTotal)))","v":89.89},{"$f":"E417+F417","v":179.99}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A418,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A418,EquipmentList,0),5))","v":63.99},{"$f":"(IF(ISNUMBER(D418),D418,C418)*IF(OR((INDEX(LaborCostTable,MATCH(A418,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A418,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A418,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E418+F418","v":63.99}]
["Totals",null,null,null,{"$f":"SUM(E416:E418)","v":293.14},{"$f":"SUM(F416:F418)","v":179.78},{"$f":"SUM(G416:G418)","v":472.92}]
[]
["B-13 - Grouted Rip-Rap & Gabion Baskets"]
["General Laborer",null,4,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A422,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A422,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D422),D422,C422)*IF(OR((INDEX(LaborCostTable,MATCH(A422,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A422,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A422,LaborerList,0),LaborCostTotal)))","v":243.68},{"$f":"E422+F422","v":243.68}]
["Foreman",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A423,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A423,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D423),D423,C423)*IF(OR((INDEX(LaborCostTable,MATCH(A423,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A423,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A423,LaborerList,0),LaborCostTotal)))","v":103.54},{"$f":"E423+F423","v":103.54}]
["20 Ton Crane",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A424,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A424,EquipmentList,0),5))","v":348.06},{"$f":"(IF(ISNUMBER(D424),D424,C424)*IF(OR((INDEX(LaborCostTable,MATCH(A424,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A424,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A424,LaborerList,0),LaborCostTotal)))","v":89.89},{"$f":"E424+F424","v":437.95}]
["Totals",null,null,null,{"$f":"SUM(E422:E424)","v":348.06},{"$f":"SUM(F422:F424)","v":437.11},{"$f":"SUM(G422:G424)","v":785.17000000000007}]
[]
["B-14 PVC Drain Pipe Installation"]
["Foreman",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A428,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A428,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D428),D428,C428)*IF(OR((INDEX(LaborCostTable,MATCH(A428,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A428,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A428,LaborerList,0),LaborCostTotal)))","v":103.54},{"$f":"E428+F428","v":103.54}]
["General Laborer",null,4,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A429,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A429,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D429),D429,C429)*IF(OR((INDEX(LaborCostTable,MATCH(A429,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A429,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A429,LaborerList,0),LaborCostTotal)))","v":243.68},{"$f":"E429+F429","v":243.68}]
["420D 4WD Backhoe",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A430,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A430,EquipmentList,0),5))","v":47.95},{"$f":"(IF(ISNUMBER(D430),D430,C430)*IF(OR((INDEX(LaborCostTable,MATCH(A430,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A430,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A430,LaborerList,0),LaborCostTotal)))","v":89.89},{"$f":"E430+F430","v":137.84}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A431,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A431,EquipmentList,0),5))","v":63.99},{"$f":"(IF(ISNUMBER(D431),D431,C431)*IF(OR((INDEX(LaborCostTable,MATCH(A431,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A431,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A431,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E431+F431","v":63.99}]
["Totals",null,null,null,{"$f":"SUM(E428:E431)","v":111.94},{"$f":"SUM(F428:F431)","v":437.11},{"$f":"SUM(G428:G431)","v":549.05000000000007}]
[]
["B-20 - Remove Pipelines"]
["Foreman",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A435,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A435,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D435),D435,C435)*IF(OR((INDEX(LaborCostTable,MATCH(A435,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A435,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A435,LaborerList,0),LaborCostTotal)))","v":103.54},{"$f":"E435+F435","v":103.54}]
["Skilled Laborer",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A436,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A436,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D436),D436,C436)*IF(OR((INDEX(LaborCostTable,MATCH(A436,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A436,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A436,LaborerList,0),LaborCostTotal)))","v":61.22},{"$f":"E436+F436","v":61.22}]
["General Laborer",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A437,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A437,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D437),D437,C437)*IF(OR((INDEX(LaborCostTable,MATCH(A437,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A437,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A437,LaborerList,0),LaborCostTotal)))","v":60.92},{"$f":"E437+F437","v":60.92}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A438,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A438,EquipmentList,0),5))","v":63.99},{"$f":"(IF(ISNUMBER(D438),D438,C438)*IF(OR((INDEX(LaborCostTable,MATCH(A438,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A438,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A438,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E438+F438","v":63.99}]
["Totals",null,null,null,{"$f":"SUM(E435:E438)","v":63.99},{"$f":"SUM(F435:F438)","v":225.68},{"$f":"SUM(G435:G438)","v":289.67}]
[]
["B-22A - HDEP Installation - Pipe or Liner"]
["Skilled Laborer",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A442,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A442,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D442),D442,C442)*IF(OR((INDEX(LaborCostTable,MATCH(A442,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A442,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A442,LaborerList,0),LaborCostTotal)))","v":61.22},{"$f":"E442+F442","v":61.22}]
["General Laborer",null,2,null,0,121.84,121.84]
["D7R",null,1,null,128.43,88.48,216.91000000000003]
["Light Truck - 1.5 Ton",null,1,null,63.99,0,{"$f":"E445+F445","v":63.99}]
["420D 4WD Backhoe",null,1,null,47.95,89.89,137.84]
["Generator 5KW",null,1,null,16.87,0,16.87]
["HDEP Welder (pipe or liner)",null,1,null,56.25,0,{"$f":"E448+F448","v":56.25}]
["Totals",null,null,null,{"$f":"SUM(E442:E448)","v":313.49},{"$f":"SUM(F442:F448)","v":361.43},{"$f":"SUM(G442:G448)","v":674.92000000000007}]
[]
["B-80A - Install Barbed Wire Fence"]
["General Laborer",null,3,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A452,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A452,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D452),D452,C452)*IF(OR((INDEX(LaborCostTable,MATCH(A452,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A452,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A452,LaborerList,0),LaborCostTotal)))","v":182.76},{"$f":"E452+F452","v":182.76}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A453,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A453,EquipmentList,0),5))","v":63.99},{"$f":"(IF(ISNUMBER(D453),D453,C453)*IF(OR((INDEX(LaborCostTable,MATCH(A453,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A453,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A453,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E453+F453","v":63.99}]
["Totals",null,null,null,{"$f":"SUM(E452:E453)","v":63.99},{"$f":"SUM(F452:F453)","v":182.76},{"$f":"SUM(G452:G453)","v":246.75}]
[]
["B-80C - Install Chain Link Fence (Flatbed truck has small crane)"]
["General Laborer",null,3,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A457,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A457,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D457),D457,C457)*IF(OR((INDEX(LaborCostTable,MATCH(A457,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A457,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A457,LaborerList,0),LaborCostTotal)))","v":182.76},{"$f":"E457+F457","v":182.76}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A458,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A458,EquipmentList,0),5))","v":63.99},{"$f":"(IF(ISNUMBER(D458),D458,C458)*IF(OR((INDEX(LaborCostTable,MATCH(A458,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A458,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A458,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E458+F458","v":63.99}]
["Totals",null,null,null,{"$f":"SUM(E457:E458)","v":63.99},{"$f":"SUM(F457:F458)","v":182.76},{"$f":"SUM(G457:G458)","v":246.75}]
[]
["C-14B - Elevated Concrete Slabs (Reinforced Concrete Shaft Covers)"]
["Foreman",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A462,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A462,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D462),D462,C462)*IF(OR((INDEX(LaborCostTable,MATCH(A462,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A462,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A462,LaborerList,0),LaborCostTotal)))","v":103.54},{"$f":"E462+F462","v":103.54}]
["Supervisor's Truck",null,1,null,{"$f":"(IF(ISNUMBER(D463),D463,C463)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A463,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A463,EquipmentList,0),5)))","v":38.630000000000003},0,{"$f":"E463+F463","v":38.630000000000003}]
["Carpenter",null,16,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A464,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A464,EquipmentList,0),5))","v":0},1173.44,{"$f":"E464+F464","v":1173.44}]
["General Laborer",null,2,null,0,121.84,121.84]
["Rodmen (reinforcing concrete)",null,4,null,0,242.68,{"$f":"E466+F466","v":242.68}]
["Cement finisher",null,2,null,0,130.84,{"$f":"E467+F467","v":130.84}]
["Gas Engine Vibrator",null,1,null,7.67,87.52,95.19]
["Concrete Pump",null,1,null,156.38999999999999,0,156.38999999999999]
["Totals",null,null,null,{"$f":"SUM(E462:E469)","v":202.69},{"$f":"SUM(F462:F469)","v":1859.86},{"$f":"SUM(G462:G469)","v":2062.5500000000002}]
[]
["C-14D - Concrete Walls Formed in Place (Reinforced Concrete Adit Bulkheads)"]
["Foreman",null,1,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A473,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A473,EquipmentList,0),5))","v":0},{"$f":"(IF(ISNUMBER(D473),D473,C473)*IF(OR((INDEX(LaborCostTable,MATCH(A473,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A473,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A473,LaborerList,0),LaborCostTotal)))","v":103.54},{"$f":"E473+F473","v":103.54}]
["Supervisor's Truck",null,1,null,{"$f":"(IF(ISNUMBER(D474),D474,C474)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A474,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A474,EquipmentList,0),5)))","v":38.630000000000003},0,38.630000000000003]
["Carpenter",null,18,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A475,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A475,EquipmentList,0),5))","v":0},1320.1200000000001,1320.1200000000001]
["General Laborer",null,2,null,0,121.84,121.84]
["Rodmen (reinforcing concrete)",null,2,null,0,121.34,121.34]
["Cement finisher",null,1,null,0,65.42,65.42]
["Gas Engine Vibrator",null,1,null,7.67,87.52,95.19]
["Concrete Pump",null,1,null,156.38999999999999,0,156.38999999999999]
["Totals",null,null,null,{"$f":"SUM(E473:E480)","v":202.69},{"$f":"SUM(F473:F480)","v":1819.78},{"$f":"SUM(G473:G480)","v":2022.4700000000003}]
[]
["User Crew #1"]
["Description:"]
["LABOR"]
["General Laborer",null,null,2,{"$f":"IF(A486=\"\",\"\",D486*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A486,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A486,EquipmentList,0),5)))","v":0},{"$f":"IF(ISBLANK(A486),\"\",D486*IF(OR((INDEX(LaborCostTable,MATCH(A486,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A486,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A486,LaborerList,0),LaborCostTotal)))","v":121.84},{"$f":"IF(A486=\"\",0,E486+F486)","v":121.84}]
["Foreman",null,null,1,0,103.54,103.54]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
["928G",null,null,1,{"$f":"IF(A502=\"\",\"\",D502*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A502,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A502,EquipmentList,0),5)))","v":75.349999999999994},{"$f":"IF(ISBLANK(A502),\"\",D502*IF(OR((INDEX(LaborCostTable,MATCH(A502,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A502,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A502,LaborerList,0),LaborCostTotal)))","v":89.36},{"$f":"IF(A502=\"\",0,E502+F502)","v":164.70999999999998}]
["50 Ton Crane",null,null,1,350.26,89.89,440.15]
["Dump Truck (10-12 yd3 )",null,null,2,306.45999999999998,163.9,470.36]
["D10R",null,null,1,401.83,88.48,490.31]
["Supervisor's Truck",null,null,1,38.630000000000003,0,38.630000000000003]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E486:E516)","v":1172.53},{"$f":"SUM(F486:F516)","v":657.01},{"$f":"SUM(G486:G516)","v":1829.54}]
[]
["User Crew #2"]
["Description:"]
["LABOR"]
["General Laborer",null,null,2,{"$f":"IF(A522=\"\",\"\",D522*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A522,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A522,EquipmentList,0),5)))","v":0},{"$f":"IF(ISBLANK(A522),\"\",D522*IF(OR((INDEX(LaborCostTable,MATCH(A522,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A522,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A522,LaborerList,0),LaborCostTotal)))","v":121.84},{"$f":"IF(A522=\"\",0,E522+F522)","v":121.84}]
["Foreman",null,null,1,0,103.54,103.54]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
["928G",null,null,1,{"$f":"IF(A538=\"\",\"\",D538*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A538,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A538,EquipmentList,0),5)))","v":75.349999999999994},{"$f":"IF(ISBLANK(A538),\"\",D538*IF(OR((INDEX(LaborCostTable,MATCH(A538,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A538,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A538,LaborerList,0),LaborCostTotal)))","v":89.36},{"$f":"IF(A538=\"\",0,E538+F538)","v":164.70999999999998}]
["50 Ton Crane",null,null,1,350.26,89.89,440.15]
["Dump Truck (10-12 yd3 )",null,null,2,306.45999999999998,163.9,470.36]
["Supervisor's Truck",null,null,1,38.630000000000003,0,38.630000000000003]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E522:E552)","v":770.69999999999993},{"$f":"SUM(F522:F552)","v":568.53},{"$f":"SUM(G522:G552)","v":1339.23}]
[]
["User Crew #3"]
["Description:"]
["LABOR"]
["General Laborer",null,null,2,{"$f":"IF(A558=\"\",\"\",D558*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A558,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A558,EquipmentList,0),5)))","v":0},{"$f":"IF(ISBLANK(A558),\"\",D558*IF(OR((INDEX(LaborCostTable,MATCH(A558,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A558,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A558,LaborerList,0),LaborCostTotal)))","v":121.84},{"$f":"IF(A558=\"\",0,E558+F558)","v":121.84}]
["Foreman",null,null,1,0,103.54,{"$f":"IF(A559=\"\",0,E559+F559)","v":103.54}]
[null,null,null,null,"","",{"$f":"IF(A560=\"\",0,E560+F560)","v":0}]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,null,null,{"$f":"IF(A567=\"\",0,E567+F567)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
["928G",null,null,1,{"$f":"IF(A574=\"\",\"\",D574*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A574,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A574,EquipmentList,0),5)))","v":75.349999999999994},{"$f":"IF(ISBLANK(A574),\"\",D574*IF(OR((INDEX(LaborCostTable,MATCH(A574,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A574,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A574,LaborerList,0),LaborCostTotal)))","v":89.36},{"$f":"IF(A574=\"\",0,E574+F574)","v":164.70999999999998}]
["50 Ton Crane",null,null,1,350.26,89.89,440.15]
["Dump Truck (10-12 yd3 )",null,null,2,306.45999999999998,163.9,470.36]
["Supervisor's Truck",null,null,1,38.630000000000003,0,38.630000000000003]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E558:E588)","v":770.69999999999993},{"$f":"SUM(F558:F588)","v":568.53},{"$f":"SUM(G558:G588)","v":1339.23}]
[]
["User Crew #4"]
["Description:"]
["LABOR"]
["General Laborer",null,null,2,{"$f":"IF(A594=\"\",\"\",D594*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A594,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A594,EquipmentList,0),5)))","v":0},{"$f":"IF(ISBLANK(A594),\"\",D594*IF(OR((INDEX(LaborCostTable,MATCH(A594,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A594,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A594,LaborerList,0),LaborCostTotal)))","v":121.84},{"$f":"IF(A594=\"\",0,E594+F594)","v":121.84}]
["Foreman",null,null,1,0,103.54,{"$f":"IF(A595=\"\",0,E595+F595)","v":103.54}]
[null,null,null,null,"","",{"$f":"IF(A596=\"\",0,E596+F596)","v":0}]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,null,null,{"$f":"IF(A604=\"\",0,E604+F604)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(A605=\"\",0,E605+F605)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(A606=\"\",0,E606+F606)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(A607=\"\",0,E607+F607)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(A608=\"\",0,E608+F608)","v":0}]
["EQUIPMENT"]
["928G",null,null,1,{"$f":"IF(A610=\"\",\"\",D610*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A610,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A610,EquipmentList,0),5)))","v":75.349999999999994},{"$f":"IF(ISBLANK(A610),\"\",D610*IF(OR((INDEX(LaborCostTable,MATCH(A610,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A610,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A610,LaborerList,0),LaborCostTotal)))","v":89.36},{"$f":"IF(A610=\"\",0,E610+F610)","v":164.70999999999998}]
["50 Ton Crane",null,null,1,350.26,89.89,440.15]
["Dump Truck (10-12 yd3 )",null,null,2,306.45999999999998,163.9,470.36]
["Supervisor's Truck",null,null,1,38.630000000000003,0,38.630000000000003]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E594:E624)","v":770.69999999999993},{"$f":"SUM(F594:F624)","v":568.53},{"$f":"SUM(G594:G624)","v":1339.23}]
[]
["User Crew #5"]
["Description:"]
["LABOR"]
["General Laborer",null,null,2,{"$f":"IF(A630=\"\",\"\",D630*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A630,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A630,EquipmentList,0),5)))","v":0},{"$f":"IF(ISBLANK(A630),\"\",D630*IF(OR((INDEX(LaborCostTable,MATCH(A630,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A630,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A630,LaborerList,0),LaborCostTotal)))","v":121.84},{"$f":"IF(A630=\"\",0,E630+F630)","v":121.84}]
["Foreman",null,null,1,0,103.54,103.54]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
["928G",null,null,1,{"$f":"IF(A646=\"\",\"\",D646*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A646,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A646,EquipmentList,0),5)))","v":75.349999999999994},{"$f":"IF(ISBLANK(A646),\"\",D646*IF(OR((INDEX(LaborCostTable,MATCH(A646,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A646,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A646,LaborerList,0),LaborCostTotal)))","v":89.36},{"$f":"IF(A646=\"\",0,E646+F646)","v":164.70999999999998}]
["50 Ton Crane",null,null,1,350.26,89.89,440.15]
["Dump Truck (10-12 yd3 )",null,null,2,306.45999999999998,163.9,470.36]
["Supervisor's Truck",null,null,1,38.630000000000003,0,38.630000000000003]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E630:E660)","v":770.69999999999993},{"$f":"SUM(F630:F660)","v":568.53},{"$f":"SUM(G630:G660)","v":1339.23}]
[]
["User Crew #6"]
["Description:"]
["LABOR"]
["General Laborer",null,null,2,{"$f":"IF(A666=\"\",\"\",D666*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A666,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A666,EquipmentList,0),5)))","v":0},{"$f":"IF(ISBLANK(A666),\"\",D666*IF(OR((INDEX(LaborCostTable,MATCH(A666,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A666,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A666,LaborerList,0),LaborCostTotal)))","v":121.84},{"$f":"IF(A666=\"\",0,E666+F666)","v":121.84}]
["Foreman",null,null,1,0,103.54,103.54]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
["928G",null,null,1,{"$f":"IF(A682=\"\",\"\",D682*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A682,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A682,EquipmentList,0),5)))","v":75.349999999999994},{"$f":"IF(ISBLANK(A682),\"\",D682*IF(OR((INDEX(LaborCostTable,MATCH(A682,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A682,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A682,LaborerList,0),LaborCostTotal)))","v":89.36},{"$f":"IF(A682=\"\",0,E682+F682)","v":164.70999999999998}]
["50 Ton Crane",null,null,1,350.26,89.89,440.15]
["Dump Truck (10-12 yd3 )",null,null,2,306.45999999999998,163.9,470.36]
["Supervisor's Truck",null,null,1,38.630000000000003,0,38.630000000000003]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E666:E696)","v":770.69999999999993},{"$f":"SUM(F666:F696)","v":568.53},{"$f":"SUM(G666:G696)","v":1339.23}]
[]
["User Crew #7"]
["Description:"]
["LABOR"]
["General Laborer",null,null,2,{"$f":"IF(A702=\"\",\"\",D702*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A702,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A702,EquipmentList,0),5)))","v":0},{"$f":"IF(ISBLANK(A702),\"\",D702*IF(OR((INDEX(LaborCostTable,MATCH(A702,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A702,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A702,LaborerList,0),LaborCostTotal)))","v":121.84},{"$f":"IF(A702=\"\",0,E702+F702)","v":121.84}]
["Foreman",null,null,1,0,103.54,103.54]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
["928G",null,null,1,{"$f":"IF(A718=\"\",\"\",D718*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A718,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A718,EquipmentList,0),5)))","v":75.349999999999994},{"$f":"IF(ISBLANK(A718),\"\",D718*IF(OR((INDEX(LaborCostTable,MATCH(A718,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A718,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A718,LaborerList,0),LaborCostTotal)))","v":89.36},{"$f":"IF(A718=\"\",0,E718+F718)","v":164.70999999999998}]
["50 Ton Crane",null,null,1,350.26,89.89,440.15]
["Dump Truck (10-12 yd3 )",null,null,2,306.45999999999998,163.9,470.36]
["Supervisor's Truck",null,null,1,38.630000000000003,0,38.630000000000003]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E702:E732)","v":770.69999999999993},{"$f":"SUM(F702:F732)","v":568.53},{"$f":"SUM(G702:G732)","v":1339.23}]
[]
["User Crew #8"]
["Description:"]
["LABOR"]
["General Laborer",null,null,2,{"$f":"IF(A738=\"\",\"\",D738*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A738,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A738,EquipmentList,0),5)))","v":0},{"$f":"IF(ISBLANK(A738),\"\",D738*IF(OR((INDEX(LaborCostTable,MATCH(A738,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A738,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A738,LaborerList,0),LaborCostTotal)))","v":121.84},{"$f":"IF(A738=\"\",0,E738+F738)","v":121.84}]
["Foreman",null,null,1,0,103.54,103.54]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
["928G",null,null,1,{"$f":"IF(A754=\"\",\"\",D754*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A754,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A754,EquipmentList,0),5)))","v":75.349999999999994},{"$f":"IF(ISBLANK(A754),\"\",D754*IF(OR((INDEX(LaborCostTable,MATCH(A754,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A754,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A754,LaborerList,0),LaborCostTotal)))","v":89.36},{"$f":"IF(A754=\"\",0,E754+F754)","v":164.70999999999998}]
["50 Ton Crane",null,null,1,350.26,89.89,440.15]
["Dump Truck (10-12 yd3 )",null,null,2,306.45999999999998,163.9,470.36]
["Supervisor's Truck",null,null,1,38.630000000000003,0,38.630000000000003]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E738:E768)","v":770.69999999999993},{"$f":"SUM(F738:F768)","v":568.53},{"$f":"SUM(G738:G768)","v":1339.23}]
[]
["User Crew #9"]
["Description:"]
["LABOR"]
["General Laborer",null,null,2,{"$f":"IF(A774=\"\",\"\",D774*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A774,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A774,EquipmentList,0),5)))","v":0},{"$f":"IF(ISBLANK(A774),\"\",D774*IF(OR((INDEX(LaborCostTable,MATCH(A774,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A774,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A774,LaborerList,0),LaborCostTotal)))","v":121.84},{"$f":"IF(A774=\"\",0,E774+F774)","v":121.84}]
["Foreman",null,null,1,0,103.54,103.54]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
["928G",null,null,1,{"$f":"IF(A790=\"\",\"\",D790*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A790,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A790,EquipmentList,0),5)))","v":75.349999999999994},{"$f":"IF(ISBLANK(A790),\"\",D790*IF(OR((INDEX(LaborCostTable,MATCH(A790,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A790,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A790,LaborerList,0),LaborCostTotal)))","v":89.36},{"$f":"IF(A790=\"\",0,E790+F790)","v":164.70999999999998}]
["50 Ton Crane",null,null,1,350.26,89.89,440.15]
["Dump Truck (10-12 yd3 )",null,null,2,306.45999999999998,163.9,470.36]
["Supervisor's Truck",null,null,1,38.630000000000003,0,38.630000000000003]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E774:E804)","v":770.69999999999993},{"$f":"SUM(F774:F804)","v":568.53},{"$f":"SUM(G774:G804)","v":1339.23}]
[]
["User Crew #10"]
["Description:"]
["LABOR"]
["General Laborer",null,null,1,{"$f":"IF(A810=\"\",\"\",D810*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A810,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A810,EquipmentList,0),5)))","v":0},{"$f":"IF(ISBLANK(A810),\"\",D810*IF(OR((INDEX(LaborCostTable,MATCH(A810,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A810,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A810,LaborerList,0),LaborCostTotal)))","v":60.92},{"$f":"IF(A810=\"\",0,E810+F810)","v":60.92}]
["Foreman",null,null,null,0,0,0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
["928G",null,null,1,{"$f":"IF(A826=\"\",\"\",D826*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A826,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A826,EquipmentList,0),5)))","v":75.349999999999994},{"$f":"IF(ISBLANK(A826),\"\",D826*IF(OR((INDEX(LaborCostTable,MATCH(A826,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A826,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A826,LaborerList,0),LaborCostTotal)))","v":89.36},{"$f":"IF(A826=\"\",0,E826+F826)","v":164.70999999999998}]
["50 Ton Crane",null,null,1,350.26,89.89,440.15]
["Dump Truck (10-12 yd3 )",null,null,2,306.45999999999998,163.9,470.36]
["Supervisor's Truck",null,null,1,38.630000000000003,0,38.630000000000003]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E810:E840)","v":770.69999999999993},{"$f":"SUM(F810:F840)","v":404.07000000000005},{"$f":"SUM(G810:G840)","v":1174.77}]

{"sheet":"Productivity","index":38,"n_rows":1301,"n_cols":91,"rows_kept":1301,"cut":false,"hidden":false,"merged":[[68,1,69,2],[265,1,266,1],[894,1,895,1],[805,1,806,1],[575,1,576,1],[780,1,781,1],[291,1,292,1],[387,1,388,1],[411,1,412,1],[608,1,609,1],[124,1,124,2],[204,1,205,1],[158,2,158,3],[157,1,157,3],[133,2,133,3],[132,1,132,3],[1146,12,1147,14],[1195,2,1195,3],[387,62,388,62],[411,62,412,62],[235,62,236,62],[235,53,235,58],[387,53,387,58],[411,52,412,52],[411,53,411,58],[463,1,464,1],[235,1,236,1],[951,1,952,1],[1196,2,1196,3],[1193,2,1193,3],[1194,2,1194,3],[387,83,387,88],[411,82,412,82],[411,83,411,88],[976,1,977,1],[235,52,236,52],[387,52,388,52],[516,1,517,1],[549,1,550,1],[491,1,492,1],[837,1,838,1],[661,1,662,1],[686,1,687,1],[919,1,920,1],[633,1,634,1],[862,1,863,1],[438,1,439,1],[124,52,124,54],[387,63,387,68],[411,63,411,68],[387,82,388,82],[204,63,204,68],[235,63,235,68],[387,72,388,72],[387,73,387,78],[411,72,412,72],[411,73,411,78],[204,62,205,62],[204,53,204,58],[204,52,205,52]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28, SubmittalDate)","v":"Date of Submittal:  "},null,null,null,null,null,null,null,"Dozer Operator Skill:","Average"]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"},null,null,null,null,null,null,null,"Grader Operator Skill:","Average"]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "},null,null,null,null,null,null,null,"Truck/Scraper Operator:","Average"]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"},null,null,null,null,null,null,null,"Loader Operator Skill:","Average"]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"},null,null,null,null,null,null,null,"Excavator Operator Skill:","Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"haul efficiency",{"$f":"INDEX(JobEffArray,MATCH(B84,JobEffCategories,0),2)","v":0.83}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"},null,null,null,null,null,null,null,"Dozer Job Efficiency:","50 min/hr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hauloperator",{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(TruckScraperOperator,OtherOperatorTypes,0),2)","v":1}]
[null,null,null,null,null,null,null,null,"Truck Job Efficiency:","50 min/hr"]
[null,null,null,null,null,null,null,null,"Scraper Job Efficiency:","50 min/hr"]
[null,null,null,null,null,null,null,null,"Loader Job Efficiency:","50 min/hr"]
[null,null,null,null,null,null,null,null,"Excavator Job Efficiency:","50 min/hr"]
[null,null,null,null,null,null,null,null,"Grader Job Efficiency:","50 min/hr"]
[]
["Productivity - Bulldozers"]
[]
[null,"Dozer Specifications"]
[null,"Description","D11R","D10R","D9R","D8R","D7R","D6R"]
[null,"Blade Width (SU) (ft)",18.329999999999998,15.92,14.17,12.92,12.08,10.67]
[null,"Shank Guage (3 shanks) (ft)",9.83,8.67,7.67,7.08,6.5,6.5]
[null,"Pocket Spacing (ft)",4.75,4.33,3.87,3.58,3.25,3.25]
[null,"Ripping Width (Ripper + 1 Pocket) (ft)",{"$f":"SUM(C19:C20)","v":14.58},13,11.54,10.66,9.75,9.75]
[null,"Ripping Speed (mph)",1,1,1,1,1,1]
[null,"Ripping Maneuver (turn) Time (min)",0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C$17,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1]
[null,"Ripping Hourly Production (excluding maneuvering time) (ft)",{"$f":"ROUND(C22*5280*C24,0)","v":5280},5280,5280,5280,5280,5280]
[]
[null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[null,"Dozer Productivity vs. Grading Distance"]
[null,null,"Production (LCY/hr)"]
[null,"Average\nDozing \nDistance\n(feet)","D11R","D10R","D9R","D8R","D7R","D6R"]
[]
[null,50,4800,2800,2000,1400,1000]
[null,100,2800,1700,1250,850,700,520]
[null,200,1500,950,700,475,375,210]
[null,300,1000,625,450,275,250,150]
[null,400,750,500,300,175]
[null,500,600,410,250,125]
[null,600,500,350,200,100]
[null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[null,"dozer productivity =","k x Dozing Distancep"]
[null,"(see graph)"]
[null,"k =",185082,81639,89889,115087,22719,101029]
[null,"p =",-0.91900000000000004,-0.85019999999999996,-0.9425,-1.0809,-0.77959999999999996,-1.1506000000000001]
[]
[]
["Productivity - Bulldozers (cont.)"]
[]
[]
[]
[null,"% Grade vs. Dozing Factor"]
[null,"% Grade","Dozing Factor"]
[null,-30,1.6]
[null,-20,1.4]
[null,-10,1.2]
[null,0,1]
[null,10,0.8]
[null,20,0.55000000000000004]
[null,30,0.3]
[]
[null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[null,"% Grade Dozing Factor ="," -0.0214x + 0.9786"]
[null,"(see graph)"]
[]
[]
[]
[null,"Job Condition Correction Factors - Bulldozers"]
[]
[null,"OPERATOR "]
[null,{"$f":"J2","v":"Average"},{"$f":"INDEX(DozerOperatorCorrectionFactors,MATCH(B72,DozerOperatorTypes,0),2)","v":0.75}]
[null,"MATERIAL (1) "]
[null,"Loose stockpile",1.2]
[null,"Normal",1]
[null,"Hard to cut; frozen —"]
[null,"with tilt cylinder",0.8]
[null,"Hard to drift; “dead” (dry,non-cohesive material) or very sticky material",0.8]
[null,"Rock, ripped or blasted",0.6]
[null,"SLOT DOZING OR SIDE BY SIDE (1)",1.2]
[null,"VISIBILITY "]
[null,"Good conditions",1]
[null,"JOB EFFICIENCY "]
[null,{"$f":"JobEfficiency","v":"50 min/hr"},{"$f":"INDEX(JobEffArray,MATCH(B84,JobEffCategories,0),2)","v":0.83}]
[null,"(1)  Selected in facility worksheets. "]
[null,"    Other factors included as standard factors. "]
[null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[null,"Material Densities(1)"]
[null,"Material","lb/cy","kg/m3"]
[null,"Alluvium",2900,1720,null,"Note: uses Sand & Gravel - Dry from Caterpillar Handbook"]
[null,"Basalt",3300,1960]
[null,"Clay - Dry",2500,1480]
[null,"Granite - broken",2800,1660]
[null,"Gravel",2550,1510]
[null,"LS - broken",2600,1540]
[null,"LS - crushed",2600,1540]
[null,"Sandstone",2550,1510]
[null,"Shale",2100,1250]
[null,"Stone - crushed",2700,1600]
[null,"Tailings - Coarse (dry, loose sand)",2400,1420]
[null,"Tailings - Slimes (loose sand & clay)",2700,1600]
[null,"Topsoil",1600,950]
[null,null,null,"(1) Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
["Productivity - Scrapers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper Specifications"]
[null,"Scraper Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper/Dozer","Tandem"]
[null,"Description","631G","637G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","631G","637G"]
[null,"Empty Weight",100600,112760,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty Weight",{"$f":"C112","v":100600},{"$f":"D112","v":112760}]
[null,"Payload Capacity (cy)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)",{"$f":"C113","v":0},0]
[null,"Struck",24,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",24,24]
[null,"Heaped",34,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",34,34]
[null,"Average",{"$f":"(C114+C115)/2","v":29},{"$f":"(D114+D115)/2","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",29,29]
[null,"Loaded by","One D10R","Self*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loaded by","One D10R","Self*"]
[null,"Load Time (min)",0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Time (min)",0.5,0.5]
[null,"Maneuver and Spread (min)",0.7,0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maneuver and Spread (min)",0.7,0.6]
[null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(ScraperJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(ScraperJobEfficiency,JobEffCategories,0),2)","v":0.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",0.83,0.83]
[null,"Rolling Resistance**",2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling Resistance**",2.5,2.5]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C111,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(D111,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration",1,1]
[]
[null,"* Requires pair",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* Requires pair"]
[null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load or undulating, maintained fairly regularly, watered",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load or undulating, maintained fairly regularly, watered"]
[]
[null,null,null,"Source: Caterpillar Performance Handbook Edition 35  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[null,"Scraper Productivity vs. Distance\n(Flat Haul)"]
[null,null,"Production (BCY/hr)"]
[null,"Distance\n(ft)","631G","637G PP"]
[null,400,720,695]
[null,1200,530,525]
[null,2000,425,425]
[null,2800,375,375]
[null,3600,325,320]
[null,4400,290,290]
[null,5200,250,270]
[]
[null,"dozer productivity =","kLn(x) + c"]
[null,"(see graph)"]
[null,"k =",-169.28,-169.28]
[null,"c =",1714.2,1714.2]
[null,null,null,"Source: Caterpillar Performance Handbook Edition 34  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Scraper Productivity vs. Cycle Time"]
[null,null,"Production (BCY/hr)"]
[null,"Cycle Time\n(min)","631G","637G PP"]
[null,2,730,730]
[null,4,375,375]
[null,6,250,250]
[null,8,185,180]
[null,10,150,150]
[null,12,135,125]
[null,14,100,100]
[null,16,75,75]
[]
[null,"dozer productivity =","kCycle Timep"]
[null,"(see graph)"]
[null,"k =",1576.5,1590.5]
[null,"p =",-1.0405,-1.0512999999999999]
[null,null,null,"Source: Caterpillar Performance Handbook Edition 34  "]
[]
[]
[]
[null,null,null,null,"Downhill Scraper Speed - Grade Retarding vs. Effective Grade (Grade - Rolling Resistance)"]
[null,"Weight of Materials",null,null,"631G",null,null,null,null,null,"637G PP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HaulScraper","v":"631G"},null,null,null,null,null,null,null,null,null,{"$f":"TandemScraper","v":"637G"}]
[null,"Material","lb/cy","Scraper Load\nlb","Loaded Weight (lbs)",22,16,10,5,1,"Loaded Weight (lbs)",25,15,10,5,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loaded Weight (lbs)",22,16,10,5,1,null,null,null,null,"Loaded Weight (lbs)",25,15,10,5,1,1]
[null,{"$f":"B92","v":"Alluvium"},2900,{"$f":"$C$116*C181","v":84100},{"$f":"$D181+$C$112","v":184700},7.5,10,13,33,33,{"$f":"$D181+$D$112","v":196860},7,10,18.5,34,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184700,7.5,10,13,33,33,null,null,null,null,196860,7,10,18.5,34,34,34]
[null,{"$f":"B93","v":"Basalt"},3300,95700,{"$f":"$D182+$C$112","v":196300},7.5,10,13,24.5,33,{"$f":"$D182+$D$112","v":208460},7,10,18.5,25,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196300,7.5,10,13,24.5,33,null,null,null,null,208460,7,10,18.5,25,34,34]
[null,"Clay - Dry",2500,72500,173100,7.5,10,13,33,33,185260,7,10,18.5,34,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173100,7.5,10,13,33,33,null,null,null,null,185260,7,10,18.5,34,34,34]
[null,"Granite - broken",2800,81200,181800,7.5,10,13,33,33,193960,7,10,18.5,34,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181800,7.5,10,13,33,33,null,null,null,null,193960,7,10,18.5,34,34,34]
[null,"Gravel",2550,73950,174550,7.5,10,13,33,33,186710,7,10,18.5,34,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174550,7.5,10,13,33,33,null,null,null,null,186710,7,10,18.5,34,34,34]
[null,"LS - broken",2600,75400,176000,7.5,10,13,33,33,188160,7,10,18.5,34,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176000,7.5,10,13,33,33,null,null,null,null,188160,7,10,18.5,34,34,34]
[null,"LS - crushed",2600,75400,176000,7.5,10,13,33,33,188160,7,10,18.5,34,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176000,7.5,10,13,33,33,null,null,null,null,188160,7,10,18.5,34,34,34]
[null,"Sandstone",2550,73950,174550,7.5,10,13,33,33,186710,7,10,18.5,34,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174550,7.5,10,13,33,33,null,null,null,null,186710,7,10,18.5,34,34,34]
[null,"Shale",2100,60900,161500,7.5,10,18,33,33,173660,10,13.5,18.5,34,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161500,7.5,10,18,33,33,null,null,null,null,173660,10,13.5,18.5,34,34,34]
[null,"Stone - crushed",2700,78300,178900,7.5,10,13,33,33,191060,7,10,18.5,34,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178900,7.5,10,13,33,33,null,null,null,null,191060,7,10,18.5,34,34,34]
[null,"Tailings - Coarse (dry, loose sand)",2400,69600,170200,7.5,10,13,33,33,182360,7,10,18.5,34,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170200,7.5,10,13,33,33,null,null,null,null,182360,7,10,18.5,34,34,34]
[null,"Tailings - Slimes (loose sand & clay)",2700,78300,178900,7.5,10,13,33,33,191060,7,10,18.5,34,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178900,7.5,10,13,33,33,null,null,null,null,191060,7,10,18.5,34,34,34]
[null,"Topsoil",1600,46400,147000,7.5,10,18,33,33,159160,10,13.5,18.5,34,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147000,7.5,10,18,33,33,null,null,null,null,159160,10,13.5,18.5,34,34,34]
[null,null,null,null,"Empty",10,18,24.5,33,33,"Empty",10,13.5,18.5,34,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",10,18,24.5,33,33,null,null,null,null,"Empty",10,13.5,18.5,34,34,34]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K195=\"None required\",\"\",IF(ISBLANK(B34),\"\",IF(G60=\"optimize\",EG195,G60)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 34  "]
[]
["Productivity - Scrapers (cont.)"]
[]
[]
[]
[]
[]
[null,"631G Scraper Travel Time - Uphill Loaded",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HaulScraper & \" Travel Time - Uphill Loaded\"","v":"631G Travel Time - Uphill Loaded"},null,null,null,null,null,null,null,null,null,{"$f":"TandemScraper & \" Travel Time - Uphill Loaded\"","v":"637G Travel Time - Uphill Loaded"}]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,1,2,3,4,5,"k","p",null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,825,2250,5300,null,null,null,2142.6999999999998,1.3418000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,825,2250,5300,null,null,null,2142.6999999999998,1.3418000000000001,null,0,1000,2500,5550,null,null,null,2402.9,1.2362]
[null,2,750,1800,4600,null,null,null,1838.1,1.3083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,750,1800,4600,null,null,null,1838.1,1.3083,null,2,850,2200,5150,null,null,null,2127.6,1.2995000000000001]
[null,4,550,1400,3000,4800,6700,null,1310.7,1.1893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,550,1400,3000,4800,6700,null,1310.7,1.1893,null,4,700,1700,3900,6250,null,null,1659.4,1.2212000000000001]
[null,6,490,1000,2200,3300,4500,5600,1022.1,1.0660000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,490,1000,2200,3300,4500,5600,1022.1,1.0660000000000001,null,6,600,1300,2750,4300,5750,null,1287.8,1.0891]
[null,8,375,750,1600,2500,3300,4200,769.01,1.0558000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,375,750,1600,2500,3300,4200,769.01,1.0558000000000001,null,8,500,1100,2200,3300,4500,5600,1059.0999999999999,1.0421]
[null,10,300,700,1300,2000,2750,3450,645.84,1.0424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,300,700,1300,2000,2750,3450,645.84,1.0424,null,10,400,850,1750,2700,3600,4475,839.89,1.0503]
[null,12,250,550,1100,1700,2250,2800,531.04,1.0452999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,250,550,1100,1700,2250,2800,531.04,1.0452999999999999,null,12,375,750,1500,2300,3000,3800,751.58,1.0055000000000001]
[null,14,225,450,900,1400,1850,2250,452.07,1.0088999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,225,450,900,1400,1850,2250,452.07,1.0088999999999999,null,14,275,600,1300,2000,2650,3250,595.28,1.0793999999999999]
[]
[]
[null,"Travel Time (min) = ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"631G Scraper Travel Time - Uphill Empty",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HaulScraper & \" Travel Time - Uphill Empty\"","v":"631G Travel Time - Uphill Empty"},null,null,null,null,null,null,null,null,null,{"$f":"TandemScraper & \" Travel Time - Uphill Empty\"","v":"637G Travel Time - Uphill Empty"}]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,1,2,3,4,5,"k","p",null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1100,2550,5550,null,null,null,2496.9,1.1675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1100,2550,5550,null,null,null,2496.9,1.1675,null,0,1250,2750,5700,null,null,null,2695.9,1.0945]
[null,2,950,2400,5300,null,null,null,2294.8000000000002,1.24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,950,2400,5300,null,null,null,2294.8000000000002,1.24,null,2,1200,2600,5550,null,null,null,2587.1,1.1047]
[null,4,800,2100,4750,null,null,null,1998.3,1.2848999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,800,2100,4750,null,null,null,1998.3,1.2848999999999999,null,4,990,2450,5250,null,null,null,2335.1999999999998,1.0234000000000001]
[null,6,700,1600,3550,5550,null,null,1557.5,1.1566000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,700,1600,3550,5550,null,null,1557.5,1.1566000000000001,null,6,800,2000,4450,7216,null,null,1914.4,1.2211000000000001]
[null,8,600,1300,2750,4300,5750,null,1287.8,1.0891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,600,1300,2750,4300,5750,null,1287.8,1.0891,null,8,700,1600,3500,5400,7216,null,1563.8,1.1240000000000001]
[null,10,500,1100,2250,3450,4550,5750,1068.0999999999999,1.0551999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,500,1100,2250,3450,4550,5750,1068.0999999999999,1.0551999999999999,null,10,625,1350,2800,4300,5750,7216,1327.4,1.0610999999999999]
[null,12,450,900,1950,2950,3950,4950,923.56,1.0491999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,450,900,1950,2950,3950,4950,923.56,1.0491999999999999,null,12,550,1200,2450,3750,5000,6250,1168.8,1.0524]
[null,14,375,800,1600,2500,3300,4200,783.37,1.0444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,375,800,1600,2500,3300,4200,783.37,1.0444,null,14,495,1010,2100,3200,4250,5300,1015.8,1.0337000000000001]
[]
[]
[null,"Travel Time (min) = ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel Time (min) = ",null,null,null,null,null,null,null,null,null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  ",null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Scrapers (cont.)"]
[]
[]
[]
[]
[]
[]
[]
[null,"637G Push-Pull Scraper Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1000,2500,5550,null,null,null,2402.9,1.2362]
[null,2,850,2200,5150,null,null,null,2127.6,1.2995000000000001]
[null,4,700,1700,3900,6250,null,null,1659.4,1.2212000000000001]
[null,6,600,1300,2750,4300,5750,null,1287.8,1.0891]
[null,8,500,1100,2200,3300,4500,5600,1059.0999999999999,1.0421]
[null,10,400,850,1750,2700,3600,4475,839.89,1.0503]
[null,12,375,750,1500,2300,3000,3800,751.58,1.0055000000000001]
[null,14,275,600,1300,2000,2650,3250,595.28,1.0793999999999999]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"637G Push-Pull Scraper Travel Time - Uphill Empty",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul Truck Specifications"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","769D","773E","777D","785C","793C","797B",{"$f":"TEXT(725,\"0\")","v":"725"},{"$f":"TEXT(730,\"0\")","v":"730"},{"$f":"TEXT(735,\"0\")","v":"735"},{"$f":"TEXT(740,\"0\")","v":"740"}]
[null,null,0.5,1,2,3,4,5,"k","p",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chassis Weight (lb)",{"$f":"C320","v":53506},{"$f":"D320","v":70330},113160,170000,259500,473600,{"$f":"C711","v":0},{"$f":"D711","v":0},0,0]
[null,0,1250,2750,5700,null,null,null,2695.9,1.0945,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Body Weight (lb)",{"$f":"C321","v":17350},20300,34785,36788,70785,104200,{"$f":"C712","v":0},0,0,0]
[null,2,1200,2600,5550,null,null,null,2587.1,1.1047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Liner Weight (lb)",{"$f":"C322","v":7000},8600,12040,16846,24418,8800,{"$f":"C713","v":0},0,0,0]
[null,4,990,2450,5250,null,null,null,2335.1999999999998,1.0234000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Truck Weight (lb)",{"$f":"C323","v":77856},99230,159985,223634,354703,586600,{"$f":"C714","v":50120},51220,65830,72070]
[null,6,800,2000,4450,7216,null,null,1914.4,1.2211000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)",{"$f":"C324","v":0},0,0,0,0,0,{"$f":"C715","v":0},0,0,0]
[null,8,700,1600,3500,5400,7216,null,1563.8,1.1240000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",{"$f":"C325","v":21.6},34.799999999999997,55,78.5,126,228,{"$f":"C716","v":14.5},17.100000000000001,19.3,23.3]
[null,10,625,1350,2800,4300,5750,7216,1327.4,1.0610999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",{"$f":"C326","v":31.7},46,78.599999999999994,102,169,290,{"$f":"C717","v":18.8},22.1,31.8,30.2]
[null,12,550,1200,2450,3750,5000,6250,1168.8,1.0524,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"C327","v":26.65},40.4,66.8,90.25,147.5,259,{"$f":"C718","v":16.649999999999999},19.600000000000001,25.55,26.75]
[null,14,495,1010,2100,3200,4250,5300,1015.8,1.0337000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C328","v":0},0,0,0,0,0,{"$f":"C719","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maneuver to Load Time (min)",{"$f":"C329","v":0.7},0.7,0.7,0.7,0.7,0.7,{"$f":"C720","v":0.7},0.7,0.7,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maneuver and Dump Time (min)",{"$f":"C330","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,{"$f":"C721","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001]
[null,"Travel Time (min) = ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",{"$f":"C331","v":0.83},0.83,0.83,0.83,0.83,0.83,{"$f":"C722","v":0.83},0.83,0.83,0.83]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling Resistance**",{"$f":"C332","v":2.5},2.5,2.5,2.5,2.5,2.5,{"$f":"C723","v":2.5},2.5,2.5,2.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"C333","v":1},1,1,1,1,1,{"$f":"C724","v":1},1,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul Truck Specifications"]
[null,"Haul Truck Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small","Medium","Large","XLarge"]
[null,"Description","769D","773E","777D","785C","793C","797B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"SmallTruck","v":"725"},{"$f":"MedTruck","v":"740"},{"$f":"LargeTruck","v":"769D"},{"$f":"XLargeTruck","v":"777D"}]
[null,"Chassis Weight (lb)",53506,70330,113160,170000,259500,473600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chassis Weight (lb)",{"$f":"INDEX(HaulTruckDataTable,ROW(BB320) - ROW(BB$319)+1,MATCH(BB$319,HaulTruckNames,0))","v":0},{"$f":"INDEX(HaulTruckDataTable,ROW(BC320) - ROW(BC$319)+1,MATCH(BC$319,HaulTruckNames,0))","v":0},53506,113160]
[null,"Body Weight (lb)",17350,20300,34785,36788,70785,104200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Body Weight (lb)",0,0,17350,34785]
[null,"Standard Liner Weight (lb)",7000,8600,12040,16846,24418,8800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Liner Weight (lb)",0,0,7000,12040]
[null,"Total Truck Weight (lb)",{"$f":"SUM(C320:C322)","v":77856},99230,159985,223634,354703,586600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Truck Weight (lb)",50120,72070,77856,159985]
[null,"Payload Capacity (cy)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)"]
[null,"Struck",21.6,34.799999999999997,55,78.5,126,228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",{"$f":"INDEX(HaulTruckDataTable,ROW(BB325) - ROW(BB$319)+1,MATCH(BB$319,HaulTruckNames,0))","v":14.5},23.3,21.6,55]
[null,"Heaped",31.7,46,78.599999999999994,102,169,290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",18.8,30.2,31.7,78.599999999999994]
[null,"Average",{"$f":"(C325+C326)/2","v":26.65},40.4,66.8,90.25,147.5,259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",16.649999999999999,26.75,26.65,66.8]
[]
[null,"Maneuver to Load Time (min)",0.7,0.7,0.7,0.7,0.7,0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maneuver to Load Time (min)",{"$f":"INDEX(HaulTruckDataTable,ROW(BB329) - ROW(BB$319)+1,MATCH(BB$319,HaulTruckNames,0))","v":0.7},0.7,0.7,0.7]
[null,"Maneuver and Dump Time (min)",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maneuver and Dump Time (min)",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001]
[null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83},0.83,0.83,0.83,0.83,0.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",0.83,0.83,0.83,0.83]
[null,"Rolling Resistance**",2.5,2.5,2.5,2.5,2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling Resistance**",2.5,2.5,2.5,2.5]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C319,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",1,1,1,1]
[]
[]
[null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load "]
[null,"    or undulating, maintained fairly regularly, watered",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"        or undulating, maintained fairly regularly, watered"]
[null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[null,null,null,null,null,null,"Downhill Haul Truck Speed - Grade Retarding vs. Effective Grade (Grade - Rolling Resistance)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Truck",null,null,null,null,null,"MedTruck",null,null,null,null,null,"LargeTruck",null,null,null,null,null,"XLargeTruck"]
[null,"Weight of Materials",null,null,null,null,"769D",null,null,null,null,"773E",null,null,null,null,"777D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SmallTruck","v":"725"},null,null,null,null,null,{"$f":"MedTruck","v":"740"},null,null,null,null,null,{"$f":"LargeTruck","v":"769D"},null,null,null,null,null,{"$f":"XLargeTruck","v":"777D"}]
[null,"Material","lb/cy","Truck (769D) Load lb","Truck (773E) Load lb","Truck (777D) Load lb","Loaded Weight (lbs)",20,15,10,5,"Loaded Weight (lbs)",20,15,10,5,"Loaded Weight (lbs)",20,15,10,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loaded Weight (lbs)",20,15,10,5,null,"Loaded Weight (lbs)",20,15,10,5,null,"Loaded Weight (lbs)",20,15,10,5,null,"Loaded Weight (lbs)",20,15,10,5]
[null,{"$f":"B92","v":"Alluvium"},2900,{"$f":"$C$327*C344","v":77285},{"$f":"$D$327*C344","v":117160},{"$f":"$E$327*C344","v":193720},{"$f":"$D344+$C$323","v":155141},11,11,15,26,{"$f":"$E344+$D$323","v":216390},7,7,13,23,{"$f":"$F344+$E$323","v":353705},7,9,12,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98405,9,9,13,30,null,149645,7,9,17,23,null,155141,11,11,15,26,null,353705,7,9,12,29]
[null,{"$f":"B93","v":"Basalt"},3300,{"$f":"$C$327*C345","v":87945},{"$f":"$D$327*C345","v":133320},{"$f":"$E$327*C345","v":220440},{"$f":"$D345+$C$323","v":165801},11,11,11,20,{"$f":"$E345+$D$323","v":232550},7,7,13,23,{"$f":"$F345+$E$323","v":380425},7,7,12,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105065,5,9,13,22,null,160345,7,9,13,23,null,165801,11,11,11,20,null,380425,7,7,12,21]
[null,{"$f":"B94","v":"Clay - Dry"},2500,66625,101000,167000,144481,11,11,15,26,{"$f":"$E346+$D$323","v":200230},7,9,13,23,326985,7,9,16,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91745,9,13,13,30,null,138945,9,13,17,31,null,144481,11,11,15,26,null,326985,7,9,16,29]
[null,"Granite - broken",2800,74620,113120,187040,152476,11,11,15,26,212350,7,7,13,23,347025,7,9,12,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96740,9,13,13,30,null,146970,7,9,17,23,null,152476,11,11,15,26,null,347025,7,9,12,29]
[null,"Gravel",2550,67957.5,103020,170340,145813.5,11,11,15,26,202250,7,9,13,23,330325,7,9,16,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92577.5,9,13,13,30,null,140282.5,7,9,17,31,null,145813.5,11,11,15,26,null,330325,7,9,16,29]
[null,"LS - broken",2600,69290,105040,173680,147146,11,11,15,26,204270,7,9,13,23,333665,7,9,12,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93410,9,13,13,30,null,141620,7,9,17,31,null,147146,11,11,15,26,null,333665,7,9,12,29]
[null,"LS - crushed",2600,69290,105040,173680,147146,11,11,15,26,204270,7,9,13,23,333665,7,9,12,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93410,9,13,13,30,null,141620,7,9,17,31,null,147146,11,11,15,26,null,333665,7,9,12,29]
[null,"Sandstone",2550,67957.5,103020,170340,145813.5,11,11,15,26,202250,7,9,13,23,330325,7,9,16,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92577.5,9,13,13,30,null,140282.5,7,9,17,31,null,145813.5,11,11,15,26,null,330325,7,9,16,29]
[null,"Shale",2100,55965,84840,140280,133821,11,11,15,26,184070,7,9,13,31,300265,7,9,16,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85085,9,13,22,30,null,128245,7,13,17,31,null,133821,11,11,15,26,null,300265,7,9,16,29]
[null,"Stone - crushed",2700,71955,109080,180360,149811,11,11,15,26,208310,7,7,13,23,340345,7,9,12,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95075,9,13,13,30,null,144295,7,9,17,23,null,149811,11,11,15,26,null,340345,7,9,12,29]
[null,"Tailings - Coarse (dry, loose sand)",2400,63960,96960,160320,141816,11,11,15,26,196190,7,9,13,23,320305,7,9,16,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90080,9,13,13,30,null,136270,9,13,17,31,null,141816,11,11,15,26,null,320305,7,9,16,29]
[null,"Tailings - Slimes (loose sand & clay)",2700,71955,109080,180360,149811,11,11,15,26,208310,7,7,13,23,340345,7,9,12,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95075,9,13,13,30,null,144295,7,9,17,23,null,149811,11,11,15,26,null,340345,7,9,12,29]
[null,"Topsoil",1600,42640,64640,106880,120496,11,11,15,26,163870,7,9,17,31,266865,9,12,16,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76760,9,13,22,30,null,114870,9,13,17,31,null,120496,11,11,15,26,null,266865,9,12,16,29]
[null,null,null,null,null,null,"Empty",15,15,26,36,"Empty",13,17,23,42,"Empty",16,16,29,39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",13,13,22,30,null,"Empty",17,17,23,31,null,"Empty",15,15,26,36,null,"Empty",16,16,29,39]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[null,null,null,null,null,null,"Downhill Haul Truck Speed - Grade Retarding vs. Effective Grade (Grade - Rolling Resistance)"]
[null,"Weight of Materials",null,null,null,null,"785C",null,null,null,null,"793C",null,null,null,null,"797B"]
[null,"Material","lb/cy","Truck (785C) Load lb","Truck (793C) Load lb","Truck (797B) Load lb","Loaded Weight (lbs)",20,15,10,5,"Loaded Weight (lbs)",20,15,10,5,"Loaded Weight (lbs)",20,15,10,5]
[null,{"$f":"B92","v":"Alluvium"},2900,{"$f":"$F$327*C364","v":261725},{"$f":"$G$327*C364","v":427750},{"$f":"$H$327*C364","v":751100},{"$f":"$D364+$F$323","v":485359},8,8,14,27,{"$f":"$E364+$G$323","v":782453},7,7,10,17,{"$f":"$F364+$H$323","v":1337700},7,7,9,17]
[null,{"$f":"B93","v":"Basalt"},3300,{"$f":"$F$327*C365","v":297825},{"$f":"$G$327*C365","v":486750},{"$f":"$H$327*C365","v":854700},{"$f":"$D365+$F$323","v":521459},8,8,14,27,{"$f":"$E365+$G$323","v":841453},7,7,10,17,{"$f":"$F365+$H$323","v":1441300},7,7,9,17]
[null,"Clay - Dry",2500,225625,368750,647500,449259,8,11,14,36,723453,7,7,10,25,1234100,7,7,9,23]
[null,"Granite - broken",2800,252700,413000,725200,476334,8,8,14,27,767703,7,7,10,17,1311800,7,7,9,17]
[null,"Gravel",2550,230137.5,376125,660450,453771.5,8,8,14,36,730828,7,7,10,25,1247050,7,7,9,23]
[null,"LS - broken",2600,234650,383500,673400,458284,8,8,14,27,738203,7,7,10,25,1260000,7,7,9,23]
[null,"LS - crushed",2600,234650,383500,673400,458284,8,8,14,27,738203,7,7,10,25,1260000,7,7,9,23]
[null,"Sandstone",2550,230137.5,376125,660450,453771.5,8,8,14,36,730828,7,7,10,25,1247050,7,7,9,23]
[null,"Shale",2100,189525,309750,543900,413159,8,11,14,36,664453,7,7,10,25,1130500,7,7,13,23]
[null,"Stone - crushed",2700,243675,398250,699300,467309,8,8,14,27,752953,7,7,10,17,1285900,7,7,9,23]
[null,"Tailings - Coarse (dry, loose sand)",2400,216600,354000,621600,440234,8,11,14,36,708703,7,7,10,25,1208200,7,7,9,23]
[null,"Tailings - Slimes (loose sand & clay)",2700,243675,398250,699300,467309,8,8,14,27,752953,7,7,10,17,1285900,7,7,9,23]
[null,"Topsoil",1600,144400,236000,414400,368034,8,11,19,36,590703,7,10,13,25,1001000,7,9,13,23]
[null,null,null,null,null,null,"Empty",14,19,36,36,"Empty",10,13,17,33,"Empty",13,17,23,42]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Truck",null,null,null,null,null,null,null,null,null,"MedTruck",null,null,null,null,null,null,null,null,null,"LargeTruck",null,null,null,null,null,null,null,null,null,"XLargeTruck"]
[null,"769D Haul Truck Travel Time - Uphill Loaded",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SmallTruck & \" Travel Time - Uphill Loaded\"","v":"725 Travel Time - Uphill Loaded"},null,null,null,null,null,null,null,null,null,{"$f":"MedTruck & \" Travel Time - Uphill Loaded\"","v":"740 Travel Time - Uphill Loaded"},null,null,null,null,null,null,null,null,null,{"$f":"LargeTruck & \" Travel Time - Uphill Loaded\"","v":"769D Travel Time - Uphill Loaded"},null,null,null,null,null,null,null,null,null,{"$f":"XLargeTruck & \" Travel Time - Uphill Loaded\"","v":"777D Travel Time - Uphill Loaded"}]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,1,2,3,4,5,"k","p",null,null,0.4,1,2,3,4,5,"k","p",null,null,0.4,1,2,3,4,5,"k","p",null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,1148,3428,7183,null,null,null,3316.3,1.1422000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,600,2190,5200,null,null,null,2097.3000000000002,1.3454999999999999,null,0,600,2340,5500,null,null,null,2190.6,1.3823000000000001,null,0,1148,3428,7183,null,null,null,3316.3,1.1422000000000001,null,0,656,2558,6068,null,null,null,2403.1,1.3875999999999999]
[null,4,689,1984,4198,6330,null,null,1928.3,1.1032999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,420,1400,3200,5000,6820,null,1329.1,1.2109000000000001,null,4,500,1390,3190,4960,6780,null,1415,1.1389,null,4,689,1984,4198,6330,null,null,1928.3,1.1032999999999999,null,4,459,1509,3313,5215,7085,null,1412,1.1862999999999999]
[null,6,508,1427,2952,4510,6002,null,1386.4,1.0725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,400,1080,2390,3630,4950,6200,1091.2,1.0904,null,6,420,1020,2200,3400,4580,5700,1066.4000000000001,1.0438000000000001,null,6,508,1427,2952,4510,6002,null,1386.4,1.0725,null,6,394,1148,2460,3706,5018,6298,1111,1.0949]
[null,8,394,1082,2263,3411,4592,5740,1061.8,1.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,380,880,1850,2850,3850,4820,928.59,1.0158,null,8,350,800,1650,2560,3400,4300,842.87,1.0012000000000001,null,8,394,1082,2263,3411,4592,5740,1061.8,1.06,null,8,null,918,1886,2837,3772,4756,922.57,1.0197000000000001]
[null,10,328,869,1771,2690,3608,4510,857.82,1.0373000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,300,729,1450,2250,3020,3800,741.09,1.0076000000000001,null,10,290,640,1350,2040,2750,3410,686.02,0.9889,null,10,328,869,1771,2690,3608,4510,857.82,1.0373000000000001,null,10,null,722,1443,2165,2919,3608,721.44,1.0026999999999999]
[null,15,213,574,1181,1804,2394,3018,565,1.0482,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,200,500,1000,1570,2100,2620,504.55,1.0225,null,15,200,450,940,1400,1830,2340,474.86,0.97889999999999999,null,15,213,574,1181,1804,2394,3018,565,1.0482,null,15,null,525,1017,1558,2034,2591,520.55999999999995,0.99050000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,213,574,1181,1804,2394,3018,565,1.0482]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  ",null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  ",null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  ",null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Truck",null,null,null,null,null,null,null,null,null,"MedTruck",null,null,null,null,null,null,null,null,null,"LargeTruck",null,null,null,null,null,null,null,null,null,"XLargeTruck"]
[null,"769D Haul Truck Travel Time - Uphill Empty",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SmallTruck &\" Travel Time - Uphill Empty\"","v":"725 Travel Time - Uphill Empty"},null,null,null,null,null,null,null,null,null,{"$f":" MedTruck &\" Travel Time - Uphill Empty\"","v":"740 Travel Time - Uphill Empty"},null,null,null,null,null,null,null,null,null,{"$f":" LargeTruck &\" Travel Time - Uphill Empty\"","v":"769D Travel Time - Uphill Empty"},null,null,null,null,null,null,null,null,null,{"$f":" XLargeTruck &\" Travel Time - Uphill Empty\"","v":"777D Travel Time - Uphill Empty"}]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,1,2,3,4,5,"k","p",null,null,0.4,1,2,3,4,5,"k","p",null,null,0.4,1,2,3,4,5,"k","p",null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,1427,3870,null,null,null,null,3870,1.0888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,680,2480,5570,null,null,null,2326.3000000000002,1.3122,null,0,700,2570,5820,null,null,null,2413.6,1.3213999999999999,null,0,1427,3870,null,null,null,null,3870,1.0888,null,0,968,3034,6560,null,null,null,2929.3,1.1919999999999999]
[null,4,1246,3444,7183,null,null,null,3400.1,1.0894999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,620,2070,4700,null,null,null,1999.4,1.2616000000000001,null,4,630,2230,5400,null,null,null,2170.4,1.3371999999999999,null,4,1246,3444,7183,null,null,null,3400.1,1.0894999999999999,null,4,754,2657,6068,null,null,null,2532.8000000000002,1.2999000000000001]
[null,6,1017,2755,5740,null,null,null,2734.5,1.0759000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,590,1770,3900,6020,null,null,1728,1.1556,null,6,590,1840,4230,6630,null,null,1804.5,1.2048000000000001,null,6,1017,2755,5740,null,null,null,2734.5,1.0759000000000001,null,6,656,2247,5182,null,null,null,2167.3000000000002,1.2873000000000001]
[null,8,820,2230,4592,6954,null,null,2191.3000000000002,1.0613999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,540,1490,3250,4970,6730,null,1487.8,1.0986,null,8,560,1510,3400,5250,7120,null,1541.5,1.1112,null,8,820,2230,4592,6954,null,null,2191.3000000000002,1.0613999999999999,null,8,607,1935,4248,6560,null,null,1846.2,1.1831]
[null,10,722,1870,3870,5838,null,null,1872,1.0390999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,470,1270,2740,4200,5600,7050,1271.2,1.0753999999999999,null,10,500,1250,2790,4300,5800,null,1308.2,1.0740000000000001,null,10,722,1870,3870,5838,null,null,1872,1.0390999999999999,null,10,525,1607,3378,5215,7282,null,1528.4,1.1332]
[null,15,459,1246,2558,3903,5248,6560,1222.9000000000001,1.0523,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,390,960,2000,3000,4000,5000,979.82,1.0145,null,15,390,900,1900,2920,3930,4930,951.69,1.0145999999999999,null,15,459,1246,2558,3903,5248,6560,1222.9000000000001,1.0523,null,15,410,1197,2460,3706,4986,6232,1139.7,1.0720000000000001]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  ",null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  ",null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  ",null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[]
[]
[null,"773E Haul Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,1066,3117,6496,null,null,null,3027.4,1.1254]
[null,4,656,1952,4035,6168,null,null,1863.1,1.1109]
[null,6,492,1312,2756,4167,5577,6955,1304.2,1.0507]
[null,8,394,1017,2100,3182,4265,5315,1018.2,1.0326]
[null,10,328,853,1804,2690,3609,4528,856.36,1.0409999999999999]
[null,15,226,525,1083,1673,2231,2789,549.25,1.0038]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"773E Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,1312,3510,7218,null,null,null,3479.1,1.0602]
[null,4,1181,3248,6660,null,null,null,3190.7,1.0763]
[null,6,1017,2887,5971,null,null,null,2819.7,1.1017999999999999]
[null,8,820,2329,4790,7218,null,null,2250.5,1.08]
[null,10,656,1804,3675,5545,null,null,1757.5,1.0591999999999999]
[null,15,427,1280,2657,4035,5446,6824,1212.9000000000001,1.0914999999999999]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[]
[]
[null,"777D Haul Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,656,2558,6068,null,null,null,2403.1,1.3875999999999999]
[null,4,459,1509,3313,5215,7085,null,1412,1.1862999999999999]
[null,6,394,1148,2460,3706,5018,6298,1111,1.0949]
[null,8,null,918,1886,2837,3772,4756,922.57,1.0197000000000001]
[null,10,null,722,1443,2165,2919,3608,721.44,1.0026999999999999]
[null,15,null,525,1017,1558,2034,2591,520.55999999999995,0.99050000000000005]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"777D Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,968,3034,6560,null,null,null,2929.3,1.1919999999999999]
[null,4,754,2657,6068,null,null,null,2532.8000000000002,1.2999000000000001]
[null,6,656,2247,5182,null,null,null,2167.3000000000002,1.2873000000000001]
[null,8,607,1935,4248,6560,null,null,1846.2,1.1831]
[null,10,525,1607,3378,5215,7282,null,1528.4,1.1332]
[null,15,410,1197,2460,3706,4986,6232,1139.7,1.0720000000000001]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[]
[null,"785C Haul Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,820,2630,5500,null,null,null,2491.1,1.1872]
[null,4,530,1600,3370,5040,null,null,1524.4,1.1206]
[null,6,300,1000,2180,3270,4400,5570,923,1.1469]
[null,8,240,790,1610,2480,3380,4200,719.64,1.1233]
[null,10,190,630,1400,2180,2920,3650,590.42999999999995,1.1677999999999999]
[null,15,40,370,770,1200,1590,2000,227.29,1.4863]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"785C Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,1380,2870,5780,null,null,null,3032.7,0.88519999999999999]
[null,4,1210,2690,5400,null,null,null,2785.5,0.9264]
[null,6,1060,2490,5020,null,null,null,2542.3000000000002,0.96450000000000002]
[null,8,900,1960,4000,6000,null,null,2074.4,0.9446]
[null,10,770,1670,3410,5190,6910,null,1780.8,0.96060000000000001]
[null,15,430,1030,2200,3320,4410,5570,1073.0999999999999,1.0208999999999999]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[]
[]
[null,"793C Haul Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1230,2570,5300,null,null,null,2558.8000000000002,1.0537000000000001]
[null,4,800,1600,3400,5190,7000,null,1634.8,1.0485]
[null,6,520,1090,2300,3560,4760,5970,1091.9000000000001,1.0634999999999999]
[null,8,390,810,1760,2700,3630,4570,820.99,1.0743]
[null,10,260,630,1200,2180,2930,3690,589.82000000000005,1.1480999999999999]
[null,15,150,380,810,1300,1760,2210,355.44,1.1605000000000001]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"793C Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1380,2780,5580,null,null,null,2776.6,1.0078]
[null,4,1310,2650,5370,null,null,null,2651.5,1.0177]
[null,6,1230,2500,5040,null,null,null,2493.1999999999998,1.0174000000000001]
[null,8,1060,2140,4300,6490,null,null,2137,1.0106999999999999]
[null,10,880,1750,3560,5310,null,null,1762.1,1.0059]
[null,15,600,1200,2410,3610,4800,6000,1201.0999999999999,1.0003]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[]
[]
[null,"797B Haul Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1900,3670,null,null,null,null,3670,0.94979999999999998]
[null,4,900,1800,3620,5480,null,null,1805.3,1.0077]
[null,6,620,1230,2450,3700,5000,null,1234.4000000000001,1.0019]
[null,8,480,940,1850,2790,3750,null,944.49,0.98699999999999999]
[null,10,370,750,1460,2220,2950,null,741.06,0.99570000000000003]
[null,15,240,500,1000,1480,2000,null,491.13,1.0142]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"797B Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1800,3650,null,null,null,null,3650,1.0199]
[null,4,1700,3400,6900,null,null,null,3416.6,1.0105]
[null,6,1240,2520,5100,null,null,null,2516.5,1.0201]
[null,8,960,1950,3960,5900,null,null,1945.9,1.0152000000000001]
[null,10,800,1620,3350,5000,6700,null,1627.6,1.0239]
[null,15,500,1000,2040,3050,4100,5130,1006,1.0124]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
["Productivity - Articulated Trucks"]
[]
[null,"Articulated Truck Specifications"]
[null,"Description",725,730,735,740]
[null,"Chassis Weight (lb)"]
[null,"Body Weight (lb)"]
[null,"Standard Liner Weight (lb)"]
[null,"Operating Weight (Empty) (lb)",50120,51220,65830,72070]
[null,"Payload Capacity (cy)"]
[null,"Struck",14.5,17.100000000000001,19.3,23.3]
[null,"Heaped",18.8,22.1,31.8,30.2]
[null,"Average",{"$f":"(C716+C717)/2","v":16.649999999999999},{"$f":"(D716+D717)/2","v":19.600000000000001},{"$f":"(E716+E717)/2","v":25.55},{"$f":"(F716+F717)/2","v":26.75}]
[]
[null,"Maneuver to Load Time (min)",0.7,0.7,0.7,0.7]
[null,"Maneuver and Dump Time (min)",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001]
[null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83}]
[null,"Rolling Resistance**",2.5,2.5,2.5,2.5]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C710,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(D710,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(E710,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(F710,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1}]
[]
[]
[null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load "]
[null,"        or undulating, maintained fairly regularly, watered"]
[null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[null,null,null,null,null,"Downhill Haul Truck Speed - Grade Retarding vs. Effective Grade (Grade - Rolling Resistance)"]
[null,"Weight of Materials",null,null,null,{"$f":"C710","v":725},null,null,null,null,{"$f":"D710","v":730}]
[null,"Material","lb/cy","Truck (725) Load lb","Truck (730) Load lb","Loaded Weight (lbs)",20,15,10,5,"Loaded Weight (lbs)",20,15,10,5]
[null,{"$f":"B92","v":"Alluvium"},2900,{"$f":"Truck725_Avg_Capacity*C736","v":48284.999999999993},{"$f":"Truck730_Avg_Capacity*C736","v":56840.000000000007},{"$f":"D736+$C$714","v":98405},9,9,13,30,{"$f":"E736+$D$714","v":108060},5,8,13,29]
[null,"Basalt",3300,54944.999999999993,64680.000000000007,105065,5,9,13,22,115900,5,8,13,29]
[null,"Clay - Dry",2500,41625,49000,91745,9,13,13,30,100220,8,8,13,29]
[null,"Granite - broken",2800,46619.999999999993,54880.000000000007,96740,9,13,13,30,106100,5,8,13,29]
[null,"Gravel",2550,42457.5,49980,92577.5,9,13,13,30,101200,8,8,13,29]
[null,"LS - broken",2600,43289.999999999993,50960.000000000007,93410,9,13,13,30,102180,8,8,13,29]
[null,"LS - crushed",2600,43289.999999999993,50960.000000000007,93410,9,13,13,30,102180,8,8,13,29]
[null,"Sandstone",2550,42457.5,49980,92577.5,9,13,13,30,101200,8,8,13,29]
[null,"Shale",2100,34965,41160,85085,9,13,22,30,92380,8,13,13,29]
[null,"Stone - crushed",2700,44954.999999999993,52920.000000000007,95075,9,13,13,30,104140,8,8,13,29]
[null,"Tailings - Coarse (dry, loose sand)",2400,39960,47040,90080,9,13,13,30,98260,8,8,13,29]
[null,"Tailings - Slimes (loose sand & clay)",2700,44954.999999999993,52920.000000000007,95075,9,13,13,30,104140,8,8,13,29]
[null,"Topsoil",1600,26639.999999999996,31360.000000000004,76760,9,13,22,30,82580,8,13,22,35]
[null,null,null,null,null,"Empty",13,13,22,30,"Empty",13,13,22,35]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[null,null,null,null,null,"Downhill Haul Truck Speed - Grade Retarding vs. Effective Grade (Grade - Rolling Resistance)"]
[null,"Weight of Materials",null,null,null,{"$f":"E710","v":735},null,null,null,null,{"$f":"F710","v":740}]
[null,"Material","lb/cy","Truck (735) Load lb","Truck (740) Load lb","Loaded Weight (lbs)",20,15,10,5,"Loaded Weight (lbs)",20,15,10,5]
[null,{"$f":"B92","v":"Alluvium"},2900,{"$f":"Truck735_Avg_Capacity*C756","v":74095},{"$f":"Truck740_Avg_Capacity*C756","v":77575},{"$f":"D756+$E$714","v":139925},7,9,13,27,{"$f":"E756+$F$714","v":149645},7,9,17,23]
[null,{"$f":"B93","v":"Basalt"},3300,84315,88275,{"$f":"D757+$E$714","v":150145},7,9,13,27,{"$f":"E757+$F$714","v":160345},7,9,13,23]
[null,"Clay - Dry",2500,63875,66875,129705,7,9,13,27,138945,9,13,17,31]
[null,"Granite - broken",2800,71540,74900,137370,7,9,13,27,146970,7,9,17,23]
[null,"Gravel",2550,65152.5,68212.5,130982.5,7,9,13,27,140282.5,7,9,17,31]
[null,"LS - broken",2600,66430,69550,132260,7,9,13,27,141620,7,9,17,31]
[null,"LS - crushed",2600,66430,69550,132260,7,9,13,27,141620,7,9,17,31]
[null,"Sandstone",2550,65152.5,68212.5,130982.5,7,9,13,27,140282.5,7,9,17,31]
[null,"Shale",2100,53655,56175,119485,9,9,18,27,128245,7,13,17,31]
[null,"Stone - crushed",2700,68985,72225,134815,7,9,13,27,144295,7,9,17,23]
[null,"Tailings - Coarse (dry, loose sand)",2400,61320,64200,127150,7,9,13,27,136270,9,13,17,31]
[null,"Tailings - Slimes (loose sand & clay)",2700,68985,72225,134815,7,9,13,27,144295,7,9,17,23]
[null,"Topsoil",1600,40880,42800,106710,9,13,18,36,114870,9,13,17,31]
[null,null,null,null,null,"Empty",13,18,27,42,"Empty",17,17,23,31]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
["Productivity - Articulated Trucks (cont.)"]
[]
[]
[]
[]
[]
[]
[null,"725 Articulated Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,600,2190,5200,null,null,null,2097.3000000000002,1.3454999999999999]
[null,4,420,1400,3200,5000,6820,null,1329.1,1.2109000000000001]
[null,6,400,1080,2390,3630,4950,6200,1091.2,1.0904]
[null,8,380,880,1850,2850,3850,4820,928.59,1.0158]
[null,10,300,729,1450,2250,3020,3800,741.09,1.0076000000000001]
[null,15,200,500,1000,1570,2100,2620,504.55,1.0225]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"725 Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,680,2480,5570,null,null,null,2326.3000000000002,1.3122]
[null,4,620,2070,4700,null,null,null,1999.4,1.2616000000000001]
[null,6,590,1770,3900,6020,null,null,1728,1.1556]
[null,8,540,1490,3250,4970,6730,null,1487.8,1.0986]
[null,10,470,1270,2740,4200,5600,7050,1271.2,1.0753999999999999]
[null,15,390,960,2000,3000,4000,5000,979.82,1.0145]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Articulated Trucks (cont.)"]
[]
[]
[]
[]
[]
[null,"730 Articulated Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,780,2250,5240,null,null,null,2095,1.3740000000000001]
[null,4,610,1390,3170,4930,6880,null,1382,1.1651]
[null,6,540,1100,2340,3550,5780,6000,112,1.0847]
[null,8,460,920,1840,2810,3770,4760,922.63,1.0145]
[null,10,390,750,1420,2170,2880,3600,751.26,0.96499999999999997]
[null,15,300,560,1050,1500,1995,2500,560.84,0.91520000000000001]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"730 Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,980,2500,5560,null,null,null,2388,1.25621]
[null,4,810,2100,4810,null,null,null,2015,1.2849999999999999]
[null,6,770,1800,4060,6310,null,null,1767,1.1766000000000001]
[null,8,680,1560,3390,5230,7070,null,1520.2,1.1252]
[null,10,595,1340,2840,4370,5870,null,1304.7,1.0993999999999999]
[null,15,480,980,2020,3090,4150,5090,983.74,1.0321]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Articulated Trucks (cont.)"]
[]
[]
[]
[]
[]
[null,"735 Articulated Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,700,2200,5020,null,null,null,2166,1.2254]
[null,4,550,1350,2950,4520,6100,null,1410.5,1.0528]
[null,6,450,1020,2200,3400,4570,5770,1095.5999999999999,1.0223]
[null,8,390,810,1650,2530,3370,4200,879.73,0.9546]
[null,10,340,700,1400,2100,2800,3500,754.84,0.93320000000000003]
[null,15,230,500,970,1400,1900,2390,519.30999999999995,0.92679999999999996]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"735 Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,680,2300,5140,null,null,null,2200.1999999999998,1.2605999999999999]
[null,4,610,2070,4760,null,null,null,1999.7,1.2795000000000001]
[null,6,580,1770,4100,6370,null,null,1751.7,1.1953]
[null,8,560,1370,2900,4400,5950,null,1414.4,1.0306]
[null,10,440,1200,2600,4030,5450,6900,1203,1.0924]
[null,15,370,840,1660,2540,3390,4200,871.57,0.96899999999999997]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Articulated Trucks (cont.)"]
[]
[]
[]
[]
[]
[null,"740 Articulated Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,600,2340,5500,null,null,null,2190.6,1.3823000000000001]
[null,4,500,1390,3190,4960,6780,null,1415,1.1389]
[null,6,420,1020,2200,3400,4580,5700,1066.4000000000001,1.0438000000000001]
[null,8,350,800,1650,2560,3400,4300,842.87,1.0012000000000001]
[null,10,290,640,1350,2040,2750,3410,686.02,0.9889]
[null,15,200,450,940,1400,1830,2340,474.86,0.97889999999999999]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"740 Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,700,2570,5820,null,null,null,2413.6,1.3213999999999999]
[null,4,630,2230,5400,null,null,null,2170.4,1.3371999999999999]
[null,6,590,1840,4230,6630,null,null,1804.5,1.2048000000000001]
[null,8,560,1510,3400,5250,7120,null,1541.5,1.1112]
[null,10,500,1250,2790,4300,5800,null,1308.2,1.0740000000000001]
[null,15,390,900,1900,2920,3930,4930,951.69,1.0145999999999999]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Wheel Loaders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheel Loader Specifications"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small","Medium","Large","XLarge",null,null,"Truck/Loader Match Table"]
[null,"Wheel Loader Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck:",{"$f":"SmallTruck","v":"725"},{"$f":"MedTruck","v":"740"},{"$f":"LargeTruck","v":"769D"},{"$f":"XLargeTruck","v":"777D"},null,null,"Truck ","Loader","Loader Spec"]
[null,"Description","924G","928G","950G","966G","972G","972G (2)","980G","988G","988G(2)",990,"992G","992G(2)","994D","L2350",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader:",{"$f":"IF(SmallFltLoader = \"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(SmallTruck,HaulTrucks,0),3))","v":"966G"},{"$f":"IF(MedFltLoader = \"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(MedTruck,HaulTrucks,0),3))","v":"988G"},{"$f":"IF(LargeFltLoader=\"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(LargeTruck,HaulTrucks,0),3))","v":"988G(2)"},{"$f":"IF(XLargeFltLoader = \"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(XLargeTruck,HaulTrucks,0),3))","v":"992G"},null,null,{"$f":"TEXT(725,0)","v":"725"},"966G","966G"]
[null,"Payload Capacity (cy)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)",null,null,null,null,null,null,{"$f":"TEXT(730,0)","v":"730"},"972G","972G"]
[null,"Struck",2.2000000000000002,2.5,3.46,4.46,4.71,4.71,6.34,6.9,6.9,9.5,13.2,13.2,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",{"$f":"INDEX(LoaderSpecTable,MATCH($BA1007,LoaderSpecDescription,0),MATCH(BB$1005,LoaderNames,0))","v":4.46},6.9,{"$f":"INDEX(LoaderSpecTable,MATCH($BA1007,LoaderSpecDescription,0),MATCH(BD$1005,LoaderNames,0))","v":6.9},{"$f":"INDEX(LoaderSpecTable,MATCH($BA1007,LoaderSpecDescription,0),MATCH(BE$1005,LoaderNames,0))","v":13.2},null,null,{"$f":"TEXT(735,0)","v":"735"},"972G","972G (2)"]
[null,"Heaped",2.7,3.25,4,5.25,5.5,5.5,7.25,8.33,8.33,11.25,16,16,22.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",{"$f":"INDEX(LoaderSpecTable,MATCH($BA1008,LoaderSpecDescription,0),MATCH(BB$1005,LoaderNames,0))","v":5.25},8.33,{"$f":"INDEX(LoaderSpecTable,MATCH($BA1008,LoaderSpecDescription,0),MATCH(BD$1005,LoaderNames,0))","v":8.33},16,null,null,{"$f":"TEXT(740,0)","v":"740"},"988G","988G"]
[null,"Average",{"$f":"(C1007+C1008)/2","v":2.4500000000000002},2.875,3.73,4.8550000000000004,5.1050000000000004,5.1050000000000004,6.7949999999999999,7.6150000000000002,7.6150000000000002,10.375,14.6,14.6,20.25,53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",4.8550000000000004,7.6150000000000002,7.6150000000000002,14.6,null,null,"769D","988G","988G(2)"]
[null,"Matched Truck","N/A","N/A","N/A",{"$f":"TEXT(725,0)","v":"725"},{"$f":"TEXT(730,0)","v":"730"},{"$f":"TEXT(735,0)","v":"735"},"N/A",{"$f":"TEXT(740,0)","v":"740"},"769D","773D","777D","785C","793C","797B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Matched Truck","725","740","769D","777D",null,null,"773E",990,990]
[null,"Average Cycle Time (min)",0.45,0.45,0.5,0.5,0.5,0.5,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.6,0.6,0.6,0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Cycle Time (min)",0.5,0.55000000000000004,0.55000000000000004,0.6,null,null,"777D","992G","992G"]
[null,"Passes to Fill Truck","N/A","N/A","N/A",{"$f":"ROUND(Truck725_Avg_Capacity/F1009,0)","v":3},{"$f":"ROUND(Truck730_Avg_Capacity/G1009,0)","v":4},{"$f":"ROUND(Truck735_Avg_Capacity/H1009,0)","v":5},"N/A",{"$f":"ROUND(Truck740_Avg_Capacity/J1009,0)","v":4},{"$f":"ROUND(Truck769D_Avg_Capacity/K1009,0)","v":3},{"$f":"ROUND(Truck773E_Avg_Capacity/L1009,0)","v":4},{"$f":"ROUND(Truck777D_Avg_Capacity/M1009,0)","v":5},{"$f":"ROUND(Truck785C_Avg_Capacity/N1009,0)","v":6},{"$f":"ROUND(Truck793C_Avg_Capacity/O1009,0)","v":7},{"$f":"ROUND(Truck797B_Avg_Capacity/P1009,0)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Passes to Fill Truck",3,4,3,5,null,null,"785C","992G","992G(2)"]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C1005,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(D1005,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(E1005,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(F1005,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(G1005,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(G1005,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(I1005,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(J1005,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(J1005,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(L1005,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(M1005,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(M1005,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(O1005,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(P1005,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BB1005,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(MedLoader,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(LargeLoader,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(LargeLoader,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},null,null,"793C","994D","994D"]
[null,"Operator Efficiency",{"$f":"INDEX(ExcavatorOperatorCorrectionFactors,MATCH(LoaderOperator,ExcavatorOperatorTypes,0),2)","v":1},{"$f":"INDEX(ExcavatorOperatorCorrectionFactors,MATCH(LoaderOperator,ExcavatorOperatorTypes,0),2)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Efficiency",1,1,1,1,null,null,"797B","L2350","L2350"]
[null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(LoaderJobEfficiency,JobEffCategories,0),2)","v":0.83},0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",0.83,0.83,0.83,0.83]
[null,"Time to Fill Truck","N/A","N/A","N/A",{"$f":"ROUND(F1012*F1011*F1013,2)","v":1.5},{"$f":"ROUND(G1012*G1011*G1013,2)","v":2},{"$f":"ROUND(H1012*H1011*H1013,2)","v":2.5},"N/A",{"$f":"ROUND(J1012*J1011*J1013,2)","v":2.2000000000000002},1.65,2.2000000000000002,3,3.6,4.2,{"$f":"ROUND(P1012*P1011*P1013,2)","v":3.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time to Fill Truck",1.5,2.2000000000000002,{"$f":"INDEX(LoaderSpecTable,MATCH($BA1016,LoaderSpecDescription,0),MATCH(BD$1005,LoaderNames,0))","v":1.65},{"$f":"INDEX(LoaderSpecTable,MATCH($BA1016,LoaderSpecDescription,0),MATCH(BE$1005,LoaderNames,0))","v":3}]
[null,"Rolling Resistance**",2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling Resistance**",{"$f":"INDEX(LoaderSpecTable,MATCH($BA1017,LoaderSpecDescription,0),MATCH(BB$1005,LoaderNames,0))","v":2.5},{"$f":"INDEX(LoaderSpecTable,MATCH($BA1017,LoaderSpecDescription,0),MATCH(BC$1005,LoaderNames,0))","v":2.5},{"$f":"INDEX(LoaderSpecTable,MATCH($BA1017,LoaderSpecDescription,0),MATCH(BD$1005,LoaderNames,0))","v":2.5},{"$f":"INDEX(LoaderSpecTable,MATCH($BA1017,LoaderSpecDescription,0),MATCH(BE$1005,LoaderNames,0))","v":2.5}]
[]
[null,"Loader matched to small truck fleet"]
[null,"Loader matched to medium truck fleet"]
[null,"Loader matched to large truck fleet"]
[null,"Loader matched to extra large truck fleet"]
[]
[null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load or undulating, maintained fairly regularly, watered"]
[null,"992G (2) - can be used to load 785 with 6 passes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35; LeTourneau/actual Chilean mine operating data for L2350.  "]
[]
[null,"Wheeled Loaders","General Purpose","Spade Nose-Rock"]
[null,"928G","3.25 cubic yard","not available"]
[null,"966G","5.0 cubic yard","not available"]
[null,"972G","5.5 cubic yard","not available"]
[null,"988G","not available","8.3 cubic yard"]
[null,"992G","not available","16.0 cubic yard"]
[]
[null,"note:  capacities are 2:1 heaped, SAE standards"]
[null,"NOTES:  Buckets for both Track Excavators and Wheel Loaders are offered by CECo &"]
[null,"available for the rental rates quoted.  Bucket sizes and capacities obtained from CATERPILLAR"]
[null,"PERFORMANCE HANDBOOK, ED 34; Section 12, Wheel Loader and Section 4, Excavators"]
[]
[]
[null,"Bucket capacity and width dictated by material weight and configuration, ie., shot, loose, "]
[null,"tight bank, stockpile, rock, etc.  Typical Nevada applications were used to determine above"]
[null,"bucket capacities as related to materials & densities.  Job site specifics may alter specific"]
[null,"bucket requirements.   (Cashman Equipment, Elko, Nevada - February 21, 2005)"]
[]
[]
["Productivity - Shovels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovel Specifications"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small","Medium","Large","XLarge",null,null,"Truck/Shovel Match Table"]
[null,"Shovel Specifications (Komatsu equivalent)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck:",{"$f":"SmallTruck","v":"725"},{"$f":"MedTruck","v":"740"},{"$f":"LargeTruck","v":"769D"},{"$f":"XLargeTruck","v":"777D"},null,null,"Truck ","Shovel"]
[null,"Description","PC2000","PC3000","PC4000","PC5500","PC8000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader:",{"$f":"IF(NOT(SmallFltLoader=\"Shovel\"),\"\",INDEX(TruckShovelMatchTable,MATCH(BB1049,ShovelHaulTrucks,0),2))","v":""},{"$f":"IF(NOT(MedFltLoader=\"Shovel\"),\"\",INDEX(TruckShovelMatchTable,MATCH(BC1049,ShovelHaulTrucks,0),2))","v":""},{"$f":"IF(NOT(LargeFltLoader=\"Shovel\"),\"\",INDEX(TruckShovelMatchTable,MATCH(BD1049,ShovelHaulTrucks,0),2))","v":""},{"$f":"IF(NOT(XLargeFltLoader=\"Shovel\"),\"\",INDEX(TruckShovelMatchTable,MATCH(BE1049,ShovelHaulTrucks,0),2))","v":""},null,null,{"$f":"TEXT(740,0)","v":"740"},"PC2000"]
[null,"Payload Capacity (cy)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)",null,null,null,null,null,null,"777D","PC3000"]
[null,"Struck",10.46,18.84,26.16,33.479999999999997,47.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",{"$f":"INDEX(ShovelSpecTable,MATCH($BA1052,ShovelSpecDescription,0),MATCH(BB$1050,ShovelNames,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,"785C","PC4000"]
[null,"Heaped",14.39,25.9,35.97,46.04,64.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,"793C","PC5500"]
[null,"Average",12.43,22.37,31.07,39.76,55.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,"797B","PC8000"]
[null,"Matched Truck",740,"777D","785C","793C","797B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Matched Truck",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Average Cycle Time (min)",0.49,0.49,0.59,0.59,0.69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Cycle Time (min)",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Passes to Fill Truck",2.0499999999999998,2.84,3.38,4.6900000000000004,5.1100000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Passes to Fill Truck",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Altitude Deration Factor",1,1,0.9,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BB1050,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BC1050,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BD1050,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BE1050,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":{"$error":"#N/A"}}]
[null,"Operator Efficiency",1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Efficiency",{"$f":"INDEX(ShovelSpecTable,MATCH($BA1059,ShovelSpecDescription,0),MATCH(BB$1050,ShovelNames,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Job Efficiency",0.83,0.83,0.83,0.83,0.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Time to Fill Truck",1.68,2.33,3.32,4.6100000000000003,5.86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time to Fill Truck",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Rolling Resistance**",2.5,2.5,2.5,2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling Resistance**",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Shovel matched to small truck fleet"]
[null,"Shovel matched to medium truck fleet"]
[null,"Shovel matched to large truck fleet"]
[null,"Shovel matched to extra large truck fleet"]
[]
[null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load or undulating, maintained fairly regularly, watered"]
[null,"992G (2) - can be used to load 785 with 6 passes"]
[null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35; Komatsu actual Peruvian mine (Lagunas Norte) operating data for PC4000.  "]
[]
["Productivity - Motor Graders"]
[]
[null,"Motor Grader Specifications"]
[null,"Description","120H","14G/H","16G/H","24M"]
[null,"Grader Width (ft)",8,9.25,10.08,14.04]
[null,"Blade Width (ft)",12,14,16,16]
[null,"Ripper Width (7 shanks) (ft)",7.6,8.5,9.75,12.83]
[null,"Road Maintence Speed (mph)"]
[null,"Minimum",3,3,3,3]
[null,"Maximum",9.5,9.5,9.5,9.5]
[null,"Average",{"$f":"(C1081+C1082)/2","v":6.25},{"$f":"(D1081+D1082)/2","v":6.25},{"$f":"(E1081+E1082)/2","v":6.25},{"$f":"(F1081+F1082)/2","v":6.25}]
[null,"Hourly Production",{"$f":"5280*C1083","v":33000},{"$f":"5280*D1083","v":33000},{"$f":"5280*E1083","v":33000},{"$f":"5280*F1083","v":33000}]
[null,"Ripping Speed (mph)",1,1,1,1]
[null,"Minimum",0,0,0,0]
[null,"Maximum",3,3,3,3]
[null,"Average",{"$f":"(C1086+C1087)/2","v":1.5},{"$f":"(D1086+D1087)/2","v":1.5},{"$f":"(E1086+E1087)/2","v":1.5},{"$f":"(F1086+F1087)/2","v":1.5}]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C1076,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(D1076,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(E1076,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(F1076,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1}]
[null,"Hourly Production (with job efficiency correction & altitude deration factors) (excluding manuever time)",{"$f":"ROUND(5280*C1088*C1092*C1089*C1093,0)","v":6574},{"$f":"ROUND(5280*D1088*D1089*INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2),0)","v":6574},{"$f":"ROUND(5280*E1088*E1089*INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2),0)","v":6574},{"$f":"ROUND(5280*F1088*F1089*INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2),0)","v":6574}]
[null,"Maneuver time per pass (min)",0.5,0.5,0.5,0.5]
[null,"Operator Efficiency",{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(GraderOperator,OtherOperatorTypes,0),2)","v":1},{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(GraderOperator,OtherOperatorTypes,0),2)","v":1},{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(GraderOperator,OtherOperatorTypes,0),2)","v":1},{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(GraderOperator,OtherOperatorTypes,0),2)","v":1}]
[null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2)","v":0.83}]
[]
[null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
["Productivity - Excavators"]
[]
[null,"Track Excavator Specifications",null,null,null,null,null,null,null,null,null,"Track Excavators",null,"Hvy Duty Rock",null,"Extreme Service Exc ",null,null,"Hvy Duty Trench"]
[null,"Description","312C","320C","325C","330C","345B","365BL","385BL",null,null,"                                          ",null,"                    ",null,"(e.g. haulroad recontour)",null,null,"                    "]
[null,"Bucket Capacity (cy)",0.68,1.57,2.2200000000000002,2.2200000000000002,3,4.5999999999999996,7.3,null,null,"312C",null,"30\", 0.68 cubic yd",null,"47\", 0.94 cubic yd",null,null,"22\", .42 cubic yd"]
[null,"Fill Factor",0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,"320C",null,"30\", 0.90 cubic yd",null,"55.1\", 1.57 cubic yd",null,null,"23.6\", .58 cubic yd"]
[null,"Average Bucket Load (cy)",{"$f":"C1101*C1102","v":0.6120000000000001},1.413,1.9980000000000002,1.9980000000000002,2.7,4.1399999999999997,6.57,null,null,"325C",null,"36\", 1.25 cubic yd",null,"60\", 2.22 cubic yd",null,null,"30\", .88 cubic yd"]
[null,"Soil Type","packed earth","hard clay","hard clay","hard clay","hard clay","hard clay","hard clay",null,null,"330C",null,"36\", 1.25 cubic yd",null,"60\", 2.22 cubic yd",null,null,"30\", .89 cubic yd"]
[null,"Job Condition","med-hard","med-hard","med-hard","med-hard","med-hard","med-hard","med-hard",null,null,"345B",null,"43.2\", 1.69 cubic yd",null,"65\", 3.0 cubic yd",null,null,"48\", 2.09 cubic yd"]
[null,"Cycle Times (minutes) - based on hard clay",null,null,null,null,null,null,null,null,null,"365BL",null,"60\", 3.25 cubic yd",null,"82\", 4.6 cubic yd",null,null,"59\", 3.27 cubic yd"]
[null,"Load Bucket",7.0000000000000007E-2,0.09,0.09,0.09,0.13,0.1,0.19,null,null,"385BL",null,"85\", 6.30 cubic yd.",null,"96.0, 7.30 cubic yd",null,null,"57\", 2.75 cubic yd"]
[null,"Swing Loaded",0.06,0.06,0.06,7.0000000000000007E-2,7.0000000000000007E-2,0.09,0.06]
[null,"Dump Bucket",0.03,0.03,0.04,0.04,0.02,0.04,0.03]
[null,"Swing Empty",0.05,0.05,0.06,7.0000000000000007E-2,0.06,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Total Cycle Time",{"$f":"SUM(C1107:C1110)","v":0.21000000000000002},0.22999999999999998,0.25,0.27,0.28000000000000003,0.30000000000000004,0.35000000000000003]
[null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(ExcavatorJobEfficiency,JobEffCategories,0),2)","v":0.83},0.83,0.83,0.83,0.83,0.83,0.83,null,null,"Note:  capacities are 2:1 heaped, SAE standards"]
[null,"Operator Efficiency",{"$f":"INDEX(ExcavatorOperatorCorrectionFactors,MATCH($J$6,ExcavatorOperatorTypes,0),2)","v":1},1,1,1,1,1,1,null,null,"NOTES:  Buckets for both Track Excavators and Wheel Loaders are offered by CECo &"]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C1100,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,1]
[null,"Corrected Productivity (LCY/hr)",{"$f":"ROUND(C$1103/(((C$1111/MinPerHr)/C$1112)/C$1113)*C1114,0)","v":145},306,398,369,480,687,935,null,null,"available for the rental rates quoted.  Bucket sizes and capacities obtained from CATERPILLAR"]
[null,"Exploration Road Cycle Time (1) (min)","N/A",0.38,0.4,"N/A",0.42,"N/A","N/A",null,null,"PERFORMANCE HANDBOOK, ED 34; Section 12, Wheel Loader and Section 4, Excavators"]
[null,"Exploration Road Corr Prod (LCY/hr)","N/A",{"$f":"ROUND(D$1103/(((D$1116/MinPerHr)/D$1112)/D$1113)*D1114,0)","v":185},{"$f":"ROUND(E$1103/(((E$1116/MinPerHr)/E$1112)/E$1113)*E1114,0)","v":249},"N/A",{"$f":"ROUND(G$1103/(((G$1116/MinPerHr)/G$1112)/G$1113)*G1114,0)","v":320},"N/A","N/A",null,null,"Bucket capacity and width dictated by material weight and configuration, ie., shot, loose, "]
[null,"Track Width (ft)",8.17,9.17,9.83,10.5,11.42,11.5,11.5,null,null,"tight bank, stockpile, rock, etc.  Typical Nevada applications were used to determine above"]
[null,null,null,null,null,null,null,null,null,null,null,"bucket capacities as related to materials & densities.  Job site specifics may alter specific"]
[null,"Ditch/Trench Excavation",null,null,null,null,null,null,null,null,null,"bucket requirements ( Cashman Equipment, Elko, Nevada - February 21, 2005)"]
[null,"Bucket Capacity (cy)",0.42,0.57999999999999996,0.88,0.89,2.09,3.27,2.75]
[null,"Fill Factor",0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Corrected Productivity (LCY/hr)",{"$f":"ROUND((C1121*C$1122)/(((C$1111/MinPerHr)/C$1112)/C$1113)*C1114,0)","v":50},63,88,82,186,271,196]
[]
[null,null,null,null,null,null,null,null,null,null,null,"(1) Exploration cycle time assumes feathering/smoothing performed by excavator"]
[null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
["Concrete Breaking Production"]
[]
[]
[null,"Track Excavator w/Hammer Specifications"]
[null,"Description","325C","345B","385BL"]
[null,"Hydraulic Hammer","H120D s","H160D s","H180D s"]
[null,"Material","reinforced concrete"]
[null,"Min Shift Production (yd3/8hr)",160,300,350]
[null,"Max Shift Production (yd3/8hr)",300,850,1550]
[null,"Avg Shift Production (8hr)",{"$f":"AVERAGE(C1135:C1136)","v":230},{"$f":"AVERAGE(D1135:D1136)","v":575},{"$f":"AVERAGE(E1135:E1136)","v":950}]
[null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(ExcavatorJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(ExcavatorJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(ExcavatorJobEfficiency,JobEffCategories,0),2)","v":0.83}]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C1132,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(D1132,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(E1132,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1}]
[]
[]
[null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[null,"Productivity - Backhoe/Loader"]
[]
[null,"Backhoe/Loader Specifications"]
[null,"Description","420D"]
[null,"Loader"]
[null,"Loader Bucket Capacity",1.3]
[null,"Fill Factor",0.9]
[null,"Average Bucket Load",{"$f":"C1150*C1151","v":1.1700000000000002}]
[null,"Soil Type","clay, till or blasted rock"]
[null,"Corrected Productivity (LCY/hr)"]
[null,"Backhoe"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
["Drill Hole Plugging Productivity"]
[]
[]
[null,"Drill Hole Plugging Productivity"]
[null,"Description","Drill Rig","Pump Rig"]
[null,"Move-to-hole, set-up, tear-down (1)",2,2]
[]
[null,"Trip in tremmie pipe (1)",500]
[]
[null,"Pulling casing (threaded, not cemented) (1)",200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carson Pump Company @ Goldstrike"]
[null,"Single-pass perforating (water wells) ","Productivity\n(all passes) (2) (ft/hr)","Passes"]
[null,4,60,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,null,"five passes"]
[null,6,60,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300]
[null,8,50,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,"diameter","from","to","ft","time (hrs)","ft/hr"]
[null,12,45,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,"12 inch",390,325,{"$f":"BC1182-BD1182","v":65},1.5,{"$f":"BE1182/BF1182","v":43.333333333333336},"this was done with a mills knife (not a star perforator) is shredding - from cable tool technology"]
[null,18,40,9]
[null,24,28,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,null,null,null,"      - 1hr included in setup"]
[]
[null,"Perforation setup,trip in/out,tear-down time (2) (hr)",2]
[null,"Perforation tool cost (wear cost)(3)",2.5]
[]
[]
[null,"Inert Material Placement (backfill)"]
[null,"Grouting/Cement (4) (cy/hr)",null,5.33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"assumes cement top to bottom"]
[null,"Cuttings (see below) (cy/hr)",null,{"$f":"C1204","v":3.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"only use drill rig if hole is plugged - pump rig can do perfing - was used on Newmont holes at Mill 4."]
[null,"Sources:","1. Drillers daily logs from Newmont, Barrick, New West Gold, Agnico Eagle, Idaho General Mines Inc. "]
[null,null,"2. Drillers daily logs from Newmont, Barrick, Target Minerals"]
[null,null,"3. Drillers daily logs from Newmont"]
[null,null,"4. WDC Exploration, Dec 2005"]
[]
[]
[null,null,null,"Sournce: WDC Exploration, Dec 2005"]
[null,"Cuttings Placement Productivity"]
[null,"Shift productivity (Means 02210-700-0120; Crew B11M)",28,"cy / shift"]
[null,"Shift length",8,"hours"]
[null,"Estimated Hourly Productivity",{"$f":"C1202/C1203","v":3.5},"cy / hour"]
[]
[]
["Altitude Deration Table"]
[]
[null,null,"Elevation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,4600,ROUND(M2Ft*4600,0))","v":15092},{"$f":"IF(Metric,3800,ROUND(M2Ft*3800,0))","v":12467},{"$f":"IF(Metric,3000,ROUND(M2Ft*3000,0))","v":9843},{"$f":"IF(Metric,2300,ROUND(M2Ft*2300,0))","v":7546},{"$f":"IF(Metric,1500,ROUND(M2Ft*1500,0))","v":4921},{"$f":"IF(Metric,760,ROUND(M2Ft*760,0))","v":2493}]
[null,null,"0-760 m",null,"760-1500 m",null,"1500-2300 m",null,"2300-3000 m",null,"3000-3800 m",null,"3800-4600 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3800-4600 m","3000-3800 m","2300-3000 m","1500-2300 m","760-1500 m","0-760 m"]
[null,null,"(0-2500')",null,"(2500-5000')",null,"(5000-7000')",null,"(7500-10,000')",null,"(10,000-12,000')",null,"(12,500-15,000')",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(12,500-15,000')","(10,000-12,000')","(7500-10,000')","(5000-7000')","(2500-5000')","(0-2500')"]
[null,"MODEL","CAT","User","CAT","User","CAT","User","CAT","User","CAT","User","CAT","User",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MODEL"]
[null,"Bulldozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulldozers"]
[null,"D6R",100,null,100,null,100,null,100,null,92,null,84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1214","v":"D6R"},{"$f":"IF(ISBLANK(N1214),M1214,N1214)","v":84},{"$f":"IF(ISBLANK(L1214),K1214,L1214)","v":92},{"$f":"IF(ISBLANK(J1214),I1214,J1214)","v":100},{"$f":"IF(ISBLANK(H1214),G1214,H1214)","v":100},{"$f":"IF(ISBLANK(F1214),E1214,F1214)","v":100},{"$f":"IF(ISBLANK(D1214),C1214,D1214)","v":100}]
[null,"D6R w/ Winch",100,null,100,null,100,null,100,null,92,null,84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1215","v":"D6R w/ Winch"},84,92,100,100,100,100]
[null,"D7R",100,null,100,null,100,null,100,null,100,null,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D7R",96,100,100,100,100,100]
[null,"D8R",100,null,100,null,100,null,93,null,85,null,77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D8R",77,85,93,100,100,100]
[null,"D9R",100,null,100,null,100,null,93,null,85,null,77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D9R",77,85,93,100,100,100]
[null,"D10R",100,null,100,null,100,null,100,null,97,null,89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10R",89,97,100,100,100,100]
[null,"D11R",100,null,100,null,100,null,93,null,85,null,77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11R",77,85,93,100,100,100]
[null,"Wheeled Dozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulldozers"]
[null,"824G",100,null,100,null,100,null,100,null,92,null,84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1222","v":"824G"},{"$f":"IF(ISBLANK(N1222),M1222,N1222)","v":84},{"$f":"IF(ISBLANK(L1222),K1222,L1222)","v":92},{"$f":"IF(ISBLANK(J1222),I1222,J1222)","v":100},{"$f":"IF(ISBLANK(H1222),G1222,H1222)","v":100},{"$f":"IF(ISBLANK(F1222),E1222,F1222)","v":100},{"$f":"IF(ISBLANK(D1222),C1222,D1222)","v":100}]
[null,"834G",100,null,100,null,100,null,100,null,92,null,84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1223","v":"834G"},{"$f":"IF(ISBLANK(N1223),M1223,N1223)","v":84},{"$f":"IF(ISBLANK(L1223),K1223,L1223)","v":92},{"$f":"IF(ISBLANK(J1223),I1223,J1223)","v":100},{"$f":"IF(ISBLANK(H1223),G1223,H1223)","v":100},{"$f":"IF(ISBLANK(F1223),E1223,F1223)","v":100},{"$f":"IF(ISBLANK(D1223),C1223,D1223)","v":100}]
[null,844,100,null,100,null,100,null,100,null,100,null,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1224","v":844},{"$f":"IF(ISBLANK(N1224),M1224,N1224)","v":96},{"$f":"IF(ISBLANK(L1224),K1224,L1224)","v":100},{"$f":"IF(ISBLANK(J1224),I1224,J1224)","v":100},{"$f":"IF(ISBLANK(H1224),G1224,H1224)","v":100},{"$f":"IF(ISBLANK(F1224),E1224,F1224)","v":100},{"$f":"IF(ISBLANK(D1224),C1224,D1224)","v":100}]
[null,"854G",100,null,100,null,100,null,93,null,85,null,77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1225","v":"854G"},{"$f":"IF(ISBLANK(N1225),M1225,N1225)","v":77},{"$f":"IF(ISBLANK(L1225),K1225,L1225)","v":85},{"$f":"IF(ISBLANK(J1225),I1225,J1225)","v":93},{"$f":"IF(ISBLANK(H1225),G1225,H1225)","v":100},{"$f":"IF(ISBLANK(F1225),E1225,F1225)","v":100},{"$f":"IF(ISBLANK(D1225),C1225,D1225)","v":100}]
[null,"Graders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graders"]
[null,"120H",100,null,100,null,100,null,100,null,96,null,93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120H",{"$f":"IF(ISBLANK(N1227),M1227,N1227)","v":93},{"$f":"IF(ISBLANK(L1227),K1227,L1227)","v":96},{"$f":"IF(ISBLANK(J1227),I1227,J1227)","v":100},{"$f":"IF(ISBLANK(H1227),G1227,H1227)","v":100},{"$f":"IF(ISBLANK(F1227),E1227,F1227)","v":100},{"$f":"IF(ISBLANK(D1227),C1227,D1227)","v":100}]
[null,"14G/H",100,null,100,null,100,null,100,null,98,null,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14G/H",{"$f":"IF(ISBLANK(N1228),M1228,N1228)","v":96},{"$f":"IF(ISBLANK(L1228),K1228,L1228)","v":98},{"$f":"IF(ISBLANK(J1228),I1228,J1228)","v":100},{"$f":"IF(ISBLANK(H1228),G1228,H1228)","v":100},{"$f":"IF(ISBLANK(F1228),E1228,F1228)","v":100},{"$f":"IF(ISBLANK(D1228),C1228,D1228)","v":100}]
[null,"16G/H",100,null,100,null,100,null,100,null,98,null,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16G/H",{"$f":"IF(ISBLANK(N1229),M1229,N1229)","v":96},{"$f":"IF(ISBLANK(L1229),K1229,L1229)","v":98},{"$f":"IF(ISBLANK(J1229),I1229,J1229)","v":100},{"$f":"IF(ISBLANK(H1229),G1229,H1229)","v":100},{"$f":"IF(ISBLANK(F1229),E1229,F1229)","v":100},{"$f":"IF(ISBLANK(D1229),C1229,D1229)","v":100}]
[null,"24M",100,null,100,null,100,null,100,null,98,null,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1230","v":"24M"},{"$f":"IF(ISBLANK(N1230),M1230,N1230)","v":96},{"$f":"IF(ISBLANK(L1230),K1230,L1230)","v":98},{"$f":"IF(ISBLANK(J1230),I1230,J1230)","v":100},{"$f":"IF(ISBLANK(H1230),G1230,H1230)","v":100},{"$f":"IF(ISBLANK(F1230),E1230,F1230)","v":100},{"$f":"IF(ISBLANK(D1230),C1230,D1230)","v":100}]
[null,"Excavators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1231","v":"Excavators"}]
[null,"312C",100,null,100,null,100,null,83,null,78,null,73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312C",{"$f":"IF(ISBLANK(N1232),M1232,N1232)","v":73},{"$f":"IF(ISBLANK(L1232),K1232,L1232)","v":78},{"$f":"IF(ISBLANK(J1232),I1232,J1232)","v":83},{"$f":"IF(ISBLANK(H1232),G1232,H1232)","v":100},{"$f":"IF(ISBLANK(F1232),E1232,F1232)","v":100},{"$f":"IF(ISBLANK(D1232),C1232,D1232)","v":100}]
[null,"320C",100,null,100,null,90,null,87,null,83,null,76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320C",76,83,87,90,100,100]
[null,"325C",100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325C",100,100,100,100,100,100]
[null,"330C",100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330C",100,100,100,100,100,100]
[null,"345B",100,null,100,null,100,null,100,null,93,null,93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"345B",93,93,100,100,100,100]
[null,"365BL",100,null,100,null,100,null,86,null,86,null,86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"365BL",86,86,86,100,100,100]
[null,"385BL",100,null,100,null,100,null,93,null,85,null,78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"385BL",78,85,93,100,100,100]
[null,"Scrapers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
[null,"631G",100,null,100,null,100,null,100,null,97,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631G",{"$f":"IF(ISBLANK(N1240),M1240,N1240)","v":90},{"$f":"IF(ISBLANK(L1240),K1240,L1240)","v":97},{"$f":"IF(ISBLANK(J1240),I1240,J1240)","v":100},{"$f":"IF(ISBLANK(H1240),G1240,H1240)","v":100},{"$f":"IF(ISBLANK(F1240),E1240,F1240)","v":100},{"$f":"IF(ISBLANK(D1240),C1240,D1240)","v":100}]
[null,"637G",100,null,100,null,100,null,95,null,87,null,80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"637G",{"$f":"IF(ISBLANK(N1241),M1241,N1241)","v":80},{"$f":"IF(ISBLANK(L1241),K1241,L1241)","v":87},{"$f":"IF(ISBLANK(J1241),I1241,J1241)","v":95},{"$f":"IF(ISBLANK(H1241),G1241,H1241)","v":100},{"$f":"IF(ISBLANK(F1241),E1241,F1241)","v":100},{"$f":"IF(ISBLANK(D1241),C1241,D1241)","v":100}]
[null,"Loaders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loaders"]
[null,"924G",100,null,100,null,100,null,100,null,97,null,89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1243","v":"924G"},{"$f":"IF(ISBLANK(N1243),M1243,N1243)","v":89},{"$f":"IF(ISBLANK(L1243),K1243,L1243)","v":97},{"$f":"IF(ISBLANK(J1243),I1243,J1243)","v":100},{"$f":"IF(ISBLANK(H1243),G1243,H1243)","v":100},{"$f":"IF(ISBLANK(F1243),E1243,F1243)","v":100},{"$f":"IF(ISBLANK(D1243),C1243,D1243)","v":100}]
[null,"928G",100,null,100,null,100,null,100,null,92,null,85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"928G",85,92,100,100,100,100]
[null,"950G",100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1245","v":"950G"},100,100,100,100,100,100]
[null,"966G",100,null,100,null,100,null,100,null,96,null,88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"966G",88,96,100,100,100,100]
[null,"972G",100,null,100,null,92,null,84,null,77,null,70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972G",70,77,84,92,100,100]
[null,"980G",100,null,100,null,100,null,100,null,96,null,88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1248","v":"980G"},88,96,100,100,100,100]
[null,"988G",100,null,100,null,100,null,95,null,85,null,75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988G",75,85,95,100,100,100]
[null,990,100,null,100,null,100,null,100,null,92,null,85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1250","v":990},{"$f":"IF(ISBLANK(N1250),M1250,N1250)","v":85},{"$f":"IF(ISBLANK(L1250),K1250,L1250)","v":92},{"$f":"IF(ISBLANK(J1250),I1250,J1250)","v":100},{"$f":"IF(ISBLANK(H1250),G1250,H1250)","v":100},{"$f":"IF(ISBLANK(F1250),E1250,F1250)","v":100},{"$f":"IF(ISBLANK(D1250),C1250,D1250)","v":100}]
[null,"992G",100,null,100,null,100,null,100,null,93,null,87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992G",87,93,100,100,100,100]
[null,"994D",100,null,100,null,100,null,100,null,96,null,88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1252","v":"994D"},88,96,100,100,100,100]
[null,"L2350",100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2350",{"$f":"IF(ISBLANK(N1253),M1253,N1253)","v":90},{"$f":"IF(ISBLANK(L1253),K1253,L1253)","v":96},{"$f":"IF(ISBLANK(J1253),I1253,J1253)","v":100},{"$f":"IF(ISBLANK(H1253),G1253,H1253)","v":100},{"$f":"IF(ISBLANK(F1253),E1253,F1253)","v":100},{"$f":"IF(ISBLANK(D1253),C1253,D1253)","v":100}]
[null,"Shovels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels"]
[null,"PC2000",100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2000",{"$f":"IF(ISBLANK(N1255),M1255,N1255)","v":90},{"$f":"IF(ISBLANK(L1255),K1255,L1255)","v":96},{"$f":"IF(ISBLANK(J1255),I1255,J1255)","v":100},{"$f":"IF(ISBLANK(H1255),G1255,H1255)","v":100},{"$f":"IF(ISBLANK(F1255),E1255,F1255)","v":100},{"$f":"IF(ISBLANK(D1255),C1255,D1255)","v":100}]
[null,"PC3000",100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000",{"$f":"IF(ISBLANK(N1256),M1256,N1256)","v":90},{"$f":"IF(ISBLANK(L1256),K1256,L1256)","v":96},{"$f":"IF(ISBLANK(J1256),I1256,J1256)","v":100},{"$f":"IF(ISBLANK(H1256),G1256,H1256)","v":100},{"$f":"IF(ISBLANK(F1256),E1256,F1256)","v":100},{"$f":"IF(ISBLANK(D1256),C1256,D1256)","v":100}]
[null,"PC4000",100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000",{"$f":"IF(ISBLANK(N1257),M1257,N1257)","v":90},{"$f":"IF(ISBLANK(L1257),K1257,L1257)","v":96},{"$f":"IF(ISBLANK(J1257),I1257,J1257)","v":100},{"$f":"IF(ISBLANK(H1257),G1257,H1257)","v":100},{"$f":"IF(ISBLANK(F1257),E1257,F1257)","v":100},{"$f":"IF(ISBLANK(D1257),C1257,D1257)","v":100}]
[null,"PC5500",100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC5500",{"$f":"IF(ISBLANK(N1258),M1258,N1258)","v":90},{"$f":"IF(ISBLANK(L1258),K1258,L1258)","v":96},{"$f":"IF(ISBLANK(J1258),I1258,J1258)","v":100},{"$f":"IF(ISBLANK(H1258),G1258,H1258)","v":100},{"$f":"IF(ISBLANK(F1258),E1258,F1258)","v":100},{"$f":"IF(ISBLANK(D1258),C1258,D1258)","v":100}]
[null,"PC8000",100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC8000",{"$f":"IF(ISBLANK(N1259),M1259,N1259)","v":90},{"$f":"IF(ISBLANK(L1259),K1259,L1259)","v":96},{"$f":"IF(ISBLANK(J1259),I1259,J1259)","v":100},{"$f":"IF(ISBLANK(H1259),G1259,H1259)","v":100},{"$f":"IF(ISBLANK(F1259),E1259,F1259)","v":100},{"$f":"IF(ISBLANK(D1259),C1259,D1259)","v":100}]
[null,"Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
[null,"420D 4WD Backhoe",99,null,97,null,95,null,91,null,91,null,91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420D 4WD Backhoe",{"$f":"IF(ISBLANK(N1261),M1261,N1261)","v":91},{"$f":"IF(ISBLANK(L1261),K1261,L1261)","v":91},{"$f":"IF(ISBLANK(J1261),I1261,J1261)","v":91},{"$f":"IF(ISBLANK(H1261),G1261,H1261)","v":95},{"$f":"IF(ISBLANK(F1261),E1261,F1261)","v":97},{"$f":"IF(ISBLANK(D1261),C1261,D1261)","v":99}]
[null,"428D 4WD Backhoe",99,null,97,null,95,null,91,null,91,null,91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"428D 4WD Backhoe",91,91,91,95,97,99]
[null,"CS533E Vibratory Roller           ",100,null,100,null,98,null,95,null,91,null,86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS533E Vibratory Roller           ",86,91,95,98,100,100]
[null,"CS633E Vibratory Roller           ",100,null,100,null,100,null,100,null,91,null,86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1264","v":"CS633E Vibratory Roller           "},86,91,100,100,100,100]
[null,"CP533E Sheepsfoot Compactor           ",100,null,100,null,98,null,95,null,91,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1265","v":"CP533E Sheepsfoot Compactor           "},100,91,95,98,100,100]
[null,"CP633E Sheepsfoot Compactor           ",100,null,100,null,100,null,100,null,91,null,86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1266","v":"CP633E Sheepsfoot Compactor           "},86,91,100,100,100,100]
[null,"Light Truck - 1.5 Ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Truck - 1.5 Ton",0,0,0,0,0,0]
[null,"Supervisor's Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck",0,0,0,0,0,0]
[null,"Flatbed Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1269","v":"Flatbed Truck"},0,0,0,0,0,0]
[null,"Air Compressor + tools",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Compressor + tools",0,0,0,0,0,0]
[null,"Welding Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welding Equipment",0,0,0,0,0,0]
[null,"Heavy Duty Drill Rig",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Duty Drill Rig",0,0,0,0,0,0]
[null,"Pump (plugging) Drill Rig",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump (plugging) Drill Rig",0,0,0,0,0,0]
[null,"Concrete Pump",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete Pump",0,0,0,0,0,0]
[null,"Gas Engine Vibrator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Engine Vibrator",0,0,0,0,0,0]
[null,"Generator 5KW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW",0,0,0,0,0,0]
[null,"HDEP Welder (pipe or liner)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)",0,0,0,0,0,0]
[null,"5 Ton Crane",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Ton Crane",{"$f":"IF(ISBLANK(N1278),M1278,N1278)","v":0},{"$f":"IF(ISBLANK(L1278),K1278,L1278)","v":0},{"$f":"IF(ISBLANK(J1278),I1278,J1278)","v":0},{"$f":"IF(ISBLANK(H1278),G1278,H1278)","v":0},{"$f":"IF(ISBLANK(F1278),E1278,F1278)","v":0},{"$f":"IF(ISBLANK(D1278),C1278,D1278)","v":0}]
[null,"20 Ton Crane",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 Ton Crane",{"$f":"IF(ISBLANK(N1279),M1279,N1279)","v":0},{"$f":"IF(ISBLANK(L1279),K1279,L1279)","v":0},{"$f":"IF(ISBLANK(J1279),I1279,J1279)","v":0},{"$f":"IF(ISBLANK(H1279),G1279,H1279)","v":0},{"$f":"IF(ISBLANK(F1279),E1279,F1279)","v":0},{"$f":"IF(ISBLANK(D1279),C1279,D1279)","v":0}]
[null,"50 Ton Crane",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 Ton Crane",{"$f":"IF(ISBLANK(N1280),M1280,N1280)","v":0},{"$f":"IF(ISBLANK(L1280),K1280,L1280)","v":0},{"$f":"IF(ISBLANK(J1280),I1280,J1280)","v":0},{"$f":"IF(ISBLANK(H1280),G1280,H1280)","v":0},{"$f":"IF(ISBLANK(F1280),E1280,F1280)","v":0},{"$f":"IF(ISBLANK(D1280),C1280,D1280)","v":0}]
[null,"120 Ton Crane",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120 Ton Crane",{"$f":"IF(ISBLANK(N1281),M1281,N1281)","v":0},{"$f":"IF(ISBLANK(L1281),K1281,L1281)","v":0},{"$f":"IF(ISBLANK(J1281),I1281,J1281)","v":0},{"$f":"IF(ISBLANK(H1281),G1281,H1281)","v":0},{"$f":"IF(ISBLANK(F1281),E1281,F1281)","v":0},{"$f":"IF(ISBLANK(D1281),C1281,D1281)","v":0}]
[null,"Trucks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trucks"]
[null,"725",100,null,100,null,100,null,100,null,100,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,725,{"$f":"IF(ISBLANK(N1283),M1283,N1283)","v":95},{"$f":"IF(ISBLANK(L1283),K1283,L1283)","v":100},{"$f":"IF(ISBLANK(J1283),I1283,J1283)","v":100},{"$f":"IF(ISBLANK(H1283),G1283,H1283)","v":100},{"$f":"IF(ISBLANK(F1283),E1283,F1283)","v":100},{"$f":"IF(ISBLANK(D1283),C1283,D1283)","v":100}]
[null,730,100,null,100,null,100,null,100,null,100,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1284","v":730},95,100,100,100,100,100]
[null,"735",100,null,100,null,100,null,100,null,99,null,91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735,91,99,100,100,100,100]
[null,"740",100,null,100,null,100,null,100,null,99,null,91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740,91,99,100,100,100,100]
[null,"769D",100,null,100,null,100,null,93,null,88,null,82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"769D",82,88,93,100,100,100]
[null,"773E",100,null,100,null,100,null,100,null,93,null,85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773E",85,93,100,100,100,100]
[null,"777D",100,null,100,null,100,null,100,null,93,null,87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777D",87,93,100,100,100,100]
[null,"785C",100,null,100,null,100,null,93,null,86,null,80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785C",80,86,93,100,100,100]
[null,"793C",100,null,100,null,100,null,100,null,100,null,93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"793C",93,100,100,100,100,100]
[null,"797B",100,null,100,null,100,null,100,null,100,null,93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797B",{"$f":"IF(ISBLANK(N1292),M1292,N1292)","v":93},{"$f":"IF(ISBLANK(L1292),K1292,L1292)","v":100},{"$f":"IF(ISBLANK(J1292),I1292,J1292)","v":100},{"$f":"IF(ISBLANK(H1292),G1292,H1292)","v":100},{"$f":"IF(ISBLANK(F1292),E1292,F1292)","v":100},{"$f":"IF(ISBLANK(D1292),C1292,D1292)","v":100}]
[null,"613E (5,000 gal) Water Wagon",100,null,100,null,100,null,100,null,95,null,87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal) Water Wagon",87,95,100,100,100,100]
[null,"621E (8,000 gal) Water Wagon",100,null,100,null,100,null,100,null,97,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal) Water Wagon",90,97,100,100,100,100]
[null,"777D Water Truck",100,null,100,null,100,null,100,null,93,null,87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777D Water Truck",87,93,100,100,100,100]
[null,"785C Water Truck",100,null,100,null,100,null,93,null,86,null,80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785C Water Truck",80,86,93,100,100,100]
[null,"Dump Truck (10-12 yd3 ) (5)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck (10-12 yd3 ) (5)",0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"User entered deration value will override values from CAT Performance Handbook, except L2350 Loader: data from actual mine performance in Chile."]
[null,"         Komatsu altitude deration assumed from LeTourneau L2350"]

{"sheet":"Tools","index":39,"n_rows":72,"n_cols":5,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"STANDARDIZED RECLAMATION COST ESTIMATOR\n User Tools"]
[null,null,{"$f":"ModelVersion","v":"Version 1.4.1 "}]
[]
[null,"These tools allow easy access to some useful VBA routines and macros that are include in this Model Version"]
[]
[null,null,null,null,"This option resets the StdRecCost Menu in case it gets removed from the tool bar"]
[]
[]
[null,null,null,null,"This activates the Import Cost Data routines that load Cost Data into the Model. This can also be activated from the StdRecCost menu on the tool bar"]
[]
[]
[null,null,null,null,"This activates the Import User Data routines that import User Data from a previous Model file. This can also be activated from the StdRecCost menu on the tool bar"]
[]
[]
[null,"Keyboard Shortcuts"]
[]
[null,null,"SHORTCUT KEYS",null,"ACTION"]
[]
[]
[null,null,"Ctrl-Shift-C",null,"Go to Table of Contents"]
[]
[]
[null,null,"Ctrl-Shift-M",null,"Reset the StdRecCost Menu on the MenuBar"]
[]
[]
[null,null,"Ctrl-Shift-O",null,"Open Toe Offset Calculator"]
[]
[]
[null,null,"Ctrl-Shift-P",null,"Go to Property Information Sheet"]
[]
[]
[null,null,"Ctrl-Shift-S",null,"Show Slope Conversion Table"]
[]
[]
[null,null,"Ctrl-Shift-T",null,"Go to Tools sheet"]
[]
[]
[null,null,"Ctrl-Shift-Z",null,"Paste Formulas - First Use Ctrl-C to copy a range, then use the mouse (or keyboard) to select the paste range and then use this shortcut to paste formulas only from the copy range to the paste range. Equivalent to the Paste Special/Formulas command."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Locks all cells in all sheets from editing. Useful for keeping archived models"]
[null,null,null,null,"WARNING! - Selecting this will \"ock all cells. There is no Unlock option,"]
[null,null,null,null,"    so only use this if you never want to change this model again."]

{"sheet":"Seed Mixture","index":40,"n_rows":49,"n_cols":7,"rows_kept":49,"cut":false,"hidden":false,"merged":[[49,0,54,6]]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]
[]
["Seed Mixture"]
["Common Name","Scientific Name","Species Number of Seeds / lb","Species % in Mix",{"$f":"IF(Metric,\"PLS/Ha\",\"PLS/acre\")","v":"PLS/acre"},"Cost/Lb",{"$f":"IF(Metric,\"Cost/Ha\",\"Cost/Acre\")","v":"Cost/Acre"}]
["Grasses"]
["Ephraim Crested Wheatgrass","Agropyron Cristatum var. Ephraim",null,null,null,null,{"$f":"IF(OR(ISBLANK(E12),ISBLANK(F12)),\"\",E12*F12)","v":""}]
["Thickspike Wheatgrass","Agropyron dasystrachyum",154000,4.4000000000000004,1.24,null,{"$f":"IF(OR(ISBLANK(E13),ISBLANK(F13)),\"\",E13*F13)","v":""}]
["Bluebunch Wheatgrass","Agropyron spicatum",117000,23.42,8.65,null,""]
["Great Basin Wildrye","Elymus cinereus",95000,8.15,6.18,null,""]
["Big Bluegrass","Poa ampla",917000,13.11,0.62,null,""]
["Indian Ricegrass","Oryzopsis hymenoides",188000,5.38,1.24,null,""]
["Sandberg Bluegrass ","Poa secunda",925000,13.23,0.62,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
["Forbs"]
["Blue Flax",null,null,null,0.62,null,{"$f":"IF(OR(ISBLANK(E25),ISBLANK(F25)),\"\",E25*F25)","v":""}]
["Small Burnet","Sanguisorba minor",55000,1.57,1.24,null,""]
["Forage Kochia","Kochia prostrata var. Immigrant",407700,2.33,0.25,null,""]
["Palmer Penstemon","Penstemon palmeri",610000,3.49,0.25,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
["Shrubs"]
["Fourwing Saltbush","Atriplex canescens",52000,5.95,1.85,null,{"$f":"IF(OR(ISBLANK(E35),ISBLANK(F35)),\"\",E35*F35)","v":""}]
["Antelope Bitterbrush ","Purshia tridentate",15000,0.43,2.4700000000000002,null,""]
["Winterfat","Eurotia lanata",111000,1.59,0.62,null,""]
["Wyoming Big Sagebrush","Artemesia tridentata wyomingensis",2500000,7.15,0.12,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
["Total",null,null,null,{"$f":"SUM(E12:E43)","v":25.970000000000002},null,{"$f":"SUM(G12:G43)","v":0}]
[]
["Source:"]
[]
[]
["Notes:"]

{"sheet":"User 1","index":41,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]

{"sheet":"User 2","index":42,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]

{"sheet":"User 3","index":43,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]

{"sheet":"User 4","index":44,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]

{"sheet":"User 5","index":45,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]

{"sheet":"User 6","index":46,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]

{"sheet":"User 7","index":47,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]

{"sheet":"User 8","index":48,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]

{"sheet":"User 9","index":49,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]

{"sheet":"User 10","index":50,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]

{"sheet":"User 11","index":51,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]

{"sheet":"User 12","index":52,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]

{"sheet":"User 13","index":53,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]

{"sheet":"User 14","index":54,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]

{"sheet":"User 15","index":55,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]

{"sheet":"User 16","index":56,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]

{"sheet":"User 17","index":57,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]

{"sheet":"User 18","index":58,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]

{"sheet":"User 19","index":59,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]

{"sheet":"User 20","index":60,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$26, 'Property Information'!$C$26,IF('Property Information'!$BC$18=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BD$18=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:   - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B28,SubmittalDate)","v":"Date of Submittal:  "}]
[{"$f":"CONCATENATE('Property Information'!B12,FileName)","v":"File Name:  SRCE_Version_1_4_1_017c_NV_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B7)","v":"Model Version: Version 1.4.1 "}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: SRCE_Cost_Data_File_1_12_Std_2026_rev1.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: Surety          Cost Basis: Northern Nevada"}]