{"text_format":"3","workbook":"xlsx","n_sheets":23,"sheets":["Terms-con","CONTENTS","Registration","Information","Summary","Main","Waste Register","Input Sheets >>","General Land Rehabilitation","Wells","Seismic and Infrastructure","Pipelines","Process Facilities","Process Facilities User Build","LNG Facilities User Build","Water Facilities User Build","Water Storage","Water Storage User Build","Investigation Contamination","Assumptions","Subrates","Lists","Rev History"],"not_rendered":{"images":2,"defined_names":246},"read":"whole","date_system":"1900"}

{"sheet":"Terms-con","index":0,"n_rows":54,"n_cols":52,"rows_kept":54}
[null,null,"Contents",{"$f":"CONTENTS!B2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"}]
[]
[{"$nulls":16},"TERMS AND CONDITIONS OF USE",{"$nulls":13},"TERMS AND CONDITIONS OF USE",{"$nulls":13},"TERMS AND CONDITIONS OF USE"]
[]
[]
[]
[null,null,"TERMS AND CONDITIONS OF USE"]
{"$rows_empty":42}
[{"$nulls":3},"ESR/2015/1824",null,"Version:",6.05,null,"Effective Date:","2024-02-14",{"$nulls":7},{"$f":"$D$50","v":"ESR/2015/1824"},null,{"$f":"$F$50","v":"Version:"},{"$f":"$G$50","v":6.05},null,{"$f":"$I$50","v":"Effective Date:"},{"$f":"$J$50","v":"2024-02-14"},{"$f":"IF(K50=\"\",\"\",K50)","v":""},{"$nulls":6},{"$f":"$D$50","v":"ESR/2015/1824"},null,{"$f":"$F$50","v":"Version:"},{"$f":"$G$50","v":6.05},null,{"$f":"$I$50","v":"Effective Date:"},{"$f":"$J$50","v":"2024-02-14"},{"$nulls":7},{"$f":"$D$50","v":"ESR/2015/1824"},null,{"$f":"$F$50","v":"Version:"},{"$f":"$G$50","v":6.05},null,{"$f":"$I$50","v":"Effective Date:"},{"$f":"$J$50","v":"2024-02-14"}]
[]
[]
[]
[null,"©State of Queensland, 2024",{"$nulls":13},{"$f":"$B54","v":"©State of Queensland, 2024"},{"$nulls":13},{"$f":"$B54","v":"©State of Queensland, 2024"},{"$nulls":13},{"$f":"$B54","v":"©State of Queensland, 2024"}]

{"sheet":"CONTENTS","index":1,"n_rows":37,"n_cols":2,"rows_kept":37}
[]
[null,"Petroleum and Gas Estimated Rehabilitation Cost Calculator"]
[null,"CONTENTS"]
[]
[null,"Click on the links below"]
[null,"TERMS AND CONDITIONS OF USE"]
[null,"REGISTRATION"]
[null,"INFORMATION"]
[null,"SUMMARY"]
[null,"MAIN"]
[null,"WASTE REGISTER"]
[null,"GENERAL LAND REHABILITATION"]
[null,"WELLS"]
[null,"SEISMIC AND INFRASTRUCTURE"]
[null,"PIPELINES (LAND)"]
[null,"PROCESS FACILITIES"]
[null,"PROCESS FACILITIES USER BUILD"]
[null,"LNG FACILITIES"]
[null,"WATER FACILITIES USER BUILD"]
[null,"WATER STORAGE"]
[null,"WATER STORAGE USER BUILD"]
[null,"INVESTIGATION CONTAMINATION"]
[null,"ASSUMPTIONS"]
[null,"SUBRATES"]
[null,"LISTS"]
[]
[null,"EA= Environmental Authority"]
[null,"ERC = Estimated Rehabilitation Cost"]
[]
[null,"Colour Code Key"]
[null,"User Input Cells"]
[null,"User Input - Alternate Rates / justification"]
[null,"Alternate Rates entered by User"]
[null,"Locked cell - Default Rates or Sum from Input Sheets"]
[null,"Locked cells - blanks"]
[null,"Locked cell - calculations or text"]
[null,"* denotes pop up message is available in cell"]

{"sheet":"Registration","index":2,"n_rows":29,"n_cols":6,"rows_kept":29}
[]
[null,{"$f":"CONTENTS!$B$2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"}]
[null,"Contents","REGISTRATION"]
[]
[]
[null,null,"Environmental Authority Ref:",null,"EA Holder:"]
[]
[null,null,"Tenure Numbers:",null,"Site Name:"]
[]
[]
[null,null,"Last ERC Decision Date:",null,"Current ERC Amount:"]
[]
[null,null,"Site Contact:",null,"Position:"]
[]
[null,null,"Site Address:",null,"Phone:"]
[]
[{"$nulls":4},"Email:"]
[]
[null,null,"Waste Levy (select)","Select from below","Further user comment on waste levy application:","\nEnter a justification here if the site is in a waste levy zone but the waste levy is not applied.  (Overwrite this text).\n"]
[]
[null,null,"Name of Assessor (company):",null,"Name of Site Manager (company):"]
[null,null,"Title:",null,"Title:"]
[null,null,"Date:",null,"Date:"]
[]
[null,null,"Below this line for the Department's use only"]
[]
[null,null,"Name of Department Reviewer:",null,"Name of Department Manager:"]
[null,null,"Title:",null,"Title:"]
[null,null,"Date:",null,"Date:"]

{"sheet":"Information","index":3,"n_rows":28,"n_cols":5,"rows_kept":28}
[]
[]
[null,{"$f":"CONTENTS!$B$2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"}]
[null,"Contents","INFORMATION SHEET"]
[]
[null,"Sheet","Use","Notes","User Notes"]
[null,"General","\nEnter quantities in the green cells. If alternate rates are justified enter to the yellow cells and provide justification in the Table of Values. \n\nQuantities only need to be entered in one table (e.g. if using rolled-up rates for roads, the same road quantities do not need to be entered to the User Quantities table.  If a quantity based table. e.g. number of dams is used, the user does not have to enter the area in the area-based table).\n\n","\nNumerical assumptions are shown in the Assumptions sheet.\n\nThe rates generally include activities reasonably anticipated to be required to rehabilitate items. Specifically, decommissioning, demolition, removal, disposal / storage, rehabilitation of land (\"grade and seed\") and land investigations where required are included.\n\nUser tables allow entry of site-specific quantities and adding on of non-standard items such as long distance haul of growth media and amendment to soil. In general, the intent is the default rates will cover most scenarios and the User build-up should only be necessary if there is a clear requirement.  For example, it is known that highly sodic soil will require amendment with a higher gypsum application rate or growth media will require carting from more than 10 km.\n\nRates in arid environments do not include growth media and seeding. Arid environments are desert whereby vegetation is absent (e.g. the Cooper Basin in South West Queensland).\n\nClick in title cells with asterisk for tips on specific use.\n\nWhen entering text (e.g. in User Notes to the right), it is recommended to add a blank row at the beginning and end of the text to ensure text displays correctly. Use Alt Enter to add blank rows.\n\n"]
[null,"CONTENTS","\n\n\n\nThe User can navigate through the calculator using the quick links. Includes the legend (repeated to the right) illustrating the colour coding used throughout the calculator.\n\n\n\n"]
[null,"REGISTRATION","\nEnter the details for the site / project and select whether the Waste Levy applies using the dropdown menu. If the User selects one of the options indicating the Waste Levy does not apply, they must enter a justification in the adjacent cell.\n","The most common reason for the Waste Levy not applying is that the site is not in a Waste Levy zone.\n"]
[null,"ASSUMPTIONS","Information only\n","\nShows the numerical defaults used in the background calculations such as machine productivity rates, density of materials to convert from volume to mass, thickness of surface layers, and soil amendment application rates. The Assumptions with the Subrates and User build-up tables in the Input sheets give the User a reasonable indication of the scope behind each Default Rate.\n"]
[null,"SUBRATES","\nInformation only, no user inputs are required. The User cannot change these rates.\n","\nContains the rates used to build the TOV values. Includes the unit prices for earthmoving (e.g. cost per cubic metre to push soil 20 m using a D8 dozer), land amendments purchase price (e.g. gypsum) and gate fees and levy for waste.\n"]
[null,"LISTS","Information only, no user inputs are required.  ","\nThis is a functional sheet used to make other sheets work.\n\n"]
[null,"INFORMATION AND USER NOTES","The User can enter notes specific to each Sheet in the User Notes section.","\nThis sheet contains information about each Input Sheet, the other sheets (e.g. Waste Register) and specific elements.\n"]
[null,"SUMMARY","Summarises the costs per domain for all inputs. The User can changed the project management and maintenance and monitoring multipliers in this Sheet. See notes to the right for conditions under which that can occur.\n","\nAdds the multipliers of project management, maintenance and monitoring, and contingency. The project management costs are to cover the State's management of a project where a default has occurred. Maintenance and monitoring covers such activities post rehabilitation. Activities include inspection to assess rehabilitation performance and minor repairs. The project management and maintenance and monitoring multipliers can be changed by a User but comprehensive justification must be provided in the boxes below the summary and support information that is likely to include evidence of a third-party calculation. The contingency is to cover reasonable unknowns that can't be quantified as the time of the estimate. The contingency cannot be changed.\n"]
[null,"WASTE REGISTER","\nInformation only, no user inputs are required. \n","\nThis sheet reports the quantities of waste that are subject to a waste levy. The User selects whether the waste levy applies in Registration. The Waste Register multiplies the user-entered (in the Input Sheets) quantities of each element (e.g. camp) by the specific mass of waste for that element. For example X tonnes of concrete per camp is multiplied by the number of camps to get the total concrete for that line to which the waste levy applies. The total waste (e.g. mass of concrete) is reported to the Investigation / Contamination sheet where it is multiplied by the appropriate levy to get the total levy amount.\n"]
[null,"MAIN","Lists the Default rates used in the Calculator. If Alternate rates are added in the Input Sheets, an alert will be reported in this sheet and the User must provide a justification.\nAdd\n","\nNote: the calculations and rolled-up (default) rates are designed as far as practical so that the User does not have to enter quantities more than once for the same element. For example, if a rolled camp rate is selected the assumption is all reasonably elements associated with a camp are included in that rate.\n"]
[null,"General Land Rehabilitation","\nOptional sheet that allows listing of areas requiring general rehabilitation that are not covered in Main or other Input Sheets, any drainage and diversions, miscellaneous soil and land treatment, and listing of bores.","\nThe Quantities in this sheet are reported to the Main sheet in Section 11. General Land Rehabilitation.\n"]
[null,"Wells","\nOptional sheet that allows listing of each well or well groups. The User selects the type of well from the dropdown menus in the \"Type\" column, enters the number of wells in that category in the \"Number\" column, and selects the land type in the \"Land Type\" column.\n","\nThis sheet allows the area of well disturbances to be entered creating consistency with the spatial data. The rates for the well types are not the same as in the Main sheet as the decommissioning / removal component is separated from the land rehabilitation component. The number of wells in each category is multiplied by the corresponding rate to get the total cost for each category. The land rehabilitation costs are summed separately. These costs are summed and the total sent to the Main sheet for inclusion in the overall ERC total.\n"]
[null,"Infrastructure","\nOptional sheet that allows listing of seismic easement lengths or areas, tracks / roads either separately or by group and camps.  In each table, the User selects the land type from the dropdown. Additional selections from dropdowns are available for the surface cover type in the tracks and roads table and the size (by person and temporary or permanent) in the camps table. Enter the total for all entries in the category / row. For example, if a temporary camp < 20 persons is selected and 10 camps are entered for that row, the area entered must be the total for all 10 camps.\n","This sheet allows disturbances to be entered by area creating consistency with spatial data.\nThe rates for the seismic and tracks and roads are the same as the Defaults in the Table of Values. The number each in category is multiplied by the corresponding rate to get the total cost for each category. These costs are summed and the total sent to the Main sheet for inclusion in the overall ERC total. For camps, the costs for decommissioning and land rehabilitation are separate so that the rates shown are different to the Table of Values. The camp rates with land rehabilitation are shown in the Camps Subrates table in the Subrates sheet."]
[null,"Pipelines Land","\nOptional sheet that allows listing of pipeline easements by length or area. The User selects whether the pipe is above or below ground and the type of fluid within the pipe. These selections are for information only in this sheet so that Users and Reviewers can correlate items such as flushing which is entered separately in the Main sheet. ","\nThis sheet allows disturbances to be entered by area or calculated from length and width entries creating consistency with spatial data. The number in each category is multiplied by the corresponding rate to get the total cost for each category. These costs are summed and the total sent to the Main sheet for inclusion in the overall ERC total. The Rehab Status and Land Type determine which rate is used. \n"]
[null,"Water Storage","\nOptional sheet that allows listing of water storage by area of disturbance. The User must select whether the pond contains contaminated sediment or not (clean), whether the pond is lined or unlined, the size category, and the land type.\nThe area entry is the total crest area of the pond / dam or group of ponds / dams in the row.\n","\nThis sheet allows entry of the disturbance area of the pond / dam or total area of a group of dams. The number column is for information only and does not multiply by the area - the total area of all dams in the row must be entered. The User selections described in Use determine the default rate applied to the category. The Default rates are per unit area and this is multiplied by the default rate for the category. These costs are summed and the total sent to the Main sheet for inclusion in the overall ERC total. The Regulated / Non Regulated selection is information for the Department reviewer and does not influence cost.\n\nContaminated and Clean are distinguished in the Calculator by the thickness of sediment to be managed with Contaminated assuming more sediment to manage. Examples of Contaminated are oily / water and interceptor pond. Clean ponds may be Evaporation ponds.\n"]
[null,"Water Storage User Build","\nOptional sheet that allows the User more input into the build up of the pond / dams. The User must:\n- enter the number of ponds / dams in the category (row)\n- enter the area (crest) disturbed by the pond / dam\n- select whether the pond / dam is lined or unlined, \n- enter the land type\n- enter the # of structures in the category (row)\n- enter the dimensions of the pond / dam banks / walls (height above ground surface, width across the top of the berm (walkway / driveway), and slope of the walls (typically 1 in 2 or less for small dams and  1 in 3 or 1 in 4 for large dams). \n- enter the number of dams that will share the one-off investigation costs.\nThe User can enter a specific:\n- liner area or accept the default calculation based on the entered crest area.\n- volume of soil in the bunds / berms / walls or leave this column blank and accept the calculation based on entries made in the previous columns.\n- sediment thickness or accept the default\n- growth media thickness or accept the default\n- area for land investigation or accept the crest area as the default\nThe User can select:\n- the load and haul distance and fleet size for sediment removal\n- the push distance and dozer size for wall push in\n- the load and haul distance and fleet size for growth media application\n","\nThe cost calculation is for one pond / dam based on the User entries / selections. This cost is multiplied by the entry in # of structures in the category to get the total cost for the row. Consequently, the # of structures must be at least 1.\nFor lined ponds / dams, if the User enters a liner area less than the crest area, an alert is raised and the User must explain why the liner area is less than the footprint.\nIf the User enters specific values less than the defaults they should provide justification. The User Notes column to the right can be used.\nThe # Dams to Share Upfront Cost determines how many dams / ponds are covered by the one mobilisation. For example if there are three dams adjacent to area it is reasonable to assume the structures would be investigated during the same visit to site. In this case if the # of dams / ponds entered in the row was 1, the User should enter 3 in the # Dams to Share Upfront Cost cell. If the # of dams / ponds entered in the row was 3 (3 dams of the same construction) the User should enter 3 in the # Dams to Share Upfront Cost cell. In the first case the cost for the one-off land investigation cost would be a third of the unit cost rate. In the second case, the cost for the one-off land investigation cost would be a whole (1) of the unit cost rate.\nThe load and haul and fleet size selections are up to the User and guidance is provided in the User Guide.\n"]
[null,"Water Facilities User Build","\nOptional sheet that allows the User to build rates for specific water facilities such as Water Transfer Stations. The User enters quantities against the applicable rows. Entries are not expected in every row and the User does not need to justify the absence of an entry unless it is clearly an error (e.g. an aerial shows five large tanks and the User has only entered 1).\n","\nSuch facilities are generally comprised of tanks, pipes and pumps.\nLand Investigations are typically not required for such facilities. If one is required the User can enter a User entered row or enter to the Land Investigation table in the Investigation Contamination sheet or enter to the rows in Main sheet.\n\n"]
[null,"Process Facilities","\nOptional sheet that allows listing of process facilities by area of disturbance. The User must select the category of facility in each table and the number of facilities in the category and then the land area disturbed by the facilities. The area entry is the total disturbance area for the facilities in the category / row.\n","\nThis sheet allows the area of disturbance for the process facilities to be entered creating consistency with the spatial data. The rates for the facilities are not the same as in the Main sheet as the decommissioning / removal component is separated from the land rehabilitation component. The number of facilities in each category is multiplied by the corresponding rate to get the total cost for each category. The land rehabilitation costs are summed separately. These costs are summed and the total sent to the Main sheet for inclusion in the overall ERC total.\n"]
[null,"Process Facilities User Build","\nOptional sheet that allows the User to build rates for specific process facilities such as oil storage facilities. The User enters quantities against the applicable rows. Entries are not expected in every row and the User does not need to justify the absence of an entry unless it is clearly an error (e.g. an aerial shows five large tanks and the User has only entered 1). The User must select the type of facility from the dropdown at the top of the sheet as this determines the total cost reported to Main.\n","\nThe quantities entered by the User are multiplied by the default rate and summed. The sums for each type of facility are reported to the Main sheet. Such facilities are generally comprised of tanks, pipes and pumps.\nLand Investigations are typically required for such facilities.\n"]
[null,"LNG Facilities User Build","\nOptional sheet that allows the User to build a rate for a specific LNG facility (Curtis Island). The User enters quantities against the applicable rows. Entries are not expected in every row and the User does not need to justify the absence of an entry unless it is clearly an error (e.g. an aerial shows five large tanks and the User has only entered 1).","\nThe quantities entered by the User are multiplied by the default rate and summed. The sums for each type of facility are reported to the Main sheet. Such facilities are generally comprised of tanks, pipes and pumps.\nLand Investigations are typically required for such facilities.\n"]
[null,"Investigation Contamination","\nOptional sheet that allows input of areas for land investigation and mass of contaminated soil or asbestos not covered in other domains.\n","Where land investigations and disposal of contamination are required, they are included in the Default rates. It is not required to enter additional contamination mass or land investigations for these in the Investigation Contamination sheet.\n"]
[null,"Terms-con","\nUser should read the terms and conditions prior to populating the calculator.\n"]

{"sheet":"Summary","index":4,"n_rows":38,"n_cols":8,"rows_kept":38}
[]
[null,null,{"$f":"CONTENTS!$B$2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"}]
[]
[{"$nulls":3},"SUMMARY","Contents",null,"Total ERC ",{"$f":"H29","v":0}]
[]
[{"$nulls":3},"Item","Quantity","Unit","Rate","Total Cost"]
[{"$nulls":3},{"$f":"Main!C6","v":"1. Exploration "},{"$nulls":3},{"$f":"Main!L49","v":0}]
[{"$nulls":3},{"$f":"Main!C50","v":"2. Roads, Tracks, Laydown and Borrow Pits"},{"$nulls":3},{"$f":"Main!L86","v":0}]
[{"$nulls":3},{"$f":"Main!C87","v":"3. Camps,  Buildings, Sewage Treatment Plant"},{"$nulls":3},{"$f":"Main!L133","v":0}]
[{"$nulls":3},{"$f":"Main!C134","v":"4. Power Generation and Distribution"},{"$nulls":3},{"$f":"Main!L148","v":0}]
[{"$nulls":3},{"$f":"Main!C149","v":"5. Wells Pads and Associated Infrastructure"},{"$nulls":3},{"$f":"Main!L217","v":0}]
[{"$nulls":3},{"$f":"Main!C218","v":"6. Pipelines"},{"$nulls":3},{"$f":"Main!L358","v":0}]
[{"$nulls":3},{"$f":"Main!C359","v":"7. Gas Processing and Oil Storage Facilities"},{"$nulls":3},{"$f":"Main!L399","v":0}]
[{"$nulls":3},{"$f":"Main!C400","v":"8. LNG Plants"},{"$nulls":3},{"$f":"Main!L409","v":0}]
[{"$nulls":3},{"$f":"Main!C410","v":"9. Water Treatment Plants and Transfer Stations"},{"$nulls":3},{"$f":"Main!L435","v":0}]
[{"$nulls":3},{"$f":"Main!C436","v":"10. Water Storage Infrastructure (Dams / Ponds and Tanks)"},{"$nulls":3},{"$f":"Main!L639","v":0}]
[{"$nulls":3},{"$f":"Main!C640","v":"11. General Land Rehabilitation"},{"$nulls":3},{"$f":"Main!L692","v":0}]
[{"$nulls":3},{"$f":"Main!C693","v":"12. Investigation and Contamination"},{"$nulls":3},{"$f":"Main!L728","v":0}]
[{"$nulls":3},{"$f":"Main!C729","v":"13. Mobilisation and Demobilisation"},{"$nulls":3},{"$f":"Main!L742","v":0}]
[{"$nulls":3},{"$f":"Main!C743","v":"14. Additional Activities"},{"$nulls":3},{"$f":"Main!L754","v":0}]
[{"$nulls":3},"Total before Project Overheads and Contingency",{"$nulls":3},{"$f":"SUM(H7:H20)","v":0}]
[]
[null,null,"`","Project Overheads and Contingency",null,"User Entry*","Default","Total Cost"]
[{"$nulls":3},"Project Management",null,null,{"v":0.1,"d":"10%"},{"$f":"IF(F24=\"\",G24,F24)*$H$21","v":0}]
[{"$nulls":3},"Environmental Maintenance and Monitoring",null,null,{"v":0.05,"d":"5%"},{"$f":"IF(F25=\"\",G25,F25)*$H$21","v":0}]
[{"$nulls":3},"Contingency",null,null,{"v":0.1,"d":"10%"},{"$f":"IF(F26=\"\",G26,F26)*$H$21","v":0}]
[{"$nulls":3},"Subtotal of Project Overheads and Contingency",{"$nulls":3},{"$f":"SUM(H24:H26)","v":0}]
[]
[{"$nulls":3},"Total Estimated Rehabilitation Cost for the Site (excluding GST)",{"$nulls":3},{"$f":"H27+H21","v":0}]
[]
[{"$nulls":3},"Difference from Current ERC amount",{"$nulls":3},{"$f":"Summary!H29-Registration!F11","v":0}]
[]
[]
[{"$nulls":3},"Alternate Project Management Rate Justification:"]
[{"$nulls":3},"\nEnter justification if alternate project management rate used (overwrite this text).  Recommend adding a blank row at the beginning and end of the text so it displays correctly. (Alt Enter).\n"]
[]
[{"$nulls":3},"Alternate Monitoring and Maintenance Rate Justification:"]
[{"$nulls":3},"\nEnter justification if alternate maintenance and monitoring rate used (overwrite this text). Recommend adding a blank row at the beginning and end of the text so it displays correctly. (Alt Enter).\n"]

{"sheet":"Main","index":5,"n_rows":756,"n_cols":16,"rows_kept":756}
[null,"Filter",{"$f":"CONTENTS!$B$2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"}]
[null,null,"Contents","MAIN",{"$nulls":6},"Total ERC amount",{"$f":"ERC","v":0}]
[null,1]
[null,1,"Map ID","#","Activity / Description","User Enter","Input Sheet / Unit ","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","User Comments / Item Names","Rationale for Alternate Rate","Use of Default Rate","Scope of Default Rate"]
[null,1]
[null,1,"1. Exploration "]
[null,{"$f":"IF(L7>0,1,0)","v":0},null,null,"Seismic (Infrastructure Input Sheet) ",{"$nulls":3},"lump",null,null,{"$f":"'Seismic and Infrastructure'!D3","v":0},null,null,"Enter values (length) in Infrastructure Input Sheet.\n","\nMinor re-grading and seeding of pasture species. Includes inspector and labourer, backhoe, allowance for seed, vehicle.\n"]
[null,{"$f":"IF(L8>0,1,0)","v":0},null,"#1.01","Seismic survey rehabilitation in pasture",{"$nulls":3},"km",{"v":1006.181121055433,"d":"$1,006.18"},null,{"$f":"IF(K8=\"\",J8,K8)*H8","v":0},null,null,"\nEnter length of seismic corridor, grid-lines, minor tracks requiring rehabilitation in pasture land (not the total length).\n","\nMinor re-grading and seeding of pasture species. Includes inspector and labourer, backhoe, allowance for seed, vehicle.\n"]
[null,0,null,"#1.02","Seismic survey rehabilitation in native",{"$nulls":3},"km",{"v":1895.531121055433,"d":"$1,895.53"},null,0,null,null,"Enter length of seismic corridor, grid-lines, minor tracks requiring rehabilitation in native land (not the total length).","\nMinor re-grading and seeding of native species. Includes inspector and labourer, backhoe, allowance for seed, vehicle.\n"]
[null,0,null,"#1.03","Seismic survey rehabilitation in arid",{"$nulls":3},"km",{"v":426.75612105543297,"d":"$426.76"},null,0,null,null,"\nEnter length of seismic corridor, grid-lines, minor tracks requiring rehabilitation in arid land (not the total length).\n","\nMinor re-grading. No seeding. Includes inspector and labourer, backhoe, vehicle.\n"]
[null,0,null,"#1.04","Seismic survey rehabilitation in pasture",{"$nulls":3},"ha",{"v":2874.8032030155227,"d":"$2,874.80"},null,0,null,null,"\nEnter area of seismic corridor, grid-lines, minor tracks requiring rehabilitation in pasture land (not the total length).\n","\nMinor re-grading and seeding of pasture species. Includes inspector and labourer, backhoe, allowance for seed, vehicle.\n"]
[null,0,null,"#1.05","Seismic survey rehabilitation in native",{"$nulls":3},"ha",{"v":5415.803203015523,"d":"$5,415.80"},null,0,null,null,"Enter area of seismic corridor, grid-lines, minor tracks requiring rehabilitation in native land (not the total length).","\nMinor re-grading and seeding of native species. Includes inspector and labourer, backhoe, allowance for seed, vehicle.\n"]
[null,0,null,"#1.06","Seismic survey rehabilitation in arid",{"$nulls":3},"ha",{"v":1219.3032030155227,"d":"$1,219.30"},null,0,null,null,"\nEnter area of seismic corridor, grid-lines, minor tracks requiring rehabilitation in native land (not the total length).\n","\nMinor re-grading. No seeding. Includes inspector and labourer, backhoe, vehicle.\n"]
[null,0,null,"#1.07",{"$f":"Lists!C184","v":"Track, Earthen, No replace, 3 m wide, Pasture"},{"$nulls":3},"km",{"v":616.6978372265307,"d":"$616.70"},null,0,null,null,"Enter length of track of shown width in pasture land.","\nSalvage soil adjacent to road, rip length of road, grade and seed with pasture species.\n"]
[null,0,null,"#1.08",{"$f":"Lists!C185","v":"Track, Earthen, No replace, 3 m wide, Native"},{"$nulls":3},"km",{"v":1378.997837226531,"d":"$1,379.00"},null,0,null,null,"Enter length of track of shown width in native land.","\nSalvage soil adjacent to road, rip length of road, grade and seed with native species.\n"]
[null,0,null,"#1.09",{"$f":"Lists!C186","v":"Track, Earthen, No replace, 3 m wide, Arid"},{"$nulls":3},"km",{"v":120.04783722653082,"d":"$120.05"},null,0,null,null,"Enter length of track of shown width in arid land.","\nRip length of road.\n"]
[null,0,null,"#1.10",{"$f":"Lists!C187","v":"Track, Earthen, No replace, 6 m wide, Pasture"},{"$nulls":3},"km",{"v":1233.3956744530615,"d":"$1,233.40"},null,0,null,null,"Enter length of track of shown width in pasture land.","\nSalvage soil adjacent to road, rip length of road, grade and seed with pasture species.\n"]
[null,0,null,"#1.11",{"$f":"Lists!C188","v":"Track, Earthen, No replace, 6 m wide, Native"},{"$nulls":3},"km",{"v":2757.995674453062,"d":"$2,758.00"},null,0,null,null,"Enter length of track of shown width in native land.","\nSalvage soil adjacent to road, rip length of road, grade and seed with pasture species.\n"]
[null,0,null,"#1.12",{"$f":"Lists!C189","v":"Track, Earthen, No replace, 6 m wide, Arid"},{"$nulls":3},"km",{"v":240.09567445306163,"d":"$240.10"},null,0,null,null,"Enter length of track of shown width in arid land.","\nSalvage soil adjacent to road, rip length of road, grade and seed with native species.\n"]
[null,0,null,"#1.13",{"$f":"Lists!C224","v":"Track, Earthen, No replace, Pasture"},{"$nulls":3},"ha",{"v":2055.6594574217693,"d":"$2,055.66"},null,0,null,null,"Enter area of track in pasture land.","\nRip length of road.\n"]
[null,0,null,"#1.14",{"$f":"Lists!C225","v":"Track, Earthen, No replace, Native"},{"$nulls":3},"ha",{"v":4596.65945742177,"d":"$4,596.66"},null,0,null,null,"Enter area of track in pasture land.","\nSalvage soil adjacent to road, rip length of road, grade and seed with pasture species.\n"]
[null,0,null,"#1.15",{"$f":"Lists!C226","v":"Track, Earthen, No replace, Arid"},{"$nulls":3},"ha",{"v":400.1594574217694,"d":"$400.16"},null,0,null,null,"Enter area of track in native land.","\nSalvage soil adjacent to road, rip length of road, grade and seed with native species.\n"]
[null,0,null,"#1.16","Lined Dam <=1 ML",{"$nulls":3},"dam",{"v":7725.745829116017,"d":"$7,725.75"},null,0,null,null,"Enter number of dams in shown size category.","\nRemove liner and dispose off-site, excavate, load, haul, dump and spread water storage sediment (thickness in Assumptions) and dump in void on-site, push in berms and place and spread, grade and seed (assumed 50:50 mix pasture and native species). Small fleet of D9 dozer, 340F excavator with shears to cut liner, CAT 740C (ADT) trucks, CAT 14M grader, and 19 kL water truck to excavate, load, haul, dump and spread water storage sediment and silt.\n"]
[null,0,null,"#1.17","Lined Dam >1 and <= 3.5 ML",{"$nulls":3},"dam",{"v":17428.138755904612,"d":"$17,428.14"},null,0,null,null,"Enter number of dams in shown size category.\n","As above"]
[null,0,null,"#1.18","Lined Dam >3.5 and <= 7.5 ML",{"$nulls":3},"dam",{"v":31905.804496244127,"d":"$31,905.80"},null,0,null,null,"Enter number of dams in shown size category.\n","As above"]
[null,0,null,"#1.19","Lined Dam >7.5 and <= 10 ML",{"$nulls":3},"dam",{"v":44008.605520024226,"d":"$44,008.61"},null,0,null,null,"Enter number of dams in shown size category.\n","As above"]
[null,0,null,"#1.20","Lined Dam >10 and <= 20 ML",{"$nulls":3},"dam",{"v":76669.00330699244,"d":"$76,669.00"},null,0,null,null,"Enter number of dams in shown size category.\n","As above"]
[null,0,null,"#1.21","Unlined Dam >1 and <=3.5 ML",{"$nulls":3},"dam",{"v":6836.721159425709,"d":"$6,836.72"},null,0,null,null,"Enter number of dams in shown size category.\n","As above"]
[null,0,null,"#1.22","Unlined Dam >3.5 and <=7.5 ML",{"$nulls":3},"dam",{"v":14761.064746833692,"d":"$14,761.06"},null,0,null,null,"Enter number of dams in shown size category.\n","As above"]
[null,0,null,"#1.23","Unlined Dam >3.5 and <=7.5 ML",{"$nulls":3},"dam",{"v":27460.681147792588,"d":"$27,460.68"},null,0,null,null,"Enter number of dams in shown size category.\n","As above"]
[null,0,null,"#1.24","Unlined Dam >7.5 and <=10 ML",{"$nulls":3},"dam",{"v":38674.457501882374,"d":"$38,674.46"},null,0,null,null,"Enter number of dams in shown size category.\n","As above"]
[null,0,null,"#1.25","Unlined Dam >10 and <=20 ML",{"$nulls":3},"dam",{"v":66000.70727070875,"d":"$66,000.71"},null,{"$f":"IF(K32=\"\",J32,K32)*H32","v":0},null,null,"Enter number of dams in shown size category.\n","As above"]
[null,0,null,"#1.26",{"$f":"WellList_coreholes","v":"Conventional oil, Corehole, Single well"},{"$nulls":3},"hole",{"v":313.7813380748615,"d":"$313.78"},null,0,null,null,{"$f":"CONCATENATE(\"Enter number of coreholes used for conventional oil and gas exploration. Use for wells where only minor surface work is required. Does not include a sump. If drill site has a sump enter to rate \",$D$36)","v":"Enter number of coreholes used for conventional oil and gas exploration. Use for wells where only minor surface work is required. Does not include a sump. If drill site has a sump enter to rate #1.29"},"Coreholes installed using pitless drilling systems. Drilling equipment and materials removed by contractor at close of drilling activities. No fluids or wastes will require off-site management. Allowance for small area (see Wells Table in Assumptions) re-seed area."]
[null,0,null,"#1.27","Coal seam gas, Corehole, Single well",{"$nulls":3},"hole",{"v":313.7813380748615,"d":"$313.78"},null,0,null,null,{"$f":"CONCATENATE(\"Enter number of coreholes used for coal seam gas exploration. Use for wells where only minor surface work is required. Does not include a sump. If drill site has a sump enter to rate \",$D$36)","v":"Enter number of coreholes used for coal seam gas exploration. Use for wells where only minor surface work is required. Does not include a sump. If drill site has a sump enter to rate #1.29"},"Coreholes installed using pitless drilling systems. Drilling equipment and materials removed by contractor at close of drilling activities. No fluids or wastes will require off-site management. Allowance for small area (see Wells Table in Assumptions) re-seed area."]
[null,0,null,"#1.28","Tight / shale gas, Corehole, Single well",{"$nulls":3},"hole",{"v":313.7813380748615,"d":"$313.78"},null,0,null,null,{"$f":"CONCATENATE(\"Enter number of coreholes used for tight gas exploration. Use for wells where only minor surface work is required. Does not include a sump. If drill site has a sump enter to rate \",$D$36)","v":"Enter number of coreholes used for tight gas exploration. Use for wells where only minor surface work is required. Does not include a sump. If drill site has a sump enter to rate #1.29"},"Coreholes installed using pitless drilling systems. Drilling equipment and materials removed by contractor at close of drilling activities. No fluids or wastes will require off-site management. Allowance for small area (see Wells Table in Assumptions) re-seed area."]
[null,0,null,"#1.29","Drilling mud sump decommissioning",{"$nulls":3},"sump",{"v":2302.222010212633,"d":"$2,302.22"},null,0,null,null,"Enter number of sumps associated with drillholes.  Not all drillholes will have sumps.\n","Mix, bury, cover. Excavator to fill hole back in, labour for a one day per sump."]
[null,0,null,"#1.30","\nLand area covered by demountable camps, water treatment plants, earthen laydown where infrastructure / equipment will be removed - pasture\n",{"$nulls":3},"ha",{"v":1655.5,"d":"$1,655.50"},null,0,null,null,"Enter land area","For such infrastructure, the modules / equipment is not owned by the company submitting the ERC and they are only responsible for grade and seed of the area. Cost includes trimming area and seeding with pasture species."]
[null,0,null,"#1.31","\nLand area covered by demountable camps, water treatment plants, earthen laydown where infrastructure / equipment will be removed - native\n",{"$nulls":3},"ha",{"v":4196.5,"d":"$4,196.50"},null,0,null,null,"Enter land area","For such infrastructure, the modules / equipment is not owned by the company submitting the ERC and they are only responsible for grade and seed of the area. Cost includes trimming area and seeding with native species."]
[null,0,null,"#1.32","Temporary camp - > 50 and <= 100 persons","<<< Select from dropdown","Note to Developer - do not delete Cell in Col J",null,"#",{"$f":"IF(E39=Lists!$C$143,0,VLOOKUP(E39,$E$93:$J$97,6,FALSE))","v":{"v":99664.92695314492,"d":"$99,664.93"}},null,0,null,null,"Select company owned camp size in column E and enter number of category.\n","\nElectrical and mechanical disconnection of accommodation, mess, ablution, laundry and recreational modules.  No hardstand as temporary camp. Some gravel removal and grade and seed. Transport of modules to storage area and wastes to disposal facilities. The rate includes all elements generally associated with a camp. In general no other rate is required unless there is a co-located major office / control centre for example.\n"]
[null,0,null,"#1.33","Temporary camp - > 20 and <= 50 persons","<<< Select from dropdown","Note to Developer - do not delete Cell in Col J\n",null,"#",{"$f":"IF(E40=Lists!$C$143,0,VLOOKUP(E40,$E$93:$J$97,6,FALSE))","v":{"v":68759.12209495704,"d":"$68,759.12"}},null,0,null,null,"Select company owned camp size in column E and enter number of category.\n","As above"]
[null,0,null,"#1.34","Camp  not of shown capacity\n",{"$nulls":6},0]
[null,0,null,"#1.35","Additional line item - user to name activity",{"$nulls":6},{"$f":"H42*K42","v":0}]
[null,0,null,"#1.36","Additional line item - user to name activity",{"$nulls":6},0]
[null,0,null,"#1.37","Additional line item - user to name activity",{"$nulls":6},0]
[null,0,null,"#1.38","Additional line item - user to name activity",{"$nulls":6},0]
[null,0,null,"#1.39","Additional line item - user to name activity",{"$nulls":6},0]
[null,0,null,"#1.40","Additional line item - user to name activity",{"$nulls":6},0]
[null,0,null,"#1.41","Additional line item - user to name activity",{"$nulls":6},0]
[null,1,{"$nulls":8},"Subtotal",{"$f":"SUBTOTAL(9,L7:L48)","v":0}]
[null,1,"2. Roads, Tracks, Laydown and Borrow Pits"]
[null,{"$f":"IF(L51>0,1,0)","v":0},null,null,"Tracks (Infrastructure Sheet) ",{"$nulls":3},"lump",null,null,{"$f":"'Seismic and Infrastructure'!E3","v":0},null,null,"Enter values (area) in Infrastructure Input Sheet.\n","\nSalvage soil adjacent to road, rip length of road, grade and seed with pasture species.\n"]
[null,{"$f":"IF(L52>0,1,0)","v":0},null,"#2.01",{"$f":"Lists!C184","v":"Track, Earthen, No replace, 3 m wide, Pasture"},{"$nulls":3},"km",{"v":616.6978372265307,"d":"$616.70"},null,{"$f":"IF(K52=\"\",J52,K52)*H52","v":0},null,null,"Enter length of track of shown width in pasture land.","\nSalvage soil adjacent to road, rip length of road, grade and seed with pasture species.\n"]
[null,0,null,"#2.02",{"$f":"Lists!C185","v":"Track, Earthen, No replace, 3 m wide, Native"},{"$nulls":3},"km",{"v":1378.997837226531,"d":"$1,379.00"},null,0,null,null,"Enter length of track of shown width in native land.","\nSalvage soil adjacent to road, rip length of road, grade and seed with native species.\n"]
[null,0,null,"#2.03",{"$f":"Lists!C186","v":"Track, Earthen, No replace, 3 m wide, Arid"},{"$nulls":3},"km",{"v":120.04783722653082,"d":"$120.05"},null,0,null,null,"Enter length of track of shown width in arid land.","\nRip length of road.\n"]
[null,0,null,"#2.04",{"$f":"Lists!C187","v":"Track, Earthen, No replace, 6 m wide, Pasture"},{"$nulls":3},"km",{"v":1233.3956744530615,"d":"$1,233.40"},null,0,null,null,"Enter length of track of shown width in pasture land.","\nSalvage soil adjacent to road, rip length of road, grade and seed with pasture species.\n"]
[null,0,null,"#2.05",{"$f":"Lists!C188","v":"Track, Earthen, No replace, 6 m wide, Native"},{"$nulls":3},"km",{"v":2757.995674453062,"d":"$2,758.00"},null,0,null,null,"Enter length of track of shown width in native land.","\nSalvage soil adjacent to road, rip length of road, grade and seed with pasture species.\n"]
[null,0,null,"#2.06",{"$f":"Lists!C189","v":"Track, Earthen, No replace, 6 m wide, Arid"},{"$nulls":3},"km",{"v":240.09567445306163,"d":"$240.10"},null,0,null,null,"Enter length of track of shown width in arid land.","\nSalvage soil adjacent to road, rip length of road, grade and seed with native species.\n"]
[null,0,null,"#2.07",{"$f":"Lists!C224","v":"Track, Earthen, No replace, Pasture"},{"$nulls":3},"ha",{"v":2055.6594574217693,"d":"$2,055.66"},null,0,null,null,"Enter area of track in pasture land.","\nRip length of road.\n"]
[null,0,null,"#2.08",{"$f":"Lists!C225","v":"Track, Earthen, No replace, Native"},{"$nulls":3},"ha",{"v":4596.65945742177,"d":"$4,596.66"},null,0,null,null,"Enter area of track in pasture land.","\nSalvage soil adjacent to road, rip length of road, grade and seed with pasture species.\n"]
[null,0,null,"#2.09",{"$f":"Lists!C226","v":"Track, Earthen, No replace, Arid"},{"$nulls":3},"ha",{"v":400.1594574217694,"d":"$400.16"},null,{"$f":"IF(K60=\"\",J60,K60)*H60","v":0},null,null,"Enter area of track in native land.","\nSalvage soil adjacent to road, rip length of road, grade and seed with native species.\n"]
[null,0,null,"#2.10",{"$f":"Lists!C190","v":"Track, Rock, No replace, 3 m wide, Pasture"},{"$nulls":3},"km",{"v":2467.4638072334947,"d":"$2,467.46"},null,{"$f":"IF(K61=\"\",J61,K61)*H61","v":0},null,null,"Enter length of track of shown width in pasture land.","\nRemove rock / gravel / asphalt, salvage soil adjacent to road, rip length of road, grade and seed with pasture species.\n"]
[null,0,null,"#2.11",{"$f":"Lists!C191","v":"Track, Rock, No replace, 3 m wide, Native"},{"$nulls":3},"km",{"v":3229.763807233495,"d":"$3,229.76"},null,0,null,null,"Enter length of track of shown width in native land.","\nRemove rock / gravel / asphalt, salvage soil adjacent to road, rip length of road, grade and seed with native species.\n"]
[null,0,null,"#2.12",{"$f":"Lists!C192","v":"Track, Rock, No replace, 3 m wide, Arid"},{"$nulls":3},"km",{"v":1970.8138072334946,"d":"$1,970.81"},null,0,null,null,"Enter length of track of shown width in arid land.\n","Remove rock / gravel / asphalt, rip length of road. No seed."]
[null,0,null,"#2.13",{"$f":"Lists!C193","v":"Track, Rock, No replace, 6 m wide, Pasture"},{"$nulls":3},"km",{"v":4934.927614466989,"d":"$4,934.93"},null,0,null,null,"Enter length of track of shown width in pasture land.","\nRemove rock / gravel / asphalt, salvage soil adjacent to road, rip length of road, grade and seed with pasture species.\n"]
[null,0,null,"#2.14",{"$f":"Lists!C194","v":"Track, Rock, No replace, 6 m wide, Native"},{"$nulls":3},"km",{"v":6459.52761446699,"d":"$6,459.53"},null,0,null,null,"Enter length of track of shown width in native land.","\nRemove rock / gravel / asphalt, salvage soil adjacent to road, rip length of road, grade and seed with native species.\n"]
[null,0,null,"#2.15",{"$f":"Lists!C195","v":"Track, Rock, No replace, 6 m wide, Arid"},{"$nulls":3},"km",{"v":3941.627614466989,"d":"$3,941.63"},null,0,null,null,"Enter length of track of shown width in arid land.\n","Remove rock / gravel / asphalt, rip length of road. No seed."]
[null,0,null,"#2.16",{"$f":"Lists!C196","v":"Track, Rock, Replace rock, 3 m wide, Pasture"},{"$nulls":3},"km",{"v":3778.6926342770266,"d":"$3,778.69"},null,0,null,null,"Enter length of track of shown width in pasture land.","\nRemove rock / gravel / asphalt, and replace with clean.\n"]
[null,0,null,"#2.17",{"$f":"Lists!C197","v":"Track, Rock, Replace rock, 3 m wide, Native"},{"$nulls":3},"km",{"v":3778.6926342770266,"d":"$3,778.69"},null,0,null,null,"Enter length of track of shown width in native land.","\nRemove rock / gravel / asphalt, and replace with clean.\n"]
[null,0,null,"#2.18",{"$f":"Lists!C198","v":"Track, Rock, Replace rock, 3 m wide, Arid"},{"$nulls":3},"km",{"v":3778.6926342770266,"d":"$3,778.69"},null,0,null,null,"Enter length of track of shown width in arid land.\n","\nRemove rock / gravel / asphalt, and replace with clean.\n"]
[null,0,null,"#2.19",{"$f":"Lists!C199","v":"Track, Rock, Replace rock, 6 m wide, Pasture"},{"$nulls":3},"km",{"v":7557.385268554053,"d":"$7,557.39"},null,0,null,null,"Enter length of track of shown width in pasture land.","\nRemove rock / gravel / asphalt, and replace with clean.\n"]
[null,0,null,"#2.20",{"$f":"Lists!C200","v":"Track, Rock, Replace rock, 6 m wide, Native"},{"$nulls":3},"km",{"v":7557.385268554053,"d":"$7,557.39"},null,{"$f":"IF(K71=\"\",J71,K71)*H71","v":0},null,null,"Enter length of track of shown width in native land.","\nRemove rock / gravel / asphalt, and replace with clean.\n"]
[null,0,null,"#2.21",{"$f":"Lists!C201","v":"Track, Rock, Replace rock, 6 m wide, Arid"},{"$nulls":3},"km",{"v":7557.385268554053,"d":"$7,557.39"},null,0,null,null,"Enter length of track of shown width in arid land.\n","\nRemove rock / gravel / asphalt, and replace with clean.\n"]
[null,0,null,"#2.22",{"$f":"Lists!C227","v":"Track, Rock, No replace, Pasture"},{"$nulls":3},"ha",{"v":8224.879357444983,"d":"$8,224.88"},null,{"$f":"IF(K73=\"\",J73,K73)*H73","v":0},null,null,"Enter area of track in pasture land.","\nRemove rock / gravel / asphalt, salvage soil adjacent to road, rip length of road, grade and seed with pasture species.\n"]
[null,0,null,"#2.23",{"$f":"Lists!C228","v":"Track, Rock, No replace, Native"},{"$nulls":3},"ha",{"v":10765.879357444983,"d":"$10,765.88"},null,0,null,null,"Enter area of track in native land.","\nRemove rock / gravel / asphalt, salvage soil adjacent to road, rip length of road, grade and seed with native species.\n"]
[null,0,null,"#2.24",{"$f":"Lists!C229","v":"Track, Rock, No replace, Arid"},{"$nulls":3},"ha",{"v":6569.379357444982,"d":"$6,569.38"},null,0,null,null,"Enter area of track in arid land.\n","Remove rock / gravel / asphalt, rip length of road. No seed."]
[null,0,null,"#2.25",{"$f":"Lists!C214","v":"Laydown, Earthen, No replace, Pasture"},{"$nulls":3},"ha",{"v":2055.6594574217693,"d":"$2,055.66"},null,0,null,null,"Enter area of laydown in pasture land.","Rip area of laydown, salvage soil adjacent to laydown, grade and seed with pasture species.\n"]
[null,0,null,"#2.26",{"$f":"Lists!C215","v":"Laydown, Earthen, No replace, Native"},{"$nulls":3},"ha",{"v":4596.65945742177,"d":"$4,596.66"},null,0,null,null,"Enter area of laydown in native land.","Rip area of laydown, salvage soil adjacent to laydown, grade and seed with pasture species.\n"]
[null,0,null,"#2.27",{"$f":"Lists!C216","v":"Laydown, Earthen, No replace, Arid"},{"$nulls":3},"ha",{"v":400.1594574217694,"d":"$400.16"},null,0,null,null,"Enter area of laydown in arid land.\n","Rip area of laydown, no seed.\n"]
[null,0,null,"#2.28",{"$f":"Lists!C217","v":"Laydown, Rock, No replace, Pasture"},{"$nulls":3},"ha",{"v":8745.08818476924,"d":"$8,745.09"},null,0,null,null,"Enter area of laydown in pasture land.","Load and haul rock, rip / reshape area of laydown, salvage soil adjacent to laydown, grade and seed with pasture species.\n"]
[null,0,null,"#2.29",{"$f":"Lists!C220","v":"Borrow Pit, Pasture"},{"$nulls":3},"ha",{"v":9568.9339216637,"d":"$9,568.93"},null,0,null,null,"Enter area of borrow pit in pasture land.","Push in sides to lessen slope. CAT D11 dozer, load and haul growth media and reshape.\n"]
[null,0,null,"#2.30",{"$f":"Lists!C221","v":"Borrow Pit, Native"},{"$nulls":3},"ha",{"v":12109.9339216637,"d":"$12,109.93"},null,0,null,null,"Enter area of borrow pit  in native land.","Push in sides to lessen slope. CAT D11 dozer, load and haul growth media and reshape.\n"]
[null,0,null,"#2.31",{"$f":"Lists!C222","v":"Borrow Pit, Arid"},{"$nulls":3},"ha",{"v":6443.405344842582,"d":"$6,443.41"},null,0,null,null,"Enter area of borrow pit  in arid land.\n","Push in sides to lessen slope. CAT D11 dozer, load and haul growth media and reshape.\n"]
[null,0,null,"#2.32","Landfill",{"$nulls":3},"m2",{"v":3.5857493111408396,"d":"$3.59"},null,0,null,null,"Enter footprint of landfill","Cover up with dozer. Use soil from nearby.  Assumes dozer push of 3 lifts of 0.5 m.  Haul from nearby (up to 1000 m) using loader and trucks and place.\n"]
[null,0,null,"#2.33","Additional line item - user to name activity",{"$nulls":6},{"$f":"H84*K84","v":0}]
[null,0,null,"#2.34","Additional line item - user to name activity",{"$nulls":6},{"$f":"H85*K85","v":0}]
[null,1,{"$nulls":8},"Subtotal",{"$f":"SUBTOTAL(9,L51:L85)","v":0}]
[null,1,"3. Camps,  Buildings, Sewage Treatment Plant"]
[null,{"$f":"IF(L88>0,1,0)","v":0},null,null,"Camps from Infrastructure Input Sheet",{"$nulls":3},"lump",null,null,{"$f":"'Seismic and Infrastructure'!F3","v":0},null,null,"Enter values (# camps) in Infrastructure Input Sheet.\n","\nElectrical and mechanical disconnection of accommodation, mess, ablution, laundry and recreational modules.  No hardstand as temporary camp. Some gravel removal and grade and seed. Transport of modules to storage area and wastes to disposal facilities. The rate includes all elements generally associated with a camp except seeding which must be entered to the input sheet or in the three rates below this set). In general no other rate is required unless there is a co-located major office / control centre for example. Exceptions are contaminated land investigations which will only be required if a fuelling system is at the camp and any dams / ponds."]
[null,{"$f":"IF(L89>0,1,0)","v":0},null,"#3.01",{"$f":"Lists!C138","v":"Small temporary camp (<= 50 persons)"},{"$nulls":3},"m2",{"v":43.172180750756525,"d":"$43.17"},null,{"$f":"IF(K89=\"\",J89,K89)*H89","v":0},null,null,"\nEnter area disturbed by camp. Rate includes allowance for rehabilitating land between and surrounding modules. However, if large areas of land are present that cannot reasonably be assumed to included with the camp, use land rehabilitation rates to account for this.\n","\nElectrical and mechanical disconnection of accommodation, mess, ablution, laundry and recreational modules. No hardstand as temporary camp. Some gravel removal and grade and seed. Transport of modules to storage area and wastes to disposal facilities. The rate includes all elements generally associated with a camp. In general no other rate is required unless there is a co-located major office / control centre for example. \n"]
[null,0,null,"#3.02",{"$f":"Lists!C139","v":"Larger temporary camp (> 50 persons)"},{"$nulls":3},"m2",{"v":44.953923728874976,"d":"$44.95"},null,0,null,null,"\nEnter area disturbed by camp. Rate includes allowance for rehabilitating land between and surrounding modules. However, if large areas of land are present that cannot reasonably be assumed to included with the camp, use land rehabilitation rates to account for this.\n","As above"]
[null,0,null,"#3.03",{"$f":"Lists!C140","v":"Small permament camp (<= 50 persons)"},{"$nulls":3},"m2",{"v":38.53269884656776,"d":"$38.53"},null,0,null,null,"\nEnter area disturbed by camp. Rate includes allowance for rehabilitating land between and surrounding modules. However, if large areas of land are present that cannot reasonably be assumed to included with the camp, use land rehabilitation rates to account for this.\n","Electrical and mechanical disconnection of accommodation, mess, ablution, laundry and recreational modules. Removal of hardstand and gravel removal, grade and seed. Transport of modules to storage area and wastes to disposal facilities. The rate includes all elements generally associated with a camp. In general no other rate is required unless there is a co-located major office / control centre for example."]
[null,0,null,"#3.04",{"$f":"Lists!C141","v":"Larger permanent camp (> 50 persons)"},{"$nulls":3},"m2",{"v":42.37208359553347,"d":"$42.37"},null,0,null,null,"\nEnter area disturbed by camp. Rate includes allowance for rehabilitating land between and surrounding modules. However, if large areas of land are present that cannot reasonably be assumed to included with the camp, use land rehabilitation rates to account for this.\n","As above"]
[null,0,null,"#3.05",{"$f":"Assumptions!C220","v":"Temporary camp - <= 20 persons"},{"$nulls":3},"camps",{"v":48560.613196245446,"d":"$48,560.61"},null,0,null,null,"Enter # camps for this category.\n","\nElectrical and mechanical disconnection of accommodation, mess, ablution, laundry and recreational modules. Allowance for removal of a mix concrete, asphalt and gravel, rip, level and seed. Transport of modules to storage area and wastes to disposal facilities. Grade and seed included. The rate includes all elements generally associated with a camp. In general no other rate is required unless there is a co-located major office / control centre and major switchyard for example.\n"]
[null,0,null,"#3.06",{"$f":"Assumptions!C221","v":"Temporary camp - > 20 and <= 50 persons"},{"$nulls":3},"camps",{"v":68759.12209495704,"d":"$68,759.12"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.07",{"$f":"Assumptions!C222","v":"Temporary camp - > 50 and <= 100 persons"},{"$nulls":3},"camps",{"v":99664.92695314492,"d":"$99,664.93"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.08",{"$f":"Assumptions!C223","v":"Temporary camp - > 100 and <= 150 persons"},{"$nulls":3},"camps",{"v":145212.98871722168,"d":"$145,212.99"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.09",{"$f":"Assumptions!C224","v":"Temporary camp - > 150 and <= 200 persons"},{"$nulls":3},"camps",{"v":176774.804992979,"d":"$176,774.80"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.10",{"$f":"Assumptions!C225","v":"Temporary camp - > 200 and <= 250 persons"},{"$nulls":3},"camps",{"v":244877.91567036664,"d":"$244,877.92"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.11",{"$f":"Assumptions!C226","v":"Temporary camp - > 250 and <= 300 persons"},{"$nulls":3},"camps",{"v":275350.79497334873,"d":"$275,350.79"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.12",{"$f":"Assumptions!C227","v":"Temporary camp - > 300 and <= 400 persons"},{"$nulls":3},"camps",{"v":339187.51150682365,"d":"$339,187.51"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.13",{"$f":"Assumptions!C228","v":"Temporary camp - > 400 and <= 500 persons"},{"$nulls":3},"camps",{"v":437763.5014871934,"d":"$437,763.50"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.14",{"$f":"Assumptions!C229","v":"Temporary camp - > 500 and <= 750 persons"},{"$nulls":3},"camps",{"v":633188.493912602,"d":"$633,188.49"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.15",{"$f":"Assumptions!C230","v":"Temporary camp - > 750 and <= 1000 persons"},{"$nulls":3},"camps",{"v":826425.6310483578,"d":"$826,425.63"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.16",{"$f":"Assumptions!C231","v":"Temporary camp - > 1000 and <= 2000 persons"},{"$nulls":3},"camps",{"v":1639226.5492714276,"d":"$1,639,226.55"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.17",{"$f":"Assumptions!C232","v":"Temporary camp - > 2000 and <= 3000 persons"},{"$nulls":3},"camps",{"v":2451290.081840651,"d":"$2,451,290.08"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.18",{"$f":"Assumptions!C233","v":"Temporary camp - > 3000 and <= 4000 persons"},{"$nulls":3},"camps",{"v":3264091.00006372,"d":"$3,264,091.00"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.19",{"$f":"Assumptions!C234","v":"Temporary camp - > 4000 and <= 5000 persons"},{"$nulls":3},"camps",{"v":4076506.083951873,"d":"$4,076,506.08"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.20",{"$f":"Assumptions!C235","v":"Permanent camp - > 0 and <= 20 persons"},{"$nulls":3},"camps",{"v":67211.71401376641,"d":"$67,211.71"},null,0,null,null,"Enter # camps for this category.\n","\nElectrical and mechanical disconnection of accommodation, mess, ablution, laundry and recreational modules. Removal of hardstand and gravel removal, grade and seed. Transport of modules to storage area and wastes to disposal facilities. Grade and seed included. The rate includes all elements generally associated with a camp. In general no other rate is required unless there is a co-located major office / control centre for example. Exceptions are contaminated land investigations which will only be required if a fuelling system is at the camp and any dams / ponds.\n"]
[null,0,null,"#3.21",{"$f":"Assumptions!C236","v":"Permanent camp - > 20 and <= 50 persons"},{"$nulls":3},"camps",{"v":109876.14661474548,"d":"$109,876.15"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.22",{"$f":"Assumptions!C237","v":"Permanent camp - > 50 and <= 100 persons"},{"$nulls":3},"camps",{"v":193037.06658807956,"d":"$193,037.07"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.23",{"$f":"Assumptions!C238","v":"Permanent camp - > 100 and <= 150 persons"},{"$nulls":3},"camps",{"v":262662.53417421656,"d":"$262,662.53"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.24",{"$f":"Assumptions!C239","v":"Permanent camp - > 150 and <= 200 persons"},{"$nulls":3},"camps",{"v":351273.1033220089,"d":"$351,273.10"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.25",{"$f":"Assumptions!C240","v":"Permanent camp - > 200 and <= 250 persons"},{"$nulls":3},"camps",{"v":461857.4409227542,"d":"$461,857.44"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.26",{"$f":"Assumptions!C241","v":"Permanent camp - > 250 and <= 300 persons"},{"$nulls":3},"camps",{"v":515066.3999939815,"d":"$515,066.40"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.27",{"$f":"Assumptions!C242","v":"Permanent camp - > 300 and <= 400 persons"},{"$nulls":3},"camps",{"v":643792.2317014962,"d":"$643,792.23"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.28",{"$f":"Assumptions!C243","v":"Permanent camp - > 400 and <= 500 persons"},{"$nulls":3},"camps",{"v":806867.4251805679,"d":"$806,867.43"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.29",{"$f":"Assumptions!C244","v":"Permanent camp - > 500 and <= 750 persons"},{"$nulls":3},"camps",{"v":1003637.109955229,"d":"$1,003,637.11"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.30",{"$f":"Assumptions!C245","v":"Permanent camp - > 750 and <= 1000 persons"},{"$nulls":3},"camps",{"v":1314748.2189516015,"d":"$1,314,748.22"},null,{"$f":"IF(K118=\"\",J118,K118)*H118","v":0},null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.31",{"$f":"Assumptions!C246","v":"Permanent camp - > 1000 and <= 2000 persons"},{"$nulls":3},"camps",{"v":2521210.6387668406,"d":"$2,521,210.64"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.32",{"$f":"Assumptions!C247","v":"Permanent camp - > 2000 and <= 3000 persons"},{"$nulls":3},"camps",{"v":3741989.04856197,"d":"$3,741,989.05"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.33",{"$f":"Assumptions!C248","v":"Permanent camp - > 3000 and <= 4000 persons"},{"$nulls":3},"camps",{"v":4961645.117762571,"d":"$4,961,645.12"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.34",{"$f":"Assumptions!C249","v":"Permanent camp - > 4000 and <= 5000 persons"},{"$nulls":3},"camps",{"v":6168107.537577811,"d":"$6,168,107.54"},null,0,null,null,"Enter # camps for this category.\n","As above"]
[null,0,null,"#3.35",{"$f":"Lists!C176","v":"Small, Brick wall, Steel roof, Concrete floor, 1 floors"},{"$nulls":3},"m2",{"v":119.70009858163799,"d":"$119.70"},null,0,null,null,"\nEnter the area (footprint) of the building to be demolished. Buildings will typically be part of other facilities and grade and seed would be included in those rates. The footprint of buildings is relatively small and if grade and seed is required it can be assumed to be covered in this rate (as equipment will be on-site).\n","Empty contents, electrical and mechanical disconnection of building, remove steel roof and structure and cut-up, demolish brick walls and concrete slab, load and haul and disposal. See Assumptions for indication of size. Small buildings are small offices, pump rooms, stores.\n"]
[null,0,null,"#3.36",{"$f":"Lists!C177","v":"Large, Brick wall, Steel roof, Concrete floor, 1 floors"},{"$nulls":3},"m2",{"v":71.12549166952898,"d":"$71.13"},null,0,null,null,"\nEnter the area (footprint) of the building to be demolished. Buildings will typically be part of other facilities and grade and seed would be included in those rates. The footprint of buildings is relatively small and if grade and seed is required it can be assumed to be covered in this rate (as equipment will be on-site).\n","Empty contents, electrical and mechanical disconnection of building, remove steel roof and structure and cut-up, demolish brick walls and concrete slab, load and haul and disposal. See Assumptions for indication of size. Large buildings are large permanent office blocks / control rooms.\n"]
[null,0,null,"#3.37",{"$f":"Lists!C178","v":"Large, Steel wall, Steel roof, Concrete floor, 1 floors"},{"$nulls":3},"m2",{"v":76.22144219101264,"d":"$76.22"},null,0,null,null,"\nEnter the area (footprint) of the building to be demolished. Buildings will typically be part of other facilities and grade and seed would be included in those rates. The footprint of buildings is relatively small and if grade and seed is required it can be assumed to be covered in this rate (as equipment will be on-site).\n","Empty contents, electrical and mechanical disconnection of building, remove steel roof and wall cladding and structure and cut-up, demolish concrete slab, load and haul and disposal. Includes warehouse and workshops.\n"]
[null,0,null,"#3.38",{"$f":"Lists!C179","v":"Small, Steel wall, Steel roof, Concrete floor, 1 floors"},{"$nulls":3},"m2",{"v":127.70506187417257,"d":"$127.71"},null,{"$f":"IF(K126=\"\",J126,K126)*H126","v":0},null,null,"\nEnter the area (footprint) of the building to be demolished. Buildings will typically be part of other facilities and grade and seed would be included in those rates. The footprint of buildings is relatively small and if grade and seed is required it can be assumed to be covered in this rate (as equipment will be on-site).\n","Empty contents, electrical and mechanical disconnection of building, remove steel roof and wall cladding and structure and cut-up, demolish concrete slab, load and haul and disposal.\n"]
[null,0,null,"#3.39",{"$f":"Lists!C180","v":"Small, Steel wall, Steel roof, Concrete floor, 2 floors"},{"$nulls":3},"m2",{"v":135.9157101430498,"d":"$135.92"},null,0,null,null,"\n\nEnter the area (footprint) of the building to be demolished. The area is the footprint only as the rate takes account of the multi-storeys. Buildings will typically be part of other facilities and grade and seed would be included in those rates. The footprint of buildings is relatively small and if grade and seed is required it can be assumed to be covered in this rate (as equipment will be on-site). \n","Empty contents, electrical and mechanical disconnection of building, remove steel roof and wall cladding and structure and cut-up, demolish concrete slabs, load and haul and disposal.\n"]
[null,0,null,"#3.40",{"$f":"Lists!C181","v":"Portable skid mounted, portable building"},{"$nulls":3},"item",{"v":2255.9546194629665,"d":"$2,255.95"},null,0,null,null,"\nEnter number of small demountable structures (e.g. small office.) This rate does not include grade and seed as a portable building will typically be within a larger area (e.g. laydown).\n","Electrical and mechanical disconnection, crane to lift to truck and transport to storage location at distance shown in Assumptions."]
[null,0,null,"#3.41","Sewage Treatment Plant",{"$nulls":3},"kL/day",{"v":141.80060354234644,"d":"$141.80"},null,0,null,null,"\nEnter nameplate capacity of wastewater treatment plant. Rate is for aboveground unit with tanks.  If the facility has large in-ground clarifiers / settling ponds add a pond or tank rate. If the facility places / irrigates treated materials to land, add the area to the rate below.\n\n","Electrical and mechanical disconnection of tanks and pump sets, demolish / dispose or remove transport tanks and equipment, growth media, rip, seed land. Allowance for transport and apply to land residual solids."]
[null,0,null,"#3.42","Irrigation area associated with Sewage Treatment Plant",{"$nulls":3},"ha",{"v":3326.1594574217693,"d":"$3,326.16"},null,0,null,null,"Enter area of land used to irrigate treated sewage.\n","Salvage local growth media, rip, seed.\n"]
[null,0,null,"#3.43","Additional line item - user to name activity",{"$nulls":6},{"$f":"H131*K131","v":0}]
[null,0,null,"#3.44","Additional line item - user to name activity",{"$nulls":6},{"$f":"H132*K132","v":0}]
[null,1,{"$nulls":8},"Subtotal",{"$f":"SUBTOTAL(9,L88:L132)","v":0}]
[null,1,"4. Power Generation and Distribution"]
[null,{"$f":"IF(L135>0,1,0)","v":0},null,"#4.01",{"$f":"Lists!C397","v":"Overhead powerlines (steel towers)"},{"$nulls":3},"km",{"v":24114.69220170373,"d":"$24,114.69"},null,{"$f":"IF(K135=\"\",J135,K135)*H135","v":0},null,null,"Enter total number of kilometres. For low voltage power lines with steel towers.  ","\nDe-energise system; disconnect cables from tower, cut cables, load to truck and dispose off-site; attach pulling cables to tower (dogman) and crane; cut one-side legs (excavator and shears); pull over tower, cut up steel; demolish concrete footings, load and dispose off-site, grade and seed area around tower.\n"]
[null,0,null,"#4.02",{"$f":"Lists!C398","v":"Overhead powerlines (wooden poles)"},{"$nulls":3},"km",{"v":17768.754989732533,"d":"$17,768.75"},null,0,null,null,"Enter total number of kilometres. For low voltage power lines with wooden poles.  ","\nDe-energise system; disconnect cables from tower, cut cables, load to truck and dispose off-site; chain saw pole, cut up, load and dispose off-site; demolish concrete footings, load and dispose off-site, grade and seed area around tower.\n"]
[null,0,null,"#4.03",{"$f":"Lists!C399","v":"Overhead powerlines (concrete poles)"},{"$nulls":3},"km",{"v":27300.433714697272,"d":"$27,300.43"},null,0,null,null,"Enter total number of kilometres. For low voltage power lines with concrete poles.  ","\nDe-energise system; disconnect cables from tower, cut cables, load to truck and dispose off-site; excavator with rock breaker to demolish pole, break up, load and dispose off-site; demolish concrete footings, load and dispose off-site; demolish concrete footings, load and dispose off-site, grade and seed area around tower.\n"]
[null,0,null,"#4.04",{"$f":"Lists!C402","v":"Power generation - gas 3 MW"},{"$nulls":3},"facility",{"v":42978.695163502845,"d":"$42,978.70"},null,0,null,null,"Enter number of single unit generating plants.","\nAssumes 1 single 3 MW unit. De-energise, disconnect, load and transport modules; disconnect portable buildings and transport; remove gravel surface and transport to re-use area; grade and seed; small land investigation around transformers.\n"]
[null,0,null,"#4.05",{"$f":"Lists!C403","v":"Power generation - gas 12 MW"},{"$nulls":3},"facility",{"v":191998.72351795374,"d":"$191,998.72"},null,0,null,null,"Enter number of plants","\nAssumes 4 X 3 MW units. De-energise, disconnect, load and transport modules; disconnect portable buildings and transport; remove gravel surface and transport to re-use area; grade and seed; small land investigation around transformers.\n"]
[null,0,null,"#4.06",{"$f":"Lists!C404","v":"Power generation - gas 24 MW"},{"$nulls":3},"facility",{"v":344603.13145407755,"d":"$344,603.13"},null,0,null,null,"Enter number of plants","\nAssumes 8 X 3 MW units. De-energise, disconnect, load and transport modules; disconnect portable buildings and transport; remove gravel surface and transport to re-use area; grade and seed; small land investigation around transformers.\n"]
[null,0,null,"#4.07",{"$f":"Lists!C405","v":"Power generation - gas 36 MW"},{"$nulls":3},"facility",{"v":480489.0558158097,"d":"$480,489.06"},null,0,null,null,"Enter number of plants","\nAssumes 12 X 3 MW units. De-energise, disconnect, load and transport modules; disconnect portable buildings and transport; remove gravel surface and transport to re-use area; grade and seed; small land investigation around transformers.\n"]
[null,0,null,"#4.08",{"$f":"Lists!C408","v":"Substation 33 / 11 kV"},{"$nulls":3},"facility",{"v":79262.70600932401,"d":"$79,262.71"},null,0,null,null,"Enter number of switchyards / substations","Disconnect transformers electrically and mechanically; load transformers and sections on trucks and transport to  yard; pull cables, roll up and load to trucks for transport to storage; separate power factor correction units for transport; load miscellaneous components (e.g. circuit breakers) to trucks and transport for scrap; lightning masts knocked over with excavator and loaded to trucks for scrap. Lift portable buildings onto truck and transport for re-use. Pump out diesel from belly tank of generator and use in vehicles. Transport generator to storage. Demolish footings and load out concrete. Pump out oily water separator and demolish. Load out debris. Scrape up gravel and load-out\nGrade and seed. Assumes power company will disconnect incoming lines from landing towers.\n"]
[null,0,null,"#4.09",{"$f":"Lists!C409","v":"Substation 66 / 11 kV "},{"$nulls":3},"facility",{"v":81695.41712470863,"d":"$81,695.42"},null,0,null,null,"\nEnter number of switchyards / substations\n","As above"]
[null,0,null,"#4.10",{"$f":"Lists!C410","v":"Substation 132 / 33 kV"},{"$nulls":3},"facility",{"v":251692.178378131,"d":"$251,692.18"},null,0,null,null,"\nEnter number of switchyards / substations\n","As above"]
[null,0,null,"#4.11","Communications towers",{"$nulls":3},"tower",{"v":20911.299731672898,"d":"$20,911.30"},null,0,null,null,"Enter number of communications towers.","\nEquivalent of steel lattice towers with electronics.  Electronics removed and transported to storage. Tower pulled down, steel cut-up and transported to re-use yard (no credit for scrap value).\n"]
[null,0,null,"#4.12","Additional line item - user to name activity",{"$nulls":6},{"$f":"H146*K146","v":0}]
[null,0,null,"#4.13","Additional line item - user to name activity",{"$nulls":6},{"$f":"H147*K147","v":0}]
[null,1,{"$nulls":8},"Subtotal",{"$f":"SUBTOTAL(9,L135:L147)","v":0}]
[null,1,"5. Wells Pads and Associated Infrastructure"]
[null,{"$f":"IF(L150>0,1,0)","v":0},null,null,"Wells Input Sheet",{"$nulls":3},"lump",null,null,{"$f":"Wells!C4","v":0},{"$nulls":3},"\nScopes as for individual well items below. General note: where wells are connected to pipelines, the cut and cap at the well end is included in the well rate (no need to include in the pipeline allowances).\n"]
[null,{"$f":"IF(L151>0,1,0)","v":0},null,"#5.01",{"$f":"WellList","v":"Conventional oil, Plugged and abandoned, Single well"},{"$nulls":3},"pad",{"v":679.8845276382478,"d":"$679.88"},null,{"$f":"IF(K151=\"\",J151,K151)*H151","v":0},null,null,"Enter number of well sites. If a beam pump remains add to rate below.","\nRemove sign, excavate to access casing, cut casing and cement, backfill, minimal grade and allowance for seed. See Assumptions for assumed land area (minimal for P&A wells). No allowance for beam pump or sump.\n"]
[null,0,null,"#5.02","Conventional oil, Suspended, Single well",{"$nulls":3},"pad",{"v":1728.3985253123592,"d":"$1,728.40"},null,0,null,null,"Enter number of well pads. If a beam pump remains add to rate below.\n","\nRemove above-ground equipment (does not include beam pump if remaining) and fencing. Grade and seed of pad size shown in Assumptions. No allowance for beam pump or sump.\n"]
[null,0,null,"#5.03","Conventional oil, Shut-in, Single well",{"$nulls":3},"pad",{"v":9624.168649155583,"d":"$9,624.17"},null,0,null,null,"Enter number of well pads.","\nRemoval of above-ground equipment including beam and associated infrastructure and fencing  Allowance for liquid removal. Grade and seed of pad size shown in Assumptions.\n"]
[null,0,null,"#5.04","Conventional oil, Appraisal / development, Single well",{"$nulls":3},"pad",{"v":12454.23665461145,"d":"$12,454.24"},null,0,null,null,"Enter number of well pads.","\nRemoval of above-ground equipment and infrastructure and fencing, allowance for sludge and liquid disposal. Grade and seed of pad size shown in Assumptions. No allowance for beam pump or sump.\n"]
[null,0,null,"#5.05","Conventional oil, Operation / Production, Single well, Beam Pump",{"$nulls":3},"pad",{"v":18180.945978575393,"d":"$18,180.95"},null,0,null,null,"Enter number of well pads.","\nRemoval of above-ground equipment including beam and associated infrastructure and fencing, allowance for sludge disposal. Grade and seed of pad size shown in Assumptions.\n"]
[null,0,null,"#5.06","Conventional oil, Operation / Production, Single well, No Beam Pump",{"$nulls":3},"pad",{"v":14837.484377387667,"d":"$14,837.48"},null,0,null,null,"\nEnter number of well pads. If a beam pump remains either use rate above which includes beam or add a beam pump separately using the rate below.\n","\nRemoval of above-ground equipment and associated infrastructure and fencing, allowance for sludge disposal. Grade and seed of pad size shown in Assumptions.\n"]
[null,0,null,"#5.07","Conventional oil, Beam Pump only",{"$nulls":3},"pad",{"v":3343.4616011877265,"d":"$3,343.46"},null,0,null,null,"Enter number of beam pumps. Use if a beam pump remains at a P&A or suspended well site.\n","\nDisconnect beam pump, lift onto truck, transport to storage area. Excavate and backfill cellar, transport soil to landfill.  Allowance for liquids removal and grade and seed.\n"]
[null,0,null,"#5.08","Conventional gas, Plugged and abandoned, Single well",{"$nulls":3},"pad",{"v":679.8845276382478,"d":"$679.88"},null,0,null,null,"Enter number of well sites.","Remove sign, excavate to access casing, cut casing and cement, backfill, minimal grade and allowance for seed. See Assumptions for assumed land area (minimal for P&A wells).\n"]
[null,0,null,"#5.09","Conventional gas, Suspended, Single well",{"$nulls":3},"pad",{"v":917.216510590998,"d":"$917.22"},null,0,null,null,"Enter number of well pads.","\nRemove remaining above-ground equipment and fencing. Grade and seed of pad size shown in Assumptions. Headworks assumed removed. If they remain use shut-in rate.\n"]
[null,0,null,"#5.10","Conventional gas, Shut-in, Single well",{"$nulls":3},"pad",{"v":3643.4482662316937,"d":"$3,643.45"},null,{"$f":"IF(K160=\"\",J160,K160)*H160","v":0},null,null,"Enter number of well pads.","\nRemoval of above-ground equipment including head works and associated infrastructure and fencing. Grade and seed of pad size shown in Assumptions.\n"]
[null,0,null,"#5.11","Conventional gas, Appraisal / development, Single well",{"$nulls":3},"pad",{"v":5494.899071941117,"d":"$5,494.90"},null,0,null,null,"Enter number of well pads.","\nRemoval of above-ground equipment including head works and associated infrastructure and fencing. Grade and seed of pad size shown in Assumptions. Does not include any water storage.\n"]
[null,0,null,"#5.12","Conventional gas, Operation / Production, Single well",{"$nulls":3},"pad",{"v":3643.4482662316937,"d":"$3,643.45"},null,{"$f":"IF(K162=\"\",J162,K162)*H162","v":0},null,null,"Enter number of well pads.","\nRemoval of above-ground equipment including head works and associated infrastructure and fencing. Grade and seed of pad size shown in Assumptions. Does not include any water storage.\n"]
[null,0,null,"#5.13","Conventional gas, Operation / Production, <= 4 wells well",{"$nulls":3},"pad",{"v":10977.800231505367,"d":"$10,977.80"},null,0,null,null,"Enter number of well pads for shown category.","\nRemoval of above-ground equipment including head works for up to 4 co-located wells and associated infrastructure and fencing. Grade and seed of pad size shown in Assumptions. Does not include any water storage.\n"]
[null,0,null,"#5.14","Conventional gas, Operation / Production, > 4 wells well",{"$nulls":3},"pad",{"v":13578.888344846031,"d":"$13,578.89"},null,0,null,null,"Enter number of well pads for shown category.","\nRemoval of above-ground equipment including head works for greater than 4 co-located wells and associated infrastructure and fencing. Grade and seed of pad size shown in Assumptions. Does not include any water storage.\n"]
[null,0,null,"#5.15","Coal seam gas, Plugged and abandoned, Single well",{"$nulls":3},"pad",{"v":679.8845276382478,"d":"$679.88"},null,0,null,null,"Enter number of well pads for shown category.","\nRemove sign, excavate to access casing, cut casing and cement, backfill, minimal grade and allowance for seed. See Assumptions for assumed land area (minimal for P&A wells).\n"]
[null,0,null,"#5.16","Coal seam gas, Suspended, Single well",{"$nulls":3},"pad",{"v":1874.501517474911,"d":"$1,874.50"},null,0,null,null,"Enter number of well pads for shown category.","\nRemove remaining above-ground equipment and fencing. Grade and seed of pad size shown in Assumptions. Headworks assumed removed. If they remain use shut-in rate.\n"]
[null,0,null,"#5.17","Coal seam gas, Shut-in, Single well",{"$nulls":3},"pad",{"v":8842.949194078765,"d":"$8,842.95"},null,0,null,null,"Enter number of well pads for shown category.","\nRemove wellhead infrastructure (bottle tree), pipe and fittings and fencing; excavate around well to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Grade and seed of area shown in Assumptions.\n"]
[null,0,null,"#5.18","Coal seam gas, Appraisal / development, Single well",{"$nulls":3},"pad",{"v":18038.95613513389,"d":"$18,038.96"},null,0,null,null,"Enter number of well pads for shown category.","\nRemove wellhead infrastructure (bottle tree), pipe and fittings and fencing; remove and dispose sump liner and sludge; fill in sump; demolish flare pit; excavate around well to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Grade and seed of area shown in Assumptions. Does not include any larger water storage.\n"]
[null,0,null,"#5.19","Coal seam gas, Operation / Production, Single well",{"$nulls":3},"pad",{"v":8155.039547595399,"d":"$8,155.04"},null,0,null,null,"Enter number of well pads for shown category.","\nRemove wellhead infrastructure (bottle tree), pipe and fittings and fencing; excavate around well to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Grade and seed of area shown in Assumptions. Does not include any larger water storage.\n"]
[null,0,null,"#5.20","Coal seam gas, Appraisal / development, <= 4 wells well",{"$nulls":3},"pad",{"v":28632.256880309887,"d":"$28,632.26"},null,0,null,null,"Enter number of well pads for shown category.","\nRemove wellhead infrastructure (bottle tree), pipe and fittings for up to 4 co-located wells; remove fencing; remove and dispose sump liner and sludge; fill in sump; demolish flare pit; excavate around wells to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Grade and seed of area shown in Assumptions. Does not include any larger water storage.\n"]
[null,0,null,"#5.21","Coal seam gas, Operation / Production, <= 4 wells well",{"$nulls":3},"pad",{"v":15504.255372708538,"d":"$15,504.26"},null,0,null,null,"Enter number of well pads for shown category.","\nRemove wellhead infrastructure (bottle tree), pipe and fittings for up to 4 co-located wells; remove fencing; excavate around well to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Grade and seed of area shown in Assumptions. Does not include any larger water storage.\n"]
[null,0,null,"#5.22","Coal seam gas, Appraisal / development, > 4 wells well",{"$nulls":3},"pad",{"v":48730.103376215964,"d":"$48,730.10"},null,0,null,null,"Enter number of well pads for shown category.","\nRemove wellhead infrastructure (bottle tree), pipe and fittings for more than 4 co-located wells; remove fencing; remove and dispose sump liner and sludge; demolish flare pit; fill in sump; excavate around well to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap.. Grade and seed of area shown in Assumptions. Does not include any larger water storage.\n"]
[null,0,null,"#5.23","Coal seam gas, Operation / Production, > 4 wells well",{"$nulls":3},"pad",{"v":28654.962026160796,"d":"$28,654.96"},null,0,null,null,"Enter number of well pads for shown category.","\nRemove wellhead infrastructure (bottle tree), pipe and fittings for more than 4 co-located wells; remove fencing; excavate around well to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Grade and seed of area shown in Assumptions. Does not include any larger water storage.\n"]
[null,0,null,"#5.24","Tight / shale gas, Plugged and abandoned, Single well",{"$nulls":3},"pad",{"v":679.8845276382478,"d":"$679.88"},null,0,null,null,"Enter number of well pads for shown category.","\nRemove sign, excavate to access casing, cut casing and cement, backfill, minimal grade and allowance for seed. See Assumptions for assumed land area (minimal for P&A wells).\n"]
[null,0,null,"#5.25","Tight / shale gas, Suspended, Single well",{"$nulls":3},"pad",{"v":1674.501517474911,"d":"$1,674.50"},null,0,null,null,"Enter number of well pads for shown category.","\nRemove remaining above-ground equipment and fencing. Grade and seed of pad size shown in Assumptions. Headworks assumed removed. If they remain use shut-in rate.\n"]
[null,0,null,"#5.26","Tight / shale gas, Shut-in, Single well",{"$nulls":3},"pad",{"v":8642.949194078765,"d":"$8,642.95"},null,{"$f":"IF(K176=\"\",J176,K176)*H176","v":0},null,null,"Enter number of well pads for shown category.","\nRemove wellhead infrastructure, pipe and fittings and fencing; excavate around well to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Grade and seed of area shown in Assumptions.\n"]
[null,0,null,"#5.27","Tight / shale gas, Appraisal / development, Single well",{"$nulls":3},"pad",{"v":25403.393520706544,"d":"$25,403.39"},null,0,null,null,"Enter number of well pads for shown category.","\nRemove wellhead infrastructure, pipe and fittings and fencing; remove and dispose sump liner and sludge; fill in sump; demolish flare pit; excavate around well to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Grade and seed of area shown in Assumptions. Does not include any larger water storage.\n"]
[null,0,null,"#5.28","Tight / shale gas, Operation / Production, Single well",{"$nulls":3},"pad",{"v":8395.610374895077,"d":"$8,395.61"},null,{"$f":"IF(K178=\"\",J178,K178)*H178","v":0},null,null,"Enter number of well pads for shown category.","\nRemove wellhead infrastructure, pipe and fittings and fencing; excavate around well to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Grade and seed of area shown in Assumptions. Does not include any larger water storage.\n"]
[null,0,null,"#5.29","Tight / shale gas, Operation / Production, <= 4 wells well",{"$nulls":3},"pad",{"v":18640.781330491485,"d":"$18,640.78"},null,0,null,null,"Enter number of well pads for shown category.","\nRemove wellhead infrastructure (bottle tree), pipe and fittings for up to 4 co-located wells; remove fencing; remove and dispose sump liner and sludge; fill in sump; demolish flare pit; excavate around wells to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Grade and seed of area shown in Assumptions. Does not include any larger water storage.\n"]
[null,0,null,"#5.30","Tight / shale gas, Operation / Production, > 4 wells well",{"$nulls":3},"pad",{"v":28161.43923997065,"d":"$28,161.44"},null,0,null,null,"Enter number of well pads for shown category.","\nRemove wellhead infrastructure (bottle tree), pipe and fittings for up to 4 co-located wells; remove fencing; excavate around well to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Grade and seed of area shown in Assumptions. Does not include any larger water storage.\n"]
[null,0,null,"#5.31",{"$f":"Lists!C246","v":"Conventional oil, Plugged and abandoned, Single well - arid"},{"$nulls":3},"pad",{"v":479.88452763824785,"d":"$479.88"},null,{"$f":"IF(K181=\"\",J181,K181)*H181","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemove sign, excavate to access casing, cut casing and cement, backfill, minimal grade, no seed. See Assumptions for assumed land area (minimal for P&A wells). No allowance for beam pump or sump.\n"]
[null,0,null,"#5.32",{"$f":"Lists!C247","v":"Conventional oil, Suspended, Single well - arid"},{"$nulls":3},"pad",{"v":1528.3985253123592,"d":"$1,528.40"},null,{"$f":"IF(K182=\"\",J182,K182)*H182","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemove above-ground equipment (does not include beam pump if remaining) and fencing. Rip and grade pad size shown in Assumptions. No seed.  No allowance for beam pump or sump.\n"]
[null,0,null,"#5.33",{"$f":"Lists!C248","v":"Conventional oil, Shut-in, Single well - arid"},{"$nulls":3},"pad",{"v":9424.168649155583,"d":"$9,424.17"},null,{"$f":"IF(K183=\"\",J183,K183)*H183","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemoval of above-ground equipment including beam and associated infrastructure and fencing  Allowance for liquid removal. Rip and grade pad size shown in Assumptions. No seed..\n"]
[null,0,null,"#5.34",{"$f":"Lists!C249","v":"Conventional oil, Appraisal / development, Single well - arid"},{"$nulls":3},"pad",{"v":12254.23665461145,"d":"$12,254.24"},null,{"$f":"IF(K184=\"\",J184,K184)*H184","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemoval of above-ground equipment and infrastructure and fencing, allowance for sludge and liquid disposal. Rip and grade pad size shown in Assumptions. No seed.  No allowance for beam pump or sump.\n"]
[null,0,null,"#5.35",{"$f":"Lists!C250","v":"Conventional oil, Operation / Production, Single well, Beam Pump - arid"},{"$nulls":3},"pad",{"v":17980.945978575393,"d":"$17,980.95"},null,0,null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemoval of above-ground equipment including beam and associated infrastructure and fencing, allowance for sludge disposal. Rip and grade pad size shown in Assumptions. No seed.  \n"]
[null,0,null,"#5.36",{"$f":"Lists!C251","v":"Conventional oil, Operation / Production, Single well, No Beam Pump - arid"},{"$nulls":3},"pad",{"v":14637.484377387667,"d":"$14,637.48"},null,{"$f":"IF(K186=\"\",J186,K186)*H186","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present. If beam pump is present use rate above or add separately using rate below.\n \n","Removal of above-ground equipment and associated infrastructure and fencing, allowance for sludge disposal. Rip and grade pad size shown in Assumptions. No seed.  \n"]
[null,0,null,"#5.37",{"$f":"Lists!C252","v":"Conventional oil, Beam Pump only - arid"},{"$nulls":3},"pad",{"v":3143.4616011877265,"d":"$3,143.46"},null,{"$f":"IF(K187=\"\",J187,K187)*H187","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nDisconnect beam pump, lift onto truck, transport to storage area. Excavate and backfill cellar, transport soil to landfill.  Allowance for liquids removal. Rip and grade pad size shown in Assumptions. No seed.  \n"]
[null,0,null,"#5.38",{"$f":"Lists!C253","v":"Conventional gas, Plugged and abandoned, Single well - arid"},{"$nulls":3},"pad",{"v":479.88452763824785,"d":"$479.88"},null,{"$f":"IF(K188=\"\",J188,K188)*H188","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemove sign, excavate to access casing, cut casing and cement, backfill, minimal grade, no seed. See Assumptions for assumed land area (minimal for P&A wells).\n"]
[null,0,null,"#5.39",{"$f":"Lists!C254","v":"Conventional gas, Suspended, Single well - arid"},{"$nulls":3},"pad",{"v":717.216510590998,"d":"$717.22"},null,{"$f":"IF(K189=\"\",J189,K189)*H189","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemove remaining above-ground equipment and fencing. Rip and grade pad size shown in Assumptions. No seed.   Headworks assumed removed. If they remain use shut-in rate.\n"]
[null,0,null,"#5.40",{"$f":"Lists!C255","v":"Conventional gas, Shut-in, Single well - arid"},{"$nulls":3},"pad",{"v":3443.4482662316937,"d":"$3,443.45"},null,{"$f":"IF(K190=\"\",J190,K190)*H190","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemoval of above-ground equipment including head works and associated infrastructure and fencing. Rip and grade pad size shown in Assumptions. No seed. \n"]
[null,0,null,"#5.41",{"$f":"Lists!C256","v":"Conventional gas, Appraisal / development, Single well - arid"},{"$nulls":3},"pad",{"v":5294.899071941117,"d":"$5,294.90"},null,0,null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemoval of above-ground equipment including head works and associated infrastructure and fencing. Rip and grade pad size shown in Assumptions. No seed. Does not include any water storage.\n"]
[null,0,null,"#5.42",{"$f":"Lists!C257","v":"Conventional gas, Operation / Production, Single well - arid"},{"$nulls":3},"pad",{"v":3443.4482662316937,"d":"$3,443.45"},null,{"$f":"IF(K192=\"\",J192,K192)*H192","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemoval of above-ground equipment including head works and associated infrastructure and fencing. Rip and grade pad size shown in Assumptions. No seed.  Does not include any water storage.\n"]
[null,0,null,"#5.43",{"$f":"Lists!C258","v":"Conventional gas, Operation / Production, <= 4 wells well - arid"},{"$nulls":3},"pad",{"v":8455.32110298115,"d":"$8,455.32"},null,{"$f":"IF(K193=\"\",J193,K193)*H193","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemoval of above-ground equipment including head works for up to 4 co-located wells and associated infrastructure and fencing. Rip and grade pad size shown in Assumptions. No seed. Does not include any water storage.\n"]
[null,0,null,"#5.44",{"$f":"Lists!C259","v":"Conventional gas, Operation / Production, > 4 wells well - arid"},{"$nulls":3},"pad",{"v":13376.888344846031,"d":"$13,376.89"},null,{"$f":"IF(K194=\"\",J194,K194)*H194","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemoval of above-ground equipment including head works for greater than 4 co-located wells  and associated infrastructure and fencing. Rip and grade pad size shown in Assumptions. No seed. Does not include any water storage.\n"]
[null,0,null,"#5.45",{"$f":"Lists!C260","v":"Coal seam gas, Plugged and abandoned, Single well - arid"},{"$nulls":3},"pad",{"v":479.88452763824785,"d":"$479.88"},null,{"$f":"IF(K195=\"\",J195,K195)*H195","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemove sign, excavate to access casing, cut casing and cement, backfill, minimal grade. No seed.  See Assumptions for assumed land area (minimal for P&A wells).\n"]
[null,0,null,"#5.46",{"$f":"Lists!C261","v":"Coal seam gas, Suspended, Single well - arid"},{"$nulls":3},"pad",{"v":1474.501517474911,"d":"$1,474.50"},null,{"$f":"IF(K196=\"\",J196,K196)*H196","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemove remaining above-ground equipment and fencing. Rip and grade pad size shown in Assumptions. No seed.   Headworks assumed removed. If they remain use shut-in rate.\n"]
[null,0,null,"#5.47",{"$f":"Lists!C262","v":"Coal seam gas, Shut-in, Single well - arid"},{"$nulls":3},"pad",{"v":8442.949194078765,"d":"$8,442.95"},null,{"$f":"IF(K197=\"\",J197,K197)*H197","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemove wellhead infrastructure (bottle tree), pipe and fittings and fencing; excavate around well to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Rip and grade pad size shown in Assumptions. No seed. \n"]
[null,0,null,"#5.48",{"$f":"Lists!C263","v":"Coal seam gas, Appraisal / development, Single well - arid"},{"$nulls":3},"pad",{"v":10674.518749561234,"d":"$10,674.52"},null,{"$f":"IF(K198=\"\",J198,K198)*H198","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemove wellhead infrastructure (bottle tree), pipe and fittings and fencing; remove and dispose sump liner and sludge; fill in sump; demolish flare pit; excavate around well to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Rip and grade pad size shown in Assumptions. No seed.  Does not include any larger water storage.\n"]
[null,0,null,"#5.49",{"$f":"Lists!C264","v":"Coal seam gas, Operation / Production, Single well - arid"},{"$nulls":3},"pad",{"v":7755.039547595399,"d":"$7,755.04"},null,{"$f":"IF(K199=\"\",J199,K199)*H199","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemove wellhead infrastructure (bottle tree), pipe and fittings and fencing; excavate around well to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Rip and grade pad size shown in Assumptions. No seed.. Does not include any larger water storage.\n"]
[null,0,null,"#5.50",{"$f":"Lists!C265","v":"Coal seam gas, Appraisal / development, <= 4 wells well - arid"},{"$nulls":3},"pad",{"v":21467.819494737232,"d":"$21,467.82"},null,{"$f":"IF(K200=\"\",J200,K200)*H200","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemove wellhead infrastructure (bottle tree), pipe and fittings for up to 4 co-located wells; remove fencing; remove and dispose sump liner and sludge; fill in sump; demolish flare pit; excavate around wells to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Rip and grade pad size shown in Assumptions. No seed. . Does not include any larger water storage.\n"]
[null,0,null,"#5.51",{"$f":"Lists!C266","v":"Coal seam gas, Operation / Production, <= 4 wells well - arid"},{"$nulls":3},"pad",{"v":11822.03667992221,"d":"$11,822.04"},null,{"$f":"IF(K201=\"\",J201,K201)*H201","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemove wellhead infrastructure (bottle tree), pipe and fittings for up to 4 co-located wells; remove fencing; excavate around well to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Rip and grade pad size shown in Assumptions. No seed.  Does not include any larger water storage.\n"]
[null,0,null,"#5.52",{"$f":"Lists!C267","v":"Coal seam gas, Appraisal / development, > 4 wells well - arid"},{"$nulls":3},"pad",{"v":36922.70773359487,"d":"$36,922.71"},null,{"$f":"IF(K202=\"\",J202,K202)*H202","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemove wellhead infrastructure (bottle tree), pipe and fittings for more than 4 co-located wells; remove fencing; remove and dispose sump liner and sludge; demolish flare pit; fill in sump; excavate around well to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Rip and grade pad size shown in Assumptions. No seed.  Does not include any larger water storage.\n"]
[null,0,null,"#5.53",{"$f":"Lists!C268","v":"Coal seam gas, Operation / Production, > 4 wells well - arid"},{"$nulls":3},"pad",{"v":21490.52464058814,"d":"$21,490.52"},null,0,null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemove wellhead infrastructure (bottle tree), pipe and fittings for more than 4 co-located wells; remove fencing; excavate around well to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Rip and grade pad size shown in Assumptions. No seed.  Does not include any larger water storage.\n"]
[null,0,null,"#5.54",{"$f":"Lists!C269","v":"Tight / shale gas, Plugged and abandoned, Single well - arid"},{"$nulls":3},"pad",{"v":479.88452763824785,"d":"$479.88"},null,{"$f":"IF(K204=\"\",J204,K204)*H204","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemove sign, excavate to access casing, cut casing and cement, backfill, minimal grade. No seed. See Assumptions for assumed land area (minimal for P&A wells).\n"]
[null,0,null,"#5.55",{"$f":"Lists!C270","v":"Tight / shale gas, Suspended, Single well - arid"},{"$nulls":3},"pad",{"v":1474.501517474911,"d":"$1,474.50"},null,{"$f":"IF(K205=\"\",J205,K205)*H205","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemove remaining above-ground equipment and fencing. Rip and grade pad size shown in Assumptions. No seed.   Headworks assumed removed. If they remain use shut-in rate.\n"]
[null,0,null,"#5.56",{"$f":"Lists!C271","v":"Tight / shale gas, Shut-in, Single well - arid"},{"$nulls":3},"pad",{"v":8442.949194078765,"d":"$8,442.95"},null,{"$f":"IF(K206=\"\",J206,K206)*H206","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemove wellhead infrastructure, pipe and fittings and fencing; excavate around well to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Rip and grade pad size shown in Assumptions. No seed. \n"]
[null,0,null,"#5.57",{"$f":"Lists!C272","v":"Tight / shale gas, Appraisal / development, Single well - arid"},{"$nulls":3},"pad",{"v":10674.518749561234,"d":"$10,674.52"},null,0,null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemove wellhead infrastructure, pipe and fittings and fencing; remove and dispose sump liner and sludge; fill in sump; demolish flare pit; excavate around well to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Rip and grade pad size shown in Assumptions. No seed.  Does not include any larger water storage.\n"]
[null,0,null,"#5.58",{"$f":"Lists!C273","v":"Tight / shale gas, Operation / Production, Single well - arid"},{"$nulls":3},"pad",{"v":7595.610374895076,"d":"$7,595.61"},null,0,null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemove wellhead infrastructure, pipe and fittings and fencing; excavate around well to gain access for cutting casing below grade and around transfer pipe penetration to cut and cap, cut and cap. Rip and grade pad size shown in Assumptions. No seed. Does not include any larger water storage\n"]
[null,0,null,"#5.59",{"$f":"Lists!C274","v":"Tight / shale gas, Operation / Production, <= 4 wells well - arid"},{"$nulls":3},"pad",{"v":11476.34394491883,"d":"$11,476.34"},null,{"$f":"IF(K209=\"\",J209,K209)*H209","v":0},null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemoval of above-ground equipment including head works for up to 4 co-located wells and associated infrastructure and fencing. Rip and grade pad size shown in Assumptions. No seed. Does not include any water storage.\n"]
[null,0,null,"#5.60",{"$f":"Lists!C275","v":"Tight / shale gas, Operation / Production, > 4 wells well - arid"},{"$nulls":3},"pad",{"v":20997.001854397993,"d":"$20,997.00"},null,0,null,null,"Enter number of well pads for shown category. Only used for wells in a desert-type environment (e.g. Cooper Basin) where vegetation is typically not present.\n \n","\nRemoval of above-ground equipment including head works for greater than 4 co-located wells  and associated infrastructure and fencing. Rip and grade pad size shown in Assumptions. No seed. Does not include any water storage.\n"]
[null,0,null,"#5.61",{"$f":"Lists!C280","v":"Lateral Insertion"},{"$nulls":3},"insertion",{"v":1449.7675884162818,"d":"$1,449.77"},null,{"$f":"IF(K211=\"\",J211,K211)*H211","v":0},null,null,"Enter number of lateral insertions","\nLabourer remove sign, cut pipe below grade and backfill.  Backhoe to assist digging, backfilling and loading debris to crane truck.\n"]
[null,0,null,"#5.62","Cold cutting and removal of well head",{"$nulls":3},"well",{"v":3350.36795799764,"d":"$3,350.37"},null,{"$f":"IF(K212=\"\",J212,K212)*H212","v":0},null,null,"\nEnter number of well heads. The rolled-up rates above include removal of well-head infrastructure. This rate is used in isolation and can be used to account for headworks remaining where the rate above assumes they are removed (e.g. suspended).\n","\nRemoval of sign, excavate around well to gain access for cutting casing below grade, removal of any grout/cement and backfill with natural soil and seed.\n"]
[null,0,null,"#5.63","Sump / pit decommissioning",{"$nulls":3},"sump",{"v":3480.9383380658664,"d":"$3,480.94"},null,{"$f":"IF(K213=\"\",J213,K213)*H213","v":0},null,null,"\nEnter number of sumps. The rolled-up rates above include sumps and this rate is not required in addition. \n","Excavator to fill hole back in, labour and supervisor."]
[null,0,null,"#5.64","Clean water dams / sediment control structures to be retained after closure – make safe and minor earthworks",{"$nulls":3},"structures",{"v":11550,"d":"$11,550.00"},null,{"$f":"IF(K214=\"\",J214,K214)*H214","v":0},null,null,"Enter number of structures. Do not use for water storage (ponds and dams).","\nExcavator and trucks for cleaning of spoil locations.\n\n"]
[null,{"$f":"IF(L215>0,1,0)","v":0},null,"#5.65","Additional line item - user to name activity",{"$nulls":6},{"$f":"H215*K215","v":0}]
[null,0,null,"#5.66","Additional line item - user to name activity",{"$nulls":6},{"$f":"H216*K216","v":0}]
[null,1,{"$nulls":8},"Subtotal",{"$f":"SUBTOTAL(9,L150:L216)","v":0}]
[null,1,"6. Pipelines"]
[null,{"$f":"IF(L219>0,1,0)","v":0},null,null,"Pipelines Input Sheet",{"$nulls":3},"lump",null,null,{"$f":"Pipelines!D3","v":0},null,null,"Enter easement area to be rehabilitated. Values in Column G come from the Input sheet. Column H can be used in addition or instead of Column G.","Rip and grade using 14M Grader. Direct seeding of non native pasture grass species with the principal aim of returning the land to stable, sustainable grazing land use. Rate includes purchase of seed and fertiliser and application.\n"]
[null,0,null,"#6.01","Buried gas decommissioning - purging (< = 0.5 m diameter)",{"$nulls":3},"km",{"v":252.88085026232378,"d":"$252.88"},null,{"$f":"IF(K220=\"\",J220,K220)*H220","v":0},null,null,"Enter length of pipeline to be purged","\nCleaning line with a pig, dispose residual liquid, purge. Slurry filling is separate (use crossings rates). Material can be HDPE or steel.\n"]
[null,0,null,"#6.02","Buried gas pipeline decommissioning - purging (> 0.5 m diameter)",{"$nulls":3},"km",{"v":598.6852883449428,"d":"$598.69"},null,0,null,null,"Enter length of pipeline to be purged","\nCleaning line with a pig, dispose residual liquid, purge. Slurry filling is separate (use crossings rates). Material can be HDPE or steel.\n"]
[null,0,null,"#6.03","Buried oil decommissioning - purging (<= 100 mm diameter)",{"$nulls":3},"km",{"v":4057.374553893081,"d":"$4,057.37"},null,0,null,null,"Enter length of pipeline to be purged","\nCleaning line with a pig, dispose residual liquid Slurry filling is separate (use crossings rates). Material can be HDPE or steel.\n"]
[null,0,null,"#6.04","Buried oil decommissioning - purging (> 100 mm, <=250mm diameter)",{"$nulls":3},"km",{"v":14496.341121291525,"d":"$14,496.34"},null,0,null,null,"Enter length of pipeline to be purged","\nCleaning line with a pig, dispose residual liquid Slurry filling is separate (use crossings rates). Material can be HDPE or steel.\n"]
[null,0,null,"#6.05","Buried oil pipeline decommissioning - purging (> 250 mm diameter)",{"$nulls":3},"km",{"v":44362.89526098476,"d":"$44,362.90"},null,0,null,null,"Enter length of pipeline to be purged","\nCleaning line with a pig, dispose residual liquid Slurry filling is separate (use crossings rates). Material can be HDPE or steel.\n"]
[null,0,null,"#6.06","Removal of buried pipelines",{"$nulls":3},"km",{"v":24905.755924600013,"d":"$24,905.76"},null,0,null,null,"Enter length of pipeline to be removed","Excavate to top of pipe using an excavator, rip up pipe, backfill and track roll, final grade and seed. Load plastic /  steel to truck and transport for off-site disposal. No gate fee or credit for steel.  Material can be HDPE or steel.\n"]
[null,0,null,"#6.07","Removal of above ground pipe (gas)",{"$nulls":3},"km",{"v":9648.387724071214,"d":"$9,648.39"},null,0,null,null,"Enter length of pipeline to be removed","\nExcavator with shears cuts pipe, minor grade and seed.  Load / plastic steel to truck and transport for off-site disposal.  No gate fee or credit for steel.  Material can be HDPE or steel.\n"]
[null,0,null,"#6.08","Removal of above ground pipe (oil)",{"$nulls":3},"km",{"v":13279.979208660661,"d":"$13,279.98"},null,0,null,null,"Enter length of pipeline to be removed","Excavator with shears cuts pipe, minor grade and seed.  Load plastic / steel to truck and transport for off-site disposal.  No gate fee or credit for steel.\n"]
[null,0,null,"#6.09","Removal of above ground pipe (water)",{"$nulls":3},"km",{"v":9222.60465476758,"d":"$9,222.60"},null,0,null,null,"Enter length of pipeline to be removed","Excavator with shears cuts pipe, minor grade and seed.  Load plastic / steel to truck and transport for off-site disposal.  No gate fee or credit for steel.  Material can be HDPE or steel.\n"]
[null,0,null,"#6.10","Grade and seed user entered easement width - Full rehab required (pasture)",null,"m",null,"km",null,{"$f":"IF(F229=0,0,Assumptions!$D$208*Main!$F$229+Assumptions!$E$208)","v":0},0,null,null,"Enter width and length of easement to be rehabilitated.","\nRip and grade using 14M Grader. Direct seeding of non native pasture grass species with the principal aim of returning the land to stable, sustainable grazing land use. Rate includes purchase of seed and fertiliser and application.\n"]
[null,0,null,"#6.11","Grade and seed <=6 m easement - Full rehab required (pasture)",{"$nulls":3},"km",{"v":1233.3956744530615,"d":"$1,233.40"},null,0,null,null,"Enter length of easement to be rehabilitated.\n","As above\n"]
[null,0,null,"#6.12","Grade and seed >6 and <=12 m easement - Full rehab required (pasture)",{"$nulls":3},"km",{"v":2466.791348906123,"d":"$2,466.79"},null,0,null,null,"Enter length of easement to be rehabilitated.\n","As above\n"]
[null,0,null,"#6.13","Grade and seed >12 and <=15 m easement - Full rehab required (pasture)",{"$nulls":3},"km",{"v":3083.489186132654,"d":"$3,083.49"},null,0,null,null,"Enter length of easement to be rehabilitated.\n","As above\n"]
[null,0,null,"#6.14","Grade and seed >15 and <=20 m easement - Full rehab required (pasture)",{"$nulls":3},"km",{"v":4111.318914843539,"d":"$4,111.32"},null,0,null,null,"Enter length of easement to be rehabilitated.\n","As above\n"]
[null,0,null,"#6.15","Grade and seed >20 and <=25 m easement - Full rehab required (pasture)",{"$nulls":3},"km",{"v":5139.148643554423,"d":"$5,139.15"},null,0,null,null,"Enter length of easement to be rehabilitated.\n","As above\n"]
[null,0,null,"#6.16","Grade and seed >25 and <=30 m easement - Full rehab required (pasture)",{"$nulls":3},"km",{"v":6166.978372265308,"d":"$6,166.98"},null,0,null,null,"Enter length of easement to be rehabilitated.\n","As above\n"]
[null,0,null,"#6.17","Grade and seed >30 and <=35 m easement - Full rehab required (pasture)",{"$nulls":3},"km",{"v":7194.808100976193,"d":"$7,194.81"},null,0,null,null,"Enter length of easement to be rehabilitated.\n","As above\n"]
[null,0,null,"#6.18","Grade and seed >35 and <=40 m easement - Full rehab required (pasture)",{"$nulls":3},"km",{"v":8222.637829687077,"d":"$8,222.64"},null,0,null,null,"Enter length of easement to be rehabilitated.\n","As above\n"]
[null,0,null,"#6.19","Grade and seed >40 and <=50 m easement - Full rehab required (pasture)",{"$nulls":3},"km",{"v":10278.297287108846,"d":"$10,278.30"},null,0,null,null,"Enter length of easement to be rehabilitated.\n","As above\n"]
[null,0,null,"#6.20","Grade and seed >50 and <=60 m easement - Full rehab required (pasture)",{"$nulls":3},"km",{"v":12333.956744530617,"d":"$12,333.96"},null,0,null,null,"Enter length of easement to be rehabilitated.\n","As above\n"]
[null,0,null,"#6.21","Grade and seed >60 and <=80 m easement - Full rehab required (pasture)",{"$nulls":3},"km",{"v":16445.275659374154,"d":"$16,445.28"},null,0,null,null,"Enter length of easement to be rehabilitated.\n","As above\n"]
[null,0,null,"#6.22","Grade and seed >100 m easement - Full rehab required (pasture)",{"$nulls":3},"km",{"v":20556.594574217692,"d":"$20,556.59"},null,0,null,null,"Enter length of easement to be rehabilitated.\n","As above\n"]
[null,0,null,"#6.23","Grade and seed user entered easement width - Full rehab required (native)",null,"m",null,"km",null,{"$f":"IF(F242=0,0,Assumptions!$D$209*F242+Assumptions!$E$209)","v":0},{"$f":"IF(K242=\"\",J242,K242)*H242","v":0},null,null,"Enter width and length of easement","\nRip and grade using 14M Grader. Acquire a diverse mix of native tree and shrub species appropriate for the area (including understorey), mixing and treating the seed (i.e. smoke and heat as required) and applying the seed at a rate between 4 - 10kg/ha (as applicable).Rate includes purchase of seed, and seedlings, and fertiliser and application. Seedling cost allows for the preparation, germination and propagation of “tube stock” seedling plants that are hand planted.\n"]
[null,0,null,"#6.24","Grade and seed <=6 m easement - Full rehab required (native)",{"$nulls":3},"km",{"v":2757.995674453062,"d":"$2,758.00"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.25","Grade and seed >6 and <=12 m easement - Full rehab required (native)",{"$nulls":3},"km",{"v":5515.991348906124,"d":"$5,515.99"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.26","Grade and seed >12 and <=15 m easement - Full rehab required (native)",{"$nulls":3},"km",{"v":6894.989186132654,"d":"$6,894.99"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.27","Grade and seed >15 and <=20 m easement - Full rehab required (native)",{"$nulls":3},"km",{"v":9193.31891484354,"d":"$9,193.32"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.28","Grade and seed >20 and <=25 m easement - Full rehab required (native)",{"$nulls":3},"km",{"v":11491.648643554423,"d":"$11,491.65"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.29","Grade and seed >25 and <=30 m easement - Full rehab required (native)",{"$nulls":3},"km",{"v":13789.978372265308,"d":"$13,789.98"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.30","Grade and seed >30 and <=35 m easement - Full rehab required (native)",{"$nulls":3},"km",{"v":16088.308100976192,"d":"$16,088.31"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.31","Grade and seed >35 and <=40 m easement - Full rehab required (native)",{"$nulls":3},"km",{"v":18386.63782968708,"d":"$18,386.64"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.32","Grade and seed >40 and <=50 m easement - Full rehab required (native)",{"$nulls":3},"km",{"v":22983.297287108846,"d":"$22,983.30"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.33","Grade and seed >50 and <=60 m easement - Full rehab required (native)",{"$nulls":3},"km",{"v":27579.956744530617,"d":"$27,579.96"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.34","Grade and seed >60 and <=80 m easement - Full rehab required (native)",{"$nulls":3},"km",{"v":36773.27565937416,"d":"$36,773.28"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.35","Grade and seed >100 m easement - Full rehab required (native)",{"$nulls":3},"km",{"v":45966.59457421769,"d":"$45,966.59"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.36","Grade and seed <=6 m easement - Full rehab required (arid)",{"$nulls":3},"km",{"v":240.0956744530616,"d":"$240.10"},null,{"$f":"IF(K255=\"\",J255,K255)*H255","v":0},null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.37","Grade and seed >6 and <=12 m easement - Full rehab required (arid)",{"$nulls":3},"km",{"v":480.1913489061232,"d":"$480.19"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.38","Grade and seed >12 and <=15 m easement - Full rehab required (arid)",{"$nulls":3},"km",{"v":600.2391861326541,"d":"$600.24"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.39","Grade and seed >15 and <=20 m easement - Full rehab required (arid)",{"$nulls":3},"km",{"v":800.3189148435388,"d":"$800.32"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.40","Grade and seed >20 and <=25 m easement - Full rehab required (arid)",{"$nulls":3},"km",{"v":1000.3986435544234,"d":"$1,000.40"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.41","Grade and seed >25 and <=30 m easement - Full rehab required (arid)",{"$nulls":3},"km",{"v":1200.4783722653083,"d":"$1,200.48"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.42","Grade and seed >30 and <=35 m easement - Full rehab required (arid)",{"$nulls":3},"km",{"v":1400.5581009761927,"d":"$1,400.56"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.43","Grade and seed >35 and <=40 m easement - Full rehab required (arid)",{"$nulls":3},"km",{"v":1600.6378296870776,"d":"$1,600.64"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.44","Grade and seed >40 and <=50 m easement - Full rehab required (arid)",{"$nulls":3},"km",{"v":2000.7972871088468,"d":"$2,000.80"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.45","Grade and seed >50 and <=60 m easement - Full rehab required (arid)",{"$nulls":3},"km",{"v":2400.9567445306166,"d":"$2,400.96"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.46","Grade and seed >60 and <=80 m easement - Full rehab required (arid)",{"$nulls":3},"km",{"v":3201.275659374155,"d":"$3,201.28"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.47","Grade and seed >100 m easement - Full rehab required (arid)",{"$nulls":3},"km",{"v":4001.5945742176937,"d":"$4,001.59"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.48","Grade and seed user entered easement width - Rehab'd to op width (pasture)",null,"m",null,"km",null,{"$f":"IF(F267=0,0,Assumptions!$D$210*F267+Assumptions!$E$210)","v":0},0,null,null,"Enter area and length of easement\n","Final trim using 14M Grader. Direct seeding of non native pasture grass species with the principal aim of returning the land to stable, sustainable grazing land use. Rate includes purchase of seed and fertiliser and application.\n"]
[null,0,null,"#6.49","Grade and seed <=6 m easement - Rehab'd to op width (pasture)",{"$nulls":3},"km",{"v":1111.7722163223889,"d":"$1,111.77"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.50","Grade and seed >6 and <=12 m easement - Rehab'd to op width (pasture)",{"$nulls":3},"km",{"v":2223.5444326447778,"d":"$2,223.54"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.51","Grade and seed >12 and <=15 m easement - Rehab'd to op width (pasture)",{"$nulls":3},"km",{"v":2779.430540805972,"d":"$2,779.43"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.52","Grade and seed >15 and <=20 m easement - Rehab'd to op width (pasture)",{"$nulls":3},"km",{"v":3705.907387741296,"d":"$3,705.91"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.53","Grade and seed >20 and <=25 m easement - Rehab'd to op width (pasture)",{"$nulls":3},"km",{"v":4632.3842346766205,"d":"$4,632.38"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.54","Grade and seed >25 and <=30 m easement - Rehab'd to op width (pasture)",{"$nulls":3},"km",{"v":5558.861081611944,"d":"$5,558.86"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.55","Grade and seed >30 and <=35 m easement - Rehab'd to op width (pasture)",{"$nulls":3},"km",{"v":6485.337928547268,"d":"$6,485.34"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.56","Grade and seed >35 and <=40 m easement - Rehab'd to op width (pasture)",{"$nulls":3},"km",{"v":7411.814775482592,"d":"$7,411.81"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.57","Grade and seed >40 and <=50 m easement - Rehab'd to op width (pasture)",{"$nulls":3},"km",{"v":9264.768469353241,"d":"$9,264.77"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.58","Grade and seed >50 and <=60 m easement - Rehab'd to op width (pasture)",{"$nulls":3},"km",{"v":11117.722163223889,"d":"$11,117.72"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.59","Grade and seed >60 and <=80 m easement - Rehab'd to op width (pasture)",{"$nulls":3},"km",{"v":14823.629550965185,"d":"$14,823.63"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.60","Grade and seed >100 m easement - Rehab'd to op width (pasture)",{"$nulls":3},"km",{"v":18529.536938706482,"d":"$18,529.54"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.61","Grade and seed user entered easement width -  Rehab'd to op width (native)",null,"m",null,"km",null,{"$f":"IF(F280=0,0,Assumptions!$D$211*F280+Assumptions!$E$211)","v":0},{"$f":"IF(K280=\"\",J280,K280)*H280","v":0},null,null,"Enter width and length of easement\n","\nFinal trim using 14M Grader.  using 14M Grader. Acquire a diverse mix of native tree and shrub species appropriate for the area (including understorey), mixing and treating the seed (i.e. smoke and heat as required) and applying the seed at a rate between 4 - 10kg/ha (as applicable).Rate includes purchase of seed, and seedlings, and fertiliser and application. Seedling cost allows for the preparation, germination and propagation of “tube stock” seedling plants that are hand planted.\n"]
[null,0,null,"#6.62","Grade and seed <=6 m easement - Rehab'd to op width (native)",{"$nulls":3},"km",{"v":2636.372216322389,"d":"$2,636.37"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.63","Grade and seed >6 and <=12 m easement - Rehab'd to op width (native)",{"$nulls":3},"km",{"v":5272.744432644778,"d":"$5,272.74"},null,0,null,null,"Enter length of easement\n","As above"]
[null,{"$f":"IF(L283>0,1,0)","v":0},null,"#6.64","Grade and seed >12 and <=15 m easement - Rehab'd to op width (native)",{"$nulls":3},"km",{"v":6590.930540805972,"d":"$6,590.93"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.65","Grade and seed >15 and <=20 m easement - Rehab'd to op width (native)",{"$nulls":3},"km",{"v":8787.907387741296,"d":"$8,787.91"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.66","Grade and seed >20 and <=25 m easement - Rehab'd to op width (native)",{"$nulls":3},"km",{"v":10984.88423467662,"d":"$10,984.88"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.67","Grade and seed >25 and <=30 m easement - Rehab'd to op width (native)",{"$nulls":3},"km",{"v":13181.861081611944,"d":"$13,181.86"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.68","Grade and seed >30 and <=35 m easement - Rehab'd to op width (native)",{"$nulls":3},"km",{"v":15378.83792854727,"d":"$15,378.84"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.69","Grade and seed >35 and <=40 m easement - Rehab'd to op width (native)",{"$nulls":3},"km",{"v":17575.81477548259,"d":"$17,575.81"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.70","Grade and seed >40 and <=50 m easement - Rehab'd to op width (native)",{"$nulls":3},"km",{"v":21969.76846935324,"d":"$21,969.77"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.71","Grade and seed >50 and <=60 m easement - Rehab'd to op width (native)",{"$nulls":3},"km",{"v":26363.722163223887,"d":"$26,363.72"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.72","Grade and seed >60 and <=80 m easement - Rehab'd to op width (native)",{"$nulls":3},"km",{"v":35151.62955096518,"d":"$35,151.63"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.73","Grade and seed >100 m easement - Rehab'd to op width (native)",{"$nulls":3},"km",{"v":43939.53693870648,"d":"$43,939.54"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.74","Grade and seed <=6 m easement - Rehab'd to op width (arid)",{"$nulls":3},"km",{"v":118.47221632238887,"d":"$118.47"},null,{"$f":"IF(K293=\"\",J293,K293)*H293","v":0},null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.75","Grade and seed >6 and <=12 m easement - Rehab'd to op width (arid)",{"$nulls":3},"km",{"v":236.94443264477775,"d":"$236.94"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.76","Grade and seed >12 and <=15 m easement - Rehab'd to op width (arid)",{"$nulls":3},"km",{"v":296.1805408059722,"d":"$296.18"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.77","Grade and seed >15 and <=20 m easement - Rehab'd to op width (arid)",{"$nulls":3},"km",{"v":394.90738774129625,"d":"$394.91"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.78","Grade and seed >20 and <=25 m easement - Rehab'd to op width (arid)",{"$nulls":3},"km",{"v":493.6342346766203,"d":"$493.63"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.79","Grade and seed >25 and <=30 m easement - Rehab'd to op width (arid)",{"$nulls":3},"km",{"v":592.3610816119444,"d":"$592.36"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.80","Grade and seed >30 and <=35 m easement - Rehab'd to op width (arid)",{"$nulls":3},"km",{"v":691.0879285472685,"d":"$691.09"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.81","Grade and seed >35 and <=40 m easement - Rehab'd to op width (arid)",{"$nulls":3},"km",{"v":789.8147754825925,"d":"$789.81"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.82","Grade and seed >40 and <=50 m easement - Rehab'd to op width (arid)",{"$nulls":3},"km",{"v":987.2684693532406,"d":"$987.27"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.83","Grade and seed >50 and <=60 m easement - Rehab'd to op width (arid)",{"$nulls":3},"km",{"v":1184.7221632238889,"d":"$1,184.72"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.84","Grade and seed >60 and <=80 m easement - Rehab'd to op width (arid)",{"$nulls":3},"km",{"v":1579.629550965185,"d":"$1,579.63"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.85","Grade and seed >100 m easement - Rehab'd to op width (arid)",{"$nulls":3},"km",{"v":1974.5369387064811,"d":"$1,974.54"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.86","Grade and seed user entered easement width -  inspection only (pasture)",null,"m",null,"km",null,{"$f":"IF(F305=0,0,Assumptions!$D$212*F305+Assumptions!$E$212)","v":0},0,null,null,"Enter area and length of easement\n","Inspection and minor re-seeding of 25% of total length with pasture species.\n"]
[null,0,null,"#6.87","Grade and seed <=6 m easement - Inspect only (Pasture)",{"$nulls":3},"km",{"v":258.88790255472304,"d":"$258.89"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.88","Grade and seed >6 and <=12 m easement - Inspect only (Pasture)",{"$nulls":3},"km",{"v":517.7758051094461,"d":"$517.78"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.89","Grade and seed >12 and <=15 m easement - Inspect only (Pasture)",{"$nulls":3},"km",{"v":647.2197563868076,"d":"$647.22"},null,{"$f":"IF(K308=\"\",J308,K308)*H308","v":0},null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.90","Grade and seed >15 and <=20 m easement - Inspect only (Pasture)",{"$nulls":3},"km",{"v":862.9596751824101,"d":"$862.96"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.91","Grade and seed >20 and <=25 m easement - Inspect only (Pasture)",{"$nulls":3},"km",{"v":1078.6995939780127,"d":"$1,078.70"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.92","Grade and seed >25 and <=30 m easement - Inspect only (Pasture)",{"$nulls":3},"km",{"v":1294.4395127736152,"d":"$1,294.44"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.93","Grade and seed >30 and <=35 m easement - Inspect only (Pasture)",{"$nulls":3},"km",{"v":1510.1794315692177,"d":"$1,510.18"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.94","Grade and seed >35 and <=40 m easement - Inspect only (Pasture)",{"$nulls":3},"km",{"v":1725.9193503648203,"d":"$1,725.92"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.95","Grade and seed >40 and <=50 m easement - Inspect only (Pasture)",{"$nulls":3},"km",{"v":2157.3991879560253,"d":"$2,157.40"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.96","Grade and seed >50 and <=60 m easement - Inspect only (Pasture)",{"$nulls":3},"km",{"v":2588.8790255472304,"d":"$2,588.88"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.97","Grade and seed >60 and <=80 m easement - Inspect only (Pasture)",{"$nulls":3},"km",{"v":3451.8387007296405,"d":"$3,451.84"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.98","Grade and seed >100 m easement - Inspect only (Pasture)",{"$nulls":3},"km",{"v":4314.798375912051,"d":"$4,314.80"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.99","Grade and seed user entered easement width -  inspection only (native)",null,"m",null,"km",null,{"$f":"IF(F318=0,0,Assumptions!$D$213*F318+Assumptions!$E$213)","v":0},0,null,null,"Enter area and length of easement\n","Inspection and minor re-seeding of 25% of total length with native species.\n"]
[null,0,null,"#6.100","Grade and seed <=6 m easement - Inspect only (Native)",{"$nulls":3},"km",{"v":640.037902554723,"d":"$640.04"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.101","Grade and seed >6 and <=12 m easement - Inspect only (Native)",{"$nulls":3},"km",{"v":1280.075805109446,"d":"$1,280.08"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.102","Grade and seed >12 and <=15 m easement - Inspect only (Native)",{"$nulls":3},"km",{"v":1600.0947563868076,"d":"$1,600.09"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.103","Grade and seed >15 and <=20 m easement - Inspect only (Native)",{"$nulls":3},"km",{"v":2133.45967518241,"d":"$2,133.46"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.104","Grade and seed >20 and <=25 m easement - Inspect only (Native)",{"$nulls":3},"km",{"v":2666.8245939780127,"d":"$2,666.82"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.105","Grade and seed >25 and <=30 m easement - Inspect only (Native)",{"$nulls":3},"km",{"v":3200.189512773615,"d":"$3,200.19"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.106","Grade and seed >30 and <=35 m easement - Inspect only (Native)",{"$nulls":3},"km",{"v":3733.5544315692177,"d":"$3,733.55"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.107","Grade and seed >35 and <=40 m easement - Inspect only (Native)",{"$nulls":3},"km",{"v":4266.91935036482,"d":"$4,266.92"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.108","Grade and seed >40 and <=50 m easement - Inspect only (Native)",{"$nulls":3},"km",{"v":5333.649187956025,"d":"$5,333.65"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.109","Grade and seed >50 and <=60 m easement - Inspect only (Native)",{"$nulls":3},"km",{"v":6400.37902554723,"d":"$6,400.38"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.110","Grade and seed >60 and <=80 m easement - Inspect only (Native)",{"$nulls":3},"km",{"v":8533.83870072964,"d":"$8,533.84"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.111","Grade and seed >100 m easement - Inspect only (Native)",{"$nulls":3},"km",{"v":10667.29837591205,"d":"$10,667.30"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.112","Grade and seed <=6 m easement - Inspect only (arid)",{"$nulls":3},"km",{"v":10.562902554723033,"d":"$10.56"},null,{"$f":"IF(K331=\"\",J331,K331)*H331","v":0},null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.113","Grade and seed >6 and <=12 m easement - Inspect only (arid)",{"$nulls":3},"km",{"v":21.125805109446066,"d":"$21.13"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.114","Grade and seed >12 and <=15 m easement - Inspect only (arid)",{"$nulls":3},"km",{"v":26.407256386807582,"d":"$26.41"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.115","Grade and seed >15 and <=20 m easement - Inspect only (arid)",{"$nulls":3},"km",{"v":35.20967518241011,"d":"$35.21"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.116","Grade and seed >20 and <=25 m easement - Inspect only (arid)",{"$nulls":3},"km",{"v":44.012093978012636,"d":"$44.01"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.117","Grade and seed >25 and <=30 m easement - Inspect only (arid)",{"$nulls":3},"km",{"v":52.814512773615164,"d":"$52.81"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.118","Grade and seed >30 and <=35 m easement - Inspect only (arid)",{"$nulls":3},"km",{"v":61.61693156921769,"d":"$61.62"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.119","Grade and seed >35 and <=40 m easement - Inspect only (arid)",{"$nulls":3},"km",{"v":70.41935036482022,"d":"$70.42"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.120","Grade and seed >40 and <=50 m easement - Inspect only (arid)",{"$nulls":3},"km",{"v":88.02418795602527,"d":"$88.02"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.121","Grade and seed >50 and <=60 m easement - Inspect only (arid)",{"$nulls":3},"km",{"v":105.62902554723033,"d":"$105.63"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.122","Grade and seed >60 and <=80 m easement - Inspect only (arid)",{"$nulls":3},"km",{"v":140.83870072964044,"d":"$140.84"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.123","Grade and seed >100 m easement - Inspect only (arid)",{"$nulls":3},"km",{"v":176.04837591205055,"d":"$176.05"},null,0,null,null,"Enter length of easement\n","As above"]
[null,0,null,"#6.124","Road crossings (0.5 m diameter or less pipe)",{"$nulls":3},"crossing",{"v":6001.729084801247,"d":"$6,001.73"},null,0,null,null,"Enter number of crossings","Excavate to pipe at both ends, cut pipe, slurry full, cap, backfill, grade and seed. Equipment includes 4WD backhoe, gas axe, concrete pump.  Labour includes backhoe operator, mechanical labour, dogman. Allowance for mobilisation and moving between locations. Assumes 2 crossings can be completed per day. Smaller diameter pipe.  20 m crossing length.\n"]
[null,0,null,"#6.125","Road crossings (> 0.5 m diameter pipe)",{"$nulls":3},"crossing",{"v":12999.626720672512,"d":"$12,999.63"},null,0,null,null,"Enter number of crossings","Excavate to pipe at both ends, cut pipe, slurry full, cap, backfill, grade and seed. Equipment includes 4WD backhoe, gas axe, concrete pump. Labour includes backhoe operator, mechanical labour, dogman.  Allowance for mobilisation and moving between locations. Assumes 2 crossings can be completed per day. Larger diameter pipe.   20 m crossing length.\n"]
[null,0,null,"#6.126","Rail crossings (0.5 m diameter or less pipe)",{"$nulls":3},"crossing",{"v":6001.729084801247,"d":"$6,001.73"},null,0,null,null,"Enter number of crossings","Excavate to pipe at both ends, cut pipe, slurry full, cap, backfill, grade and seed. Equipment includes 4WD backhoe, gas axe, concrete pump. Labour includes backhoe operator, mechanical labour, dogman. Allowance for mobilisation and moving between locations. Assumes 2 crossings can be completed per day. Smaller diameter pipe.  20 m crossing length.\n"]
[null,0,null,"#6.127","Rail crossings (> 0.5 m diameter pipe)",{"$nulls":3},"crossing",{"v":12999.626720672512,"d":"$12,999.63"},null,0,null,null,"Enter number of crossings","Excavate to pipe at both ends, cut pipe, slurry full, cap, backfill, grade and seed.  Equipment includes 4WD backhoe, gas axe, concrete pump.  Labour includes backhoe operator, mechanical labour, dogman.  Allowance for mobilisation and moving between locations.  Assumes 2 crossings can be completed per day.  Larger diameter pipe.   20 m crossing length.\n"]
[null,{"$f":"IF(L347>0,1,0)","v":0},null,"#6.128","Creek / river crossings (0.5 m diameter or less pipe)",{"$nulls":3},"crossing",{"v":13059.774442247704,"d":"$13,059.77"},null,0,null,null,"Enter number of crossings","Excavate to pipe at both ends, cut pipe, slurry full, cap, backfill, grade and seed. Equipment includes 4WD backhoe, gas axe, concrete pump. Labour includes backhoe operator, mechanical labour, dogman. Allowance for mobilisation and moving between locations. Assumes 1 crossings can be completed per day.  Smaller diameter pipe.  50 m crossing length.\n"]
[null,0,null,"#6.129","Creek / river crossings (> 0.5 m diameter pipe)",{"$nulls":3},"crossing",{"v":30554.518531925867,"d":"$30,554.52"},null,0,null,null,"Enter number of crossings","Excavate to pipe at both ends, cut pipe, slurry full, cap, backfill, grade and seed. Equipment includes 4WD backhoe, gas axe, concrete pump. Labour includes backhoe operator, mechanical labour, dogman. Allowance for mobilisation and moving between locations. Assumes 1 crossings can be completed per day.  Larger diameter pipe.   50 m crossing length.\n"]
[null,0,null,"#6.130","Pipeline HUB - small",{"$nulls":3},"facility",{"v":77891.07723543017,"d":"$77,891.08"},null,0,null,null,"Enter number of facilities","\nElectrical and mechanical disconnection of modules / skids, lifting with crane, transport to storage area at distance shown in Assumptions.\n"]
[null,0,null,"#6.131","Pipeline HUB - large",{"$nulls":3},"facility",{"v":132462.12783068666,"d":"$132,462.13"},null,0,null,null,"Enter number of facilities","\nElectrical and mechanical disconnection of modules / skids, lifting with crane, transport to storage area at distance shown in Assumptions.\n"]
[null,0,null,"#6.132","Main-line valve",{"$nulls":3},"facility",{"v":35686.30332009841,"d":"$35,686.30"},null,0,null,null,"Enter number of facilities","\nElectrical and mechanical disconnection of modules / skids, lifting with crane, transport to storage area at distance shown in Assumptions.\n"]
[null,0,null,"#6.133","Metering Station",{"$nulls":3},"facility",{"v":29397.327015161263,"d":"$29,397.33"},null,0,null,null,"Enter number of facilities","\nElectrical and mechanical disconnection of modules / skids, lifting with crane, transport to storage area at distance shown in Assumptions.\n"]
[null,0,null,"#6.134","Pig Launcher / Receiver",{"$nulls":3},"facility",{"v":9580.156464955502,"d":"$9,580.16"},null,0,null,null,"Enter number of facilities","\nElectrical and mechanical disconnection of modules / skids, lifting with crane, transport to storage area at distance shown in Assumptions.\n"]
[null,0,null,"#6.135","Low Point Drains and High Point Vents (major pipe lines)",{"$nulls":3},"item",{"v":2075.8594407227524,"d":"$2,075.86"},null,0,null,null,"Enter number of points","\nElectrical and mechanical disconnection of modules / skids, lifting with crane, transport to storage area at distance shown in Assumptions.\n"]
[null,0,null,"#6.136","Low Point Drains (gathering lines)",{"$nulls":3},"item",{"v":766.6193084399149,"d":"$766.62"},null,0,null,null,"Enter number of points","\nElectrical and mechanical disconnection of modules / skids, lifting with crane, transport to storage area at distance shown in Assumptions.\n"]
[null,0,null,"#6.137","Additional line item - user to name activity",{"$nulls":6},0,{"$nulls":3},"Excavation to connection point / tank. Lift to truck and transport at distance shown in User Rates and Distances sheet"]
[null,0,null,"#6.138","Additional line item - user to name activity",{"$nulls":6},0]
[null,1,{"$nulls":8},"Subtotal",{"$f":"SUBTOTAL(9,L219:L357)","v":0}]
[null,1,"7. Gas Processing and Oil Storage Facilities"]
[null,{"$f":"IF(L360>0,1,0)","v":0},null,null,"Gas processing facilities from User Build",{"$f":"'Process Facilities User Build'!Z6","v":0},{"$f":"IF('Process Facilities User Build'!Z6>0,1,0)","v":0},null,"total",null,null,{"$f":"IF(K360=\"\",F360,K360)*G360","v":0}]
[null,{"$f":"IF(L361>0,1,0)","v":0},null,null,"Gas processing facilities from Input Sheet",{"$nulls":3},"lump",null,null,{"$f":"'Process Facilities'!F3","v":0},null,null,"Inputs are from User Build sheet","As above"]
[null,{"$f":"IF(L362>0,1,0)","v":0},null,"#7.01","Gas processing facility of user entered TJ/day",null,"TJ/day",null,"facility",null,{"$f":"IF(F362=0,0,IF(AND(F362<>\"\",F362<=Assumptions!F199),\"E\",IF(AND(F362<=Assumptions!$G$199,F362>Assumptions!$F$199),F362*Assumptions!$D$199+Assumptions!$E$199,IF(AND(F362<=Assumptions!G200,F362>Assumptions!F200),F362*Assumptions!D200+Assumptions!E200,IF(AND(F362<=Assumptions!G201,F362>Assumptions!F201),F362*Assumptions!D201+Assumptions!E201,IF(AND(F362<=Assumptions!G202,F362>Assumptions!F202),F362*Assumptions!D202+Assumptions!E202,IF(AND(F362<=Assumptions!G203,F362>Assumptions!F203),F362*Assumptions!D203+Assumptions!E203,IF(AND(F362<=Assumptions!G204,F362>Assumptions!F204),F362*Assumptions!D204+Assumptions!E204,IF(AND(F362<=Assumptions!G205,F362>Assumptions!F205),F362*Assumptions!D205+Assumptions!E205,IF(AND(F362<=Assumptions!G206,F362>Assumptions!F206),F362*Assumptions!D206+Assumptions!E206,IF(AND(F362<=Assumptions!G207,F362>Assumptions!F207),F362*Assumptions!D207+Assumptions!E207,\"E\")))))))))))","v":0},{"$f":"K362*H362","v":0},null,null,"Enter number and capacity of plant.  The minimum is 15 TJ/day and the maximum is 1000 TJ/day.\n","\nIncludes purging of vapours and removal and disposal of liquids, electrical and mechanical disconnection / cutting of process modules, skids and buildings, lifting and transport of process modules / portable buildings to a storage location, demolition of on-site constructed buildings and transport refuse for disposal, disconnection / demolition / cutting of process piping and electrical cable tray between process modules, skids and buildings and transport for disposal, demolition / rip-up and transport for disposal of concrete and asphalt hardstand, excavate and transport to re-use site of gravel, contaminated land investigation (using TOV rates), grade and seed of entire footprint (using TOV rates) and removal of security fencing.\n"]
[null,0,null,"#7.02",{"$f":"Lists!C354","v":"Stand-alone gas compressor"},{"$nulls":3},"facility",{"v":6127.769066710518,"d":"$6,127.77"},null,{"$f":"IF(K363=\"\",J363,K363)*H363","v":0},null,null,"Enter number of facilities","Minor purging, electrical and mechanical disconnection, lifting and transport to a storage location.\n"]
[null,0,null,"#7.03",{"$f":"Lists!C355","v":"Gas Processing Plant > 0 and <= 15 TJ/day"},{"$nulls":3},"facility",{"v":193905.29837053586,"d":"$193,905.30"},null,0,null,null,"Enter number of facilities","\nIncludes purging of vapours and removal and disposal of liquids, electrical and mechanical disconnection / cutting of process modules, skids and buildings, lifting and transport of process modules / portable buildings to a storage location, demolition of on-site constructed buildings and transport refuse for disposal, disconnection / demolition / cutting of process piping and electrical cable tray between process modules, skids and buildings and transport for disposal, demolition / rip-up and transport for disposal of concrete and asphalt hardstand, excavate and transport to re-use site of gravel, contaminated land investigation (using TOV rates), and removal of security fencing. Grade and seed area comes from same input sheet and is reported in rates below.\n"]
[null,0,null,"#7.04",{"$f":"Lists!C356","v":"Gas Processing Plant > 15 and <= 25 TJ/day"},{"$nulls":3},"facility",{"v":327301.7159370395,"d":"$327,301.72"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.05",{"$f":"Lists!C357","v":"Gas Processing Plant > 25 and <= 50 TJ/day"},{"$nulls":3},"facility",{"v":494896.84950548207,"d":"$494,896.85"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.06",{"$f":"Lists!C358","v":"Gas Processing Plant > 50 and <= 100 TJ/day"},{"$nulls":3},"facility",{"v":813521.0948437435,"d":"$813,521.09"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.07",{"$f":"Lists!C359","v":"Gas Processing Plant > 100 and <= 200 TJ/day"},{"$nulls":3},"facility",{"v":1274613.4483622068,"d":"$1,274,613.45"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.08",{"$f":"Lists!C360","v":"Gas Processing Plant > 200 and <= 300 TJ/day"},{"$nulls":3},"facility",{"v":1753068.2883514685,"d":"$1,753,068.29"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.09",{"$f":"Lists!C361","v":"Gas Processing Plant > 300 and <= 400 TJ/day"},{"$nulls":3},"facility",{"v":2105280.0601336956,"d":"$2,105,280.06"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.10",{"$f":"Lists!C362","v":"Gas Processing Plant > 400 and <= 500 TJ/day"},{"$nulls":3},"facility",{"v":2426802.6532318834,"d":"$2,426,802.65"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.11",{"$f":"Lists!C363","v":"Gas Processing Plant > 500 and <= 750 TJ/day"},{"$nulls":3},"facility",{"v":2758530.5589742903,"d":"$2,758,530.56"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.12",{"$f":"Lists!C364","v":"Gas Processing Plant > 750 and <= 1000 TJ/day"},{"$nulls":3},"facility",{"v":3163292.780597299,"d":"$3,163,292.78"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.13","Conventional gas facilities from User build",{"$f":"'Process Facilities User Build'!AB6","v":0},{"$f":"IF('Process Facilities User Build'!AB6>0,1,0)","v":0},null,"total",null,null,{"$f":"IF(K374=\"\",F374,K374)*G374","v":0},null,null,"Inputs are from User Build sheet","As above"]
[null,0,null,null,"Conventional gas plant user entry",null,"TJ/day",null,"facility",null,{"$f":"IF(F375=0,0,IF(AND(F375<>\"\",F375<=Assumptions!J199),\"E\",IF(AND(F375<=Assumptions!K199,F375>Assumptions!J199),F375*Assumptions!H199+Assumptions!I199,IF(AND(F375<=Assumptions!K200,F375>Assumptions!J200),F375*Assumptions!H200+Assumptions!I200,IF(AND(F375<=Assumptions!K201,F375>Assumptions!J201),F375*Assumptions!H201+Assumptions!I201,IF(AND(F375<=Assumptions!K202,F375>Assumptions!J202),F375*Assumptions!H202+Assumptions!I202,IF(AND(F375<=Assumptions!K203,F375>Assumptions!J203),F375*Assumptions!H203+Assumptions!I203,IF(AND(F375<=Assumptions!K204,F375>Assumptions!J204),F375*Assumptions!H204+Assumptions!I204,\"E\"))))))))","v":0},{"$f":"K375*H375","v":0},null,null,"Enter number and capacity of plant.  The minimum is 1 TJ/day and the maximum is 50 TJ/day.\n","As below"]
[null,0,null,null,"Conventional gas plants from Input Sheet",{"$nulls":3},"lump",null,null,{"$f":"'Process Facilities'!G3","v":0},null,null,"Inputs are from User Build sheet","As above"]
[null,0,null,"#7.14",{"$f":"Lists!C365","v":"Conventional Gas > 0 and <= 1 TJ/day"},{"$nulls":3},"facility",{"v":39824.91723525856,"d":"$39,824.92"},null,{"$f":"IF(K377=\"\",J377,K377)*H377","v":0},null,null,"Enter number of facilities","\nPurging of vapours and removal and disposal of liquids, electrical and mechanical disconnection / cutting of process modules, skids and buildings, lifting and transport of process modules / portable buildings to a storage location, demolition of on-site constructed buildings and transport refuse for disposal, disconnection / demolition / cutting of process piping and electrical cable tray between process modules, skids and buildings and transport for disposal, demolition / rip-up and transport for disposal of concrete and asphalt hardstand, excavate and transport to re-use site of gravel, contaminated land investigation (using TOV rates), and removal of security fencing. Grade and seed.\n"]
[null,0,null,"#7.15",{"$f":"Lists!C366","v":"Conventional Gas > 1 and <= 2 TJ/day"},{"$nulls":3},"facility",{"v":78892.22578574576,"d":"$78,892.23"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.16",{"$f":"Lists!C367","v":"Conventional Gas > 2 and <= 5 TJ/day"},{"$nulls":3},"facility",{"v":110574.65430500446,"d":"$110,574.65"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.17",{"$f":"Lists!C368","v":"Conventional Gas > 5 and <= 10 TJ/day"},{"$nulls":3},"facility",{"v":132339.8863469276,"d":"$132,339.89"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.18",{"$f":"Lists!C369","v":"Conventional Gas > 10 and <= 15 TJ/day"},{"$nulls":3},"facility",{"v":222410.3510814607,"d":"$222,410.35"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.19",{"$f":"Lists!C370","v":"Conventional Gas > 15 and <= 25 TJ/day"},{"$nulls":3},"facility",{"v":321929.2558443789,"d":"$321,929.26"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.20",{"$f":"Lists!C371","v":"Conventional Gas > 25 and <= 50 TJ/day"},{"$nulls":3},"facility",{"v":507908.2569676887,"d":"$507,908.26"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,null,"Conventional oil facilities from User build",{"$f":"'Process Facilities User Build'!AC6","v":0},{"$f":"IF('Process Facilities User Build'!AC6>0,1,0)","v":0},null,"total",null,null,{"$f":"IF(K384=\"\",F384,K384)*G384","v":0},null,null,"Inputs are from Process facilities Input sheet\n","\nRemoval and disposal of liquids, electrical and mechanical disconnection of bulk tanks and pumps, shearing tank steel and transport for disposal cutting of bulk tanks, lift and transport skids to storage. Lift and transport portable buildings to a storage location, demolition of on-site constructed buildings and transport refuse for disposal. Disconnection / demolition / cutting of  piping and electrical cable tray between process tanks. Demolition / rip-up and transport for disposal of concrete and asphalt hardstand, excavate and transport to re-use site of gravel, contaminated land investigation (using TOV rates), and removal of security fencing. Grade and seed area comes from same input sheet and is reported in rates below.\n"]
[null,0,null,null,"Conventional oil facilities from Input Sheet",{"$nulls":3},"lump",null,null,{"$f":"'Process Facilities'!H3","v":0},null,null,"Inputs are from User Build sheet","As below"]
[null,0,null,"#7.21",{"$f":"Lists!C372","v":"Conventional Oil > 0 and <= 50 kL"},{"$nulls":3},"facility",{"v":64065.171236536495,"d":"$64,065.17"},null,{"$f":"IF(K386=\"\",J386,K386)*H386","v":0},null,null,"Enter number of facilities","\nRemoval and disposal of liquids, electrical and mechanical disconnection of bulk tanks and pumps, shearing tank steel and transport for disposal cutting of bulk tanks, lift and transport skids to storage. Lift and transport portable buildings to a storage location, demolition of on-site constructed buildings and transport refuse for disposal. Disconnection / demolition / cutting of  piping and electrical cable tray between process tanks. Demolition / rip-up and transport for disposal of concrete and asphalt hardstand, excavate and transport to re-use site of gravel, contaminated land investigation (using TOV rates), and removal of security fencing. Grade and seed.\n"]
[null,0,null,"#7.22",{"$f":"Lists!C373","v":"Conventional Oil > 50 and <= 200 kL"},{"$nulls":3},"facility",{"v":130520.61035769111,"d":"$130,520.61"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.23",{"$f":"Lists!C374","v":"Conventional Oil > 200 and <= 1000 kL"},{"$nulls":3},"facility",{"v":237834.16851969736,"d":"$237,834.17"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.24",{"$f":"Lists!C375","v":"Conventional Oil > 1000 and <= 5000 kL"},{"$nulls":3},"facility",{"v":372818.83009543625,"d":"$372,818.83"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.25",{"$f":"Lists!C376","v":"Conventional Oil > 5000 and <= 10000 kL"},{"$nulls":3},"facility",{"v":588997.8148193471,"d":"$588,997.81"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.26",{"$f":"Lists!C377","v":"Conventional Oil > 10000 and <= 25000 kL"},{"$nulls":3},"facility",{"v":686844.1580644739,"d":"$686,844.16"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.27",{"$f":"Lists!C378","v":"Conventional Oil > 25000 and <= 50000 kL"},{"$nulls":3},"facility",{"v":923529.5237843796,"d":"$923,529.52"},null,0,null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.28","LPG facilities from User build",{"$f":"'Process Facilities User Build'!AA6","v":0},{"$f":"IF('Process Facilities User Build'!AA6>0,1,0)","v":0},null,"total",null,null,{"$f":"IF(K393=\"\",F393,K393)*G393","v":0},null,null,"Inputs are from User Build sheet","As above"]
[null,0,null,null,"LPG facilities from Input Sheet",{"$nulls":3},"lump",null,null,{"$f":"'Process Facilities'!I3","v":0},null,null,"Inputs are from User Build sheet","As below"]
[null,0,null,"#7.29",{"$f":"Lists!C379","v":"LPG Plant <= 500 kL"},{"$nulls":3},"facility",{"v":721124.698199883,"d":"$721,124.70"},null,{"$f":"IF(K395=\"\",J395,K395)*H395","v":0},null,null,"Enter number of facilities","\nRemoval and disposal of liquids, electrical and mechanical disconnection of bulk tanks and pumps, shearing tank steel and transport for disposal cutting of bulk tanks, lift and transport skids to storage. Lift and transport portable buildings to a storage location, demolition of on-site constructed buildings and transport refuse for disposal. Disconnection / demolition / cutting of  piping and electrical cable tray between process tanks. Demolition / rip-up and transport for disposal of concrete and asphalt hardstand, excavate and transport to re-use site of gravel, contaminated land investigation (using TOV rates), and removal of security fencing. Grade and seed area comes from same input sheet and is reported in rates below.\n"]
[null,0,null,"#7.30",{"$f":"Lists!C380","v":"LPG Plant > 500 kL"},{"$nulls":3},"facility",{"v":1236821.273566248,"d":"$1,236,821.27"},null,{"$f":"IF(K396=\"\",J396,K396)*H396","v":0},null,null,"Enter number of facilities","As above"]
[null,0,null,"#7.31","Additional line item - user to name activity",{"$nulls":6},{"$f":"H397*K397","v":0}]
[null,0,null,"#7.32","Additional line item - user to name activity",{"$nulls":6},{"$f":"H398*K398","v":0}]
[null,1,{"$nulls":8},"Subtotal",{"$f":"SUBTOTAL(9,L360:L398)","v":0}]
[null,1,"8. LNG Plants"]
[null,{"$f":"IF(L401>0,1,0)","v":0},null,"#8.01",{"$f":"Lists!C381","v":"LNG Plant 1 train"},{"$nulls":3},"plant",{"v":16609107.199831022,"d":"$16,609,107.20"},null,{"$f":"IF(K401=\"\",J401*H401,K401*H401)","v":0},null,null,"Enter number of facilities","\nElectrical and mechanical disconnection of modules, skids, structures and buildings; demolition of LNG tanks, cut-up steel and transport off island; demolish and crush concrete and use as hardstand; cut up pipe and tray, electrical cable and tray and transport off-island. Allows for ancillary equipment including communications tower, refuelling facilities and fire water tanks. Does not include mobilisation / demobilisation of major earthmoving equipment (select rate from TOV#13 series).\n"]
[null,0,null,"#8.02",{"$f":"Lists!C382","v":"LNG Plant 2 train"},{"$nulls":3},"plant",{"v":19996644.313368138,"d":"$19,996,644.31"},null,0,null,null,"Enter number of facilities","\nElectrical and mechanical disconnection of modules, skids, structures and buildings; demolition of LNG tanks, cut-up steel and transport off island; demolish and crush concrete and use as hardstand; cut up pipe and tray, electrical cable and tray and transport off-island. Allows for ancillary equipment including communications tower, refuelling facilities and fire water tanks. Does not include mobilisation / demobilisation of major earthmoving equipment (select rate from TOV#13 series).\n"]
[null,0,null,"#8.03",{"$f":"Lists!C383","v":"LNG Plant 3 train"},{"$nulls":3},"plant",{"v":23455269.725021474,"d":"$23,455,269.73"},null,0,null,null,"Enter number of facilities","\nElectrical and mechanical disconnection of modules, skids, structures and buildings; demolition of LNG tanks, cut-up steel and transport off island; demolish and crush concrete and use as hardstand; cut up pipe and tray, electrical cable and tray and transport off-island. Allows for ancillary equipment including communications tower, refuelling facilities and fire water tanks. Does not include mobilisation / demobilisation of major earthmoving equipment (select rate from TOV#13 series).\n"]
[null,0,null,"#8.04","LNG Plant from user Build",{"$nulls":3},"total",null,null,{"$f":"'LNG Facilities User Build'!E3","v":0},null,null,"Enter number of facilities","\nScope defined by User build. The User Build does not have a defined item for mobilisation / demobilisation of major earthmoving equipment so the User must either select rate from TOV#13 series, add an alternate rate with justification to the TOV#13 section or add a rate to the User entered items in the User Build.\n"]
[null,0,null,"#8.05","Additional line item - user to name activity",{"$nulls":6},{"$f":"H405*K405","v":0},{"$nulls":3},"User to enter description of scope and define units"]
[null,0,null,"#8.06","Additional line item - user to name activity",{"$nulls":6},{"$f":"H406*K406","v":0},{"$nulls":3},"User to enter description of scope and define units"]
[null,0,null,"#8.07","Additional line item - user to name activity",{"$nulls":6},0,{"$nulls":3},"User to enter description of scope and define units"]
[null,0,null,"#8.07","Additional line item - user to name activity",{"$nulls":6},0,{"$nulls":3},"User to enter description of scope and define units"]
[null,1,{"$nulls":8},"Subtotal",{"$f":"SUBTOTAL(9,L401:L408)","v":0}]
[null,1,"9. Water Treatment Plants and Transfer Stations"]
[null,0,null,null,"Water treatment plant user entered ML/day",null,"ML/day",null,"facility",null,{"$f":"IF(F411=0,0,IF(AND(F411<>\"\",F411<=Assumptions!N199),\"E\",IF(AND(F411<=Assumptions!O199,F411>Assumptions!N199),F411*Assumptions!L199+Assumptions!M199,IF(AND(F411<=Assumptions!O200,F411>Assumptions!N200),F411*Assumptions!L200+Assumptions!M200,IF(AND(F411<=Assumptions!O201,F411>Assumptions!N201),F411*Assumptions!L201+Assumptions!M201,IF(AND(F411<=Assumptions!O202,F411>Assumptions!N202),F411*Assumptions!L202+Assumptions!M202,IF(AND(F411<=Assumptions!O203,F411>Assumptions!N203),F411*Assumptions!L203+Assumptions!M203,\"E\")))))))","v":0},{"$f":"K411*H411","v":0},null,null,"Enter number and capacity of plant.  The minimum is 1 ML/day and the maximum is 40 TJ/day and can only be used for systems without brine concentrators and crystallisers.\n","\nIncludes electrical and mechanical disconnection / cutting of process modules, skids and buildings, lifting and transport of process modules / portable buildings to a storage location, demolition of on-site constructed buildings and transport refuse for disposal, disconnection / demolition / cutting of process piping and electrical cable tray between process modules, skids and buildings and transport for disposal, demolition / rip-up and transport for disposal of concrete and asphalt hardstand, excavate and transport to re-use site of gravel, contaminated land investigation (using TOV rates), grade and seed of entire footprint (using TOV rates) and removal of security fencing.\n"]
[null,0,null,null,"Water treatment plant from Input Sheet",{"$nulls":3},"lump",null,null,{"$f":"'Process Facilities'!K3","v":0},null,null,"Inputs are from User Build sheet","As below"]
[null,0,null,"#9.01",{"$f":"Lists!C384","v":"Water Treatment Plant 1 ML/day"},{"$nulls":3},"facility",{"v":101957.75973725348,"d":"$101,957.76"},null,{"$f":"IF(K413=\"\",J413,K413)*H413","v":0},null,null,"Enter capacity and number of facilities","\nIncludes electrical and mechanical disconnection / cutting of process modules, skids and buildings, lifting and transport of process modules / portable buildings to a storage location, demolition of on-site constructed buildings and transport refuse for disposal, disconnection / demolition / cutting of process piping and electrical cable tray between process modules, skids and buildings and transport for disposal, demolition / rip-up and transport for disposal of concrete and asphalt hardstand, excavate and transport to re-use site of gravel, contaminated land investigation (using TOV rates), grade and seed of entire footprint (using TOV rates) and removal of security fencing.\n"]
[null,0,null,"#9.02",{"$f":"Lists!C385","v":"Water Treatment Plant 2 ML/day"},{"$nulls":3},"facility",{"v":176765.0825319319,"d":"$176,765.08"},null,{"$f":"IF(K414=\"\",J414,K414)*H414","v":0},null,null,"Enter number of facilities","As above\n"]
[null,0,null,"#9.03",{"$f":"Lists!C386","v":"Water Treatment Plant 6 ML/day"},{"$nulls":3},"facility",{"v":341287.09604047704,"d":"$341,287.10"},null,0,null,null,"Enter number of facilities","As above\n"]
[null,0,null,"#9.04",{"$f":"Lists!C387","v":"Water Treatment Plant 12 ML/day"},{"$nulls":3},"facility",{"v":415136.97883074486,"d":"$415,136.98"},null,0,null,null,"Enter number of facilities","As above\n"]
[null,0,null,"#9.05",{"$f":"Lists!C388","v":"Water Treatment Plant 20 ML/day"},{"$nulls":3},"facility",{"v":585883.8017805809,"d":"$585,883.80"},null,0,null,null,"Enter number of facilities","As above\n"]
[null,0,null,"#9.06",{"$f":"Lists!C389","v":"Water Treatment Plant 40 ML/day"},{"$nulls":3},"facility",{"v":739080.7161176142,"d":"$739,080.72"},null,0,null,null,"Enter number of facilities","As above\n"]
[null,0,null,"#9.07",{"$f":"Lists!C390","v":"Water Treatment Plant 80 ML/day BC&TC"},{"$nulls":3},"facility",{"v":2692881.149967868,"d":"$2,692,881.15"},null,{"$f":"IF(K419=\"\",J419,K419)*H419","v":0},null,null,"Enter number of facilities","As above\n"]
[null,0,null,"#9.08",{"$f":"Lists!C391","v":"Water Treatment Plant 100 ML/day BC&TC"},{"$nulls":3},"facility",{"v":3092657.2624225523,"d":"$3,092,657.26"},null,0,null,null,"Enter number of facilities","As above\n"]
[null,0,null,null,"Water transfer stations - user build",{"$f":"SUM('Water Facilities User Build'!E84:N84)","v":0},{"$f":"IF(SUM('Water Facilities User Build'!E84:N84)=0,0,1)","v":0},null,"total",null,null,{"$f":"IF(K421=\"\",F421,K421)*G421","v":0},null,null,"Enter number of facilities","\nDisconnect and remove tanks, piping and pumps.  Grade and seed.\n"]
[null,0,null,null,"Water Transfer Station from Input Sheet",{"$nulls":3},"lump",null,null,{"$f":"'Process Facilities'!L3","v":0},null,null,"Inputs are from User Build sheet","As below"]
[null,0,null,"#9.09","Water transfer stations (small)",{"$nulls":3},"facility",{"v":60505.79576701747,"d":"$60,505.80"},null,0,null,null,"Enter number of facilities","As above\n"]
[null,0,null,"#9.10","Water transfer stations (medium)",{"$nulls":3},"facility",{"v":176230.19533442293,"d":"$176,230.20"},null,0,null,null,"Enter number of facilities","As above\n"]
[null,0,null,"#9.11","Water transfer stations (large)",{"$nulls":3},"facility",{"v":275288.3042752076,"d":"$275,288.30"},null,0,null,null,"Enter number of facilities","\nDisconnect and remove tanks, piping and pumps.  Grade and seed.\n"]
[null,0,null,"#9.12","Mobilisation of portable reverse osmosis unit to ponds (not connected to existing ROP)",{"$nulls":3},"area",{"v":50000,"d":"$50,000.00"},null,0,null,null,"Enter number of areas that will require a mobilisation. Typically 1 per submission if water treatment is required.\n","Float to and from site"]
[null,0,null,"#9.13",{"$f":"Lists!C234","v":"Water pH Adjustment"},{"$nulls":3},"ML",{"v":1911.9507208936452,"d":"$1,911.95"},null,0,null,null,"Enter volume to be treated","Neutralisers"]
[null,0,null,"#9.14",{"$f":"Lists!C235","v":"Water Salt Removal"},{"$nulls":3},"ML",{"v":2715.9096250032344,"d":"$2,715.91"},null,0,null,null,"Enter volume to be treated","Cost to operate the water treatment plant and includes electricity and electrical and mechanical labour to attend to plant.\n"]
[null,0,null,"#9.15",{"$f":"Lists!C236","v":"Water Organics Removal"},{"$nulls":3},"ML",{"v":2026.5868096985578,"d":"$2,026.59"},null,0,null,null,"Enter volume to be treated","Oil water separator and activate carbon units including supply and dispose carbon.\n"]
[null,0,null,"#9.16","Salt Disposal - Loading and Haul",{"$nulls":3},"tonne",{"v":5.187145778142938,"d":"$5.19"},null,0,null,null,"Enter mass of salt remaining after water removal.\n","\n930K CAT loader, travel speed 7.5 km/h, 0.5 km travel distance, 4.2 m3 bucket resulting in production rate of 41 t/h. Transport in Quad truck (capacity shown in Assumptions), average travel speed 65 km/h. Haul distance as shown in Assumptions.\n"]
[null,0,null,"#9.17","Salt Disposal - Gate Fee",null,null,{"$f":"H430","v":{"v":0,"d":"0.0"}},"tonne",{"v":100.43276636952,"d":"$100.43"},null,{"$f":"IF(K431=\"\",J431,K431)*H431","v":0},null,null,"Automatically entered from above.","Ipswich facility"]
[null,0,null,"#9.18",{"$f":"Lists!C242","v":"Water Pumping"},{"$nulls":3},"ML",{"v":120.44708803025631,"d":"$120.45"},null,{"$f":"IF(K432=\"\",J432,K432)*H432","v":0},null,null,"Enter the volume of water that is required to be pumped/transferred on site.","Six to eight inch pump, 50 to 100 kW, pumping 24 hours per day, rental of pump and hoses.\n"]
[null,0,null,"#9.19","Additional line item - user to name activity",{"$nulls":6},{"$f":"H433*K433","v":0}]
[null,0,null,"#9.20","Additional line item - user to name activity",{"$nulls":6},{"$f":"H434*K434","v":0}]
[null,1,{"$nulls":8},"Subtotal",{"$f":"SUBTOTAL(9,L411:L434)","v":0}]
[null,1,"10. Water Storage Infrastructure (Dams / Ponds and Tanks)"]
[null,{"$f":"IF(L437>0,1,0)","v":0},null,"#10.01","Water Storage User Defined",{"$nulls":3},"total",null,null,{"$f":"'Water Storage User Build'!BJ41","v":0},null,null,"From Water Storage User","Rolled-up rates."]
[null,{"$f":"IF(L438>0,1,0)","v":0},null,"#10.02","Water Storage Input Sheet",{"$nulls":3},"lump",null,null,{"$f":"'Water Storage'!D4","v":0},null,null,"From Water Storage sheet\n","\nRemoval and disposal of sludge (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, grade and seed. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.03",{"$f":"Lists!C413","v":"Contaminated, Lined > 0 and <= 1 ML, Pasture"},{"$nulls":3},"dam",{"v":8408.625248552904,"d":"$8,408.63"},null,{"$f":"IF(K439=\"\",J439,K439)*H439","v":0},null,null,"Enter number of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with pasture species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.04",{"$f":"Lists!C414","v":"Contaminated, Lined > 1 and <= 3.5 ML, Pasture"},{"$nulls":3},"dam",{"v":19476.77701421528,"d":"$19,476.78"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.05",{"$f":"Lists!C415","v":"Contaminated, Lined > 3.5 and <= 7.5 ML, Pasture"},{"$nulls":3},"dam",{"v":35320.20159342857,"d":"$35,320.20"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.06",{"$f":"Lists!C416","v":"Contaminated, Lined > 7.5 and <= 10 ML, Pasture"},{"$nulls":3},"dam",{"v":48105.88203664555,"d":"$48,105.88"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.07",{"$f":"Lists!C417","v":"Contaminated, Lined > 10 and <= 20 ML, Pasture"},{"$nulls":3},"dam",{"v":84863.55634023508,"d":"$84,863.56"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.08",{"$f":"Lists!C418","v":"Contaminated, Lined > 20 and <= 50 ML, Pasture"},{"$nulls":3},"dam",{"v":126591.39675888183,"d":"$126,591.40"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.09",{"$f":"Lists!C419","v":"Contaminated, Lined > 50 and <= 100 ML, Pasture"},{"$nulls":3},"dam",{"v":176568.97809060075,"d":"$176,568.98"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.10",{"$f":"Lists!C420","v":"Contaminated, Lined > 100 and <= 200 ML, Pasture"},{"$nulls":3},"dam",{"v":272297.3314685426,"d":"$272,297.33"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.11",{"$f":"Lists!C421","v":"Contaminated, Lined > 200 and <= 300 ML, Pasture"},{"$nulls":3},"dam",{"v":417281.23475608876,"d":"$417,281.23"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.12",{"$f":"Lists!C422","v":"Contaminated, Lined > 300 and <= 500 ML, Pasture"},{"$nulls":3},"dam",{"v":573581.962530888,"d":"$573,581.96"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.13",{"$f":"Lists!C423","v":"Contaminated, Lined > 500 and <= 1000 ML, Pasture"},{"$nulls":3},"dam",{"v":956657.0285759103,"d":"$956,657.03"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.14",{"$f":"Lists!C424","v":"Contaminated, Lined > 1000 and <= 2000 ML, Pasture"},{"$nulls":3},"dam",{"v":1453828.2292532348,"d":"$1,453,828.23"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.15",{"$f":"Lists!C425","v":"Contaminated, Lined > 2000 and <= 3000 ML, Pasture"},{"$nulls":3},"dam",{"v":1890273.6035863818,"d":"$1,890,273.60"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.16",{"$f":"Lists!C426","v":"Contaminated, Lined > 3000 and <= 4000 ML, Pasture"},{"$nulls":3},"dam",{"v":2184609.1027884274,"d":"$2,184,609.10"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.17",{"$f":"Lists!C427","v":"Contaminated, Lined > 4000 and <= 5000 ML, Pasture"},{"$nulls":3},"dam",{"v":2519142.7915850366,"d":"$2,519,142.79"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.18",{"$f":"Lists!C428","v":"Contaminated, Lined > 0 and <= 1 ML, Native"},{"$nulls":3},"dam",{"v":8662.725248552904,"d":"$8,662.73"},null,0,null,null,"Enter number of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with native species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.19",{"$f":"Lists!C429","v":"Contaminated, Lined > 1 and <= 3.5 ML, Native"},{"$nulls":3},"dam",{"v":20239.07701421528,"d":"$20,239.08"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.20",{"$f":"Lists!C430","v":"Contaminated, Lined > 3.5 and <= 7.5 ML, Native"},{"$nulls":3},"dam",{"v":36590.70159342857,"d":"$36,590.70"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.21",{"$f":"Lists!C431","v":"Contaminated, Lined > 7.5 and <= 10 ML, Native"},{"$nulls":3},"dam",{"v":49630.48203664555,"d":"$49,630.48"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.22",{"$f":"Lists!C432","v":"Contaminated, Lined > 10 and <= 20 ML, Native"},{"$nulls":3},"dam",{"v":87912.7563402351,"d":"$87,912.76"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.23",{"$f":"Lists!C433","v":"Contaminated, Lined > 20 and <= 50 ML, Native"},{"$nulls":3},"dam",{"v":131419.29675888186,"d":"$131,419.30"},null,{"$f":"IF(K459=\"\",J459,K459)*H459","v":0},null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.24",{"$f":"Lists!C434","v":"Contaminated, Lined > 50 and <= 100 ML, Native"},{"$nulls":3},"dam",{"v":183429.67809060073,"d":"$183,429.68"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.25",{"$f":"Lists!C435","v":"Contaminated, Lined > 100 and <= 200 ML, Native"},{"$nulls":3},"dam",{"v":283731.8314685426,"d":"$283,731.83"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.26",{"$f":"Lists!C436","v":"Contaminated, Lined > 200 and <= 300 ML, Native"},{"$nulls":3},"dam",{"v":435068.23475608876,"d":"$435,068.23"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.27",{"$f":"Lists!C437","v":"Contaminated, Lined > 300 and <= 500 ML, Native"},{"$nulls":3},"dam",{"v":599754.262530888,"d":"$599,754.26"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.28",{"$f":"Lists!C438","v":"Contaminated, Lined > 500 and <= 1000 ML, Native"},{"$nulls":3},"dam",{"v":1003665.5285759103,"d":"$1,003,665.53"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.29",{"$f":"Lists!C439","v":"Contaminated, Lined > 1000 and <= 2000 ML, Native"},{"$nulls":3},"dam",{"v":1537681.2292532348,"d":"$1,537,681.23"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.30",{"$f":"Lists!C440","v":"Contaminated, Lined > 2000 and <= 3000 ML, Native"},{"$nulls":3},"dam",{"v":2002077.6035863818,"d":"$2,002,077.60"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.31",{"$f":"Lists!C441","v":"Contaminated, Lined > 3000 and <= 4000 ML, Native"},{"$nulls":3},"dam",{"v":2311659.102788427,"d":"$2,311,659.10"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.32",{"$f":"Lists!C442","v":"Contaminated, Lined > 4000 and <= 5000 ML, Native"},{"$nulls":3},"dam",{"v":2661438.7915850366,"d":"$2,661,438.79"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.33",{"$f":"Lists!C444","v":"Contaminated, Lined > 1 and <= 3.5 ML, Arid"},{"$nulls":3},"dam",{"v":18980.12701421528,"d":"$18,980.13"},null,0,null,null,"Enter number of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, no growth media or seed as in desert. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.34",{"$f":"Lists!C445","v":"Contaminated, Lined > 3.5 and <= 7.5 ML, Arid"},{"$nulls":3},"dam",{"v":34492.45159342857,"d":"$34,492.45"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.35",{"$f":"Lists!C446","v":"Contaminated, Lined > 7.5 and <= 10 ML, Arid"},{"$nulls":3},"dam",{"v":44566.90275686956,"d":"$44,566.90"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.36",{"$f":"Lists!C447","v":"Contaminated, Lined > 10 and <= 20 ML, Arid"},{"$nulls":3},"dam",{"v":77785.59778068309,"d":"$77,785.60"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.37",{"$f":"Lists!C448","v":"Contaminated, Lined > 20 and <= 50 ML, Arid"},{"$nulls":3},"dam",{"v":115384.62903959118,"d":"$115,384.63"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.38",{"$f":"Lists!C449","v":"Contaminated, Lined > 50 and <= 100 ML, Arid"},{"$nulls":3},"dam",{"v":160643.57133160875,"d":"$160,643.57"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.39",{"$f":"Lists!C450","v":"Contaminated, Lined > 100 and <= 200 ML, Arid"},{"$nulls":3},"dam",{"v":245754.98687022255,"d":"$245,754.99"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.40",{"$f":"Lists!C451","v":"Contaminated, Lined > 200 and <= 300 ML, Arid"},{"$nulls":3},"dam",{"v":375993.1431587021,"d":"$375,993.14"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.41",{"$f":"Lists!C452","v":"Contaminated, Lined > 300 and <= 500 ML, Arid"},{"$nulls":3},"dam",{"v":512829.4848947333,"d":"$512,829.48"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.42",{"$f":"Lists!C453","v":"Contaminated, Lined > 500 and <= 1000 ML, Arid"},{"$nulls":3},"dam",{"v":847538.5007828169,"d":"$847,538.50"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.43",{"$f":"Lists!C454","v":"Contaminated, Lined > 1000 and <= 2000 ML, Arid"},{"$nulls":3},"dam",{"v":1259184.368865555,"d":"$1,259,184.37"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.44",{"$f":"Lists!C455","v":"Contaminated, Lined > 2000 and <= 3000 ML, Arid"},{"$nulls":3},"dam",{"v":1630748.4564028087,"d":"$1,630,748.46"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.45",{"$f":"Lists!C456","v":"Contaminated, Lined > 3000 and <= 4000 ML, Arid"},{"$nulls":3},"dam",{"v":1889694.162807094,"d":"$1,889,694.16"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.46",{"$f":"Lists!C457","v":"Contaminated, Lined > 4000 and <= 5000 ML, Arid"},{"$nulls":3},"dam",{"v":2188838.0588059435,"d":"$2,188,838.06"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.47",{"$f":"Lists!C458","v":"Clean, Lined > 0 and <= 1 ML, Pasture"},{"$nulls":3},"dam",{"v":7598.695829116017,"d":"$7,598.70"},null,0,null,null,"Enter number of dams in the category.  \n","\nRemoval and disposal of sediment (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with pasture species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.48",{"$f":"Lists!C459","v":"Clean, Lined > 1 and <= 3.5 ML, Pasture"},{"$nulls":3},"dam",{"v":17046.988755904615,"d":"$17,046.99"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.49",{"$f":"Lists!C460","v":"Clean, Lined > 3.5 and <= 7.5 ML, Pasture"},{"$nulls":3},"dam",{"v":31270.554496244127,"d":"$31,270.55"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.50",{"$f":"Lists!C461","v":"Clean, Lined > 7.5 and <= 10 ML, Pasture"},{"$nulls":3},"dam",{"v":43246.30552002422,"d":"$43,246.31"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.51",{"$f":"Lists!C462","v":"Clean, Lined > 10 and <= 20 ML, Pasture"},{"$nulls":3},"dam",{"v":75144.40330699243,"d":"$75,144.40"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.52",{"$f":"Lists!C463","v":"Clean, Lined > 20 and <= 50 ML, Pasture"},{"$nulls":3},"dam",{"v":111202.73778958098,"d":"$111,202.74"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.53",{"$f":"Lists!C464","v":"Clean, Lined > 50 and <= 100 ML, Pasture"},{"$nulls":3},"dam",{"v":154700.88376580476,"d":"$154,700.88"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.54",{"$f":"Lists!C465","v":"Clean, Lined > 100 and <= 200 ML, Pasture"},{"$nulls":3},"dam",{"v":238870.26765078143,"d":"$238,870.27"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.55",{"$f":"Lists!C466","v":"Clean, Lined > 200 and <= 300 ML, Pasture"},{"$nulls":3},"dam",{"v":365283.57992846036,"d":"$365,283.58"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.56",{"$f":"Lists!C467","v":"Clean, Lined > 300 and <= 500 ML, Pasture"},{"$nulls":3},"dam",{"v":497071.12757023476,"d":"$497,071.13"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.57",{"$f":"Lists!C468","v":"Clean, Lined > 500 and <= 1000 ML, Pasture"},{"$nulls":3},"dam",{"v":819234.6551028923,"d":"$819,234.66"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.58",{"$f":"Lists!C469","v":"Clean, Lined > 1000 and <= 2000 ML, Pasture"},{"$nulls":3},"dam",{"v":1297850.0874265921,"d":"$1,297,850.09"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.59",{"$f":"Lists!C470","v":"Clean, Lined > 2000 and <= 3000 ML, Pasture"},{"$nulls":3},"dam",{"v":1682302.7478175247,"d":"$1,682,302.75"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.60",{"$f":"Lists!C471","v":"Clean, Lined > 3000 and <= 4000 ML, Pasture"},{"$nulls":3},"dam",{"v":1948278.5848692716,"d":"$1,948,278.58"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.61",{"$f":"Lists!C472","v":"Clean, Lined > 4000 and <= 5000 ML, Pasture"},{"$nulls":3},"dam",{"v":2254452.6115155825,"d":"$2,254,452.61"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.62",{"$f":"Lists!C473","v":"Clean, Lined > 0 and <= 1 ML, Native"},{"$nulls":3},"dam",{"v":7852.795829116018,"d":"$7,852.80"},null,0,null,null,"Enter number of dams in the category.  \n","\nRemoval and disposal of sediment (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with native species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.63",{"$f":"Lists!C475","v":"Clean, Lined > 3.5 and <= 7.5 ML, Native"},{"$nulls":3},"dam",{"v":32541.054496244127,"d":"$32,541.05"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.64",{"$f":"Lists!C476","v":"Clean, Lined > 7.5 and <= 10 ML, Native"},{"$nulls":3},"dam",{"v":44770.90552002423,"d":"$44,770.91"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.65",{"$f":"Lists!C477","v":"Clean, Lined > 10 and <= 20 ML, Native"},{"$nulls":3},"dam",{"v":78193.60330699245,"d":"$78,193.60"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,{"$f":"IF(L502>0,1,0)","v":0},null,"#10.66",{"$f":"Lists!C478","v":"Clean, Lined > 20 and <= 50 ML, Native"},{"$nulls":3},"dam",{"v":116030.63778958099,"d":"$116,030.64"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.67",{"$f":"Lists!C479","v":"Clean, Lined > 50 and <= 100 ML, Native"},{"$nulls":3},"dam",{"v":161561.58376580474,"d":"$161,561.58"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.68",{"$f":"Lists!C480","v":"Clean, Lined > 100 and <= 200 ML, Native"},{"$nulls":3},"dam",{"v":250304.76765078143,"d":"$250,304.77"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.69",{"$f":"Lists!C481","v":"Clean, Lined > 200 and <= 300 ML, Native"},{"$nulls":3},"dam",{"v":383070.57992846036,"d":"$383,070.58"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.70",{"$f":"Lists!C482","v":"Clean, Lined > 300 and <= 500 ML, Native"},{"$nulls":3},"dam",{"v":523243.42757023475,"d":"$523,243.43"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.71",{"$f":"Lists!C483","v":"Clean, Lined > 500 and <= 1000 ML, Native"},{"$nulls":3},"dam",{"v":866243.1551028923,"d":"$866,243.16"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.72",{"$f":"Lists!C484","v":"Clean, Lined > 1000 and <= 2000 ML, Native"},{"$nulls":3},"dam",{"v":1381703.0874265921,"d":"$1,381,703.09"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.73",{"$f":"Lists!C485","v":"Clean, Lined > 2000 and <= 3000 ML, Native"},{"$nulls":3},"dam",{"v":1794106.7478175247,"d":"$1,794,106.75"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.74",{"$f":"Lists!C486","v":"Clean, Lined > 3000 and <= 4000 ML, Native"},{"$nulls":3},"dam",{"v":2075328.5848692716,"d":"$2,075,328.58"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.75",{"$f":"Lists!C487","v":"Clean, Lined > 4000 and <= 5000 ML, Native"},{"$nulls":3},"dam",{"v":2396748.6115155825,"d":"$2,396,748.61"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.76",{"$f":"Lists!C488","v":"Clean, Lined > 0 and <= 1 ML, Arid"},{"$nulls":3},"dam",{"v":7433.145829116017,"d":"$7,433.15"},null,0,null,null,"Enter number of dams in the category.  \n","\nRemoval and disposal of sediment (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, no growth media or seed as in desert. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.77",{"$f":"Lists!C489","v":"Clean, Lined > 1 and <= 3.5 ML, Arid"},{"$nulls":3},"dam",{"v":16550.338755904617,"d":"$16,550.34"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.78",{"$f":"Lists!C490","v":"Clean, Lined > 3.5 and <= 7.5 ML, Arid"},{"$nulls":3},"dam",{"v":30442.804496244127,"d":"$30,442.80"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.79",{"$f":"Lists!C491","v":"Clean, Lined > 7.5 and <= 10 ML, Arid"},{"$nulls":3},"dam",{"v":39707.32624024822,"d":"$39,707.33"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.80",{"$f":"Lists!C492","v":"Clean, Lined > 10 and <= 20 ML, Arid"},{"$nulls":3},"dam",{"v":68066.44474744044,"d":"$68,066.44"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.81",{"$f":"Lists!C493","v":"Clean, Lined > 20 and <= 50 ML, Arid"},{"$nulls":3},"dam",{"v":99995.97007029032,"d":"$99,995.97"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.82",{"$f":"Lists!C494","v":"Clean, Lined > 50 and <= 100 ML, Arid"},{"$nulls":3},"dam",{"v":138775.47700681275,"d":"$138,775.48"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.83",{"$f":"Lists!C495","v":"Clean, Lined > 100 and <= 200 ML, Arid"},{"$nulls":3},"dam",{"v":212327.92305246144,"d":"$212,327.92"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.84",{"$f":"Lists!C496","v":"Clean, Lined > 200 and <= 300 ML, Arid"},{"$nulls":3},"dam",{"v":323995.4883310737,"d":"$323,995.49"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.85",{"$f":"Lists!C497","v":"Clean, Lined > 300 and <= 500 ML, Arid"},{"$nulls":3},"dam",{"v":436318.6499340801,"d":"$436,318.65"},null,{"$f":"IF(K521=\"\",J521,K521)*H521","v":0},null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.86",{"$f":"Lists!C498","v":"Clean, Lined > 500 and <= 1000 ML, Arid"},{"$nulls":3},"dam",{"v":710116.127309799,"d":"$710,116.13"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.87",{"$f":"Lists!C499","v":"Clean, Lined > 1000 and <= 2000 ML, Arid"},{"$nulls":3},"dam",{"v":1103206.227038912,"d":"$1,103,206.23"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.88",{"$f":"Lists!C500","v":"Clean, Lined > 2000 and <= 3000 ML, Arid"},{"$nulls":3},"dam",{"v":1422777.6006339516,"d":"$1,422,777.60"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.89",{"$f":"Lists!C501","v":"Clean, Lined > 3000 and <= 4000 ML, Arid"},{"$nulls":3},"dam",{"v":1653363.6448879382,"d":"$1,653,363.64"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.90",{"$f":"Lists!C502","v":"Clean, Lined > 4000 and <= 5000 ML, Arid"},{"$nulls":3},"dam",{"v":1924147.8787364892,"d":"$1,924,147.88"},null,0,null,null,"Enter number of dams in the category.  \n","As above"]
[null,0,null,"#10.91",{"$f":"Lists!C503","v":"Clean, Unlined > 0 and <= 1 ML, Pasture"},{"$nulls":3},"dam",{"v":6709.6711594257085,"d":"$6,709.67"},null,0,null,null,"Enter number of dams in the category.  \n","\nRemoval of sediment (see Assumptions for thickness), earthworks to fill dams in using soil in berms, place growth media, grade and seed with pasture species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.92",{"$f":"Lists!C504","v":"Clean, Unlined > 1 and <= 3.5 ML, Pasture"},{"$nulls":3},"dam",{"v":14379.914746833692,"d":"$14,379.91"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.93",{"$f":"Lists!C505","v":"Clean, Unlined > 3.5 and <= 7.5 ML, Pasture"},{"$nulls":3},"dam",{"v":26825.431147792588,"d":"$26,825.43"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.94",{"$f":"Lists!C506","v":"Clean, Unlined > 7.5 and <= 10 ML, Pasture"},{"$nulls":3},"dam",{"v":37912.15750188238,"d":"$37,912.16"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.95",{"$f":"Lists!C507","v":"Clean, Unlined > 10 and <= 20 ML, Pasture"},{"$nulls":3},"dam",{"v":64476.107270708744,"d":"$64,476.11"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.96",{"$f":"Lists!C508","v":"Clean, Unlined > 20 and <= 50 ML, Pasture"},{"$nulls":3},"dam",{"v":94311.26906546514,"d":"$94,311.27"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.97",{"$f":"Lists!C509","v":"Clean, Unlined > 50 and <= 100 ML, Pasture"},{"$nulls":3},"dam",{"v":130697.21768416642,"d":"$130,697.22"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.98",{"$f":"Lists!C510","v":"Clean, Unlined > 100 and <= 200 ML, Pasture"},{"$nulls":3},"dam",{"v":198864.15751471758,"d":"$198,864.16"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.99",{"$f":"Lists!C511","v":"Clean, Unlined > 200 and <= 300 ML, Pasture"},{"$nulls":3},"dam",{"v":303051.8530501388,"d":"$303,051.85"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.100",{"$f":"Lists!C512","v":"Clean, Unlined > 300 and <= 500 ML, Pasture"},{"$nulls":3},"dam",{"v":405501.586592133,"d":"$405,501.59"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.101",{"$f":"Lists!C513","v":"Clean, Unlined > 500 and <= 1000 ML, Pasture"},{"$nulls":3},"dam",{"v":654765.0912101853,"d":"$654,765.09"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.102",{"$f":"Lists!C514","v":"Clean, Unlined > 1000 and <= 2000 ML, Pasture"},{"$nulls":3},"dam",{"v":1004471.9464287905,"d":"$1,004,471.95"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.103",{"$f":"Lists!C515","v":"Clean, Unlined > 2000 and <= 3000 ML, Pasture"},{"$nulls":3},"dam",{"v":1291131.893153789,"d":"$1,291,131.89"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.104",{"$f":"Lists!C516","v":"Clean, Unlined > 3000 and <= 4000 ML, Pasture"},{"$nulls":3},"dam",{"v":1503766.2500241175,"d":"$1,503,766.25"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.105",{"$f":"Lists!C517","v":"Clean, Unlined > 4000 and <= 5000 ML, Pasture"},{"$nulls":3},"dam",{"v":1756598.79648901,"d":"$1,756,598.80"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.106",{"$f":"Lists!C518","v":"Clean, Unlined > 0 and <= 1 ML, Native"},{"$nulls":3},"dam",{"v":6963.771159425709,"d":"$6,963.77"},null,0,null,null,"Enter number of dams in the category.  \n","\nRemoval of sediment (see Assumptions for thickness), earthworks to fill dams in using soil in berms, place growth media, grade and seed with native species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.107",{"$f":"Lists!C519","v":"Clean, Unlined > 1 and <= 3.5 ML, Native"},{"$nulls":3},"dam",{"v":15142.214746833692,"d":"$15,142.21"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.108",{"$f":"Lists!C520","v":"Clean, Unlined > 3.5 and <= 7.5 ML, Native"},{"$nulls":3},"dam",{"v":28095.931147792588,"d":"$28,095.93"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.109",{"$f":"Lists!C521","v":"Clean, Unlined > 7.5 and <= 10 ML, Native"},{"$nulls":3},"dam",{"v":39436.75750188237,"d":"$39,436.76"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.110",{"$f":"Lists!C522","v":"Clean, Unlined > 10 and <= 20 ML, Native"},{"$nulls":3},"dam",{"v":67525.30727070874,"d":"$67,525.31"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.111",{"$f":"Lists!C523","v":"Clean, Unlined > 20 and <= 50 ML, Native"},{"$nulls":3},"dam",{"v":99139.16906546513,"d":"$99,139.17"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.112",{"$f":"Lists!C524","v":"Clean, Unlined > 50 and <= 100 ML, Native"},{"$nulls":3},"dam",{"v":137557.91768416643,"d":"$137,557.92"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.113",{"$f":"Lists!C525","v":"Clean, Unlined > 100 and <= 200 ML, Native"},{"$nulls":3},"dam",{"v":210298.65751471758,"d":"$210,298.66"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.114",{"$f":"Lists!C526","v":"Clean, Unlined > 200 and <= 300 ML, Native"},{"$nulls":3},"dam",{"v":320838.8530501388,"d":"$320,838.85"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.115",{"$f":"Lists!C527","v":"Clean, Unlined > 300 and <= 500 ML, Native"},{"$nulls":3},"dam",{"v":431673.88659213297,"d":"$431,673.89"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.116",{"$f":"Lists!C528","v":"Clean, Unlined > 500 and <= 1000 ML, Native"},{"$nulls":3},"dam",{"v":701773.5912101853,"d":"$701,773.59"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.117",{"$f":"Lists!C529","v":"Clean, Unlined > 1000 and <= 2000 ML, Native"},{"$nulls":3},"dam",{"v":1088324.9464287905,"d":"$1,088,324.95"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.118",{"$f":"Lists!C530","v":"Clean, Unlined > 2000 and <= 3000 ML, Native"},{"$nulls":3},"dam",{"v":1402935.893153789,"d":"$1,402,935.89"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.119",{"$f":"Lists!C531","v":"Clean, Unlined > 3000 and <= 4000 ML, Native"},{"$nulls":3},"dam",{"v":1630816.2500241175,"d":"$1,630,816.25"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.120",{"$f":"Lists!C532","v":"Clean, Unlined > 4000 and <= 5000 ML, Native"},{"$nulls":3},"dam",{"v":1898894.79648901,"d":"$1,898,894.80"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.121",{"$f":"Lists!C533","v":"Clean, Unlined > 0 and <= 1 ML, Arid"},{"$nulls":3},"dam",{"v":6544.121159425709,"d":"$6,544.12"},null,0,null,null,"Enter number of dams in the category.  \n","\nRemoval of sediment (see Assumptions for thickness), earthworks to fill dams in using soil in berms. No growth media or grade and seed as in desert. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.122",{"$f":"Lists!C534","v":"Clean, Unlined > 1 and <= 3.5 ML, Arid"},{"$nulls":3},"dam",{"v":13883.26474683369,"d":"$13,883.26"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.123",{"$f":"Lists!C535","v":"Clean, Unlined > 3.5 and <= 7.5 ML, Arid"},{"$nulls":3},"dam",{"v":25997.681147792588,"d":"$25,997.68"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.124",{"$f":"Lists!C536","v":"Clean, Unlined > 7.5 and <= 10 ML, Arid"},{"$nulls":3},"dam",{"v":34373.17822210638,"d":"$34,373.18"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.125",{"$f":"Lists!C537","v":"Clean, Unlined > 10 and <= 20 ML, Arid"},{"$nulls":3},"dam",{"v":57398.148711156755,"d":"$57,398.15"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.126",{"$f":"Lists!C538","v":"Clean, Unlined > 20 and <= 50 ML, Arid"},{"$nulls":3},"dam",{"v":83104.50134617447,"d":"$83,104.50"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.127",{"$f":"Lists!C539","v":"Clean, Unlined > 50 and <= 100 ML, Arid"},{"$nulls":3},"dam",{"v":114771.81092517442,"d":"$114,771.81"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.128",{"$f":"Lists!C540","v":"Clean, Unlined > 100 and <= 200 ML, Arid"},{"$nulls":3},"dam",{"v":172321.81291639758,"d":"$172,321.81"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.129",{"$f":"Lists!C541","v":"Clean, Unlined > 200 and <= 300 ML, Arid"},{"$nulls":3},"dam",{"v":261763.76145275214,"d":"$261,763.76"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,{"$f":"IF(L566>0,1,0)","v":0},null,"#10.130",{"$f":"Lists!C542","v":"Clean, Unlined > 300 and <= 500 ML, Arid"},{"$nulls":3},"dam",{"v":344749.1089559783,"d":"$344,749.11"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.131",{"$f":"Lists!C543","v":"Clean, Unlined > 500 and <= 1000 ML, Arid"},{"$nulls":3},"dam",{"v":545646.563417092,"d":"$545,646.56"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.132",{"$f":"Lists!C544","v":"Clean, Unlined > 1000 and <= 2000 ML, Arid"},{"$nulls":3},"dam",{"v":809828.0860411105,"d":"$809,828.09"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.133",{"$f":"Lists!C545","v":"Clean, Unlined > 2000 and <= 3000 ML, Arid"},{"$nulls":3},"dam",{"v":1031606.7459702158,"d":"$1,031,606.75"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.134",{"$f":"Lists!C546","v":"Clean, Unlined > 3000 and <= 4000 ML, Arid"},{"$nulls":3},"dam",{"v":1208851.310042784,"d":"$1,208,851.31"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.135",{"$f":"Lists!C547","v":"Clean, Unlined > 4000 and <= 5000 ML, Arid"},{"$nulls":3},"dam",{"v":1426294.0637099168,"d":"$1,426,294.06"},null,0,null,null,"Enter number of dams in the category.  \n","As above\n"]
[null,0,null,"#10.136",{"$f":"Subrates!C173","v":"0 to <= 50 ML Contaminated, Lined, Pasture"},{"$nulls":3},"ha",{"v":72862.06616501715,"d":"$72,862.07"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with pasture species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.137",{"$f":"Subrates!C174","v":"0 to <= 50 ML Contaminated, Lined, Native"},{"$nulls":3},"ha",{"v":75403.06616501715,"d":"$75,403.07"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with native species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.138",{"$f":"Subrates!C175","v":"0 to <= 50 ML Contaminated, Lined, Arid"},{"$nulls":3},"ha",{"v":69085.16676520383,"d":"$69,085.17"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, no growth media or seed as in desert. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.139",{"$f":"Subrates!C176","v":"0 to <= 50 ML Contaminated, Unlined, Pasture"},{"$nulls":3},"ha",{"v":64367.295719381174,"d":"$64,367.30"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness), earthworks to fill dams in using soil in berms, place growth media, grade and seed with pasture species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.140",{"$f":"Subrates!C177","v":"0 to <= 50 ML Contaminated, Unlined, Native"},{"$nulls":3},"ha",{"v":66908.29571938117,"d":"$66,908.30"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness), earthworks to fill dams in using soil in berms, place growth media, grade and seed with native species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.141",{"$f":"Subrates!C178","v":"0 to <= 50 ML Contaminated, Unlined, Arid"},{"$nulls":3},"ha",{"v":60590.39631956785,"d":"$60,590.40"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness), earthworks to fill dams in using soil in berms, no growth media or seed as in desert. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.142",{"$f":"Subrates!C179","v":"0 to <= 50 ML Clean, Lined, Pasture"},{"$nulls":3},"ha",{"v":64762.77197064827,"d":"$64,762.77"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sediment (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with pasture species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.143",{"$f":"Subrates!C180","v":"0 to <= 50 ML Clean, Lined, Native"},{"$nulls":3},"ha",{"v":67303.77197064827,"d":"$67,303.77"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sediment (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with native species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.144",{"$f":"Subrates!C181","v":"0 to <= 50 ML Clean, Lined, Arid"},{"$nulls":3},"ha",{"v":60985.872570834945,"d":"$60,985.87"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sediment (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, no growth media or seed as in desert. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.145",{"$f":"Subrates!C182","v":"0 to <= 50 ML Clean, Unlined, Pasture"},{"$nulls":3},"ha",{"v":55872.52527374519,"d":"$55,872.53"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval of sediment (see Assumptions for thickness), earthworks to fill dams in using soil in berms, place growth media, grade and seed with pasture species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.146",{"$f":"Subrates!C183","v":"0 to <= 50 ML Clean, Unlined, Native"},{"$nulls":3},"ha",{"v":58413.52527374519,"d":"$58,413.53"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval of sediment (see Assumptions for thickness), earthworks to fill dams in using soil in berms, place growth media, grade and seed with native species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.147",{"$f":"Subrates!C184","v":"0 to <= 50 ML Clean, Unlined, Arid"},{"$nulls":3},"ha",{"v":52095.625873931865,"d":"$52,095.63"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval of sediment (see Assumptions for thickness), earthworks to fill dams in using soil in berms. No growth media or grade and seed as in desert. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.148",{"$f":"Subrates!C185","v":">50 ML to <=200 ML Contaminated, Lined, Pasture"},{"$nulls":3},"ha",{"v":62953.21795772709,"d":"$62,953.22"},null,0,null,null,"Enter total crest area of dams in the category.  \n",{"$f":"P572","v":"\nRemoval and disposal of sludge (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with pasture species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"}]
[null,0,null,"#10.149",{"$f":"Subrates!C186","v":">50 ML to <=200 ML Contaminated, Lined, Native"},{"$nulls":3},"ha",{"v":65494.21795772709,"d":"$65,494.22"},null,{"$f":"IF(K585=\"\",J585,K585)*H585","v":0},null,null,"Enter total crest area of dams in the category.  \n",{"$f":"P573","v":"\nRemoval and disposal of sludge (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with native species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"}]
[null,0,null,"#10.150",{"$f":"Subrates!C187","v":">50 ML to <=200 ML Contaminated, Lined, Arid"},{"$nulls":3},"ha",{"v":57054.91915810042,"d":"$57,054.92"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, no growth media or seed as in desert. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.151",{"$f":"Subrates!C188","v":">50 ML to <=200 ML Contaminated, Unlined, Pasture"},{"$nulls":3},"ha",{"v":54626.21195969659,"d":"$54,626.21"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness), earthworks to fill dams in using soil in berms, place growth media, grade and seed with pasture species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.152",{"$f":"Subrates!C189","v":">50 ML to <=200 ML Contaminated, Unlined, Native"},{"$nulls":3},"ha",{"v":57167.21195969659,"d":"$57,167.21"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness), earthworks to fill dams in using soil in berms, place growth media, grade and seed with native species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.153",{"$f":"Subrates!C190","v":">50 ML to <=200 ML Contaminated, Unlined, Arid"},{"$nulls":3},"ha",{"v":48727.91316006993,"d":"$48,727.91"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness), earthworks to fill dams in using soil in berms, no growth media or seed as in desert. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.154",{"$f":"Subrates!C191","v":">50 ML to <=200 ML Clean, Lined, Pasture"},{"$nulls":3},"ha",{"v":55189.45265856919,"d":"$55,189.45"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sediment (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with pasture species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.155",{"$f":"Subrates!C192","v":">50 ML to <=200 ML Clean, Lined, Native"},{"$nulls":3},"ha",{"v":57730.452658569186,"d":"$57,730.45"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sediment (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with native species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.156",{"$f":"Subrates!C193","v":">50 ML to <=200 ML Clean, Lined, Arid"},{"$nulls":3},"ha",{"v":49291.15385894252,"d":"$49,291.15"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sediment (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, no growth media or seed as in desert. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.157",{"$f":"Subrates!C194","v":">50 ML to <=200 ML Clean, Unlined, Pasture"},{"$nulls":3},"ha",{"v":46299.2059616661,"d":"$46,299.21"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval of sediment (see Assumptions for thickness), earthworks to fill dams in using soil in berms, place growth media, grade and seed with pasture species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.158",{"$f":"Subrates!C195","v":">50 ML to <=200 ML Clean, Unlined, Native"},{"$nulls":3},"ha",{"v":48840.205961666106,"d":"$48,840.21"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval of sediment (see Assumptions for thickness), earthworks to fill dams in using soil in berms, place growth media, grade and seed with native species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.159",{"$f":"Subrates!C196","v":">50 ML to <=200 ML Clean, Unlined, Arid"},{"$nulls":3},"ha",{"v":40400.90716203944,"d":"$40,400.91"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval of sediment (see Assumptions for thickness), earthworks to fill dams in using soil in berms. No growth media or grade and seed as in desert. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.160",{"$f":"Subrates!C197","v":">200 ML to <=1000 ML Contaminated, Lined, Pasture"},{"$nulls":3},"ha",{"v":55670.121625581545,"d":"$55,670.12"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with pasture species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.161",{"$f":"Subrates!C198","v":">200 ML to <=1000 ML Contaminated, Lined, Native"},{"$nulls":3},"ha",{"v":58211.121625581545,"d":"$58,211.12"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with native species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.162",{"$f":"Subrates!C199","v":">200 ML to <=1000 ML Contaminated, Lined, Arid"},{"$nulls":3},"ha",{"v":49771.82282595488,"d":"$49,771.82"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, no growth media or seed as in desert. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.163",{"$f":"Subrates!C200","v":">200 ML to <=1000 ML Contaminated, Unlined, Pasture"},{"$nulls":3},"ha",{"v":47510.88007515654,"d":"$47,510.88"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness), earthworks to fill dams in using soil in berms, place growth media, grade and seed with pasture species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.164",{"$f":"Subrates!C201","v":">200 ML to <=1000 ML Contaminated, Unlined, Native"},{"$nulls":3},"ha",{"v":50051.88007515654,"d":"$50,051.88"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness), earthworks to fill dams in using soil in berms, place growth media, grade and seed with native species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.165",{"$f":"Subrates!C202","v":">200 ML to <=1000 ML Contaminated, Unlined, Arid"},{"$nulls":3},"ha",{"v":41612.58127552988,"d":"$41,612.58"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness), earthworks to fill dams in using soil in berms, no growth media or seed as in desert. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.166",{"$f":"Subrates!C203","v":">200 ML to <=1000 ML Clean, Lined, Pasture"},{"$nulls":3},"ha",{"v":48241.885221634635,"d":"$48,241.89"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sediment (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with pasture species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.167",{"$f":"Subrates!C204","v":">200 ML to <=1000 ML Clean, Lined, Native"},{"$nulls":3},"ha",{"v":50782.885221634635,"d":"$50,782.89"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sediment (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with native species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.168",{"$f":"Subrates!C205","v":">200 ML to <=1000 ML Clean, Lined, Arid"},{"$nulls":3},"ha",{"v":42343.58642200796,"d":"$42,343.59"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sediment (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, no growth media or seed as in desert. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.169",{"$f":"Subrates!C206","v":">200 ML to <=1000 ML Clean, Unlined, Pasture"},{"$nulls":3},"ha",{"v":39351.63852473154,"d":"$39,351.64"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval of sediment (see Assumptions for thickness), earthworks to fill dams in using soil in berms, place growth media, grade and seed with pasture species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.170",{"$f":"Subrates!C207","v":">200 ML to <=1000 ML Clean, Unlined, Native"},{"$nulls":3},"ha",{"v":41892.63852473154,"d":"$41,892.64"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval of sediment (see Assumptions for thickness), earthworks to fill dams in using soil in berms, place growth media, grade and seed with native species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.171",{"$f":"Subrates!C208","v":">200 ML to <=1000 ML Clean, Unlined, Arid"},{"$nulls":3},"ha",{"v":33453.33972510488,"d":"$33,453.34"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval of sediment (see Assumptions for thickness), earthworks to fill dams in using soil in berms. No growth media or grade and seed as in desert. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.172",{"$f":"Subrates!C209","v":">1000 to <=5000 ML Contaminated, Lined, Pasture"},{"$nulls":3},"ha",{"v":43923.25984174455,"d":"$43,923.26"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with pasture species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.173",{"$f":"Subrates!C210","v":">1000 to <=5000 ML Contaminated, Lined, Native"},{"$nulls":3},"ha",{"v":46464.25984174454,"d":"$46,464.26"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with native species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.174",{"$f":"Subrates!C211","v":">1000 to <=5000 ML Contaminated, Lined, Arid"},{"$nulls":3},"ha",{"v":38024.96104211788,"d":"$38,024.96"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, no growth media or seed as in desert. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.175",{"$f":"Subrates!C212","v":">1000 to <=5000 ML Contaminated, Unlined, Pasture"},{"$nulls":3},"ha",{"v":37114.83131410145,"d":"$37,114.83"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness), earthworks to fill dams in using soil in berms, place growth media, grade and seed with pasture species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.176",{"$f":"Subrates!C213","v":">1000 to <=5000 ML Contaminated, Unlined, Native"},{"$nulls":3},"ha",{"v":39655.831314101444,"d":"$39,655.83"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness), earthworks to fill dams in using soil in berms, place growth media, grade and seed with native species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.177",{"$f":"Subrates!C214","v":">1000 to <=5000 ML Contaminated, Unlined, Arid"},{"$nulls":3},"ha",{"v":31216.53251447478,"d":"$31,216.53"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sludge (see Assumptions for thickness), earthworks to fill dams in using soil in berms, no growth media or seed as in desert. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.178",{"$f":"Subrates!C215","v":">1000 to <=5000 ML Clean, Lined, Pasture"},{"$nulls":3},"ha",{"v":39196.64948336143,"d":"$39,196.65"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sediment (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with pasture species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.179",{"$f":"Subrates!C216","v":">1000 to <=5000 ML Clean, Lined, Native"},{"$nulls":3},"ha",{"v":41737.64948336143,"d":"$41,737.65"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sediment (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, place growth media, grade and seed with native species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.180",{"$f":"Subrates!C217","v":">1000 to <=5000 ML Clean, Lined, Arid"},{"$nulls":3},"ha",{"v":33298.35068373476,"d":"$33,298.35"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval and disposal of sediment (see Assumptions for thickness) and liner, earthworks to fill dams in using soil in berms, no growth media or seed as in desert. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.181",{"$f":"Subrates!C218","v":">1000 to <=5000 ML Clean, Unlined, Pasture"},{"$nulls":3},"ha",{"v":30306.40278645835,"d":"$30,306.40"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval of sediment (see Assumptions for thickness), earthworks to fill dams in using soil in berms, place growth media, grade and seed with pasture species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.182",{"$f":"Subrates!C219","v":">1000 to <=5000 ML Clean, Unlined, Native"},{"$nulls":3},"ha",{"v":32847.40278645835,"d":"$32,847.40"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval of sediment (see Assumptions for thickness), earthworks to fill dams in using soil in berms, place growth media, grade and seed with native species. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.183",{"$f":"Subrates!C220","v":">1000 to <=5000 ML Clean, Unlined, Arid"},{"$nulls":3},"ha",{"v":24408.10398683168,"d":"$24,408.10"},null,0,null,null,"Enter total crest area of dams in the category.  \n","\nRemoval of sediment (see Assumptions for thickness), earthworks to fill dams in using soil in berms. No growth media or grade and seed as in desert. Land investigation included. Residual water and salt management not included and must be included separately if present.\n"]
[null,0,null,"#10.172",{"$f":"Subrates!C126","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 500 kL"},{"$nulls":3},"item",{"v":11733.126506088049,"d":"$11,733.13"},null,{"$f":"IF(K620=\"\",J620,K620)*H620","v":0},null,null,"Enter number of tanks","Electrical and mechanical disconnection of tanks and pumps, cut-up tank steel and piping. Transport of waste to disposal facility.  Grade and seed.\n"]
[null,0,null,"#10.173",{"$f":"Subrates!C127","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 1000 kL"},{"$nulls":3},"item",{"v":16420.06905489269,"d":"$16,420.07"},null,0,null,null,"Enter number of tanks","Electrical and mechanical disconnection of tanks and pumps, cut-up tank steel and piping. Transport of waste to disposal facility.  Grade and seed.\n"]
[null,0,null,"#10.174",{"$f":"Subrates!C128","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 2000 kL"},{"$nulls":3},"item",{"v":23031.09957622273,"d":"$23,031.10"},null,0,null,null,"Enter number of tanks","Electrical and mechanical disconnection of tanks and pumps, cut-up tank steel and piping. Transport of waste to disposal facility.  Grade and seed.\n"]
[null,0,null,"#10.175",{"$f":"Subrates!C129","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 3000 kL"},{"$nulls":3},"item",{"v":29676.737664114116,"d":"$29,676.74"},null,0,null,null,"Enter number of tanks","Electrical and mechanical disconnection of tanks and pumps, cut-up tank steel and piping. Transport of waste to disposal facility.  Grade and seed.\n"]
[null,0,null,"#10.176",{"$f":"Subrates!C130","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 5000 kL"},{"$nulls":3},"item",{"v":37677.29508255668,"d":"$37,677.30"},null,0,null,null,"Enter number of tanks","Electrical and mechanical disconnection of tanks and pumps, cut-up tank steel and piping. Transport of waste to disposal facility.  Grade and seed.\n"]
[null,0,null,"#10.177",{"$f":"Subrates!C131","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 7500 kL"},{"$nulls":3},"item",{"v":45065.535632496736,"d":"$45,065.54"},null,0,null,null,"Enter number of tanks","Electrical and mechanical disconnection of tanks and pumps, cut-up tank steel and piping. Transport of waste to disposal facility.  Grade and seed.\n"]
[null,0,null,"#10.178",{"$f":"Subrates!C132","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 10000 kL"},{"$nulls":3},"item",{"v":52377.1076990267,"d":"$52,377.11"},null,0,null,null,"Enter number of tanks","Electrical and mechanical disconnection of tanks and pumps, cut-up tank steel and piping. Transport of waste to disposal facility.  Grade and seed.\n"]
[null,0,null,"#10.179",{"$f":"Subrates!C133","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 1.2 ML"},{"$nulls":3},"item",{"v":16194.767315026074,"d":"$16,194.77"},null,0,null,null,"Enter number of tanks","Electrical and mechanical disconnection of tanks and pumps, cut-up of liner and piping.  Transport of waste to disposal facility.  Grade and seed.\n"]
[null,0,null,"#10.180",{"$f":"Subrates!C134","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 1.9 ML"},{"$nulls":3},"item",{"v":20991.691212316535,"d":"$20,991.69"},null,0,null,null,"Enter number of tanks","Electrical and mechanical disconnection of tanks and pumps, cut-up of liner and piping.  Transport of waste to disposal facility.  Grade and seed.\n"]
[null,0,null,"#10.181",{"$f":"Subrates!C135","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 3.6 ML"},{"$nulls":3},"item",{"v":33305.03128859395,"d":"$33,305.03"},null,0,null,null,"Enter number of tanks","Electrical and mechanical disconnection of tanks and pumps, cut-up of liner and piping.  Transport of waste to disposal facility.  Grade and seed.\n"]
[null,{"$f":"IF(L630>0,1,0)","v":0},null,"#10.182",{"$f":"Subrates!C136","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 5.5 ML"},{"$nulls":3},"item",{"v":42944.55754132191,"d":"$42,944.56"},null,{"$f":"IF(K630=\"\",J630,K630)*H630","v":0},null,null,"Enter number of tanks","Electrical and mechanical disconnection of tanks and pumps, cut-up of liner and piping.  Transport of waste to disposal facility.  Grade and seed.\n"]
[null,0,null,"#10.183",{"$f":"Subrates!C137","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 7.6 ML"},{"$nulls":3},"item",{"v":53399.82705705702,"d":"$53,399.83"},null,0,null,null,"Enter number of tanks","Electrical and mechanical disconnection of tanks and pumps, cut-up of liner and piping.  Transport of waste to disposal facility.  Grade and seed.\n"]
[null,0,null,"#10.184",{"$f":"Subrates!C138","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 12 ML"},{"$nulls":3},"item",{"v":71989.77322796486,"d":"$71,989.77"},null,0,null,null,"Enter number of tanks","Electrical and mechanical disconnection of tanks and pumps, cut-up of liner and piping.  Transport of waste to disposal facility.  Grade and seed.\n"]
[null,0,null,"#10.185",{"$f":"Subrates!C139","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 15.5 ML"},{"$nulls":3},"item",{"v":86068.56742519262,"d":"$86,068.57"},null,0,null,null,"Enter number of tanks","Electrical and mechanical disconnection of tanks and pumps, cut-up of liner and piping.  Transport of waste to disposal facility.  Grade and seed.\n"]
[null,0,null,"#10.186",{"$f":"Subrates!C140","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 25 ML"},{"$nulls":3},"item",{"v":125535.85535533386,"d":"$125,535.86"},null,0,null,null,"Enter number of tanks","Electrical and mechanical disconnection of tanks and pumps, cut-up of liner and piping.  Transport of waste to disposal facility.  Grade and seed.\n"]
[null,0,null,"#10.187",{"$f":"Subrates!C141","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 40 ML"},{"$nulls":3},"item",{"v":178567.55028451674,"d":"$178,567.55"},null,0,null,null,"Enter number of tanks","Electrical and mechanical disconnection of tanks and pumps, cut-up of liner and piping.  Transport of waste to disposal facility.  Grade and seed.\n"]
[null,0,null,"#10.188",{"$f":"Subrates!C142","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 50 ML"},{"$nulls":3},"item",{"v":210284.11348642068,"d":"$210,284.11"},null,0,null,null,"Enter number of tanks","Electrical and mechanical disconnection of tanks and pumps, cut-up of liner and piping.  Transport of waste to disposal facility.  Grade and seed.\n"]
[null,0,null,"#10.189","Additional line item - user to name activity",{"$nulls":6},{"$f":"H637*K637","v":0}]
[null,0,null,"#10.190","Additional line item - user to name activity",{"$nulls":6},{"$f":"H638*K638","v":0}]
[null,1,{"$nulls":8},"Subtotal ",{"$f":"SUBTOTAL(9,L437:L638)","v":0}]
[null,1,"11. General Land Rehabilitation"]
[null,{"$f":"IF(L641>0,1,0)","v":0},null,"#11.01",{"$f":"Lists!C310","v":"Maintenance of rehabilitated areas"},null,{"$f":"HLOOKUP(E641,'General Land Rehabilitation'!$E$7:$L$20,'General Land Rehabilitation'!$N$20,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E641,'General Land Rehabilitation'!$E$7:$L$8,'General Land Rehabilitation'!$N$8,FALSE)","v":"ha"},{"v":644.192337591205,"d":"$644.19"},null,{"$f":"IF(K641=\"\",J641,K641)*(H641+G641)","v":0},null,null,"\nEnter areas that have been rehabilitated and need maintaining (i.e., where revegetation was unsuccessful) whether previously disturbed or proposed to be disturbed and rehabilitated within the ERC period.\n","General maintenance - weed management, re-seeding, amelioration, minor rehabilitation repair."]
[null,0,null,"#11.02",{"$f":"Lists!C311","v":"Existing rehabilitation repair - minor"},null,{"$f":"HLOOKUP(E642,'General Land Rehabilitation'!$E$7:$L$20,'General Land Rehabilitation'!$N$20,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E642,'General Land Rehabilitation'!$E$7:$L$8,'General Land Rehabilitation'!$N$8,FALSE)","v":"ha"},{"v":1233.0551461594168,"d":"$1,233.06"},null,{"$f":"IF(K642=\"\",J642,K642)*(H642+G642)","v":0},null,null,"Enter total area requiring minor repairs.","D10 doze, shape and rip"]
[null,0,null,"#11.03",{"$f":"Lists!C312","v":"Existing rehabilitation repair - moderate"},null,{"$f":"HLOOKUP(E643,'General Land Rehabilitation'!$E$7:$L$20,'General Land Rehabilitation'!$N$20,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E643,'General Land Rehabilitation'!$E$7:$L$8,'General Land Rehabilitation'!$N$8,FALSE)","v":"ha"},{"v":1803.7964565472391,"d":"$1,803.80"},null,0,null,null,"\nEnter total area of land requiring minor earthworks. Applicable only to land experiencing surface expression of subsidence effects (e.g. cracking, sink holes) where remedial works have not be successful.\n","D10 doze, shape and rip"]
[null,0,null,"#11.04",{"$f":"Lists!C313","v":"Existing rehabilitation repair - major"},null,{"$f":"HLOOKUP(E644,'General Land Rehabilitation'!$E$7:$L$20,'General Land Rehabilitation'!$N$20,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E644,'General Land Rehabilitation'!$E$7:$L$8,'General Land Rehabilitation'!$N$8,FALSE)","v":"ha"},{"v":2945.2790773228835,"d":"$2,945.28"},null,0,null,null,"Enter total area requiring major repairs.","D10 doze, shape and rip"]
[null,0,null,"#11.05",{"$f":"Lists!C314","v":"Existing rehabilitation repair - total failure of intended landform"},null,{"$f":"HLOOKUP(E645,'General Land Rehabilitation'!$E$7:$L$20,'General Land Rehabilitation'!$N$20,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E645,'General Land Rehabilitation'!$E$7:$L$8,'General Land Rehabilitation'!$N$8,FALSE)","v":"ha"},{"v":35643.586780784455,"d":"$35,643.59"},null,0,null,null,"\nEnter only specific area of landform requiring re-construction following failure of intended design.\n","Dozing and shaping with D10, suitable repair material haulage and place, growth media, and reseeding"]
[null,0,null,"#11.06",{"$f":"Lists!C315","v":"Rehabilitation of miscellaneous footprints"},null,{"$f":"HLOOKUP(E646,'General Land Rehabilitation'!$E$7:$L$20,'General Land Rehabilitation'!$N$20,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E646,'General Land Rehabilitation'!$E$7:$L$8,'General Land Rehabilitation'!$N$8,FALSE)","v":"Ha"},{"v":12041.498977346095,"d":"$12,041.50"},null,0,null,null,"Enter area of footprint area to be rehabilitated. ","Doze and shape to re-establish natural drainage over footprint, source, haul, place and spread growth media, rip and native seed. CAT D10 dozer.\n"]
[null,0,null,"#11.07",{"$f":"Lists!C316","v":"Land management of undisturbed areas (e.g., weed management, feral animal control, erosion and sediment control works)"},null,{"$f":"HLOOKUP(E647,'General Land Rehabilitation'!$E$7:$L$20,'General Land Rehabilitation'!$N$20,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E647,'General Land Rehabilitation'!$E$7:$L$8,'General Land Rehabilitation'!$N$8,FALSE)","v":"ha"},{"v":495.00000000000006,"d":"$495.00"},null,0,null,null,"Enter area requiring land management.","\nGeneral maintenance - weed management, seeding, amelioration, minor land repair.\n"]
[null,0,null,"#11.08",{"$f":"Lists!C317","v":"Pest management on buffer lands, non-disturbed, and rehabilitated areas"},null,{"$f":"HLOOKUP(E648,'General Land Rehabilitation'!$E$7:$L$20,'General Land Rehabilitation'!$N$20,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E648,'General Land Rehabilitation'!$E$7:$L$8,'General Land Rehabilitation'!$N$8,FALSE)","v":"ha"},{"v":150,"d":"$150.00"},null,0,null,null,"Enter area of land requiring pest management.","Management of pests on the site including baiting feral animals.\n"]
[null,0,null,"#11.09",{"$f":"Lists!C319","v":"Engineered cut-through drain"},null,{"$f":"HLOOKUP(E649,'General Land Rehabilitation'!$E$24:$L$37,'General Land Rehabilitation'!$K$37,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E649,'General Land Rehabilitation'!$E$24:$L$37,'General Land Rehabilitation'!$K$25,FALSE)","v":"ha"},{"v":18728.206228301864,"d":"$18,728.21"},null,{"$f":"IF(K649=\"\",J649,K649)*(H649+G649)","v":0},null,null,"\nEnter surface area of the surface expression of chain pillars to re-establish natural drainage pathways.\n","Engineered cut-through drain (6m wide) riprap lined (100 mm thick) based on catchment size of subsidence using D10 dozer."]
[null,0,null,"#11.10",{"$f":"Lists!C320","v":"Repairs and/or stabilisation of new or compromised water course diversion"},null,{"$f":"'General Land Rehabilitation'!F37","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E650,'General Land Rehabilitation'!$E$24:$L$37,'General Land Rehabilitation'!$K$25,FALSE)","v":"m"},{"v":2750,"d":"$2,750.00"},null,{"$f":"IF(K650=\"\",J650,K650)*(H650+G650)","v":0},null,null,"\nEnter the length requiring stabilisation of recently constructed diversions that have not been completely stabilised. \n","Assumes a suitably qualified engineer has designed and signed off on construction of the diversion.\n"]
[null,0,null,"#11.11",{"$f":"Lists!C321","v":"Long term maintenance of water course diversion – Channel constructed through backfilled material"},null,{"$f":"'General Land Rehabilitation'!G37","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E651,'General Land Rehabilitation'!$E$24:$L$37,'General Land Rehabilitation'!$K$25,FALSE)","v":"m"},{"v":1650,"d":"$1,650.00"},null,0,null,null,"Enter length of channels through unconsolidated overburden requiring ongoing maintenance.","Earthworks repairs and stabilisation following flow events. Assumes a suitably qualified engineer has designed and signed off on construction of the diversion. Assumes maintenance has been kept up and significant works are not required.\n"]
[null,0,null,"#11.12",{"$f":"Lists!C322","v":"Long term maintenance of water course diversion – Channel constructed through competent material"},null,{"$f":"'General Land Rehabilitation'!H37","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E652,'General Land Rehabilitation'!$E$24:$L$37,'General Land Rehabilitation'!$K$25,FALSE)","v":"m"},{"v":825,"d":"$825.00"},null,0,null,null,"Enter length of channels through competent ground requiring ongoing maintenance.","Earthworks repairs and stabilisation following flow events. Assumes a suitably qualified engineer has designed and signed off on construction of the diversion. Assumes maintenance has been kept up and significant works are not required.\n"]
[null,0,null,"#11.13",{"$f":"Lists!C323","v":"Installation of rock armouring"},null,{"$f":"HLOOKUP(E653,'General Land Rehabilitation'!$E$24:$P$37,'General Land Rehabilitation'!$K$37,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E653,'General Land Rehabilitation'!$E$24:$P$37,'General Land Rehabilitation'!$K$25,FALSE)","v":"m2"},{"v":6.6,"d":"$6.60"},null,{"$f":"IF(K653=\"\",J653,K653)*(H653+G653)","v":0},null,null,"Enter area of diversions requiring rock armouring to ensure long term stability.\n","Assumes competent material is locally available."]
[null,0,null,"#11.14",{"$f":"Lists!C327","v":"General doze deep ripping - D6R"},null,{"$f":"HLOOKUP(E654,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$54,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E654,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$42,FALSE)","v":"ha"},{"v":421.4663999976664,"d":"$421.47"},null,0,null,null,"\nEnter area requiring deep ripping to enhance revegetation program. This rate is used in isolation for miscellaneous areas that are not covered under other domains. If this activity is required under another domain (e.g. for a laydown area) the costs are included in that domain, i.e. no need to add again here.\n","Ripping with D6 dozer to enhance revegetation."]
[null,0,null,"#11.15",{"$f":"Lists!C328","v":"General doze deep ripping - D7R"},null,{"$f":"HLOOKUP(E655,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$54,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E655,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$42,FALSE)","v":"ha"},{"v":465.62767562073236,"d":"$465.63"},null,{"$f":"IF(K655=\"\",J655,K655)*(H655+G655)","v":0},null,null,"As above\n","Ripping with D7 dozer to enhance revegetation."]
[null,0,null,"#11.16",{"$f":"Lists!C329","v":"General doze deep ripping - D8R"},null,{"$f":"HLOOKUP(E656,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$54,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E656,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$42,FALSE)","v":"ha"},{"v":507.0275273728682,"d":"$507.03"},null,0,null,null,"As above\n","Ripping with D8 dozer to enhance revegetation."]
[null,0,null,"#11.17",{"$f":"Lists!C330","v":"General doze deep ripping - D9R"},null,{"$f":"HLOOKUP(E657,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$54,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E657,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$42,FALSE)","v":"ha"},{"v":560.7944123126084,"d":"$560.79"},null,0,null,null,"As above\n","Ripping with D9 dozer to enhance revegetation."]
[null,0,null,"#11.18",{"$f":"Lists!C331","v":"General doze deep ripping - D10T"},null,{"$f":"HLOOKUP(E658,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$54,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E658,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$42,FALSE)","v":"ha"},{"v":662.3138357715948,"d":"$662.31"},null,0,null,null,"As above\n","Ripping with D10 dozer to enhance revegetation."]
[null,0,null,"#11.19",{"$f":"Lists!C332","v":"General doze deep ripping - D11T"},null,{"$f":"HLOOKUP(E659,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$54,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E659,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$42,FALSE)","v":"ha"},{"v":763.8860186335581,"d":"$763.89"},null,0,null,null,"As above\n","Ripping with D11 dozer to enhance revegetation."]
[null,0,null,"#11.20",{"$f":"Lists!C333","v":"General doze and shape to re-establish natural drainage and rip - D6R dozer"},null,{"$f":"HLOOKUP(E660,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$54,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E660,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$42,FALSE)","v":"ha"},{"v":8484.368981645932,"d":"$8,484.37"},null,0,null,null,"\nEnter area requiring minor reshaping, and ripping to enhance revegetation program. This rate is used in isolation for miscellaneous areas that are not covered under other domains. If this activity is required under another domain (e.g. for a laydown area) the costs are included in that domain, i.e. no need to add again here.\n","Reshaping and ripping with D6 dozer to enhance revegetation."]
[null,0,null,"#11.21",{"$f":"Lists!C334","v":"General doze and shape to re-establish natural drainage and rip - D7R dozer"},null,{"$f":"HLOOKUP(E661,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$54,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E661,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$42,FALSE)","v":"ha"},{"v":6032.961435604434,"d":"$6,032.96"},null,0,null,null,"As above\n","Reshaping and ripping with D7 dozer to enhance revegetation."]
[null,0,null,"#11.22",{"$f":"Lists!C335","v":"General doze and shape to re-establish natural drainage and rip - D8R dozer"},null,{"$f":"HLOOKUP(E662,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$54,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E662,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$42,FALSE)","v":"ha"},{"v":3850.1404859584422,"d":"$3,850.14"},null,0,null,null,"As above\n","Reshaping and ripping with D8 dozer to enhance revegetation."]
[null,0,null,"#11.23",{"$f":"Lists!C336","v":"General doze and shape to re-establish natural drainage and rip - D9R dozer"},null,{"$f":"HLOOKUP(E663,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$54,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E663,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$42,FALSE)","v":"ha"},{"v":3006.9944827130266,"d":"$3,006.99"},null,0,null,null,"As above\n","Reshaping and ripping with D9 dozer to enhance revegetation."]
[null,0,null,"#11.24",{"$f":"Lists!C337","v":"General doze and shape to re-establish natural drainage and rip - D10T dozer"},null,{"$f":"HLOOKUP(E664,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$54,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E664,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$42,FALSE)","v":"ha"},{"v":2945.2790773228835,"d":"$2,945.28"},null,0,null,null,"As above\n","Reshaping and ripping with D10 dozer to enhance revegetation.\n"]
[null,0,null,"#11.25",{"$f":"Lists!C338","v":"General doze and shape to re-establish natural drainage and rip - D11T dozer"},null,{"$f":"HLOOKUP(E665,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$54,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E665,'General Land Rehabilitation'!$E$41:$P$54,'General Land Rehabilitation'!$R$42,FALSE)","v":"ha"},{"v":2658.3270296182855,"d":"$2,658.33"},null,0,null,null,"As above\n","Reshaping and ripping with D11 dozer to enhance revegetation.\n"]
[null,0,null,"#11.26",{"$f":"Lists!C341","v":"General grader and shape to re-establish natural rip - 12M"},null,{"$f":"HLOOKUP(E666,'General Land Rehabilitation'!$E$58:$G$71,'General Land Rehabilitation'!I$71,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E666,'General Land Rehabilitation'!$E$58:$G$71,'General Land Rehabilitation'!$I$59,FALSE)","v":"ha"},{"v":357.77009162742655,"d":"$357.77"},null,0,null,null,"\nEnter area requiring minor reshaping, and ripping to enhance revegetation program. This rate is used in isolation for miscellaneous areas that are not covered under other domains. If this activity is required under another domain (e.g. for a laydown area) the costs are included in that domain, i.e. no need to add again here.\n","Ripping with 12M grader to enhance revegetation. Typically includes minor reshaping works to tidy up the site."]
[null,0,null,"#11.27",{"$f":"Lists!C342","v":"General grader and shape to re-establish natural rip - 14M"},null,{"$f":"HLOOKUP(E667,'General Land Rehabilitation'!$E$58:$G$71,'General Land Rehabilitation'!I$71,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E667,'General Land Rehabilitation'!$E$58:$G$71,'General Land Rehabilitation'!$I$59,FALSE)","v":"ha"},{"v":400.1594574217694,"d":"$400.16"},null,0,null,null,"As above\n","\nRipping with 14M grader to enhance revegetation. Typically includes minor reshaping works to tidy up the site.\n"]
[null,0,null,"#11.28",{"$f":"Lists!C343","v":"General grader and shape to re-establish natural rip - 16M"},null,{"$f":"HLOOKUP(E668,'General Land Rehabilitation'!$E$58:$G$71,'General Land Rehabilitation'!I$71,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E668,'General Land Rehabilitation'!$E$58:$G$71,'General Land Rehabilitation'!$I$59,FALSE)","v":"ha"},{"v":432.68030027693754,"d":"$432.68"},null,0,null,null,"As above\n","\nRipping with 16M grader to enhance revegetation. Typically includes minor reshaping works to tidy up the site.\n"]
[null,0,null,"#11.29",{"$f":"Lists!C118","v":"Gypsum Normal Soil"},null,{"$f":"HLOOKUP(E669,'General Land Rehabilitation'!$E$75:$R$88,'General Land Rehabilitation'!$T$88,FALSE)","v":{"v":0,"d":"0.00"}},null,"ha",{"v":346.865495610111,"d":"$346.87"},null,0,null,null,"Enter the area of land requiring amendment.","Adding soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils. See Soil Amendment table in Assumptions for application rates and assumed distance to source and Subrates for purchase costs.\n"]
[null,0,null,"#11.30",{"$f":"Lists!C119","v":"Gypsum Sodic Soil"},null,{"$f":"HLOOKUP(E670,'General Land Rehabilitation'!$E$75:$R$88,'General Land Rehabilitation'!$T$88,FALSE)","v":{"v":0,"d":"0.00"}},null,"ha",{"v":1300.5440916512644,"d":"$1,300.54"},null,0,null,null,"Enter the area of land requiring amendment. This rate is used for areas where high sodicity soil is present which will require a higher amendment rate.","Adding soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils. See Soil Amendment table in Assumptions for application rates and assumed distance to source and Subrates for purchase costs.\n"]
[null,0,null,"#11.31",{"$f":"Lists!C120","v":"Gypsum Recycled Normal Soil"},null,{"$f":"HLOOKUP(E671,'General Land Rehabilitation'!$E$75:$R$88,'General Land Rehabilitation'!$T$88,FALSE)","v":{"v":0,"d":"0.00"}},null,"ha",{"v":271.865495610111,"d":"$271.87"},null,0,null,null,"Enter the area of land requiring amendment. If the User can demonstrate access to recycled gypsum this rate can be used.","Adding soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils. See Soil Amendment table in Assumptions for application rates and assumed distance to source and Subrates for purchase costs.\n"]
[null,0,null,"#11.32",{"$f":"Lists!C121","v":"Gypsum Recycled Sodic Soil"},null,{"$f":"HLOOKUP(E672,'General Land Rehabilitation'!$E$75:$R$88,'General Land Rehabilitation'!$T$88,FALSE)","v":{"v":0,"d":"0.00"}},null,"ha",{"v":1000.5440916512642,"d":"$1,000.54"},null,0,null,null,"\nEnter the area of land requiring amendment. This rate is used for areas where high sodicity soil is present which will require a higher amendment rate.  If the User can demonstrate access to recycled gypsum this rate can be used.\n","Adding soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils. See Soil Amendment table in Assumptions for application rates and assumed distance to source and Subrates for purchase costs.\n"]
[null,0,null,"#11.33",{"$f":"Lists!C122","v":"Lime"},null,{"$f":"HLOOKUP(E673,'General Land Rehabilitation'!$E$75:$R$88,'General Land Rehabilitation'!$T$88,FALSE)","v":{"v":0,"d":"0.00"}},null,"ha",{"v":221.63489591075296,"d":"$221.63"},null,0,null,null,"Enter the area of land requiring amendment.","Adding agricultural lime to adjust soil pH. See Soil Amendment table in Assumptions for application rates and assumed distance to source and Subrates for purchase costs.\n"]
[null,0,null,"#11.34",{"$f":"Lists!C123","v":"Biosolids, MSW, Manure"},null,{"$f":"HLOOKUP(E674,'General Land Rehabilitation'!$E$75:$R$88,'General Land Rehabilitation'!$T$88,FALSE)","v":{"v":0,"d":"0.00"}},null,"ha",{"v":3854.3483529039895,"d":"$3,854.35"},null,0,null,null,"\nEnter area of land to which organic material will be applied.","Additives to improve soil biological, physical and chemical properties. See Soil Amendment table in Assumptions for application rates and assumed distance to source and Subrates for purchase costs.\n"]
[null,0,null,"#11.35",{"$f":"Lists!C124","v":"Hay Mulch / Sugar Cane"},null,{"$f":"HLOOKUP(E675,'General Land Rehabilitation'!$E$75:$R$88,'General Land Rehabilitation'!$T$88,FALSE)","v":{"v":0,"d":"0.00"}},null,"ha",{"v":1230.3162481746476,"d":"$1,230.32"},null,0,null,null,"\nEnter area of land to which organic material will be applied.","Organic material added to improve physical and chemical properties. See Soil Amendment table in Assumptions for application rates and assumed distance to source and Subrates for purchase costs.\n"]
[null,0,null,"#11.36",{"$f":"Lists!C125","v":"Fertiliser pasture"},null,{"$f":"HLOOKUP(E676,'General Land Rehabilitation'!$E$75:$R$88,'General Land Rehabilitation'!$T$88,FALSE)","v":{"v":0,"d":"0.00"}},null,"ha",{"v":337.9126512712729,"d":"$337.91"},null,0,null,null,"\nEnter area of land requiring additional fertilising is required. This rate is used in isolation for areas not covered under other domains.\n","Addition of fertiliser to pasture land to improve soil condition. See Soil Amendment table in Assumptions for application rates and assumed distance to source and Subrates for purchase costs.\n"]
[null,0,null,"#11.37",{"$f":"Lists!C126","v":"Fertiliser trees"},null,{"$f":"HLOOKUP(E677,'General Land Rehabilitation'!$E$75:$R$88,'General Land Rehabilitation'!$T$88,FALSE)","v":{"v":0,"d":"0.00"}},null,"ha",{"v":337.9126512712729,"d":"$337.91"},null,0,null,null,"\nEnter area of land requiring additional fertilising is required. This rate is used in isolation for areas not covered under other domains.\n","Addition of fertiliser to pasture land to improve soil condition. See Soil Amendment table in Assumptions for application rates and assumed distance to source and Subrates for purchase costs.\n"]
[null,0,null,"#11.38",{"$f":"Lists!C127","v":"Planting mature trees (>15 cm)"},null,{"$f":"HLOOKUP(E678,'General Land Rehabilitation'!$E$75:$R$88,'General Land Rehabilitation'!$T$88,FALSE)","v":{"v":0,"d":"0.00"}},null,"item",{"v":22,"d":"$22.00"},null,0,null,null,"\nEnter number of mature trees to be planted. This rate is used in isolation for re-planting areas not covered under other domains.\n","Includes the seedling, fertiliser tablet, weed mat and guard - small tube stock. Planting on 4 m centres of mature trees > 15 cm."]
[null,0,null,"#11.39",{"$f":"Lists!C128","v":"Planting tube stock (<=15 cm)"},null,{"$f":"HLOOKUP(E679,'General Land Rehabilitation'!$E$75:$R$88,'General Land Rehabilitation'!$T$88,FALSE)","v":{"v":0,"d":"0.00"}},null,"item",{"v":11,"d":"$11.00"},null,0,null,null,"\nEnter number of mature trees to be planted. This rate is used in isolation for re-planting areas not covered under other domains.\n","Includes the seedling, fertiliser tablet, weed mat and guard - small tube stock. Planting on 4 m centres of mature trees <=15 cm."]
[null,0,null,"#11.40",{"$f":"Lists!C129","v":"Hydro-seeding with mulch and bitumen tack"},null,{"$f":"HLOOKUP(E680,'General Land Rehabilitation'!$E$75:$R$88,'General Land Rehabilitation'!$T$88,FALSE)","v":{"v":0,"d":"0.00"}},null,"item",{"v":1.98,"d":"$1.98"},null,{"$f":"IF(K680=\"\",J680,K680)*(H680+G680)","v":0},null,null,"\nEnter area of land for areas that require additional stabilisation and not included in other domains or rates.\n","Utilising locally sourced mulch material."]
[null,0,null,"#11.41",{"$f":"Lists!C134","v":"Direct seeding / fertiliser (pasture grass species)"},null,{"$f":"HLOOKUP(E681,'General Land Rehabilitation'!$E$75:$R$88,'General Land Rehabilitation'!$T$88,FALSE)","v":{"v":0,"d":"0.00"}},null,"ha",{"v":1655.5,"d":"$1,655.50"},null,0,null,null,"\nEnter area of land to be seeded with pasture species. This rate is used in isolation for miscellaneous areas that are not covered under other domains. If this activity is required under another domain (e.g. for a laydown area) the costs are included in that domain, i.e. no need to add again here.\n","Direct seeding of non native pasture grass species with the principal aim of returning the land to stable, sustainable grazing land use. Rate includes purchase of seed and fertiliser and application.\n"]
[null,0,null,"#11.42",{"$f":"Lists!D134","v":"Direct seeding / fertiliser (native tree/shrub/grass species)"},null,{"$f":"HLOOKUP(E682,'General Land Rehabilitation'!$E$75:$R$88,'General Land Rehabilitation'!$T$88,FALSE)","v":{"v":0,"d":"0.00"}},null,"ha",{"v":4196.5,"d":"$4,196.50"},null,0,null,null,"\nEnter area of land to be seeded with pasture species. This rate is used in isolation for miscellaneous areas that are not covered under other domains. If this activity is required under another domain (e.g. for a laydown area) the costs are included in that domain, i.e. no need to add again here.\n","\nAcquiring a diverse mix of native tree and shrub species appropriate for the area (including understorey), mixing and treating the seed (i.e. smoke and heat as required) and applying the seed at a rate between 4 - 10kg/ha (as applicable).Rate includes purchase of seed, and seedlings, and fertiliser and application. Seedling cost allows for the preparation, germination and propagation of “tube stock” seedling plants that are hand planted.\n\n"]
[null,0,null,"#11.43",{"$f":"Lists!C346","v":"Water supply bore hole plugging"},null,{"$f":"HLOOKUP(E683,'General Land Rehabilitation'!$E$92:$L$105,'General Land Rehabilitation'!N$105,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E683,'General Land Rehabilitation'!$E$92:$L$105,'General Land Rehabilitation'!N$93,FALSE)","v":"Whole # (bore)"},{"v":253.7713490363611,"d":"$253.77"},null,0,null,null,"Enter number of bores to be plugged\n","\nIncludes 2 X labour and flatbed truck and allowance for seed.\n"]
[null,0,null,"#11.44",{"$f":"Lists!C347","v":"Monitoring bore hole plugging"},null,{"$f":"HLOOKUP(E684,'General Land Rehabilitation'!$E$92:$L$105,'General Land Rehabilitation'!N$105,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E684,'General Land Rehabilitation'!$E$92:$L$105,'General Land Rehabilitation'!N$93,FALSE)","v":"Whole # (bore)"},{"v":253.7713490363611,"d":"$253.77"},null,0,null,null,"Enter number of bores to be plugged\n","\nIncludes 2 X labour and flatbed truck and allowance for seed.\n"]
[null,0,null,"#11.45",{"$f":"Lists!C348","v":"Water supply bore hole backfilling with cuttings"},null,{"$f":"HLOOKUP(E685,'General Land Rehabilitation'!$E$92:$L$105,'General Land Rehabilitation'!N$105,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E685,'General Land Rehabilitation'!$E$92:$L$105,'General Land Rehabilitation'!N$93,FALSE)","v":"Whole # (bore)"},{"v":633.5586682841108,"d":"$633.56"},null,0,null,null,"Enter number of bores to backfill with cuttings\n","Includes 2 X labour, backhoe and flatbed truck and allowance for seed.\n"]
[null,0,null,"#11.46",{"$f":"Lists!C349","v":"Monitoring bore hole backfilling with cuttings"},null,{"$f":"HLOOKUP(E686,'General Land Rehabilitation'!$E$92:$L$105,'General Land Rehabilitation'!N$105,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E686,'General Land Rehabilitation'!$E$92:$L$105,'General Land Rehabilitation'!N$93,FALSE)","v":"Whole # (bore)"},{"v":633.5586682841108,"d":"$633.56"},null,0,null,null,"Enter number of bores to backfill with cuttings\n","Includes 2 X labour, backhoe and flatbed truck and allowance for seed.\n"]
[null,0,null,"#11.47",{"$f":"Lists!C350","v":"Water supply bore hole grounting"},null,{"$f":"HLOOKUP(E687,'General Land Rehabilitation'!$E$92:$L$105,'General Land Rehabilitation'!N$105,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E687,'General Land Rehabilitation'!$E$92:$L$105,'General Land Rehabilitation'!N$93,FALSE)","v":"Whole # (bore)"},{"v":2106.1802246543266,"d":"$2,106.18"},null,0,null,null,"Enter number of bores to grout up.\n","Includes 2 X labour, backhoe and flatbed truck, grout and allowance for seed.\n"]
[null,0,null,"#11.48",{"$f":"Lists!C351","v":"Monitoring bore hole grouting"},null,{"$f":"HLOOKUP(E688,'General Land Rehabilitation'!$E$92:$L$105,'General Land Rehabilitation'!N$105,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E688,'General Land Rehabilitation'!$E$92:$L$105,'General Land Rehabilitation'!N$93,FALSE)","v":"Whole # (bore)"},{"v":2106.1802246543266,"d":"$2,106.18"},null,0,null,null,"Enter number of bores to grout up.\n","Includes 2 X labour, backhoe and flatbed truck, grout and allowance for seed.\n"]
[null,0,null,"#11.49",{"$f":"Lists!C352","v":"Water reinjection bore hole grouting"},null,{"$f":"HLOOKUP(E689,'General Land Rehabilitation'!$E$92:$L$105,'General Land Rehabilitation'!N$105,FALSE)","v":{"v":0,"d":"0.00"}},null,{"$f":"HLOOKUP(E689,'General Land Rehabilitation'!$E$92:$L$105,'General Land Rehabilitation'!N$93,FALSE)","v":"Whole # (bore)"},{"v":6916.743975463698,"d":"$6,916.74"},null,0,null,null,"Enter number of bores to grout up.\n","Includes 2 X labour, backhoe and flatbed truck, grout and allowance for seed.\n"]
[null,0,null,"#11.50","Additional line item - user to name activity",{"$nulls":6},0]
[null,0,null,"#11.51","Additional line item - user to name activity",{"$nulls":6},{"$f":"H691*K691","v":0}]
[null,1,{"$nulls":8},"Subtotal",{"$f":"SUBTOTAL(9,L641:L691)","v":0}]
[null,1,"12. Investigation and Contamination"]
[null,0,null,"#12.01","Preliminary site investigation (Phase 1 Desktop study)",null,{"$f":"'Investigation Contamination'!E20","v":{"v":0,"d":"0.00"}},null,"each",{"v":16149.961876122066,"d":"$16,149.96"},null,{"$f":"IF(K694=\"\",J694,K694)*(H694+G694)","v":0},null,null,"\nApply to a discrete area (e.g. processing area) or areas that are close together and share similar characteristics (e.g. operating history).\n","Desktop assessment of the area and site history, incidents, hazardous liquids and solids storage, sources of potential impacts and receptors."]
[null,0,null,"#12.02","Land investigation one-off costs",null,{"$f":"'Investigation Contamination'!F20","v":{"v":0,"d":"0.00"}},null,"area",{"v":35075.58188842498,"d":"$35,075.58"},null,{"$f":"IF(K695=\"\",J695,K695)*(H695+G695)","v":0},null,null,"\nApply once to areas that can feasibly be investigated during one campaign.  Typically this means facilities in close proximity.\n","Includes preparation of work plan, health and safety plan, procuring equipment, reporting."]
[null,0,null,"#12.03","Land investigation per unit area costs",null,{"$f":"'Investigation Contamination'!L20","v":{"v":0,"d":"0.000"}},null,"ha",{"v":3920.7764895466953,"d":"$3,920.78"},null,0,null,null,"\nEnter the area to be investigated (not the total facility area).\n","\nIncludes soil augers for two days (per hectare), 50 soil samples for organics and inorganics with QA/QC samples, consumables and PPE, decontamination, 2 field staff for total 10 hour days.\n"]
[null,0,null,"#12.04",{"$f":"Lists!C282","v":"Asbestos (ACM)"},null,{"$f":"HLOOKUP(E697,'Investigation Contamination'!$J$25:$S$38,'Investigation Contamination'!$T$38,FALSE)","v":{"v":0,"d":"0.00"}},null,"t",{"v":209.51380027327684,"d":"$209.51"},null,0,null,null,"Enter mass of asbestos containing materials to dispose off-site","Load, haul, dispose asbestos containing materials including sheet, pipe, cladding to waste facility. Includes gate fee.  If levy is applicable  it is applied below. Distance to waste facility is shown in Assumptions.\n"]
[null,0,null,"#12.05",{"$f":"Lists!C283","v":"Asbestos in soil"},null,{"$f":"HLOOKUP(E698,'Investigation Contamination'!$J$25:$S$38,'Investigation Contamination'!$T$38,FALSE)","v":{"v":0,"d":"0.00"}},null,"t",{"v":208.51380027327684,"d":"$208.51"},null,0,null,null,"Enter mass of soil containing asbestos  to dispose off-site","Load, haul, dispose soil to waste facility. Includes gate fee.  If levy is applicable  it is applied below. Distance to waste facility is shown in Assumptions.\n"]
[null,0,null,"#12.06",{"$f":"Lists!C284","v":"Low Level Petroleum Hydrocarbons in soil"},null,{"$f":"HLOOKUP(E699,'Investigation Contamination'!$J$25:$S$38,'Investigation Contamination'!$T$38,FALSE)","v":{"v":0,"d":"0.00"}},null,"t",{"v":93.51380027327684,"d":"$93.51"},null,0,null,null,"Enter mass of soil containing low level petroleum hydrocarbons to dispose off-site","Load, haul, dispose soil to waste facility. Includes gate fee..  If levy is applicable  it is applied below. Distance to waste facility is shown in Assumptions.\n"]
[null,0,null,"#12.07",{"$f":"Lists!C285","v":"High Level Petroleum Hydrocarbons in soil"},null,{"$f":"HLOOKUP(E700,'Investigation Contamination'!$J$25:$S$38,'Investigation Contamination'!$T$38,FALSE)","v":{"v":0,"d":"0.00"}},null,"t",{"v":208.51380027327684,"d":"$208.51"},null,0,null,null,"Enter mass of soil containing high level petroleum hydrocarbons to dispose off-site","Load, haul, dispose a to waste facility. Includes gate fee.  If levy is applicable  it is applied below. Distance to waste facility is shown in Assumptions.\n"]
[null,0,null,"#12.08",{"$f":"Lists!C286","v":"Low level inorganics in soil"},null,{"$f":"HLOOKUP(E701,'Investigation Contamination'!$J$25:$S$38,'Investigation Contamination'!$T$38,FALSE)","v":{"v":0,"d":"0.00"}},null,"t",{"v":28.513800273276836,"d":"$28.51"},null,0,null,null,"Enter mass of soil containing low level inorganics (e.g. metals and metalloids, cyanide) to dispose off-site","Load, haul, dispose  to waste facility. Includes gate fee.  If levy is applicable  it is applied below. Distance to waste facility is shown in Assumptions.\n"]
[null,0,null,"#12.09",{"$f":"Lists!C287","v":"High level inorganics in soil"},null,{"$f":"HLOOKUP(E702,'Investigation Contamination'!$J$25:$S$38,'Investigation Contamination'!$T$38,FALSE)","v":{"v":0,"d":"0.00"}},null,"t",{"v":208.51380027327684,"d":"$208.51"},null,0,null,null,"Enter mass of soil containing high level inorganics (e.g. metals and metalloids, cyanide) to dispose off-site","Load, haul, dispose soil  to waste facility. Includes gate fee.  If levy is applicable  it is applied below. Distance to waste facility is shown in Assumptions.\n"]
[null,0,null,"#12.10",{"$f":"Lists!C288","v":"General Waste"},null,{"$f":"HLOOKUP(E703,'Investigation Contamination'!$J$25:$S$38,'Investigation Contamination'!$T$38,FALSE)","v":{"v":0,"d":"0.00"}},null,"t",{"v":94.2333448694412,"d":"$94.23"},null,{"$f":"IF(K703=\"\",J703,K703)*(H703+G703)","v":0},null,null,"Enter mass of general waste to dispose off-site","Load, haul, dispose soil  to waste facility. Includes gate fee.  If levy is applicable  it is applied below. Distance to waste facility is shown in Assumptions.\n"]
[null,0,null,"#12.11",{"$f":"Lists!C289","v":"Construction / building waste"},null,{"$f":"HLOOKUP(E704,'Investigation Contamination'!$J$25:$S$38,'Investigation Contamination'!$T$38,FALSE)","v":{"v":0,"d":"0.00"}},null,"t",{"v":95.2333448694412,"d":"$95.23"},null,0,null,null,"Enter mass of construction / building waste to dispose off-site","Load, haul, dispose soil  to waste facility. Includes gate fee.  If levy is applicable  it is applied below. Distance to waste facility is shown in Assumptions.\n"]
[null,0,null,"#12.12",{"$f":"Lists!C290","v":"Regulated waste (e.g. tires and belts)"},null,{"$f":"HLOOKUP(E705,'Investigation Contamination'!$J$25:$S$38,'Investigation Contamination'!$T$38,FALSE)","v":{"v":0,"d":"0.00"}},null,"t",{"v":212.51380027327684,"d":"$212.51"},null,0,null,null,"Enter mass of regulated waste to dispose off-site","Load, haul, dispose soil  to waste facility. Includes gate fee.  If levy is applicable  it is applied below. Distance to waste facility is shown in Assumptions.\n"]
[null,0,null,"#12.13",{"$f":"Lists!C291","v":"Sludge"},null,{"$f":"HLOOKUP(E706,'Investigation Contamination'!$J$25:$S$38,'Investigation Contamination'!$T$38,FALSE)","v":{"v":0,"d":"0.00"}},null,"t",{"v":113.51380027327684,"d":"$113.51"},null,0,null,null,"Enter mass of soil sludge to dispose off-site","Load, haul, dispose sludge to waste facility. Includes gate fee.  If levy is applicable  it is applied below. Distance to waste facility is shown in Assumptions.\n"]
[null,0,null,"#12.14",{"$f":"Subrates!C58","v":"Concrete levy - metro"},null,{"$f":"'Waste Register'!L103","v":0},null,"t",{"v":105,"d":"$105.00"},null,0,null,null,"Entries come from Input Sheet and/or above.","Only applied if site is in a waste levy zone and the levy is applicable.\n"]
[null,{"$f":"IF(L708>0,1,0)","v":0},null,"#12.15",{"$f":"Subrates!C59","v":"Concrete levy - regional"},null,{"$f":"'Waste Register'!M103","v":{"v":0,"d":"0.00"}},null,"t",{"v":91,"d":"$91.00"},null,0,null,null,"Entries come from Input Sheet and/or above.","Only applied if site is in a waste levy zone and the levy is applicable.\n"]
[null,0,null,"#12.16",{"$f":"Subrates!C70","v":"High Level Petroleum Hydrocarbons in soil levy - metro"},null,{"$f":"'Waste Register'!L110","v":{"v":0,"d":"0.00"}},{"$f":"IF(Registration!$D$19=Waste_levy_Metro,H700,0)","v":{"v":0,"d":"0.00"}},"t",{"v":185,"d":"$185.00"},null,0,null,null,"Entries come from Input Sheet and/or above.","Only applied if site is in a waste levy zone and the levy is applicable.\n"]
[null,0,null,"#12.17",{"$f":"Subrates!C71","v":"High Level Petroleum Hydrocarbons in soil levy - regional"},null,{"$f":"'Waste Register'!M110","v":{"v":0,"d":"0.00"}},{"$f":"IF(Registration!$D$19=Waste_Levy_regional,H700,0)","v":{"v":0,"d":"0.00"}},"t",{"v":179,"d":"$179.00"},null,0,null,null,"Entries come from Input Sheet and/or above.","Only applied if site is in a waste levy zone and the levy is applicable.\n"]
[null,0,null,"#12.18",{"$f":"Subrates!C73","v":"Asbestos (ACM) Levy - metro"},null,{"$f":"'Waste Register'!L107","v":{"v":0,"d":"0.00"}},{"$f":"IF(Registration!$D$19=Waste_levy_Metro,H697,0)","v":{"v":0,"d":"0.00"}},"t",{"v":135,"d":"$135.00"},null,0,null,null,"Entries come from Input Sheet and/or above.","Only applied if site is in a waste levy zone and the levy is applicable.\n"]
[null,0,null,"#12.19",{"$f":"Subrates!C74","v":"Asbestos (ACM) Levy - regional"},null,{"$f":"'Waste Register'!M107","v":{"v":0,"d":"0.00"}},{"$f":"IF(Registration!$D$19=Waste_Levy_regional,H697,0)","v":{"v":0,"d":"0.00"}},"t",{"v":124,"d":"$124.00"},null,0,null,null,"Entries come from Input Sheet and/or above.","Only applied if site is in a waste levy zone and the levy is applicable.\n"]
[null,0,null,"#12.20",{"$f":"Subrates!C76","v":"Asbestos in soil levy - metro"},null,{"$f":"'Waste Register'!L108","v":{"v":0,"d":"0.00"}},{"$f":"IF(Registration!$D$19=Waste_levy_Metro,H698,0)","v":{"v":0,"d":"0.00"}},"t",{"v":135,"d":"$135.00"},null,0,null,null,"Entries come from Input Sheet and/or above.","Only applied if site is in a waste levy zone and the levy is applicable.\n"]
[null,0,null,"#12.21",{"$f":"Subrates!C77","v":"Asbestos in soil levy - regional"},null,{"$f":"'Waste Register'!M108","v":{"v":0,"d":"0.00"}},{"$f":"IF(Registration!$D$19=Waste_Levy_regional,H698,0)","v":{"v":0,"d":"0.00"}},"t",{"v":124,"d":"$124.00"},null,0,null,null,"Entries come from Input Sheet and/or above.","Only applied if site is in a waste levy zone and the levy is applicable.\n"]
[null,0,null,"#12.22",{"$f":"Subrates!C82","v":"High level inorganics in soil levy - metro"},null,{"$f":"'Waste Register'!L112","v":{"v":0,"d":"0.00"}},{"$f":"IF(Registration!$D$19=Waste_levy_Metro,H702,0)","v":{"v":0,"d":"0.00"}},"t",{"v":135,"d":"$135.00"},null,0,null,null,"Entries come from Input Sheet and/or above.","Only applied if site is in a waste levy zone and the levy is applicable.\n"]
[null,0,null,"#12.23",{"$f":"Subrates!C83","v":"High level inorganics in soil levy - regional"},null,{"$f":"'Waste Register'!M112","v":{"v":0,"d":"0.00"}},{"$f":"IF(Registration!$D$19=Waste_Levy_regional,H702,0)","v":{"v":0,"d":"0.00"}},"t",{"v":124,"d":"$124.00"},null,0,null,null,"Entries come from Input Sheet and/or above.","Only applied if site is in a waste levy zone and the levy is applicable.\n"]
[null,0,null,"#12.24",{"$f":"Subrates!C85","v":"General Waste levy - metro"},null,{"$f":"'Waste Register'!L111","v":{"v":0,"d":"0.00"}},{"$f":"IF(Registration!$D$19=Waste_levy_Metro,H703,0)","v":{"v":0,"d":"0.00"}},"t",{"v":105,"d":"$105.00"},null,0,null,null,"Entries come from Input Sheet and/or above.","Only applied if site is in a waste levy zone and the levy is applicable.\n"]
[null,0,null,"#12.25",{"$f":"Subrates!C86","v":"General Waste levy - regional"},null,{"$f":"'Waste Register'!M112","v":{"v":0,"d":"0.00"}},{"$f":"IF(Registration!$D$19=Waste_Levy_regional,H703,0)","v":{"v":0,"d":"0.00"}},"t",{"v":91,"d":"$91.00"},null,0,null,null,"Entries come from Input Sheet and/or above.","Only applied if site is in a waste levy zone and the levy is applicable.\n"]
[null,0,null,"#12.26",{"$f":"Subrates!C88","v":"Construction / building waste levy - metro"},null,{"$f":"'Waste Register'!L114","v":{"v":0,"d":"0.00"}},{"$f":"IF(Registration!$D$19=Waste_levy_Metro,H704,0)","v":{"v":0,"d":"0.00"}},"t",{"v":105,"d":"$105.00"},null,0,null,null,"Entries come from Input Sheet and/or above.","Only applied if site is in a waste levy zone and the levy is applicable.\n"]
[null,0,null,"#12.27",{"$f":"Subrates!C89","v":"Construction / building waste levy - regional"},null,{"$f":"'Waste Register'!M114","v":{"v":0,"d":"0.00"}},{"$f":"IF(Registration!$D$19=Waste_Levy_regional,H704,0)","v":{"v":0,"d":"0.00"}},"t",{"v":91,"d":"$91.00"},null,0,null,null,"Entries come from Input Sheet and/or above.","Only applied if site is in a waste levy zone and the levy is applicable.\n"]
[null,0,null,"#12.28",{"$f":"Subrates!C91","v":"Regulated waste (e.g. tires and belts) levy - metro"},null,{"$f":"'Waste Register'!L115","v":{"v":0,"d":"0.00"}},{"$f":"IF(Registration!$D$19=Waste_levy_Metro,H705,0)","v":{"v":0,"d":"0.00"}},"t",{"v":135,"d":"$135.00"},null,0,null,null,"Entries come from Input Sheet and/or above.","Only applied if site is in a waste levy zone and the levy is applicable.\n"]
[null,0,null,"#12.29",{"$f":"Subrates!C92","v":"Regulated waste (e.g. tires and belts) levy - regional"},null,{"$f":"'Waste Register'!M115","v":{"v":0,"d":"0.00"}},{"$f":"IF(Registration!$D$19=Waste_Levy_regional,H705,0)","v":{"v":0,"d":"0.00"}},"t",{"v":124,"d":"$124.00"},null,0,null,null,"Entries come from Input Sheet and/or above.","Only applied if site is in a waste levy zone and the levy is applicable.\n"]
[null,0,null,"#12.30","On-site remediation of hydrocarbon contaminated soils (<=100m3) - manual land farming\n",{"$nulls":3},"t",{"v":81.67325812409199,"d":"$81.67"},null,0,null,null,"\nEnter mass of soil to be remediated on-site. Where an assessment has been made to confirm bioremediation is possible.\n","Assumes the use of CAT 14G grader, CAT 980 loader, water truck, amendments and labour."]
[null,0,null,"#12.31","On-site remediation of hydrocarbon contaminated soils (> 100 and <=500m3) - manual land farming\n",{"$nulls":3},"t",{"v":27.321967619991558,"d":"$27.32"},null,0,null,null,"\nEnter mass of soil to be remediated on-site. Where an assessment has been made to confirm bioremediation is possible.\n","Assumes the use of CAT 14G grader, CAT 980 loader, water truck, amendments and labour."]
[null,0,null,"#12.32","On-site remediation of hydrocarbon contaminated soils (>500m3) - manual land farming\n",{"$nulls":3},"t",{"v":9.286497556462205,"d":"$9.29"},null,0,null,null,"\nEnter mass of soil to be remediated on-site. Where an assessment has been made to confirm bioremediation is possible.\n","Assumes the use of CAT 14G grader, CAT 980 loader, water truck, amendments and labour."]
[null,0,null,"#12.33","Additional line item - user to name activity",{"$nulls":6},0]
[null,0,null,"#12.34","Additional line item - user to name activity",{"$nulls":6},0]
[null,1,{"$nulls":8},"Subtotal",{"$f":"SUBTOTAL(9,L694:L727)","v":0}]
[null,1,"13. Mobilisation and Demobilisation"]
[null,{"$f":"IF(L730>0,1,0)","v":0},null,"#13.01","Mobilisation & Demobilisation (Distance to site <= 150 km) Small fleet for Well Pads, Roads, Pipeline Easements",{"$nulls":3},"mobe",{"v":33300,"d":"$33,300.00"},null,{"$f":"IF(K730=\"\",J730*H730,K730*H730)","v":0},null,null,"\nCost of the contractor mobilising / demobilising suitable plant and equipment. Typically only one quantity and selection is required per submission. If the project has large dams and camps larger fleets are applicable.\n","\nSite specific requirements will dictate the types of plant and equipment that will be required to be mobilised / demobilised for decommissioning and rehabilitation activities - this rate is a provisional sum to cover these costs.\n"]
[null,0,null,"#13.02","Mobilisation & Demobilisation (Distance to site > 150 to <= 500 km) Small fleet for Well Pads, Roads, Pipeline Easements",{"$nulls":3},"mobe",{"v":61050,"d":"$61,050.00"},null,0,null,null,"As above","As above"]
[null,0,null,"#13.03","Mobilisation & Demobilisation (Distance to site > 500 km to <= 1000 km ) Small fleet for Well Pads, Roads, Pipeline Easements",{"$nulls":3},"mobe",{"v":115440,"d":"$115,440.00"},null,0,null,null,"As above","As above"]
[null,0,null,"#13.04","Mobilisation & Demobilisation (Distance to site > 1000 km) Small fleet for Well Pads, Roads, Pipeline Easements",{"$nulls":3},"mobe",{"v":142080,"d":"$142,080.00"},null,0,null,null,"As above","As above"]
[null,0,null,"#13.05","Mobilisation & Demobilisation (Distance to site <= 150 km) Large fleet for Facilities and Dams",{"$nulls":3},"mobe",{"v":99450,"d":"$99,450.00"},null,0,null,null,"As above","As above"]
[null,0,null,"#13.06","Mobilisation & Demobilisation (Distance to site > 150 to <= 500 km)  Large fleet for Facilities and Dams",{"$nulls":3},"mobe",{"v":182325,"d":"$182,325.00"},null,0,null,null,"As above","As above"]
[null,0,null,"#13.07","Mobilisation & Demobilisation (Distance to site > 500 km to <= 1000 km )  Large fleet for Facilities and Dams",{"$nulls":3},"mobe",{"v":344760,"d":"$344,760.00"},null,0,null,null,"As above","As above"]
[null,0,null,"#13.08","Mobilisation & Demobilisation (Distance to site > 1000 km)  Large fleet for Facilities and Dams",{"$nulls":3},"mobe",{"v":424320,"d":"$424,320.00"},null,0,null,null,"As above","As above"]
[null,0,null,"#13.09","Additional line item - user to name activity",{"$nulls":6},{"$f":"IF(K738=\"\",J738*H738,K738*H738)","v":0},{"$nulls":3},"This item includes <<to be added by the User>>"]
[null,0,null,"#13.10","Additional line item - user to name activity",{"$nulls":6},{"$f":"IF(K739=\"\",J739*H739,K739*H739)","v":0},{"$nulls":3},"This item includes <<to be added by the User>>"]
[null,0,null,"#13.11","Mobilisation & Demobilisation for total ERC amounts less than or equal to $1,000,000 (total).  Total is shown in column L.","Pre-mobe and multipliers",{"$f":"SUM($L$49,$L$86,$L$133,$L$148,$L$217,$L$358,$L$399,$L$409,$L$435,$L$639,$L$692,$L$728,$L$754)","v":0},null,"mobe",null,null,{"$f":"IF(K740=\"\",G740,K740)*H740*10%","v":0},null,null,"\nUser can enter 1 quantity for projects of pre-multiplier and mobe cost less than or equal to $1,000,000.\n","Applicability is indicated in column E below this line."]
[null,1,"Small Project Mobe ",null,{"$f":"IF(SUM(L49,L86,L133,L148,L217,L358,L399,L409,L435,L639,L692,L728,L754)<=1000000,\"Small mobe applicable. Add 1 in Quantity above to use.\",\"Small mobe not applicable. Select one or more of #13.01 to #13.08\")","v":"Small mobe applicable. Add 1 in Quantity above to use."}]
[null,1,{"$nulls":8},"Subtotal",{"$f":"SUBTOTAL(9,L730:L741)","v":0}]
[null,1,"14. Additional Activities"]
[null,0,"\nThe MAP ID should also expand with the User entered text.\n","#14.01","\nAlt Enter on the first line to add a space row. The row should expand to cater for any amount of text. Alt Enter at the end of the text to add a space row.\n",{"$nulls":6},{"$f":"H744*K744","v":0},{"$nulls":3},"This item includes <<to be added by the User>>"]
[null,0,null,"#14.02",{"$nulls":7},{"$f":"H745*K745","v":0},{"$nulls":3},"This item includes <<to be added by the User>>"]
[null,0,null,"#14.03","Other <insert>",{"$nulls":6},0,{"$nulls":3},"This item includes <<to be added by the User>>"]
[null,0,null,"#14.04","Other <insert>",{"$nulls":6},0,{"$nulls":3},"This item includes <<to be added by the User>>"]
[null,0,null,"#14.05","Other <insert>",{"$nulls":6},0,{"$nulls":3},"This item includes <<to be added by the User>>"]
[null,0,null,"#14.06","Other <insert>",{"$nulls":6},0,{"$nulls":3},"This item includes <<to be added by the User>>"]
[null,0,null,"#14.07","Other <insert>",{"$nulls":6},0,{"$nulls":3},"This item includes <<to be added by the User>>"]
[null,0,null,"#14.08","Other <insert>",{"$nulls":6},0,{"$nulls":3},"This item includes <<to be added by the User>>"]
[null,0,null,"#14.09","Other <insert>",{"$nulls":6},0,{"$nulls":3},"This item includes <<to be added by the User>>"]
[null,0,null,"#14.10","Other <insert>",{"$nulls":6},0,{"$nulls":3},"This item includes <<to be added by the User>>"]
[null,1,{"$nulls":8},"Subtotal",{"$f":"SUBTOTAL(9,L744:L753)","v":0}]
[]
[{"$nulls":3},1,{"$f":"D756+1","v":2},{"$f":"E756+1","v":3},{"$f":"F756+1","v":4},5,6,7,8,9,10,11,12,13]

{"sheet":"Waste Register","index":6,"n_rows":115,"n_cols":13,"rows_kept":115}
[]
[null,{"$f":"CONTENTS!$B$2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"}]
[null,"Contents","WASTE LEVY REGISTER",null,{"$f":"IF(OR(Registration!D19=Lists!$C$7,Registration!D19=Lists!$C$8),\"Applied\",\"Not applied\")","v":"Not applied"}]
[]
[{"$nulls":10},"CONCRETE"]
[null,"TOV#","Activity",null,null,"Mass","Unit","Qty Input Sheets","Qty Main","Unit","Total Qty (t)"]
[null,{"$f":"Main!D89","v":"#3.01"},{"$f":"VLOOKUP(B7,CampsMainInput,Main!$E$756,FALSE)","v":"Small temporary camp (<= 50 persons)"},null,null,{"$f":"VLOOKUP($C7,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":0,"d":"0.000"}},{"$f":"VLOOKUP(C7,Assumptions!$C$216:$D$219,2,FALSE)","v":"t/m2"},"N/A",{"$f":"VLOOKUP(B7,CampsMain,Main!$H$756,FALSE)","v":0},"m2",{"$f":"(IF(H7=\"N/A\",0,H7)+I7)*F7","v":{"v":0,"d":"0.00"}}]
[null,{"$f":"Main!D90","v":"#3.02"},{"$f":"VLOOKUP(B8,CampsMainInput,Main!$E$756,FALSE)","v":"Larger temporary camp (> 50 persons)"},null,null,{"$f":"VLOOKUP($C8,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":1.8541595481679496E-3,"d":"0.002"}},{"$f":"VLOOKUP(C8,Assumptions!$C$216:$D$219,2,FALSE)","v":"t/m2"},"N/A",{"$f":"VLOOKUP(B8,CampsMain,Main!$H$756,FALSE)","v":0},"m2",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D91","v":"#3.03"},{"$f":"VLOOKUP(B9,CampsMainInput,Main!$E$756,FALSE)","v":"Small permament camp (<= 50 persons)"},null,null,{"$f":"VLOOKUP($C9,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":0.0427061310782241,"d":"0.043"}},{"$f":"VLOOKUP(C9,Assumptions!$C$216:$D$219,2,FALSE)","v":"t/m2"},"N/A",{"$f":"VLOOKUP(B9,CampsMain,Main!$H$756,FALSE)","v":0},"m2",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D92","v":"#3.04"},{"$f":"VLOOKUP(B10,CampsMainInput,Main!$E$756,FALSE)","v":"Larger permanent camp (> 50 persons)"},null,null,{"$f":"VLOOKUP($C10,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":0.04115670834937529,"d":"0.041"}},{"$f":"VLOOKUP(C10,Assumptions!$C$216:$D$219,2,FALSE)","v":"t/m2"},"N/A",{"$f":"VLOOKUP(B10,CampsMain,Main!$H$756,FALSE)","v":0},"m2",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D93","v":"#3.05"},{"$f":"VLOOKUP(B11,CampsMainInput,Main!$E$756,FALSE)","v":"Temporary camp - <= 20 persons"},null,null,{"$f":"VLOOKUP($C11,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":0},{"$f":"VLOOKUP($C11,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C11,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B11,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D94","v":"#3.06"},{"$f":"VLOOKUP(B12,CampsMainInput,Main!$E$756,FALSE)","v":"Temporary camp - > 20 and <= 50 persons"},null,null,{"$f":"VLOOKUP($C12,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":0},{"$f":"VLOOKUP($C12,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C12,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B12,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D95","v":"#3.07"},{"$f":"VLOOKUP(B13,CampsMainInput,Main!$E$756,FALSE)","v":"Temporary camp - > 50 and <= 100 persons"},null,null,{"$f":"VLOOKUP($C13,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":0},{"$f":"VLOOKUP($C13,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C13,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B13,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D96","v":"#3.08"},{"$f":"VLOOKUP(B14,CampsMainInput,Main!$E$756,FALSE)","v":"Temporary camp - > 100 and <= 150 persons"},null,null,{"$f":"VLOOKUP($C14,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":49.199999999999996,"d":"49"}},{"$f":"VLOOKUP($C14,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C14,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B14,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D97","v":"#3.09"},{"$f":"VLOOKUP(B15,CampsMainInput,Main!$E$756,FALSE)","v":"Temporary camp - > 150 and <= 200 persons"},null,null,{"$f":"VLOOKUP($C15,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":49.199999999999996,"d":"49"}},{"$f":"VLOOKUP($C15,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C15,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B15,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D98","v":"#3.10"},{"$f":"VLOOKUP(B16,CampsMainInput,Main!$E$756,FALSE)","v":"Temporary camp - > 200 and <= 250 persons"},null,null,{"$f":"VLOOKUP($C16,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":49.199999999999996,"d":"49"}},{"$f":"VLOOKUP($C16,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C16,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B16,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D99","v":"#3.11"},{"$f":"VLOOKUP(B17,CampsMainInput,Main!$E$756,FALSE)","v":"Temporary camp - > 250 and <= 300 persons"},null,null,{"$f":"VLOOKUP($C17,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":49.199999999999996,"d":"49"}},{"$f":"VLOOKUP($C17,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C17,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B17,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D100","v":"#3.12"},{"$f":"VLOOKUP(B18,CampsMainInput,Main!$E$756,FALSE)","v":"Temporary camp - > 300 and <= 400 persons"},null,null,{"$f":"VLOOKUP($C18,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":49.199999999999996,"d":"49"}},{"$f":"VLOOKUP($C18,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C18,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B18,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D101","v":"#3.13"},{"$f":"VLOOKUP(B19,CampsMainInput,Main!$E$756,FALSE)","v":"Temporary camp - > 400 and <= 500 persons"},null,null,{"$f":"VLOOKUP($C19,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":49.199999999999996,"d":"49"}},{"$f":"VLOOKUP($C19,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C19,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B19,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D102","v":"#3.14"},{"$f":"VLOOKUP(B20,CampsMainInput,Main!$E$756,FALSE)","v":"Temporary camp - > 500 and <= 750 persons"},null,null,{"$f":"VLOOKUP($C20,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":49.199999999999996,"d":"49"}},{"$f":"VLOOKUP($C20,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C20,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B20,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D103","v":"#3.15"},{"$f":"VLOOKUP(B21,CampsMainInput,Main!$E$756,FALSE)","v":"Temporary camp - > 750 and <= 1000 persons"},null,null,{"$f":"VLOOKUP($C21,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":49.199999999999996,"d":"49"}},{"$f":"VLOOKUP($C21,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C21,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B21,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"$f":"(IF(H21=\"N/A\",0,H21)+I21)*F21","v":{"v":0,"d":"0.00"}}]
[null,{"$f":"Main!D104","v":"#3.16"},{"$f":"VLOOKUP(B22,CampsMainInput,Main!$E$756,FALSE)","v":"Temporary camp - > 1000 and <= 2000 persons"},null,null,{"$f":"VLOOKUP($C22,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":49.199999999999996,"d":"49"}},{"$f":"VLOOKUP($C22,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C22,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B22,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D105","v":"#3.17"},{"$f":"VLOOKUP(B23,CampsMainInput,Main!$E$756,FALSE)","v":"Temporary camp - > 2000 and <= 3000 persons"},null,null,{"$f":"VLOOKUP($C23,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":49.199999999999996,"d":"49"}},{"$f":"VLOOKUP($C23,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C23,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B23,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D106","v":"#3.18"},{"$f":"VLOOKUP(B24,CampsMainInput,Main!$E$756,FALSE)","v":"Temporary camp - > 3000 and <= 4000 persons"},null,null,{"$f":"VLOOKUP($C24,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":49.199999999999996,"d":"49"}},{"$f":"VLOOKUP($C24,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C24,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B24,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D107","v":"#3.19"},{"$f":"VLOOKUP(B25,CampsMainInput,Main!$E$756,FALSE)","v":"Temporary camp - > 4000 and <= 5000 persons"},null,null,{"$f":"VLOOKUP($C25,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":49.199999999999996,"d":"49"}},{"$f":"VLOOKUP($C25,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C25,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B25,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D108","v":"#3.20"},{"$f":"VLOOKUP(B26,CampsMainInput,Main!$E$756,FALSE)","v":"Permanent camp - > 0 and <= 20 persons"},null,null,{"$f":"VLOOKUP($C26,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":0},{"$f":"VLOOKUP($C26,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C26,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B26,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D109","v":"#3.21"},{"$f":"VLOOKUP(B27,CampsMainInput,Main!$E$756,FALSE)","v":"Permanent camp - > 20 and <= 50 persons"},null,null,{"$f":"VLOOKUP($C27,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":193.92000000000002,"d":"194"}},{"$f":"VLOOKUP($C27,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C27,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B27,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D110","v":"#3.22"},{"$f":"VLOOKUP(B28,CampsMainInput,Main!$E$756,FALSE)","v":"Permanent camp - > 50 and <= 100 persons"},null,null,{"$f":"VLOOKUP($C28,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":389.03999999999996,"d":"389"}},{"$f":"VLOOKUP($C28,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C28,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B28,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D111","v":"#3.23"},{"$f":"VLOOKUP(B29,CampsMainInput,Main!$E$756,FALSE)","v":"Permanent camp - > 100 and <= 150 persons"},null,null,{"$f":"VLOOKUP($C29,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":578.4,"d":"578"}},{"$f":"VLOOKUP($C29,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C29,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B29,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D112","v":"#3.24"},{"$f":"VLOOKUP(B30,CampsMainInput,Main!$E$756,FALSE)","v":"Permanent camp - > 150 and <= 200 persons"},null,null,{"$f":"VLOOKUP($C30,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":821.52,"d":"822"}},{"$f":"VLOOKUP($C30,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C30,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B30,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D113","v":"#3.25"},{"$f":"VLOOKUP(B31,CampsMainInput,Main!$E$756,FALSE)","v":"Permanent camp - > 200 and <= 250 persons"},null,null,{"$f":"VLOOKUP($C31,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":1064.64,"d":"1065"}},{"$f":"VLOOKUP($C31,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C31,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B31,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D114","v":"#3.26"},{"$f":"VLOOKUP(B32,CampsMainInput,Main!$E$756,FALSE)","v":"Permanent camp - > 250 and <= 300 persons"},null,null,{"$f":"VLOOKUP($C32,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":1156.8,"d":"1157"}},{"$f":"VLOOKUP($C32,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C32,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B32,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D115","v":"#3.27"},{"$f":"VLOOKUP(B33,CampsMainInput,Main!$E$756,FALSE)","v":"Permanent camp - > 300 and <= 400 persons"},null,null,{"$f":"VLOOKUP($C33,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":1400.6399999999999,"d":"1401"}},{"$f":"VLOOKUP($C33,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C33,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B33,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D116","v":"#3.28"},{"$f":"VLOOKUP(B34,CampsMainInput,Main!$E$756,FALSE)","v":"Permanent camp - > 400 and <= 500 persons"},null,null,{"$f":"VLOOKUP($C34,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":1686.72,"d":"1687"}},{"$f":"VLOOKUP($C34,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C34,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B34,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D117","v":"#3.29"},{"$f":"VLOOKUP(B35,CampsMainInput,Main!$E$756,FALSE)","v":"Permanent camp - > 500 and <= 750 persons"},null,null,{"$f":"VLOOKUP($C35,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":712.8,"d":"713"}},{"$f":"VLOOKUP($C35,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C35,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B35,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D118","v":"#3.30"},{"$f":"VLOOKUP(B36,CampsMainInput,Main!$E$756,FALSE)","v":"Permanent camp - > 750 and <= 1000 persons"},null,null,{"$f":"VLOOKUP($C36,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":869.76,"d":"870"}},{"$f":"VLOOKUP($C36,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C36,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B36,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D119","v":"#3.31"},{"$f":"VLOOKUP(B37,CampsMainInput,Main!$E$756,FALSE)","v":"Permanent camp - > 1000 and <= 2000 persons"},null,null,{"$f":"VLOOKUP($C37,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":1493.28,"d":"1493"}},{"$f":"VLOOKUP($C37,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C37,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B37,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D120","v":"#3.32"},{"$f":"VLOOKUP(B38,CampsMainInput,Main!$E$756,FALSE)","v":"Permanent camp - > 2000 and <= 3000 persons"},null,null,{"$f":"VLOOKUP($C38,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":2227.2,"d":"2227"}},{"$f":"VLOOKUP($C38,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C38,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B38,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D121","v":"#3.33"},{"$f":"VLOOKUP(B39,CampsMainInput,Main!$E$756,FALSE)","v":"Permanent camp - > 3000 and <= 4000 persons"},null,null,{"$f":"VLOOKUP($C39,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":2852.16,"d":"2852"}},{"$f":"VLOOKUP($C39,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C39,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B39,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D122","v":"#3.34"},{"$f":"VLOOKUP(B40,CampsMainInput,Main!$E$756,FALSE)","v":"Permanent camp - > 4000 and <= 5000 persons"},null,null,{"$f":"VLOOKUP($C40,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":3475.68,"d":"3476"}},{"$f":"VLOOKUP($C40,Assumptions!$C$220:$D$273,2,FALSE)","v":"t/camp"},{"$f":"HLOOKUP(C40,'Seismic and Infrastructure'!$L$74:$AO$107,'Seismic and Infrastructure'!$AQ$107,FALSE)","v":0},{"$f":"VLOOKUP(B40,CampsMain,Main!$H$756,FALSE)","v":0},"camps",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D123","v":"#3.35"},{"$f":"VLOOKUP(B41,BuildingsMain,Main!$E$756,FALSE)","v":"Small, Brick wall, Steel roof, Concrete floor, 1 floors"},null,null,{"$f":"VLOOKUP($C41,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":0.9648,"d":"1.0"}},"t per m2","N/A",{"$f":"VLOOKUP(B41,Main!$D$123:$L$128,Main!$H$756,FALSE)","v":0},"m2",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D124","v":"#3.36"},{"$f":"VLOOKUP(B42,BuildingsMain,Main!$E$756,FALSE)","v":"Large, Brick wall, Steel roof, Concrete floor, 1 floors"},null,null,{"$f":"VLOOKUP($C42,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":0.48096,"d":"0.5"}},"t per m2","N/A",{"$f":"VLOOKUP(B42,Main!$D$123:$L$128,Main!$H$756,FALSE)","v":0},"m2",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D125","v":"#3.37"},{"$f":"VLOOKUP(B43,BuildingsMain,Main!$E$756,FALSE)","v":"Large, Steel wall, Steel roof, Concrete floor, 1 floors"},null,null,{"$f":"VLOOKUP($C43,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":0.36,"d":"0.4"}},"t per m2","N/A",{"$f":"VLOOKUP(B43,Main!$D$123:$L$128,Main!$H$756,FALSE)","v":0},"m2",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D126","v":"#3.38"},{"$f":"VLOOKUP(B44,BuildingsMain,Main!$E$756,FALSE)","v":"Small, Steel wall, Steel roof, Concrete floor, 1 floors"},null,null,{"$f":"VLOOKUP($C44,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":0.36,"d":"0.4"}},"t per m2","N/A",{"$f":"VLOOKUP(B44,Main!$D$123:$L$128,Main!$H$756,FALSE)","v":0},"m2",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D127","v":"#3.39"},{"$f":"VLOOKUP(B45,BuildingsMain,Main!$E$756,FALSE)","v":"Small, Steel wall, Steel roof, Concrete floor, 2 floors"},null,null,{"$f":"VLOOKUP($C45,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":0.72,"d":"0.7"}},"t per m2","N/A",{"$f":"VLOOKUP(B45,Main!$D$123:$L$128,Main!$H$756,FALSE)","v":0},"m2",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D135","v":"#4.01"},{"$f":"VLOOKUP(B46,PowerMain,Main!$E$756,FALSE)","v":"Overhead powerlines (steel towers)"},null,null,{"$f":"VLOOKUP($C46,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":7.5398223686155035,"d":"8"}},"t per km","N/A",{"$f":"VLOOKUP(B46,PowerMain,Main!$H$756,FALSE)","v":0},"km",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D137","v":"#4.03"},{"$f":"VLOOKUP(B47,PowerMain,Main!$E$756,FALSE)","v":"Overhead powerlines (concrete poles)"},null,null,{"$f":"VLOOKUP($C47,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":16.792576494636776,"d":"17"}},"t per km","N/A",{"$f":"VLOOKUP(B47,PowerMain,Main!$H$756,FALSE)","v":0},"km",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D364","v":"#7.03"},{"$f":"VLOOKUP(B48,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Gas Processing Plant > 0 and <= 15 TJ/day"},null,null,{"$f":"VLOOKUP($C48,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":201.6,"d":"202"}},"t per plant",{"$f":"HLOOKUP(C48,'Process Facilities'!$K$6:$U$29,'Process Facilities'!$V$29,FALSE)","v":0},{"$f":"VLOOKUP(B48,GasProcessMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D365","v":"#7.04"},{"$f":"VLOOKUP(B49,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Gas Processing Plant > 15 and <= 25 TJ/day"},null,null,{"$f":"VLOOKUP($C49,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":403.2,"d":"403"}},"t per plant",{"$f":"HLOOKUP(C49,'Process Facilities'!$K$6:$U$29,'Process Facilities'!$V$29,FALSE)","v":0},{"$f":"VLOOKUP(B49,GasProcessMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D366","v":"#7.05"},{"$f":"VLOOKUP(B50,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Gas Processing Plant > 25 and <= 50 TJ/day"},null,null,{"$f":"VLOOKUP($C50,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":604.8,"d":"605"}},"t per plant",{"$f":"HLOOKUP(C50,'Process Facilities'!$K$6:$U$29,'Process Facilities'!$V$29,FALSE)","v":0},{"$f":"VLOOKUP(B50,GasProcessMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D367","v":"#7.06"},{"$f":"VLOOKUP(B51,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Gas Processing Plant > 50 and <= 100 TJ/day"},null,null,{"$f":"VLOOKUP($C51,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":1108.8,"d":"1109"}},"t per plant",{"$f":"HLOOKUP(C51,'Process Facilities'!$K$6:$U$29,'Process Facilities'!$V$29,FALSE)","v":0},{"$f":"VLOOKUP(B51,GasProcessMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D368","v":"#7.07"},{"$f":"VLOOKUP(B52,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Gas Processing Plant > 100 and <= 200 TJ/day"},null,null,{"$f":"VLOOKUP($C52,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":1713.6,"d":"1714"}},"t per plant",{"$f":"HLOOKUP(C52,'Process Facilities'!$K$6:$U$29,'Process Facilities'!$V$29,FALSE)","v":0},{"$f":"VLOOKUP(B52,GasProcessMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D369","v":"#7.08"},{"$f":"VLOOKUP(B53,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Gas Processing Plant > 200 and <= 300 TJ/day"},null,null,{"$f":"VLOOKUP($C53,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":2016},"t per plant",{"$f":"HLOOKUP(C53,'Process Facilities'!$K$6:$U$29,'Process Facilities'!$V$29,FALSE)","v":0},{"$f":"VLOOKUP(B53,GasProcessMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D370","v":"#7.09"},{"$f":"VLOOKUP(B54,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Gas Processing Plant > 300 and <= 400 TJ/day"},null,null,{"$f":"VLOOKUP($C54,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":2116.7999999999997,"d":"2117"}},"t per plant",{"$f":"HLOOKUP(C54,'Process Facilities'!$K$6:$U$29,'Process Facilities'!$V$29,FALSE)","v":0},{"$f":"VLOOKUP(B54,GasProcessMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D371","v":"#7.10"},{"$f":"VLOOKUP(B55,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Gas Processing Plant > 400 and <= 500 TJ/day"},null,null,{"$f":"VLOOKUP($C55,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":2217.6,"d":"2218"}},"t per plant",{"$f":"HLOOKUP(C55,'Process Facilities'!$K$6:$U$29,'Process Facilities'!$V$29,FALSE)","v":0},{"$f":"VLOOKUP(B55,GasProcessMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D372","v":"#7.11"},{"$f":"VLOOKUP(B56,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Gas Processing Plant > 500 and <= 750 TJ/day"},null,null,{"$f":"VLOOKUP($C56,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":2268},"t per plant",{"$f":"HLOOKUP(C56,'Process Facilities'!$K$6:$U$29,'Process Facilities'!$V$29,FALSE)","v":0},{"$f":"VLOOKUP(B56,GasProcessMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D373","v":"#7.12"},{"$f":"VLOOKUP(B57,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Gas Processing Plant > 750 and <= 1000 TJ/day"},null,null,{"$f":"VLOOKUP($C57,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":2318.4,"d":"2318"}},"t per plant",{"$f":"HLOOKUP(C57,'Process Facilities'!$K$6:$U$29,'Process Facilities'!$V$29,FALSE)","v":0},{"$f":"VLOOKUP(B57,GasProcessMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D377","v":"#7.14"},{"$f":"VLOOKUP(B58,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Conventional Gas > 0 and <= 1 TJ/day"},null,null,{"$f":"VLOOKUP($C58,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":25.2,"d":"25"}},"t per plant",{"$f":"HLOOKUP(C58,'Process Facilities'!$K$35:$R$61,'Process Facilities'!$S$58,FALSE)","v":0},{"$f":"VLOOKUP(B58,ConvGasMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D378","v":"#7.15"},{"$f":"VLOOKUP(B59,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Conventional Gas > 1 and <= 2 TJ/day"},null,null,{"$f":"VLOOKUP($C59,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":50.4,"d":"50"}},"t per plant",{"$f":"HLOOKUP(C59,'Process Facilities'!$K$35:$R$61,'Process Facilities'!$S$58,FALSE)","v":0},{"$f":"VLOOKUP(B59,ConvGasMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D379","v":"#7.16"},{"$f":"VLOOKUP(B60,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Conventional Gas > 2 and <= 5 TJ/day"},null,null,{"$f":"VLOOKUP($C60,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":50.4,"d":"50"}},"t per plant",{"$f":"HLOOKUP(C60,'Process Facilities'!$K$35:$R$61,'Process Facilities'!$S$58,FALSE)","v":0},{"$f":"VLOOKUP(B60,ConvGasMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D380","v":"#7.17"},{"$f":"VLOOKUP(B61,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Conventional Gas > 5 and <= 10 TJ/day"},null,null,{"$f":"VLOOKUP($C61,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":50.4,"d":"50"}},"t per plant",{"$f":"HLOOKUP(C61,'Process Facilities'!$K$35:$R$61,'Process Facilities'!$S$58,FALSE)","v":0},{"$f":"VLOOKUP(B61,ConvGasMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D381","v":"#7.18"},{"$f":"VLOOKUP(B62,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Conventional Gas > 10 and <= 15 TJ/day"},null,null,{"$f":"VLOOKUP($C62,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":100.8,"d":"101"}},"t per plant",{"$f":"HLOOKUP(C62,'Process Facilities'!$K$35:$R$61,'Process Facilities'!$S$58,FALSE)","v":0},{"$f":"VLOOKUP(B62,ConvGasMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D382","v":"#7.19"},{"$f":"VLOOKUP(B63,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Conventional Gas > 15 and <= 25 TJ/day"},null,null,{"$f":"VLOOKUP($C63,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":100.8,"d":"101"}},"t per plant",{"$f":"HLOOKUP(C63,'Process Facilities'!$K$35:$R$61,'Process Facilities'!$S$58,FALSE)","v":0},{"$f":"VLOOKUP(B63,ConvGasMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D383","v":"#7.20"},{"$f":"VLOOKUP(B64,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Conventional Gas > 25 and <= 50 TJ/day"},null,null,{"$f":"VLOOKUP($C64,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":151.2,"d":"151"}},"t per plant",{"$f":"HLOOKUP(C64,'Process Facilities'!$K$35:$R$61,'Process Facilities'!$S$58,FALSE)","v":0},{"$f":"VLOOKUP(B64,ConvGasMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D386","v":"#7.21"},{"$f":"VLOOKUP(B65,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Conventional Oil > 0 and <= 50 kL"},null,null,{"$f":"VLOOKUP($C65,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":0},"t per plant",{"$f":"HLOOKUP(C65,'Process Facilities'!$K$123:$R$146,'Process Facilities'!$R$146,FALSE)","v":0},{"$f":"VLOOKUP(B65,ConvOilMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D387","v":"#7.22"},{"$f":"VLOOKUP(B66,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Conventional Oil > 50 and <= 200 kL"},null,null,{"$f":"VLOOKUP($C66,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":0},"t per plant",{"$f":"HLOOKUP(C66,'Process Facilities'!$K$123:$R$146,'Process Facilities'!$R$146,FALSE)","v":0},{"$f":"VLOOKUP(B66,ConvOilMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D388","v":"#7.23"},{"$f":"VLOOKUP(B67,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Conventional Oil > 200 and <= 1000 kL"},null,null,{"$f":"VLOOKUP($C67,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":22.61946710584651,"d":"23"}},"t per plant",{"$f":"HLOOKUP(C67,'Process Facilities'!$K$123:$R$146,'Process Facilities'!$R$146,FALSE)","v":0},{"$f":"VLOOKUP(B67,ConvOilMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D389","v":"#7.24"},{"$f":"VLOOKUP(B68,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Conventional Oil > 1000 and <= 5000 kL"},null,null,{"$f":"VLOOKUP($C68,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":54.286721054031624,"d":"54"}},"t per plant",{"$f":"HLOOKUP(C68,'Process Facilities'!$K$123:$R$146,'Process Facilities'!$R$146,FALSE)","v":0},{"$f":"VLOOKUP(B68,ConvOilMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D390","v":"#7.25"},{"$f":"VLOOKUP(B69,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Conventional Oil > 5000 and <= 10000 kL"},null,null,{"$f":"VLOOKUP($C69,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":111.58937105550945,"d":"112"}},"t per plant",{"$f":"HLOOKUP(C69,'Process Facilities'!$K$123:$R$146,'Process Facilities'!$R$146,FALSE)","v":0},{"$f":"VLOOKUP(B69,ConvOilMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D391","v":"#7.26"},{"$f":"VLOOKUP(B70,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Conventional Oil > 10000 and <= 25000 kL"},null,null,{"$f":"VLOOKUP($C70,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":104.80353092375546,"d":"105"}},"t per plant",{"$f":"HLOOKUP(C70,'Process Facilities'!$K$123:$R$146,'Process Facilities'!$R$146,FALSE)","v":0},{"$f":"VLOOKUP(B70,ConvOilMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D392","v":"#7.27"},{"$f":"VLOOKUP(B71,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"Conventional Oil > 25000 and <= 50000 kL"},null,null,{"$f":"VLOOKUP($C71,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":202.82122171575702,"d":"203"}},"t per plant",{"$f":"HLOOKUP(C71,'Process Facilities'!$K$123:$R$146,'Process Facilities'!$R$146,FALSE)","v":0},{"$f":"VLOOKUP(B71,ConvOilMain,Main!$H$756,FALSE)","v":0},"plants",{"$f":"(IF(H71=\"N/A\",0,H71)+I71)*F71","v":{"v":0,"d":"0.00"}}]
[null,{"$f":"Main!D395","v":"#7.29"},{"$f":"VLOOKUP(B72,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"LPG Plant <= 500 kL"},null,null,{"$f":"VLOOKUP($C72,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":370.89557368467723,"d":"371"}},"t per plant",{"$f":"HLOOKUP(C72,'Process Facilities'!$K$152:$M$165,'Process Facilities'!$M$165,FALSE)","v":0},{"$f":"VLOOKUP(B72,LPGMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D396","v":"#7.30"},{"$f":"VLOOKUP(B73,GasProcessMainfromInput,Main!$E$756,FALSE)","v":"LPG Plant > 500 kL"},null,null,{"$f":"VLOOKUP($C73,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":640.9911473693544,"d":"641"}},"t per plant",{"$f":"HLOOKUP(C73,'Process Facilities'!$K$152:$M$165,'Process Facilities'!$M$165,FALSE)","v":0},{"$f":"VLOOKUP(B73,LPGMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D401","v":"#8.01"},{"$f":"VLOOKUP(B74,LNGMain,Main!$E$756,FALSE)","v":"LNG Plant 1 train"},null,null,{"$f":"VLOOKUP($C74,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":69326.67286963816,"d":"69327"}},"t per plant",{"$f":"IF(AND('LNG Facilities User Build'!$E$7='Waste Register'!C74,'LNG Facilities User Build'!$E$3>0),1,0)","v":0},{"$f":"VLOOKUP(B74,LNGMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D402","v":"#8.02"},{"$f":"VLOOKUP(B75,LNGMain,Main!$E$756,FALSE)","v":"LNG Plant 2 train"},null,null,{"$f":"VLOOKUP($C75,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":69380.67286963816,"d":"69381"}},"t per plant",{"$f":"IF(AND('LNG Facilities User Build'!$E$7='Waste Register'!C75,'LNG Facilities User Build'!$E$3>0),1,0)","v":0},{"$f":"VLOOKUP(B75,LNGMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D403","v":"#8.03"},{"$f":"VLOOKUP(B76,LNGMain,Main!$E$756,FALSE)","v":"LNG Plant 3 train"},null,null,{"$f":"VLOOKUP($C76,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":69434.67286963816,"d":"69435"}},"t per plant",{"$f":"IF(AND('LNG Facilities User Build'!$E$7='Waste Register'!C76,'LNG Facilities User Build'!$E$3>0),1,0)","v":0},{"$f":"VLOOKUP(B76,LNGMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D413","v":"#9.01"},{"$f":"VLOOKUP(B77,WaterPlantMain,Main!$E$756,FALSE)","v":"Water Treatment Plant 1 ML/day"},null,null,{"$f":"VLOOKUP($C77,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":105.6,"d":"106"}},"t per plant",{"$f":"HLOOKUP(C77,'Process Facilities'!$K$64:$S$87,'Process Facilities'!$S$87,FALSE)","v":0},{"$f":"VLOOKUP(B77,WaterPlantMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D414","v":"#9.02"},{"$f":"VLOOKUP(B78,WaterPlantMain,Main!$E$756,FALSE)","v":"Water Treatment Plant 2 ML/day"},null,null,{"$f":"VLOOKUP($C78,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":211.2,"d":"211"}},"t per plant",{"$f":"HLOOKUP(C78,'Process Facilities'!$K$64:$S$87,'Process Facilities'!$S$87,FALSE)","v":0},{"$f":"VLOOKUP(B78,WaterPlantMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D415","v":"#9.03"},{"$f":"VLOOKUP(B79,WaterPlantMain,Main!$E$756,FALSE)","v":"Water Treatment Plant 6 ML/day"},null,null,{"$f":"VLOOKUP($C79,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":475.2,"d":"475"}},"t per plant",{"$f":"HLOOKUP(C79,'Process Facilities'!$K$64:$S$87,'Process Facilities'!$S$87,FALSE)","v":0},{"$f":"VLOOKUP(B79,WaterPlantMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D416","v":"#9.04"},{"$f":"VLOOKUP(B80,WaterPlantMain,Main!$E$756,FALSE)","v":"Water Treatment Plant 12 ML/day"},null,null,{"$f":"VLOOKUP($C80,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":580.8,"d":"581"}},"t per plant",{"$f":"HLOOKUP(C80,'Process Facilities'!$K$64:$S$87,'Process Facilities'!$S$87,FALSE)","v":0},{"$f":"VLOOKUP(B80,WaterPlantMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D417","v":"#9.05"},{"$f":"VLOOKUP(B81,WaterPlantMain,Main!$E$756,FALSE)","v":"Water Treatment Plant 20 ML/day"},null,null,{"$f":"VLOOKUP($C81,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":739.1999999999999,"d":"739"}},"t per plant",{"$f":"HLOOKUP(C81,'Process Facilities'!$K$64:$S$87,'Process Facilities'!$S$87,FALSE)","v":0},{"$f":"VLOOKUP(B81,WaterPlantMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D418","v":"#9.06"},{"$f":"VLOOKUP(B82,WaterPlantMain,Main!$E$756,FALSE)","v":"Water Treatment Plant 40 ML/day"},null,null,{"$f":"VLOOKUP($C82,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":844.8,"d":"845"}},"t per plant",{"$f":"HLOOKUP(C82,'Process Facilities'!$K$64:$S$87,'Process Facilities'!$S$87,FALSE)","v":0},{"$f":"VLOOKUP(B82,WaterPlantMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D419","v":"#9.07"},{"$f":"VLOOKUP(B83,WaterPlantMain,Main!$E$756,FALSE)","v":"Water Treatment Plant 80 ML/day BC&TC"},null,null,{"$f":"VLOOKUP($C83,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":4012.7999999999997,"d":"4013"}},"t per plant",{"$f":"HLOOKUP(C83,'Process Facilities'!$K$64:$S$87,'Process Facilities'!$S$87,FALSE)","v":0},{"$f":"VLOOKUP(B83,WaterPlantMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D420","v":"#9.08"},{"$f":"VLOOKUP(B84,WaterPlantMain,Main!$E$756,FALSE)","v":"Water Treatment Plant 100 ML/day BC&TC"},null,null,{"$f":"VLOOKUP($C84,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":4435.2,"d":"4435"}},"t per plant",{"$f":"HLOOKUP(C84,'Process Facilities'!$K$64:$S$87,'Process Facilities'!$S$87,FALSE)","v":0},{"$f":"VLOOKUP(B84,WaterPlantMain,Main!$H$756,FALSE)","v":0},"plants",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D620","v":"#10.172"},{"$f":"VLOOKUP(B85,TanksMain,Main!$E$756,FALSE)","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 500 kL"},null,null,{"$f":"VLOOKUP($C85,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":13.571680263507908,"d":"14"}},"t per tank",{"$f":"VLOOKUP(C85,'Process Facilities User Build'!$B$7:$Y$77,'Process Facilities User Build'!$Y$92,FALSE)","v":0},{"$f":"VLOOKUP(B85,TanksMain,Main!$H$756,FALSE)","v":0},"tanks",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D621","v":"#10.173"},{"$f":"VLOOKUP(B86,TanksMain,Main!$E$756,FALSE)","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 1000 kL"},null,null,{"$f":"VLOOKUP($C86,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":16.587609210954106,"d":"17"}},"t per tank",{"$f":"VLOOKUP(C86,'Process Facilities User Build'!$B$7:$Y$77,'Process Facilities User Build'!$Y$92,FALSE)","v":0},{"$f":"VLOOKUP(B86,TanksMain,Main!$H$756,FALSE)","v":0},"tanks",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D622","v":"#10.174"},{"$f":"VLOOKUP(B87,TanksMain,Main!$E$756,FALSE)","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 2000 kL"},null,null,{"$f":"VLOOKUP($C87,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":19.603538158400305,"d":"20"}},"t per tank",{"$f":"VLOOKUP(C87,'Process Facilities User Build'!$B$7:$Y$77,'Process Facilities User Build'!$Y$92,FALSE)","v":0},{"$f":"VLOOKUP(B87,TanksMain,Main!$H$756,FALSE)","v":0},"tanks",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D623","v":"#10.175"},{"$f":"VLOOKUP(B88,TanksMain,Main!$E$756,FALSE)","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 3000 kL"},null,null,{"$f":"VLOOKUP($C88,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":22.619467105846514,"d":"23"}},"t per tank",{"$f":"VLOOKUP(C88,'Process Facilities User Build'!$B$7:$Y$77,'Process Facilities User Build'!$Y$92,FALSE)","v":0},{"$f":"VLOOKUP(B88,TanksMain,Main!$H$756,FALSE)","v":0},"tanks",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D624","v":"#10.176"},{"$f":"VLOOKUP(B89,TanksMain,Main!$E$756,FALSE)","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 5000 kL"},null,null,{"$f":"VLOOKUP($C89,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":25.635396053292705,"d":"26"}},"t per tank",{"$f":"VLOOKUP(C89,'Process Facilities User Build'!$B$7:$Y$77,'Process Facilities User Build'!$Y$92,FALSE)","v":0},{"$f":"VLOOKUP(B89,TanksMain,Main!$H$756,FALSE)","v":0},"tanks",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D625","v":"#10.177"},{"$f":"VLOOKUP(B90,TanksMain,Main!$E$756,FALSE)","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 7500 kL"},null,null,{"$f":"VLOOKUP($C90,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":27.143360527015805,"d":"27"}},"t per tank",{"$f":"VLOOKUP(C90,'Process Facilities User Build'!$B$7:$Y$77,'Process Facilities User Build'!$Y$92,FALSE)","v":0},{"$f":"VLOOKUP(B90,TanksMain,Main!$H$756,FALSE)","v":0},"tanks",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D626","v":"#10.178"},{"$f":"VLOOKUP(B91,TanksMain,Main!$E$756,FALSE)","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 10000 kL"},null,null,{"$f":"VLOOKUP($C91,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":29.405307237600447,"d":"29"}},"t per tank",{"$f":"VLOOKUP(C91,'Process Facilities User Build'!$B$7:$Y$77,'Process Facilities User Build'!$Y$92,FALSE)","v":0},{"$f":"VLOOKUP(B91,TanksMain,Main!$H$756,FALSE)","v":0},"tanks",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D627","v":"#10.179"},{"$f":"VLOOKUP(B92,TanksMain,Main!$E$756,FALSE)","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 1.2 ML"},null,null,{"$f":"VLOOKUP($C92,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":94.09698316032147,"d":"94"}},"t per tank",{"$f":"VLOOKUP(C92,'Process Facilities User Build'!$B$7:$Y$77,'Process Facilities User Build'!$Y$92,FALSE)","v":0},{"$f":"VLOOKUP(B92,TanksMain,Main!$H$756,FALSE)","v":0},"tanks",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D628","v":"#10.180"},{"$f":"VLOOKUP(B93,TanksMain,Main!$E$756,FALSE)","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 1.9 ML"},null,null,{"$f":"VLOOKUP($C93,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":115.81167158193412,"d":"116"}},"t per tank",{"$f":"VLOOKUP(C93,'Process Facilities User Build'!$B$7:$Y$77,'Process Facilities User Build'!$Y$92,FALSE)","v":0},{"$f":"VLOOKUP(B93,TanksMain,Main!$H$756,FALSE)","v":0},"tanks",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D629","v":"#10.181"},{"$f":"VLOOKUP(B94,TanksMain,Main!$E$756,FALSE)","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 3.6 ML"},null,null,{"$f":"VLOOKUP($C94,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":168.59042816224266,"d":"169"}},"t per tank",{"$f":"VLOOKUP(C94,'Process Facilities User Build'!$B$7:$Y$77,'Process Facilities User Build'!$Y$92,FALSE)","v":0},{"$f":"VLOOKUP(B94,TanksMain,Main!$H$756,FALSE)","v":0},"tanks",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D630","v":"#10.182"},{"$f":"VLOOKUP(B95,TanksMain,Main!$E$756,FALSE)","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 5.5 ML"},null,null,{"$f":"VLOOKUP($C95,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":203.48472608419522,"d":"203"}},"t per tank",{"$f":"VLOOKUP(C95,'Process Facilities User Build'!$B$7:$Y$77,'Process Facilities User Build'!$Y$92,FALSE)","v":0},{"$f":"VLOOKUP(B95,TanksMain,Main!$H$756,FALSE)","v":0},"tanks",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D631","v":"#10.183"},{"$f":"VLOOKUP(B96,TanksMain,Main!$E$756,FALSE)","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 7.6 ML"},null,null,{"$f":"VLOOKUP($C96,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":244.2902447431423,"d":"244"}},"t per tank",{"$f":"VLOOKUP(C96,'Process Facilities User Build'!$B$7:$Y$77,'Process Facilities User Build'!$Y$92,FALSE)","v":0},{"$f":"VLOOKUP(B96,TanksMain,Main!$H$756,FALSE)","v":0},"tanks",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D632","v":"#10.184"},{"$f":"VLOOKUP(B97,TanksMain,Main!$E$756,FALSE)","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 12 ML"},null,null,{"$f":"VLOOKUP($C97,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":337.7840421139745,"d":"338"}},"t per tank",{"$f":"VLOOKUP(C97,'Process Facilities User Build'!$B$7:$Y$77,'Process Facilities User Build'!$Y$92,FALSE)","v":0},{"$f":"VLOOKUP(B97,TanksMain,Main!$H$756,FALSE)","v":0},"tanks",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D633","v":"#10.185"},{"$f":"VLOOKUP(B98,TanksMain,Main!$E$756,FALSE)","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 15.5 ML"},null,null,{"$f":"VLOOKUP($C98,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":399.9121784313663,"d":"400"}},"t per tank",{"$f":"VLOOKUP(C98,'Process Facilities User Build'!$B$7:$Y$77,'Process Facilities User Build'!$Y$92,FALSE)","v":0},{"$f":"VLOOKUP(B98,TanksMain,Main!$H$756,FALSE)","v":0},"tanks",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D634","v":"#10.186"},{"$f":"VLOOKUP(B99,TanksMain,Main!$E$756,FALSE)","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 25 ML"},null,null,{"$f":"VLOOKUP($C99,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":512.7079210658542,"d":"513"}},"t per tank",{"$f":"VLOOKUP(C99,'Process Facilities User Build'!$B$7:$Y$77,'Process Facilities User Build'!$Y$92,FALSE)","v":0},{"$f":"VLOOKUP(B99,TanksMain,Main!$H$756,FALSE)","v":0},"tanks",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D635","v":"#10.187"},{"$f":"VLOOKUP(B100,TanksMain,Main!$E$756,FALSE)","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 40 ML"},null,null,{"$f":"VLOOKUP($C100,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":640.8849013323178,"d":"641"}},"t per tank",{"$f":"VLOOKUP(C100,'Process Facilities User Build'!$B$7:$Y$77,'Process Facilities User Build'!$Y$92,FALSE)","v":0},{"$f":"VLOOKUP(B100,TanksMain,Main!$H$756,FALSE)","v":0},"tanks",{"v":0,"d":"0.00"}]
[null,{"$f":"Main!D636","v":"#10.188"},{"$f":"VLOOKUP(B101,TanksMain,Main!$E$756,FALSE)","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 50 ML"},null,null,{"$f":"VLOOKUP($C101,conc_levy_sp_mass_defs,Assumptions!$E$1,FALSE)","v":{"v":707.5369310708788,"d":"708"}},"t per tank",{"$f":"VLOOKUP(C101,'Process Facilities User Build'!$B$7:$Y$77,'Process Facilities User Build'!$Y$92,FALSE)","v":0},{"$f":"VLOOKUP(B101,TanksMain,Main!$H$756,FALSE)","v":0},"tanks",{"v":0,"d":"0.00"},"Metro","Regional"]
[{"$nulls":10},"Total","Total to ERC amount (only applied if Waste Levy applies)"]
[{"$nulls":10},{"$f":"SUM(K7:K102)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Registration!D19=Waste_levy_Metro,K103,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Registration!$D$19=Waste_Levy_regional,K103,0)","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":11},"Metro","Regional"]
[null,"Reference","Activity",null,null,"Mass","Unit","Qty",null,"Unit","Total","Total to ERC amount (only applied if Waste Levy applies)"]
[null,"Inv Contam",{"$f":"Lists!C282","v":"Asbestos (ACM)"},null,null,{"$f":"HLOOKUP(C107,'Investigation Contamination'!$J$25:$S$38,'Investigation Contamination'!$T$38,FALSE)","v":{"v":0,"d":"0.00"}},"t",1,null,"total",{"$f":"H107*F107","v":{"v":0,"d":"0.0"}},{"$f":"IF(Registration!$D$19=Waste_levy_Metro,K107,0)","v":{"v":0,"d":"0.0"}},{"$f":"IF(Registration!$D$19=Waste_Levy_regional,K107,0)","v":{"v":0,"d":"0.0"}}]
[null,"Inv Contam",{"$f":"Lists!C283","v":"Asbestos in soil"},null,null,{"$f":"HLOOKUP(C108,'Investigation Contamination'!$J$25:$S$38,'Investigation Contamination'!$T$38,FALSE)","v":{"v":0,"d":"0.00"}},"t",1,null,"total",{"$f":"H108*F108","v":{"v":0,"d":"0.0"}},{"$f":"IF(Registration!$D$19=Waste_levy_Metro,K108,0)","v":{"v":0,"d":"0.0"}},{"$f":"IF(Registration!$D$19=Waste_Levy_regional,K108,0)","v":{"v":0,"d":"0.0"}}]
[null,"Inv Contam",{"$f":"Lists!C284","v":"Low Level Petroleum Hydrocarbons in soil"},null,null,{"$f":"HLOOKUP(C109,'Investigation Contamination'!$J$25:$S$38,'Investigation Contamination'!$T$38,FALSE)","v":{"v":0,"d":"0.00"}},"t",1,null,"total",{"v":0,"d":"0.0"},{"$f":"IF(Registration!$D$19=Waste_levy_Metro,K109,0)","v":{"v":0,"d":"0.0"}},{"$f":"IF(Registration!$D$19=Waste_Levy_regional,K109,0)","v":{"v":0,"d":"0.0"}}]
[null,"Inv Contam",{"$f":"Lists!C285","v":"High Level Petroleum Hydrocarbons in soil"},null,null,{"$f":"HLOOKUP(C110,'Investigation Contamination'!$J$25:$S$38,'Investigation Contamination'!$T$38,FALSE)","v":{"v":0,"d":"0.00"}},"t",1,null,"total",{"v":0,"d":"0.0"},{"$f":"IF(Registration!$D$19=Waste_levy_Metro,K110,0)","v":{"v":0,"d":"0.0"}},{"$f":"IF(Registration!$D$19=Waste_Levy_regional,K110,0)","v":{"v":0,"d":"0.0"}}]
[null,"Inv Contam",{"$f":"Lists!C286","v":"Low level inorganics in soil"},null,null,{"$f":"HLOOKUP(C111,'Investigation Contamination'!$J$25:$S$38,'Investigation Contamination'!$T$38,FALSE)","v":{"v":0,"d":"0.00"}},"t",1,null,"total",{"$f":"H111*F111","v":{"v":0,"d":"0.0"}},{"$f":"IF(Registration!$D$19=Waste_levy_Metro,K111,0)","v":{"v":0,"d":"0.0"}},{"$f":"IF(Registration!$D$19=Waste_Levy_regional,K111,0)","v":{"v":0,"d":"0.0"}}]
[null,"Inv Contam",{"$f":"Lists!C287","v":"High level inorganics in soil"},null,null,{"$f":"HLOOKUP(C112,'Investigation Contamination'!$J$25:$S$38,'Investigation Contamination'!$T$38,FALSE)","v":{"v":0,"d":"0.00"}},"t",1,null,"total",{"v":0,"d":"0.0"},{"$f":"IF(Registration!$D$19=Waste_levy_Metro,K112,0)","v":{"v":0,"d":"0.0"}},{"$f":"IF(Registration!$D$19=Waste_Levy_regional,K112,0)","v":{"v":0,"d":"0.0"}}]
[null,"Inv Contam",{"$f":"Lists!C288","v":"General Waste"},null,null,{"$f":"HLOOKUP(C113,'Investigation Contamination'!$J$25:$S$38,'Investigation Contamination'!$T$38,FALSE)","v":{"v":0,"d":"0.00"}},"t",1,null,"total",{"$f":"H113*F113","v":{"v":0,"d":"0.0"}},{"$f":"IF(Registration!$D$19=Waste_levy_Metro,K113,0)","v":{"v":0,"d":"0.0"}},{"$f":"IF(Registration!$D$19=Waste_Levy_regional,K113,0)","v":{"v":0,"d":"0.0"}}]
[null,"Inv Contam",{"$f":"Lists!C289","v":"Construction / building waste"},null,null,{"$f":"HLOOKUP(C114,'Investigation Contamination'!$J$25:$S$38,'Investigation Contamination'!$T$38,FALSE)","v":{"v":0,"d":"0.00"}},"t",1,null,"total",{"v":0,"d":"0.0"},{"$f":"IF(Registration!$D$19=Waste_levy_Metro,K114,0)","v":{"v":0,"d":"0.0"}},{"$f":"IF(Registration!$D$19=Waste_Levy_regional,K114,0)","v":{"v":0,"d":"0.0"}}]
[null,"Inv Contam",{"$f":"Lists!C290","v":"Regulated waste (e.g. tires and belts)"},null,null,{"$f":"HLOOKUP(C115,'Investigation Contamination'!$J$25:$S$38,'Investigation Contamination'!$T$38,FALSE)","v":{"v":0,"d":"0.00"}},"t",1,null,"total",{"v":0,"d":"0.0"},{"$f":"IF(Registration!$D$19=Waste_levy_Metro,K115,0)","v":{"v":0,"d":"0.0"}},{"$f":"IF(Registration!$D$19=Waste_Levy_regional,K115,0)","v":{"v":0,"d":"0.0"}}]

{"sheet":"Input Sheets >>","index":7,"n_rows":10,"n_cols":2,"rows_kept":10}
{"$rows_empty":9}
[null,"Contents"]

{"sheet":"General Land Rehabilitation","index":8,"n_rows":105,"n_cols":20,"rows_kept":105}
[]
[null,null,{"$f":"CONTENTS!B2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"}]
[null,null,"Contents","GENERAL LAND REHABILITATION"]
[null,null,"Total ERC",{"$f":"ERC","v":0}]
[{"$nulls":3},"Only areas not included in other areas "]
[{"$nulls":3},"Land Rehabilitation and Repair of Subsidence and Land Management"]
[null,null,"Map ID","Name of Area","Maintenance of rehabilitated areas","Existing rehabilitation repair - minor","Existing rehabilitation repair - moderate","Existing rehabilitation repair - major","Existing rehabilitation repair - total failure of intended landform","Rehabilitation of miscellaneous footprints","Land management of undisturbed areas (e.g., weed management, feral animal control, erosion and sediment control works)","Pest management on buffer lands, non-disturbed, and rehabilitated areas",null,1]
[{"$nulls":4},"ha","ha","ha","ha","ha","Ha","ha","ha",null,{"$f":"N7+1","v":2}]
[null,1,{"$nulls":11},{"$f":"N8+1","v":3}]
[null,{"$f":"B9+1","v":2},{"$nulls":11},4]
[null,3,{"$nulls":11},5]
[null,4,{"$nulls":11},6]
[null,5,{"$nulls":11},7]
[null,6,{"$nulls":11},8]
[null,7,{"$nulls":11},9]
[null,8,{"$nulls":11},10]
[null,9,{"$nulls":11},11]
[null,10,{"$nulls":11},12]
[{"$nulls":13},13]
[{"$nulls":3},"Quantity Totals",{"$f":"SUM(E8:E19)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F8:F19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,14]
[]
[]
[null,null,"Top","Natural Drainage and Diversions"]
[null,null,"Map ID","Name of Area","Engineered cut-through drain","Repairs and/or stabilisation of new or compromised water course diversion","Long term maintenance of water course diversion – Channel constructed through backfilled material","Long term maintenance of water course diversion – Channel constructed through competent material","Installation of rock armouring",null,1]
[{"$nulls":4},"ha","m","m","m","m2",null,{"$f":"K24+1","v":2}]
[null,1,{"$nulls":8},{"$f":"K25+1","v":3}]
[null,{"$f":"B26+1","v":2},{"$nulls":8},4]
[null,3,{"$nulls":8},5]
[null,4,{"$nulls":8},6]
[null,5,{"$nulls":8},7]
[null,6,{"$nulls":8},8]
[null,7,{"$nulls":8},9]
[null,8,{"$nulls":8},10]
[null,9,{"$nulls":8},11]
[null,10,{"$nulls":8},12]
[{"$nulls":10},13]
[{"$nulls":3},"Quantity Totals",{"$f":"SUM(E25:E36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F25:F36)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,14]
[]
[]
[null,null,"Top","General Doze and Rip"]
[null,null,"Map ID","Name of Area","General doze deep ripping - D6R","General doze deep ripping - D7R","General doze deep ripping - D8R","General doze deep ripping - D9R","General doze deep ripping - D10T","General doze deep ripping - D11T","General doze and shape to re-establish natural drainage and rip - D6R dozer","General doze and shape to re-establish natural drainage and rip - D7R dozer","General doze and shape to re-establish natural drainage and rip - D8R dozer","General doze and shape to re-establish natural drainage and rip - D9R dozer","General doze and shape to re-establish natural drainage and rip - D10T dozer","General doze and shape to re-establish natural drainage and rip - D11T dozer",null,1]
[{"$nulls":4},"ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha",null,{"$f":"R41+1","v":2}]
[null,1,{"$nulls":15},{"$f":"R42+1","v":3}]
[null,{"$f":"B43+1","v":2},{"$nulls":15},4]
[null,3,{"$nulls":15},5]
[null,4,{"$nulls":15},6]
[null,5,{"$nulls":15},7]
[null,6,{"$nulls":15},8]
[null,7,{"$nulls":15},9]
[null,8,{"$nulls":15},10]
[null,9,{"$nulls":15},11]
[null,10,{"$nulls":15},12]
[{"$nulls":17},13]
[{"$nulls":3},"Quantity Totals",{"$f":"SUM(E42:E53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F42:F53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,14]
[]
[]
[null,null,"Top","General Grade and Rip"]
[null,null,"Map ID","Name of Area","General grader and shape to re-establish natural rip - 12M","General grader and shape to re-establish natural rip - 14M","General grader and shape to re-establish natural rip - 16M",null,1]
[{"$nulls":4},"ha","ha","ha",null,{"$f":"I58+1","v":2}]
[null,1,{"$nulls":6},{"$f":"I59+1","v":3}]
[null,2,{"$nulls":6},4]
[null,3,{"$nulls":6},5]
[null,4,{"$nulls":6},6]
[null,5,{"$nulls":6},7]
[null,6,{"$nulls":6},8]
[null,7,{"$nulls":6},9]
[null,8,{"$nulls":6},10]
[null,9,{"$nulls":6},11]
[null,10,{"$nulls":6},12]
[{"$nulls":8},13]
[{"$nulls":3},"Quantity Totals",{"$f":"SUM(E59:E70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F59:F70)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,14]
[]
[]
[null,null,"Top","Miscellaneous Soil Amelioration and Seeding"]
[null,null,"Map ID","Name of Area",{"$f":"Lists!C127","v":"Planting mature trees (>15 cm)"},{"$f":"Lists!C128","v":"Planting tube stock (<=15 cm)"},{"$f":"Lists!C129","v":"Hydro-seeding with mulch and bitumen tack"},{"$f":"Lists!E118","v":"Gypsum Normal Soil"},{"$f":"Lists!F118","v":"Gypsum Sodic Soil"},{"$f":"Lists!G118","v":"Gypsum Recycled Normal Soil"},{"$f":"Lists!H118","v":"Gypsum Recycled Sodic Soil"},{"$f":"Lists!I118","v":"Lime"},{"$f":"Lists!J118","v":"Biosolids, MSW, Manure"},{"$f":"Lists!K118","v":"Hay Mulch / Sugar Cane"},{"$f":"Lists!L118","v":"Fertiliser pasture"},{"$f":"Lists!M118","v":"Fertiliser trees"},{"$f":"Lists!C134","v":"Direct seeding / fertiliser (pasture grass species)"},{"$f":"Lists!D134","v":"Direct seeding / fertiliser (native tree/shrub/grass species)"},null,1]
[{"$nulls":4},"Whole #","Whole #","m2","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha",null,{"$f":"T75+1","v":2}]
[null,1,{"$nulls":17},{"$f":"T76+1","v":3}]
[null,2,{"$nulls":17},4]
[null,3,{"$nulls":17},5]
[null,4,{"$nulls":17},6]
[null,5,{"$nulls":17},7]
[null,6,{"$nulls":17},8]
[null,7,{"$nulls":17},9]
[null,8,{"$nulls":17},10]
[null,9,{"$nulls":17},11]
[null,10,{"$nulls":17},12]
[{"$nulls":19},13]
[{"$nulls":3},"Quantity Totals",{"$f":"SUM(E76:E87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F76:F87)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(J76:J87)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,14]
[]
[]
[null,null,"Top","Bores"]
[null,null,"Map ID","Name of Area",{"$f":"Lists!E346","v":"Water supply bore hole plugging"},{"$f":"Lists!F346","v":"Monitoring bore hole plugging"},{"$f":"Lists!G346","v":"Water supply bore hole backfilling with cuttings"},{"$f":"Lists!H346","v":"Monitoring bore hole backfilling with cuttings"},{"$f":"Lists!I346","v":"Water supply bore hole grounting"},{"$f":"Lists!J346","v":"Monitoring bore hole grouting"},{"$f":"Lists!K346","v":"Water reinjection bore hole grouting"},null,null,1]
[{"$nulls":4},"Whole # (bore)","Whole # (bore)","Whole # (bore)","Whole # (bore)","Whole # (bore)","Whole # (bore)","Whole # (bore)",null,null,{"$f":"N92+1","v":2}]
[null,1,{"$nulls":11},{"$f":"N93+1","v":3}]
[null,2,{"$nulls":11},4]
[null,3,{"$nulls":11},5]
[null,4,{"$nulls":11},6]
[null,5,{"$nulls":11},7]
[null,6,{"$nulls":11},8]
[null,7,{"$nulls":11},9]
[null,8,{"$nulls":11},10]
[null,9,{"$nulls":11},11]
[null,10,{"$nulls":11},12]
[{"$nulls":13},13]
[{"$nulls":3},"Quantity Totals",{"$f":"SUM(E93:E104)","v":0},{"$f":"SUM(F93:F104)","v":0},0,0,0,0,0,null,null,14]

{"sheet":"Wells","index":9,"n_rows":43,"n_cols":109,"rows_kept":43}
[]
[null,{"$f":"CONTENTS!$B$2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"}]
[null,"Contents","WELLS INPUT SHEET",{"$nulls":4},"Decom rate",{"$f":"VLOOKUP(I7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":479.88452763824785,"d":"$479.88"}},{"$f":"VLOOKUP(J7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":1397.1485253123592,"d":"$1,397.15"}},{"$f":"VLOOKUP(K7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":9249.168649155583,"d":"$9,249.17"}},{"$f":"VLOOKUP(L7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":12079.23665461145,"d":"$12,079.24"}},{"$f":"VLOOKUP(M7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":17630.945978575393,"d":"$17,630.95"}},{"$f":"VLOOKUP(N7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":14287.484377387667,"d":"$14,287.48"}},{"$f":"VLOOKUP(O7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":2968.4616011877265,"d":"$2,968.46"}},{"$f":"VLOOKUP(P7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":479.88452763824785,"d":"$479.88"}},{"$f":"VLOOKUP(Q7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":542.216510590998,"d":"$542.22"}},{"$f":"VLOOKUP(R7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":3268.4482662316937,"d":"$3,268.45"}},{"$f":"VLOOKUP(S7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":5119.899071941117,"d":"$5,119.90"}},{"$f":"VLOOKUP(T7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":3268.4482662316937,"d":"$3,268.45"}},{"$f":"VLOOKUP(U7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":7755.321102981149,"d":"$7,755.32"}},{"$f":"VLOOKUP(V7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":11801.888344846031,"d":"$11,801.89"}},{"$f":"VLOOKUP(W7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":479.88452763824785,"d":"$479.88"}},{"$f":"VLOOKUP(X7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":1474.501517474911,"d":"$1,474.50"}},{"$f":"VLOOKUP(Y7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":8267.949194078765,"d":"$8,267.95"}},{"$f":"VLOOKUP(Z7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":10324.518749561234,"d":"$10,324.52"}},{"$f":"VLOOKUP(AA7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":7405.039547595399,"d":"$7,405.04"}},{"$f":"VLOOKUP(AB7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":20767.819494737232,"d":"$20,767.82"}},{"$f":"VLOOKUP(AC7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":11122.03667992221,"d":"$11,122.04"}},{"$f":"VLOOKUP(AD7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":35522.70773359487,"d":"$35,522.71"}},{"$f":"VLOOKUP(AE7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":20090.52464058814,"d":"$20,090.52"}},{"$f":"VLOOKUP(AF7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":479.88452763824785,"d":"$479.88"}},{"$f":"VLOOKUP(AG7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":1474.501517474911,"d":"$1,474.50"}},{"$f":"VLOOKUP(AH7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":8267.949194078765,"d":"$8,267.95"}},{"$f":"VLOOKUP(AI7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":10324.518749561235,"d":"$10,324.52"}},{"$f":"VLOOKUP(AJ7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":7245.610374895077,"d":"$7,245.61"}},{"$f":"VLOOKUP(AK7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":10776.34394491883,"d":"$10,776.34"}},{"$f":"VLOOKUP(AL7,WellList_values_subs,Subrates!$D$1,FALSE)","v":{"v":19597.001854397993,"d":"$19,597.00"}},{"$f":"VLOOKUP(AM7,WellList_coreholes_values_subs,Subrates!$D$1,FALSE)","v":{"v":13.78133807486148,"d":"$13.78"}},{"$f":"VLOOKUP(AN7,WellList_coreholes_values_subs,Subrates!$D$1,FALSE)","v":{"v":13.78133807486148,"d":"$13.78"}},{"$f":"VLOOKUP(AO7,WellList_coreholes_values_subs,Subrates!$D$1,FALSE)","v":{"v":13.78133807486148,"d":"$13.78"}},"Seed",{"$f":"VLOOKUP(AQ$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":500000,"d":"$500,000.00"}},{"$f":"VLOOKUP(AR$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":331.25,"d":"$331.25"}},{"$f":"VLOOKUP(AS$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":375,"d":"$375.00"}},{"$f":"VLOOKUP(AT$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":375,"d":"$375.00"}},{"$f":"VLOOKUP(AU$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":550,"d":"$550.00"}},{"$f":"VLOOKUP(AV$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":550,"d":"$550.00"}},{"$f":"VLOOKUP(AW$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":375,"d":"$375.00"}},{"$f":"VLOOKUP(AX$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":500000,"d":"$500,000.00"}},{"$f":"VLOOKUP(AY$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":1500,"d":"$1,500.00"}},{"$f":"VLOOKUP(AZ$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":1500,"d":"$1,500.00"}},{"$f":"VLOOKUP(BA$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":375,"d":"$375.00"}},{"$f":"VLOOKUP(BB$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":1500,"d":"$1,500.00"}},{"$f":"VLOOKUP(BC$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":6444.958257048436,"d":"$6,444.96"}},{"$f":"VLOOKUP(BD$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":1777,"d":"$1,777.00"}},{"$f":"VLOOKUP(BE$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":500000,"d":"$500,000.00"}},{"$f":"VLOOKUP(BF$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":6400,"d":"$6,400.00"}},{"$f":"VLOOKUP(BG$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":9200,"d":"$9,200.00"}},{"$f":"VLOOKUP(BH$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":5142.958257048436,"d":"$5,142.96"}},{"$f":"VLOOKUP(BI$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":12000,"d":"$12,000.00"}},{"$f":"VLOOKUP(BJ$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":5242.958257048436,"d":"$5,242.96"}},{"$f":"VLOOKUP(BK$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":5842.958257048437,"d":"$5,842.96"}},{"$f":"VLOOKUP(BL$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":5282.958257048436,"d":"$5,282.96"}},{"$f":"VLOOKUP(BM$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":5709.624923715103,"d":"$5,709.62"}},{"$f":"VLOOKUP(BN$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":500000,"d":"$500,000.00"}},{"$f":"VLOOKUP(BO$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":133.33333333333334,"d":"$133.33"}},{"$f":"VLOOKUP(BP$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":250,"d":"$250.00"}},{"$f":"VLOOKUP(BQ$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":5026.291590381769,"d":"$5,026.29"}},{"$f":"VLOOKUP(BR$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":766.6666666666666,"d":"$766.67"}},{"$f":"VLOOKUP(BS$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":5242.958257048436,"d":"$5,242.96"}},{"$f":"VLOOKUP(BT$7,WellList_values_subs,Subrates!$E$1,FALSE)","v":{"v":5709.624923715103,"d":"$5,709.62"}},{"$f":"VLOOKUP(BU$7,WellList_coreholes_values_subs,Subrates!$E$1,FALSE)","v":{"v":30000,"d":"$30,000.00"}},{"$f":"VLOOKUP(BV$7,WellList_coreholes_values_subs,Subrates!$E$1,FALSE)","v":{"v":30000,"d":"$30,000.00"}},{"$f":"VLOOKUP(BW$7,WellList_coreholes_values_subs,Subrates!$E$1,FALSE)","v":{"v":30000,"d":"$30,000.00"}},"Arid ($/ha)",{"$f":"VLOOKUP(AQ$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":0},{"$f":"VLOOKUP(AR$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":131.25,"d":"$131.25"}},{"$f":"VLOOKUP(AS$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":175,"d":"$175.00"}},{"$f":"VLOOKUP(AT$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":175,"d":"$175.00"}},{"$f":"VLOOKUP(AU$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":350,"d":"$350.00"}},{"$f":"VLOOKUP(AV$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":350,"d":"$350.00"}},{"$f":"VLOOKUP(AW$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":175,"d":"$175.00"}},{"$f":"VLOOKUP(AX$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":0},{"$f":"VLOOKUP(AY$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":700,"d":"$700.00"}},{"$f":"VLOOKUP(AZ$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":700,"d":"$700.00"}},{"$f":"VLOOKUP(BA$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":175,"d":"$175.00"}},{"$f":"VLOOKUP(BB$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":700,"d":"$700.00"}},{"$f":"VLOOKUP(BC$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":1400,"d":"$1,400.00"}},{"$f":"VLOOKUP(BD$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":1575,"d":"$1,575.00"}},{"$f":"VLOOKUP(BE$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":0},{"$f":"VLOOKUP(BF$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":0},{"$f":"VLOOKUP(BG$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":2800,"d":"$2,800.00"}},{"$f":"VLOOKUP(BH$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":233.33333333333334,"d":"$233.33"}},{"$f":"VLOOKUP(BI$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":5600,"d":"$5,600.00"}},{"$f":"VLOOKUP(BJ$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":466.6666666666667,"d":"$466.67"}},{"$f":"VLOOKUP(BK$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":933.3333333333334,"d":"$933.33"}},{"$f":"VLOOKUP(BL$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":560,"d":"$560.00"}},{"$f":"VLOOKUP(BM$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":933.3333333333334,"d":"$933.33"}},{"$f":"VLOOKUP(BN$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":0},{"$f":"VLOOKUP(BO$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":0},{"$f":"VLOOKUP(BP$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":116.66666666666667,"d":"$116.67"}},{"$f":"VLOOKUP(BQ$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":116.66666666666667,"d":"$116.67"}},{"$f":"VLOOKUP(BR$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":233.33333333333334,"d":"$233.33"}},{"$f":"VLOOKUP(BS$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":466.6666666666667,"d":"$466.67"}},{"$f":"VLOOKUP(BT$7,WellList_values_subs,Subrates!$F$1,FALSE)","v":{"v":933.3333333333334,"d":"$933.33"}},{"$f":"VLOOKUP(BU$7,WellList_coreholes_values_subs,Subrates!$F$1,FALSE)","v":0},{"$f":"VLOOKUP(BV$7,WellList_coreholes_values_subs,Subrates!$F$1,FALSE)","v":0},{"$f":"VLOOKUP(BW$7,WellList_coreholes_values_subs,Subrates!$F$1,FALSE)","v":0}]
[null,"Total Sheet",{"$f":"SUM(I5:DE5)","v":0},null,{"$f":"SUM(E8:E44)","v":0},{"$f":"SUM(F8:F44)","v":{"v":0,"d":"0.00"}},null,"#",{"$f":"SUM(I8:I44)","v":0},0,{"$f":"SUM(K8:K44)","v":0},0,0,0,0,0,0,{"$f":"SUM(R8:R44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Land for seed (ha)",{"$f":"SUM(AQ9:AQ43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AR9:AR43)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"Land Arid (ha)",{"$f":"SUM(BY9:BY43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(BZ9:BZ43)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(DC9:DC43)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Total ERC",{"$f":"ERC","v":0},{"$nulls":4},"Decom",{"$f":"I4*I3","v":0},0,{"$f":"K4*K3","v":0},0,0,0,0,0,0,{"$f":"R4*R3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Land Cost ($/ha)",{"$f":"AQ4*AQ3","v":0},{"$f":"AR4*AR3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Arid",{"$f":"BY4*BY3","v":0},{"$f":"BZ4*BZ3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC4*DC3","v":0},0,0]
[]
[null,"Map ID","Name","Type","Number","Total Area (all wells in row)","Land Type",null,{"$f":"TRANSPOSE(WellList)","v":"Conventional oil, Plugged and abandoned, Single well"},"Conventional oil, Suspended, Single well","Conventional oil, Shut-in, Single well","Conventional oil, Appraisal / development, Single well","Conventional oil, Operation / Production, Single well, Beam Pump","Conventional oil, Operation / Production, Single well, No Beam Pump","Conventional oil, Beam Pump only","Conventional gas, Plugged and abandoned, Single well","Conventional gas, Suspended, Single well","Conventional gas, Shut-in, Single well","Conventional gas, Appraisal / development, Single well","Conventional gas, Operation / Production, Single well","Conventional gas, Operation / Production, <= 4 wells well","Conventional gas, Operation / Production, > 4 wells well","Coal seam gas, Plugged and abandoned, Single well","Coal seam gas, Suspended, Single well","Coal seam gas, Shut-in, Single well","Coal seam gas, Appraisal / development, Single well","Coal seam gas, Operation / Production, Single well","Coal seam gas, Appraisal / development, <= 4 wells well","Coal seam gas, Operation / Production, <= 4 wells well","Coal seam gas, Appraisal / development, > 4 wells well","Coal seam gas, Operation / Production, > 4 wells well","Tight / shale gas, Plugged and abandoned, Single well","Tight / shale gas, Suspended, Single well","Tight / shale gas, Shut-in, Single well","Tight / shale gas, Appraisal / development, Single well","Tight / shale gas, Operation / Production, Single well","Tight / shale gas, Operation / Production, <= 4 wells well","Tight / shale gas, Operation / Production, > 4 wells well",{"$f":"TRANSPOSE(WellList_coreholes)","v":"Conventional oil, Corehole, Single well"},"Coal seam gas, Corehole, Single well","Tight / shale gas, Corehole, Single well",null,{"$f":"TRANSPOSE(WellList)","v":"Conventional oil, Plugged and abandoned, Single well"},"Conventional oil, Suspended, Single well","Conventional oil, Shut-in, Single well","Conventional oil, Appraisal / development, Single well","Conventional oil, Operation / Production, Single well, Beam Pump","Conventional oil, Operation / Production, Single well, No Beam Pump","Conventional oil, Beam Pump only","Conventional gas, Plugged and abandoned, Single well","Conventional gas, Suspended, Single well","Conventional gas, Shut-in, Single well","Conventional gas, Appraisal / development, Single well","Conventional gas, Operation / Production, Single well","Conventional gas, Operation / Production, <= 4 wells well","Conventional gas, Operation / Production, > 4 wells well","Coal seam gas, Plugged and abandoned, Single well","Coal seam gas, Suspended, Single well","Coal seam gas, Shut-in, Single well","Coal seam gas, Appraisal / development, Single well","Coal seam gas, Operation / Production, Single well","Coal seam gas, Appraisal / development, <= 4 wells well","Coal seam gas, Operation / Production, <= 4 wells well","Coal seam gas, Appraisal / development, > 4 wells well","Coal seam gas, Operation / Production, > 4 wells well","Tight / shale gas, Plugged and abandoned, Single well","Tight / shale gas, Suspended, Single well","Tight / shale gas, Shut-in, Single well","Tight / shale gas, Appraisal / development, Single well","Tight / shale gas, Operation / Production, Single well","Tight / shale gas, Operation / Production, <= 4 wells well","Tight / shale gas, Operation / Production, > 4 wells well",{"$f":"TRANSPOSE(WellList_coreholes)","v":"Conventional oil, Corehole, Single well"},"Coal seam gas, Corehole, Single well","Tight / shale gas, Corehole, Single well",null,{"$f":"TRANSPOSE(WellList)","v":"Conventional oil, Plugged and abandoned, Single well"},"Conventional oil, Suspended, Single well","Conventional oil, Shut-in, Single well","Conventional oil, Appraisal / development, Single well","Conventional oil, Operation / Production, Single well, Beam Pump","Conventional oil, Operation / Production, Single well, No Beam Pump","Conventional oil, Beam Pump only","Conventional gas, Plugged and abandoned, Single well","Conventional gas, Suspended, Single well","Conventional gas, Shut-in, Single well","Conventional gas, Appraisal / development, Single well","Conventional gas, Operation / Production, Single well","Conventional gas, Operation / Production, <= 4 wells well","Conventional gas, Operation / Production, > 4 wells well","Coal seam gas, Plugged and abandoned, Single well","Coal seam gas, Suspended, Single well","Coal seam gas, Shut-in, Single well","Coal seam gas, Appraisal / development, Single well","Coal seam gas, Operation / Production, Single well","Coal seam gas, Appraisal / development, <= 4 wells well","Coal seam gas, Operation / Production, <= 4 wells well","Coal seam gas, Appraisal / development, > 4 wells well","Coal seam gas, Operation / Production, > 4 wells well","Tight / shale gas, Plugged and abandoned, Single well","Tight / shale gas, Suspended, Single well","Tight / shale gas, Shut-in, Single well","Tight / shale gas, Appraisal / development, Single well","Tight / shale gas, Operation / Production, Single well","Tight / shale gas, Operation / Production, <= 4 wells well","Tight / shale gas, Operation / Production, > 4 wells well",{"$f":"TRANSPOSE(WellList_coreholes)","v":"Conventional oil, Corehole, Single well"},"Coal seam gas, Corehole, Single well","Tight / shale gas, Corehole, Single well"]
[{"$nulls":3},"Select from dropdown","Whole #","ha","Select from dropdown"]
[{"$nulls":3},"Conventional oil, Plugged and abandoned, Single well",null,null,"seed",null,{"$f":"IF($D9=I$7,$E9,\"\")","v":0},{"$f":"IF($D9=J$7,$E9,\"\")","v":""},"",{"$f":"IF($D9=L$7,$E9,\"\")","v":""},"","","","","","","","","","","","","","","","","","",{"$f":"IF($D9=AE$7,$E9,\"\")","v":""},"","","","","","","","","","",null,{"$f":"IF(AND($G9=Lists!$D$41,$D9=AQ$7),$F9,\"\")","v":0},{"$f":"IF(AND($G9=Lists!$D$41,$D9=AR$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=AS$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=AT$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=AU$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=AV$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=AW$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=AX$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=AY$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=AZ$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BA$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BB$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BC$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BD$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BE$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BF$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BG$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BH$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BI$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BJ$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BK$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BL$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BM$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BN$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BO$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BP$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BQ$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BR$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BS$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BT$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BU$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BV$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$41,$D9=BW$7),$F9,\"\")","v":""},null,{"$f":"IF(AND($G9=Lists!$D$42,$D9=BY$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=BZ$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CA$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CB$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CC$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CD$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CE$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CF$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CG$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CH$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CI$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CJ$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CK$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CL$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CM$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CN$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CO$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CP$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CQ$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CR$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CS$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CT$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CU$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CV$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CW$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CX$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CY$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=CZ$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=DA$7),$F9,\"\")","v":""},{"$f":"IF(AND($G9=Lists!$D$42,$D9=DB$7),$F9,\"\")","v":""},null,null,{"$f":"IF(AND($G9=Lists!$D$42,$D9=DE$7),$F9,\"\")","v":""}]
[{"$nulls":3},"Conventional oil, Suspended, Single well",null,null,"seed",null,{"$f":"IF($D10=I$7,$E10,\"\")","v":""},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G10=Lists!$D$41,$D10=AQ$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=AR$7),$F10,\"\")","v":0},{"$f":"IF(AND($G10=Lists!$D$41,$D10=AS$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=AT$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=AU$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=AV$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=AW$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=AX$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=AY$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=AZ$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BA$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BB$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BC$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BD$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BE$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BF$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BG$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BH$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BI$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BJ$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BK$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BL$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BM$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BN$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BO$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BP$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BQ$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BR$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BS$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BT$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BU$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BV$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$41,$D10=BW$7),$F10,\"\")","v":""},null,{"$f":"IF(AND($G10=Lists!$D$42,$D10=BY$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=BZ$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CA$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CB$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CC$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CD$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CE$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CF$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CG$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CH$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CI$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CJ$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CK$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CL$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CM$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CN$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CO$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CP$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CQ$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CR$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CS$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CT$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CU$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CV$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CW$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CX$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CY$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=CZ$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=DA$7),$F10,\"\")","v":""},{"$f":"IF(AND($G10=Lists!$D$42,$D10=DB$7),$F10,\"\")","v":""},null,null,{"$f":"IF(AND($G10=Lists!$D$42,$D10=DE$7),$F10,\"\")","v":""}]
[{"$nulls":3},"Conventional oil, Shut-in, Single well",null,null,"seed",null,"","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G11=Lists!$D$41,$D11=AQ$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=AR$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=AS$7),$F11,\"\")","v":0},{"$f":"IF(AND($G11=Lists!$D$41,$D11=AT$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=AU$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=AV$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=AW$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=AX$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=AY$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=AZ$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BA$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BB$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BC$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BD$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BE$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BF$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BG$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BH$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BI$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BJ$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BK$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BL$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BM$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BN$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BO$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BP$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BQ$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BR$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BS$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BT$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BU$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BV$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$41,$D11=BW$7),$F11,\"\")","v":""},null,{"$f":"IF(AND($G11=Lists!$D$42,$D11=BY$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=BZ$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CA$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CB$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CC$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CD$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CE$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CF$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CG$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CH$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CI$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CJ$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CK$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CL$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CM$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CN$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CO$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CP$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CQ$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CR$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CS$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CT$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CU$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CV$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CW$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CX$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CY$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=CZ$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=DA$7),$F11,\"\")","v":""},{"$f":"IF(AND($G11=Lists!$D$42,$D11=DB$7),$F11,\"\")","v":""},null,null,{"$f":"IF(AND($G11=Lists!$D$42,$D11=DE$7),$F11,\"\")","v":""}]
[{"$nulls":3},"Conventional oil, Appraisal / development, Single well",null,null,"seed",null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G12=Lists!$D$41,$D12=AQ$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=AR$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=AS$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=AT$7),$F12,\"\")","v":0},{"$f":"IF(AND($G12=Lists!$D$41,$D12=AU$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=AV$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=AW$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=AX$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=AY$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=AZ$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BA$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BB$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BC$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BD$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BE$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BF$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BG$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BH$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BI$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BJ$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BK$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BL$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BM$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BN$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BO$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BP$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BQ$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BR$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BS$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BT$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BU$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BV$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$41,$D12=BW$7),$F12,\"\")","v":""},null,{"$f":"IF(AND($G12=Lists!$D$42,$D12=BY$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=BZ$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CA$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CB$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CC$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CD$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CE$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CF$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CG$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CH$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CI$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CJ$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CK$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CL$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CM$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CN$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CO$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CP$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CQ$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CR$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CS$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CT$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CU$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CV$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CW$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CX$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CY$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=CZ$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=DA$7),$F12,\"\")","v":""},{"$f":"IF(AND($G12=Lists!$D$42,$D12=DB$7),$F12,\"\")","v":""},null,null,{"$f":"IF(AND($G12=Lists!$D$42,$D12=DE$7),$F12,\"\")","v":""}]
[{"$nulls":3},"Conventional oil, Operation / Production, Single well, Beam Pump",null,null,"seed",null,"","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G13=Lists!$D$41,$D13=AQ$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=AR$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=AS$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=AT$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=AU$7),$F13,\"\")","v":0},{"$f":"IF(AND($G13=Lists!$D$41,$D13=AV$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=AW$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=AX$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=AY$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=AZ$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BA$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BB$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BC$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BD$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BE$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BF$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BG$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BH$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BI$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BJ$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BK$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BL$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BM$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BN$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BO$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BP$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BQ$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BR$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BS$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BT$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BU$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BV$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$41,$D13=BW$7),$F13,\"\")","v":""},null,{"$f":"IF(AND($G13=Lists!$D$42,$D13=BY$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=BZ$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CA$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CB$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CC$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CD$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CE$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CF$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CG$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CH$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CI$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CJ$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CK$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CL$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CM$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CN$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CO$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CP$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CQ$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CR$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CS$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CT$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CU$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CV$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CW$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CX$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CY$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=CZ$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=DA$7),$F13,\"\")","v":""},{"$f":"IF(AND($G13=Lists!$D$42,$D13=DB$7),$F13,\"\")","v":""},null,null,{"$f":"IF(AND($G13=Lists!$D$42,$D13=DE$7),$F13,\"\")","v":""}]
[{"$nulls":3},"Conventional oil, Operation / Production, Single well, No Beam Pump",null,null,"seed",null,"","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G14=Lists!$D$41,$D14=AQ$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=AR$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=AS$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=AT$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=AU$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=AV$7),$F14,\"\")","v":0},{"$f":"IF(AND($G14=Lists!$D$41,$D14=AW$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=AX$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=AY$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=AZ$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BA$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BB$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BC$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BD$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BE$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BF$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BG$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BH$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BI$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BJ$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BK$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BL$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BM$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BN$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BO$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BP$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BQ$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BR$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BS$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BT$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BU$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BV$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$41,$D14=BW$7),$F14,\"\")","v":""},null,{"$f":"IF(AND($G14=Lists!$D$42,$D14=BY$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=BZ$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CA$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CB$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CC$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CD$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CE$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CF$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CG$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CH$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CI$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CJ$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CK$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CL$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CM$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CN$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CO$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CP$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CQ$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CR$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CS$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CT$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CU$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CV$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CW$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CX$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CY$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=CZ$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=DA$7),$F14,\"\")","v":""},{"$f":"IF(AND($G14=Lists!$D$42,$D14=DB$7),$F14,\"\")","v":""},null,null,{"$f":"IF(AND($G14=Lists!$D$42,$D14=DE$7),$F14,\"\")","v":""}]
[{"$nulls":3},"Conventional oil, Beam Pump only",null,null,"seed",null,"","","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G15=Lists!$D$41,$D15=AQ$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=AR$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=AS$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=AT$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=AU$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=AV$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=AW$7),$F15,\"\")","v":0},{"$f":"IF(AND($G15=Lists!$D$41,$D15=AX$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=AY$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=AZ$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BA$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BB$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BC$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BD$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BE$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BF$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BG$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BH$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BI$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BJ$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BK$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BL$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BM$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BN$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BO$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BP$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BQ$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BR$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BS$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BT$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BU$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BV$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$41,$D15=BW$7),$F15,\"\")","v":""},null,{"$f":"IF(AND($G15=Lists!$D$42,$D15=BY$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=BZ$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CA$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CB$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CC$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CD$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CE$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CF$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CG$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CH$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CI$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CJ$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CK$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CL$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CM$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CN$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CO$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CP$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CQ$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CR$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CS$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CT$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CU$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CV$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CW$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CX$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CY$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=CZ$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=DA$7),$F15,\"\")","v":""},{"$f":"IF(AND($G15=Lists!$D$42,$D15=DB$7),$F15,\"\")","v":""},null,null,{"$f":"IF(AND($G15=Lists!$D$42,$D15=DE$7),$F15,\"\")","v":""}]
[{"$nulls":3},"Conventional gas, Plugged and abandoned, Single well",null,null,"seed",null,"","","","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G16=Lists!$D$41,$D16=AQ$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=AR$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=AS$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=AT$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=AU$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=AV$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=AW$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=AX$7),$F16,\"\")","v":0},{"$f":"IF(AND($G16=Lists!$D$41,$D16=AY$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=AZ$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BA$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BB$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BC$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BD$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BE$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BF$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BG$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BH$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BI$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BJ$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BK$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BL$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BM$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BN$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BO$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BP$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BQ$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BR$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BS$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BT$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BU$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BV$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$41,$D16=BW$7),$F16,\"\")","v":""},null,{"$f":"IF(AND($G16=Lists!$D$42,$D16=BY$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=BZ$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CA$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CB$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CC$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CD$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CE$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CF$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CG$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CH$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CI$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CJ$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CK$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CL$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CM$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CN$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CO$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CP$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CQ$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CR$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CS$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CT$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CU$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CV$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CW$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CX$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CY$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=CZ$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=DA$7),$F16,\"\")","v":""},{"$f":"IF(AND($G16=Lists!$D$42,$D16=DB$7),$F16,\"\")","v":""},null,null,{"$f":"IF(AND($G16=Lists!$D$42,$D16=DE$7),$F16,\"\")","v":""}]
[{"$nulls":3},"Conventional gas, Suspended, Single well",null,null,"seed",null,"","","","","","","","",0,"","","","","","","","","",{"$f":"IF($D17=AA$7,$E17,\"\")","v":""},"","","","","","","","","","","","","","",null,{"$f":"IF(AND($G17=Lists!$D$41,$D17=AQ$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=AR$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=AS$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=AT$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=AU$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=AV$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=AW$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=AX$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=AY$7),$F17,\"\")","v":0},{"$f":"IF(AND($G17=Lists!$D$41,$D17=AZ$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BA$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BB$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BC$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BD$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BE$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BF$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BG$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BH$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BI$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BJ$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BK$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BL$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BM$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BN$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BO$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BP$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BQ$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BR$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BS$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BT$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BU$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BV$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$41,$D17=BW$7),$F17,\"\")","v":""},null,{"$f":"IF(AND($G17=Lists!$D$42,$D17=BY$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=BZ$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CA$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CB$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CC$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CD$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CE$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CF$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CG$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CH$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CI$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CJ$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CK$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CL$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CM$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CN$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CO$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CP$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CQ$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CR$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CS$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CT$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CU$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CV$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CW$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CX$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CY$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=CZ$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=DA$7),$F17,\"\")","v":""},{"$f":"IF(AND($G17=Lists!$D$42,$D17=DB$7),$F17,\"\")","v":""},null,null,{"$f":"IF(AND($G17=Lists!$D$42,$D17=DE$7),$F17,\"\")","v":""}]
[{"$nulls":3},"Conventional gas, Shut-in, Single well",null,null,"seed",null,"","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G18=Lists!$D$41,$D18=AQ$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=AR$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=AS$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=AT$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=AU$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=AV$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=AW$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=AX$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=AY$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=AZ$7),$F18,\"\")","v":0},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BA$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BB$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BC$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BD$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BE$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BF$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BG$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BH$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BI$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BJ$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BK$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BL$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BM$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BN$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BO$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BP$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BQ$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BR$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BS$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BT$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BU$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BV$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$41,$D18=BW$7),$F18,\"\")","v":""},null,{"$f":"IF(AND($G18=Lists!$D$42,$D18=BY$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=BZ$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CA$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CB$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CC$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CD$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CE$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CF$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CG$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CH$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CI$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CJ$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CK$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CL$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CM$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CN$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CO$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CP$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CQ$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CR$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CS$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CT$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CU$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CV$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CW$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CX$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CY$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=CZ$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=DA$7),$F18,\"\")","v":""},{"$f":"IF(AND($G18=Lists!$D$42,$D18=DB$7),$F18,\"\")","v":""},null,null,{"$f":"IF(AND($G18=Lists!$D$42,$D18=DE$7),$F18,\"\")","v":""}]
[{"$nulls":3},"Conventional gas, Appraisal / development, Single well",null,null,"seed",null,"","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G19=Lists!$D$41,$D19=AQ$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=AR$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=AS$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=AT$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=AU$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=AV$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=AW$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=AX$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=AY$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=AZ$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BA$7),$F19,\"\")","v":0},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BB$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BC$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BD$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BE$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BF$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BG$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BH$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BI$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BJ$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BK$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BL$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BM$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BN$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BO$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BP$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BQ$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BR$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BS$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BT$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BU$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BV$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$41,$D19=BW$7),$F19,\"\")","v":""},null,{"$f":"IF(AND($G19=Lists!$D$42,$D19=BY$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=BZ$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CA$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CB$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CC$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CD$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CE$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CF$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CG$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CH$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CI$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CJ$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CK$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CL$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CM$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CN$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CO$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CP$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CQ$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CR$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CS$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CT$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CU$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CV$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CW$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CX$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CY$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=CZ$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=DA$7),$F19,\"\")","v":""},{"$f":"IF(AND($G19=Lists!$D$42,$D19=DB$7),$F19,\"\")","v":""},null,null,{"$f":"IF(AND($G19=Lists!$D$42,$D19=DE$7),$F19,\"\")","v":""}]
[{"$nulls":3},"Conventional gas, Operation / Production, Single well",null,null,"seed",null,"","","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G20=Lists!$D$41,$D20=AQ$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=AR$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=AS$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=AT$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=AU$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=AV$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=AW$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=AX$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=AY$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=AZ$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BA$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BB$7),$F20,\"\")","v":0},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BC$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BD$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BE$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BF$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BG$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BH$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BI$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BJ$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BK$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BL$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BM$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BN$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BO$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BP$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BQ$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BR$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BS$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BT$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BU$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BV$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$41,$D20=BW$7),$F20,\"\")","v":""},null,{"$f":"IF(AND($G20=Lists!$D$42,$D20=BY$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=BZ$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CA$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CB$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CC$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CD$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CE$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CF$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CG$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CH$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CI$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CJ$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CK$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CL$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CM$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CN$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CO$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CP$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CQ$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CR$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CS$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CT$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CU$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CV$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CW$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CX$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CY$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=CZ$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=DA$7),$F20,\"\")","v":""},{"$f":"IF(AND($G20=Lists!$D$42,$D20=DB$7),$F20,\"\")","v":""},null,null,{"$f":"IF(AND($G20=Lists!$D$42,$D20=DE$7),$F20,\"\")","v":""}]
[{"$nulls":3},"Conventional gas, Operation / Production, <= 4 wells well",null,null,"seed",null,"","","","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G21=Lists!$D$41,$D21=AQ$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=AR$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=AS$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=AT$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=AU$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=AV$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=AW$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=AX$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=AY$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=AZ$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BA$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BB$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BC$7),$F21,\"\")","v":0},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BD$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BE$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BF$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BG$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BH$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BI$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BJ$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BK$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BL$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BM$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BN$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BO$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BP$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BQ$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BR$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BS$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BT$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BU$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BV$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$41,$D21=BW$7),$F21,\"\")","v":""},null,{"$f":"IF(AND($G21=Lists!$D$42,$D21=BY$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=BZ$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CA$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CB$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CC$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CD$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CE$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CF$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CG$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CH$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CI$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CJ$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CK$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CL$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CM$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CN$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CO$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CP$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CQ$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CR$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CS$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CT$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CU$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CV$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CW$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CX$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CY$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=CZ$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=DA$7),$F21,\"\")","v":""},{"$f":"IF(AND($G21=Lists!$D$42,$D21=DB$7),$F21,\"\")","v":""},null,null,{"$f":"IF(AND($G21=Lists!$D$42,$D21=DE$7),$F21,\"\")","v":""}]
[{"$nulls":3},"Conventional gas, Operation / Production, > 4 wells well",null,null,"seed",null,"","","","","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G22=Lists!$D$41,$D22=AQ$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=AR$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=AS$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=AT$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=AU$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=AV$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=AW$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=AX$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=AY$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=AZ$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BA$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BB$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BC$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BD$7),$F22,\"\")","v":0},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BE$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BF$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BG$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BH$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BI$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BJ$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BK$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BL$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BM$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BN$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BO$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BP$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BQ$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BR$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BS$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BT$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BU$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BV$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$41,$D22=BW$7),$F22,\"\")","v":""},null,{"$f":"IF(AND($G22=Lists!$D$42,$D22=BY$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=BZ$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CA$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CB$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CC$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CD$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CE$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CF$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CG$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CH$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CI$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CJ$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CK$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CL$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CM$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CN$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CO$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CP$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CQ$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CR$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CS$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CT$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CU$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CV$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CW$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CX$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CY$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=CZ$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=DA$7),$F22,\"\")","v":""},{"$f":"IF(AND($G22=Lists!$D$42,$D22=DB$7),$F22,\"\")","v":""},null,null,{"$f":"IF(AND($G22=Lists!$D$42,$D22=DE$7),$F22,\"\")","v":""}]
[{"$nulls":3},"Coal seam gas, Plugged and abandoned, Single well",null,null,"seed",null,"","","","","","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G23=Lists!$D$41,$D23=AQ$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=AR$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=AS$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=AT$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=AU$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=AV$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=AW$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=AX$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=AY$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=AZ$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BA$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BB$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BC$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BD$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BE$7),$F23,\"\")","v":0},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BF$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BG$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BH$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BI$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BJ$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BK$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BL$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BM$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BN$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BO$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BP$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BQ$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BR$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BS$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BT$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BU$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BV$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$41,$D23=BW$7),$F23,\"\")","v":""},null,{"$f":"IF(AND($G23=Lists!$D$42,$D23=BY$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=BZ$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CA$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CB$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CC$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CD$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CE$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CF$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CG$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CH$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CI$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CJ$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CK$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CL$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CM$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CN$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CO$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CP$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CQ$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CR$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CS$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CT$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CU$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CV$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CW$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CX$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CY$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=CZ$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=DA$7),$F23,\"\")","v":""},{"$f":"IF(AND($G23=Lists!$D$42,$D23=DB$7),$F23,\"\")","v":""},null,null,{"$f":"IF(AND($G23=Lists!$D$42,$D23=DE$7),$F23,\"\")","v":""}]
[{"$nulls":3},"Coal seam gas, Suspended, Single well",null,null,"seed",null,"","","","","","","","","","","","","","","",0,"","","","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G24=Lists!$D$41,$D24=AQ$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=AR$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=AS$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=AT$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=AU$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=AV$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=AW$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=AX$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=AY$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=AZ$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BA$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BB$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BC$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BD$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BE$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BF$7),$F24,\"\")","v":0},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BG$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BH$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BI$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BJ$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BK$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BL$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BM$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BN$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BO$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BP$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BQ$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BR$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BS$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BT$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BU$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BV$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$41,$D24=BW$7),$F24,\"\")","v":""},null,{"$f":"IF(AND($G24=Lists!$D$42,$D24=BY$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=BZ$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CA$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CB$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CC$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CD$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CE$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CF$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CG$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CH$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CI$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CJ$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CK$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CL$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CM$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CN$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CO$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CP$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CQ$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CR$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CS$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CT$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CU$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CV$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CW$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CX$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CY$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=CZ$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=DA$7),$F24,\"\")","v":""},{"$f":"IF(AND($G24=Lists!$D$42,$D24=DB$7),$F24,\"\")","v":""},null,null,{"$f":"IF(AND($G24=Lists!$D$42,$D24=DE$7),$F24,\"\")","v":""}]
[{"$nulls":3},"Coal seam gas, Shut-in, Single well",null,null,"seed",null,"","","","","","","","","","","","","","","","",0,"","","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G25=Lists!$D$41,$D25=AQ$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=AR$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=AS$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=AT$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=AU$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=AV$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=AW$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=AX$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=AY$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=AZ$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BA$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BB$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BC$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BD$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BE$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BF$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BG$7),$F25,\"\")","v":0},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BH$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BI$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BJ$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BK$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BL$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BM$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BN$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BO$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BP$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BQ$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BR$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BS$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BT$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BU$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BV$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$41,$D25=BW$7),$F25,\"\")","v":""},null,{"$f":"IF(AND($G25=Lists!$D$42,$D25=BY$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=BZ$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CA$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CB$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CC$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CD$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CE$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CF$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CG$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CH$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CI$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CJ$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CK$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CL$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CM$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CN$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CO$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CP$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CQ$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CR$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CS$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CT$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CU$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CV$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CW$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CX$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CY$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=CZ$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=DA$7),$F25,\"\")","v":""},{"$f":"IF(AND($G25=Lists!$D$42,$D25=DB$7),$F25,\"\")","v":""},null,null,{"$f":"IF(AND($G25=Lists!$D$42,$D25=DE$7),$F25,\"\")","v":""}]
[{"$nulls":3},"Coal seam gas, Appraisal / development, Single well",null,null,"seed",null,"","","","","","","","","","","","","","","","","",0,"","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G26=Lists!$D$41,$D26=AQ$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=AR$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=AS$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=AT$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=AU$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=AV$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=AW$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=AX$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=AY$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=AZ$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BA$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BB$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BC$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BD$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BE$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BF$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BG$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BH$7),$F26,\"\")","v":0},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BI$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BJ$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BK$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BL$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BM$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BN$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BO$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BP$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BQ$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BR$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BS$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BT$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BU$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BV$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$41,$D26=BW$7),$F26,\"\")","v":""},null,{"$f":"IF(AND($G26=Lists!$D$42,$D26=BY$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=BZ$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CA$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CB$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CC$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CD$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CE$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CF$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CG$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CH$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CI$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CJ$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CK$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CL$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CM$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CN$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CO$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CP$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CQ$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CR$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CS$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CT$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CU$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CV$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CW$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CX$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CY$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=CZ$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=DA$7),$F26,\"\")","v":""},{"$f":"IF(AND($G26=Lists!$D$42,$D26=DB$7),$F26,\"\")","v":""},null,null,{"$f":"IF(AND($G26=Lists!$D$42,$D26=DE$7),$F26,\"\")","v":""}]
[{"$nulls":3},"Coal seam gas, Operation / Production, Single well",null,null,"seed",null,"","","","","","","","","","","","","","","","","","",0,"","","","","","","","","","","","","","",null,{"$f":"IF(AND($G27=Lists!$D$41,$D27=AQ$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=AR$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=AS$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=AT$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=AU$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=AV$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=AW$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=AX$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=AY$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=AZ$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BA$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BB$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BC$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BD$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BE$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BF$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BG$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BH$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BI$7),$F27,\"\")","v":0},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BJ$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BK$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BL$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BM$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BN$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BO$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BP$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BQ$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BR$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BS$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BT$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BU$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BV$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$41,$D27=BW$7),$F27,\"\")","v":""},null,{"$f":"IF(AND($G27=Lists!$D$42,$D27=BY$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=BZ$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CA$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CB$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CC$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CD$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CE$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CF$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CG$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CH$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CI$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CJ$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CK$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CL$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CM$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CN$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CO$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CP$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CQ$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CR$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CS$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CT$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CU$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CV$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CW$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CX$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CY$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=CZ$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=DA$7),$F27,\"\")","v":""},{"$f":"IF(AND($G27=Lists!$D$42,$D27=DB$7),$F27,\"\")","v":""},null,null,{"$f":"IF(AND($G27=Lists!$D$42,$D27=DE$7),$F27,\"\")","v":""}]
[{"$nulls":3},"Coal seam gas, Appraisal / development, <= 4 wells well",null,null,"seed",null,"","","","","","","","","","","","","","","","","","","",0,"","","","","","","","","","","","","",null,{"$f":"IF(AND($G28=Lists!$D$41,$D28=AQ$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=AR$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=AS$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=AT$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=AU$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=AV$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=AW$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=AX$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=AY$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=AZ$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BA$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BB$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BC$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BD$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BE$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BF$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BG$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BH$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BI$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BJ$7),$F28,\"\")","v":0},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BK$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BL$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BM$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BN$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BO$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BP$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BQ$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BR$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BS$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BT$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BU$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BV$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$41,$D28=BW$7),$F28,\"\")","v":""},null,{"$f":"IF(AND($G28=Lists!$D$42,$D28=BY$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=BZ$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CA$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CB$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CC$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CD$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CE$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CF$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CG$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CH$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CI$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CJ$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CK$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CL$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CM$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CN$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CO$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CP$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CQ$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CR$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CS$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CT$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CU$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CV$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CW$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CX$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CY$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=CZ$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=DA$7),$F28,\"\")","v":""},{"$f":"IF(AND($G28=Lists!$D$42,$D28=DB$7),$F28,\"\")","v":""},null,null,{"$f":"IF(AND($G28=Lists!$D$42,$D28=DE$7),$F28,\"\")","v":""}]
[{"$nulls":3},"Coal seam gas, Operation / Production, <= 4 wells well",null,null,"seed",null,"","","","","","","","","","","","","","","","","","","","",0,"","","","","","","","","","","","",null,{"$f":"IF(AND($G29=Lists!$D$41,$D29=AQ$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=AR$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=AS$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=AT$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=AU$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=AV$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=AW$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=AX$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=AY$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=AZ$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BA$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BB$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BC$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BD$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BE$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BF$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BG$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BH$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BI$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BJ$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BK$7),$F29,\"\")","v":0},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BL$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BM$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BN$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BO$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BP$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BQ$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BR$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BS$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BT$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BU$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BV$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$41,$D29=BW$7),$F29,\"\")","v":""},null,{"$f":"IF(AND($G29=Lists!$D$42,$D29=BY$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=BZ$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CA$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CB$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CC$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CD$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CE$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CF$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CG$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CH$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CI$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CJ$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CK$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CL$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CM$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CN$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CO$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CP$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CQ$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CR$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CS$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CT$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CU$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CV$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CW$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CX$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CY$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=CZ$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=DA$7),$F29,\"\")","v":""},{"$f":"IF(AND($G29=Lists!$D$42,$D29=DB$7),$F29,\"\")","v":""},null,null,{"$f":"IF(AND($G29=Lists!$D$42,$D29=DE$7),$F29,\"\")","v":""}]
[{"$nulls":3},"Coal seam gas, Appraisal / development, > 4 wells well",null,null,"seed",null,"","","","","","","","","","","","","","","","","","","","","",0,"","","","","","","","","","","",null,{"$f":"IF(AND($G30=Lists!$D$41,$D30=AQ$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=AR$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=AS$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=AT$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=AU$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=AV$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=AW$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=AX$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=AY$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=AZ$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BA$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BB$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BC$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BD$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BE$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BF$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BG$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BH$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BI$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BJ$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BK$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BL$7),$F30,\"\")","v":0},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BM$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BN$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BO$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BP$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BQ$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BR$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BS$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BT$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BU$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BV$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$41,$D30=BW$7),$F30,\"\")","v":""},null,{"$f":"IF(AND($G30=Lists!$D$42,$D30=BY$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=BZ$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CA$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CB$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CC$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CD$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CE$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CF$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CG$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CH$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CI$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CJ$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CK$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CL$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CM$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CN$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CO$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CP$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CQ$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CR$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CS$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CT$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CU$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CV$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CW$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CX$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CY$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=CZ$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=DA$7),$F30,\"\")","v":""},{"$f":"IF(AND($G30=Lists!$D$42,$D30=DB$7),$F30,\"\")","v":""},null,null,{"$f":"IF(AND($G30=Lists!$D$42,$D30=DE$7),$F30,\"\")","v":""}]
[{"$nulls":3},"Coal seam gas, Operation / Production, > 4 wells well",null,null,"seed",null,"","","","","","","","","","","","","","","","","","","","","","",0,"","","","","","","","","","",null,{"$f":"IF(AND($G31=Lists!$D$41,$D31=AQ$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=AR$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=AS$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=AT$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=AU$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=AV$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=AW$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=AX$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=AY$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=AZ$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BA$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BB$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BC$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BD$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BE$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BF$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BG$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BH$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BI$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BJ$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BK$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BL$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BM$7),$F31,\"\")","v":0},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BN$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BO$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BP$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BQ$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BR$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BS$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BT$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BU$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BV$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$41,$D31=BW$7),$F31,\"\")","v":""},null,{"$f":"IF(AND($G31=Lists!$D$42,$D31=BY$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=BZ$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CA$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CB$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CC$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CD$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CE$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CF$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CG$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CH$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CI$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CJ$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CK$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CL$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CM$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CN$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CO$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CP$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CQ$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CR$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CS$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CT$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CU$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CV$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CW$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CX$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CY$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=CZ$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=DA$7),$F31,\"\")","v":""},{"$f":"IF(AND($G31=Lists!$D$42,$D31=DB$7),$F31,\"\")","v":""},null,null,{"$f":"IF(AND($G31=Lists!$D$42,$D31=DE$7),$F31,\"\")","v":""}]
[{"$nulls":3},"Tight / shale gas, Plugged and abandoned, Single well",null,null,"seed",null,"","","","","","","","","","","","","","","","","","","","","","","",0,"","","","","","","","","",null,{"$f":"IF(AND($G32=Lists!$D$41,$D32=AQ$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=AR$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=AS$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=AT$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=AU$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=AV$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=AW$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=AX$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=AY$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=AZ$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BA$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BB$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BC$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BD$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BE$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BF$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BG$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BH$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BI$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BJ$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BK$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BL$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BM$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BN$7),$F32,\"\")","v":0},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BO$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BP$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BQ$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BR$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BS$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BT$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BU$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BV$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$41,$D32=BW$7),$F32,\"\")","v":""},null,{"$f":"IF(AND($G32=Lists!$D$42,$D32=BY$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=BZ$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CA$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CB$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CC$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CD$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CE$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CF$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CG$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CH$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CI$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CJ$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CK$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CL$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CM$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CN$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CO$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CP$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CQ$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CR$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CS$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CT$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CU$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CV$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CW$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CX$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CY$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=CZ$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=DA$7),$F32,\"\")","v":""},{"$f":"IF(AND($G32=Lists!$D$42,$D32=DB$7),$F32,\"\")","v":""},null,null,{"$f":"IF(AND($G32=Lists!$D$42,$D32=DE$7),$F32,\"\")","v":""}]
[{"$nulls":3},"Tight / shale gas, Suspended, Single well",null,null,"seed",null,"","","","","","","","","",{"$f":"IF($D33=R$7,$E33,\"\")","v":""},"","","","","","","","","","","","","","",0,"","","","","","","","",null,{"$f":"IF(AND($G33=Lists!$D$41,$D33=AQ$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=AR$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=AS$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=AT$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=AU$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=AV$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=AW$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=AX$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=AY$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=AZ$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BA$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BB$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BC$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BD$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BE$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BF$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BG$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BH$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BI$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BJ$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BK$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BL$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BM$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BN$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BO$7),$F33,\"\")","v":0},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BP$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BQ$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BR$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BS$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BT$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BU$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BV$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$41,$D33=BW$7),$F33,\"\")","v":""},null,{"$f":"IF(AND($G33=Lists!$D$42,$D33=BY$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=BZ$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CA$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CB$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CC$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CD$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CE$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CF$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CG$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CH$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CI$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CJ$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CK$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CL$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CM$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CN$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CO$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CP$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CQ$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CR$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CS$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CT$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CU$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CV$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CW$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CX$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CY$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=CZ$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=DA$7),$F33,\"\")","v":""},{"$f":"IF(AND($G33=Lists!$D$42,$D33=DB$7),$F33,\"\")","v":""},null,null,{"$f":"IF(AND($G33=Lists!$D$42,$D33=DE$7),$F33,\"\")","v":""}]
[{"$nulls":3},"Tight / shale gas, Shut-in, Single well",null,null,"seed",null,{"$f":"IF($D34=I$7,$E34,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",0,"","","","","","",{"$f":"IF($D34=AO$7,$E34,\"\")","v":""},null,{"$f":"IF(AND($G34=Lists!$D$41,$D34=AQ$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=AR$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=AS$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=AT$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=AU$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=AV$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=AW$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=AX$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=AY$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=AZ$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BA$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BB$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BC$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BD$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BE$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BF$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BG$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BH$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BI$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BJ$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BK$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BL$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BM$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BN$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BO$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BP$7),$F34,\"\")","v":0},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BQ$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BR$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BS$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BT$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BU$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BV$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$41,$D34=BW$7),$F34,\"\")","v":""},null,{"$f":"IF(AND($G34=Lists!$D$42,$D34=BY$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=BZ$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CA$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CB$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CC$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CD$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CE$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CF$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CG$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CH$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CI$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CJ$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CK$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CL$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CM$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CN$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CO$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CP$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CQ$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CR$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CS$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CT$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CU$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CV$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CW$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CX$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CY$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=CZ$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=DA$7),$F34,\"\")","v":""},{"$f":"IF(AND($G34=Lists!$D$42,$D34=DB$7),$F34,\"\")","v":""},null,null,{"$f":"IF(AND($G34=Lists!$D$42,$D34=DE$7),$F34,\"\")","v":""}]
[{"$nulls":3},"Tight / shale gas, Appraisal / development, Single well",null,null,"seed",null,"","","","","","","","","","","","","","","","","","","","","","","","","","",0,"","","","","","",null,{"$f":"IF(AND($G35=Lists!$D$41,$D35=AQ$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=AR$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=AS$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=AT$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=AU$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=AV$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=AW$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=AX$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=AY$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=AZ$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BA$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BB$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BC$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BD$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BE$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BF$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BG$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BH$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BI$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BJ$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BK$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BL$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BM$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BN$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BO$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BP$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BQ$7),$F35,\"\")","v":0},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BR$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BS$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BT$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BU$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BV$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$41,$D35=BW$7),$F35,\"\")","v":""},null,{"$f":"IF(AND($G35=Lists!$D$42,$D35=BY$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=BZ$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CA$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CB$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CC$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CD$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CE$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CF$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CG$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CH$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CI$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CJ$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CK$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CL$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CM$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CN$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CO$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CP$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CQ$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CR$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CS$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CT$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CU$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CV$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CW$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CX$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CY$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=CZ$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=DA$7),$F35,\"\")","v":""},{"$f":"IF(AND($G35=Lists!$D$42,$D35=DB$7),$F35,\"\")","v":""},null,null,{"$f":"IF(AND($G35=Lists!$D$42,$D35=DE$7),$F35,\"\")","v":""}]
[{"$nulls":3},"Tight / shale gas, Operation / Production, Single well",null,null,"seed",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"","","","","",null,{"$f":"IF(AND($G36=Lists!$D$41,$D36=AQ$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=AR$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=AS$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=AT$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=AU$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=AV$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=AW$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=AX$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=AY$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=AZ$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BA$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BB$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BC$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BD$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BE$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BF$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BG$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BH$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BI$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BJ$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BK$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BL$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BM$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BN$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BO$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BP$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BQ$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BR$7),$F36,\"\")","v":0},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BS$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BT$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BU$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BV$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$41,$D36=BW$7),$F36,\"\")","v":""},null,{"$f":"IF(AND($G36=Lists!$D$42,$D36=BY$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=BZ$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CA$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CB$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CC$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CD$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CE$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CF$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CG$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CH$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CI$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CJ$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CK$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CL$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CM$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CN$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CO$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CP$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CQ$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CR$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CS$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CT$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CU$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CV$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CW$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CX$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CY$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=CZ$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=DA$7),$F36,\"\")","v":""},{"$f":"IF(AND($G36=Lists!$D$42,$D36=DB$7),$F36,\"\")","v":""},null,null,{"$f":"IF(AND($G36=Lists!$D$42,$D36=DE$7),$F36,\"\")","v":""}]
[{"$nulls":3},"Tight / shale gas, Operation / Production, <= 4 wells well",null,null,"seed",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"","","","",null,{"$f":"IF(AND($G37=Lists!$D$41,$D37=AQ$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=AR$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=AS$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=AT$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=AU$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=AV$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=AW$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=AX$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=AY$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=AZ$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BA$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BB$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BC$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BD$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BE$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BF$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BG$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BH$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BI$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BJ$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BK$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BL$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BM$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BN$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BO$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BP$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BQ$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BR$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BS$7),$F37,\"\")","v":0},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BT$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BU$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BV$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$41,$D37=BW$7),$F37,\"\")","v":""},null,{"$f":"IF(AND($G37=Lists!$D$42,$D37=BY$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=BZ$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CA$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CB$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CC$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CD$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CE$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CF$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CG$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CH$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CI$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CJ$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CK$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CL$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CM$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CN$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CO$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CP$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CQ$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CR$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CS$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CT$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CU$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CV$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CW$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CX$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CY$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=CZ$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=DA$7),$F37,\"\")","v":""},{"$f":"IF(AND($G37=Lists!$D$42,$D37=DB$7),$F37,\"\")","v":""},null,null,{"$f":"IF(AND($G37=Lists!$D$42,$D37=DE$7),$F37,\"\")","v":""}]
[{"$nulls":3},"Tight / shale gas, Operation / Production, > 4 wells well",null,null,"seed",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"","","",null,{"$f":"IF(AND($G38=Lists!$D$41,$D38=AQ$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=AR$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=AS$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=AT$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=AU$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=AV$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=AW$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=AX$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=AY$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=AZ$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BA$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BB$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BC$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BD$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BE$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BF$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BG$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BH$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BI$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BJ$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BK$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BL$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BM$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BN$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BO$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BP$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BQ$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BR$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BS$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BT$7),$F38,\"\")","v":0},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BU$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BV$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$41,$D38=BW$7),$F38,\"\")","v":""},null,{"$f":"IF(AND($G38=Lists!$D$42,$D38=BY$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=BZ$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CA$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CB$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CC$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CD$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CE$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CF$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CG$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CH$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CI$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CJ$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CK$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CL$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CM$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CN$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CO$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CP$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CQ$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CR$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CS$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CT$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CU$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CV$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CW$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CX$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CY$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=CZ$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=DA$7),$F38,\"\")","v":""},{"$f":"IF(AND($G38=Lists!$D$42,$D38=DB$7),$F38,\"\")","v":""},null,null,{"$f":"IF(AND($G38=Lists!$D$42,$D38=DE$7),$F38,\"\")","v":""}]
[{"$nulls":3},"Conventional oil, Plugged and abandoned, Single well",null,null,"seed",null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G39=Lists!$D$41,$D39=AQ$7),$F39,\"\")","v":0},{"$f":"IF(AND($G39=Lists!$D$41,$D39=AR$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=AS$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=AT$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=AU$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=AV$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=AW$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=AX$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=AY$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=AZ$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BA$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BB$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BC$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BD$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BE$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BF$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BG$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BH$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BI$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BJ$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BK$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BL$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BM$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BN$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BO$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BP$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BQ$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BR$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BS$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BT$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BU$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BV$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$41,$D39=BW$7),$F39,\"\")","v":""},null,{"$f":"IF(AND($G39=Lists!$D$42,$D39=BY$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=BZ$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CA$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CB$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CC$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CD$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CE$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CF$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CG$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CH$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CI$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CJ$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CK$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CL$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CM$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CN$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CO$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CP$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CQ$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CR$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CS$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CT$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CU$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CV$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CW$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CX$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CY$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=CZ$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=DA$7),$F39,\"\")","v":""},{"$f":"IF(AND($G39=Lists!$D$42,$D39=DB$7),$F39,\"\")","v":""},null,null,{"$f":"IF(AND($G39=Lists!$D$42,$D39=DE$7),$F39,\"\")","v":""}]
[{"$nulls":3},"Conventional oil, Plugged and abandoned, Single well",null,null,"no seed (arid)",null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G40=Lists!$D$41,$D40=AQ$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=AR$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=AS$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=AT$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=AU$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=AV$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=AW$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=AX$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=AY$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=AZ$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BA$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BB$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BC$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BD$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BE$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BF$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BG$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BH$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BI$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BJ$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BK$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BL$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BM$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BN$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BO$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BP$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BQ$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BR$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BS$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BT$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BU$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BV$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$41,$D40=BW$7),$F40,\"\")","v":""},null,{"$f":"IF(AND($G40=Lists!$D$42,$D40=BY$7),$F40,\"\")","v":0},{"$f":"IF(AND($G40=Lists!$D$42,$D40=BZ$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CA$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CB$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CC$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CD$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CE$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CF$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CG$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CH$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CI$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CJ$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CK$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CL$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CM$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CN$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CO$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CP$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CQ$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CR$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CS$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CT$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CU$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CV$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CW$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CX$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CY$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=CZ$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=DA$7),$F40,\"\")","v":""},{"$f":"IF(AND($G40=Lists!$D$42,$D40=DB$7),$F40,\"\")","v":""},null,null,{"$f":"IF(AND($G40=Lists!$D$42,$D40=DE$7),$F40,\"\")","v":""}]
[{"$nulls":3},"Conventional oil, Plugged and abandoned, Single well",null,null,"no seed (arid)",null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G41=Lists!$D$41,$D41=AQ$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=AR$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=AS$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=AT$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=AU$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=AV$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=AW$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=AX$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=AY$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=AZ$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BA$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BB$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BC$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BD$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BE$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BF$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BG$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BH$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BI$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BJ$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BK$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BL$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BM$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BN$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BO$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BP$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BQ$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BR$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BS$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BT$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BU$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BV$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$41,$D41=BW$7),$F41,\"\")","v":""},null,{"$f":"IF(AND($G41=Lists!$D$42,$D41=BY$7),$F41,\"\")","v":0},{"$f":"IF(AND($G41=Lists!$D$42,$D41=BZ$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CA$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CB$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CC$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CD$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CE$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CF$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CG$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CH$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CI$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CJ$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CK$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CL$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CM$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CN$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CO$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CP$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CQ$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CR$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CS$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CT$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CU$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CV$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CW$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CX$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CY$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=CZ$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=DA$7),$F41,\"\")","v":""},{"$f":"IF(AND($G41=Lists!$D$42,$D41=DB$7),$F41,\"\")","v":""},null,null,{"$f":"IF(AND($G41=Lists!$D$42,$D41=DE$7),$F41,\"\")","v":""}]
[{"$nulls":3},"Conventional oil, Plugged and abandoned, Single well",null,null,"no seed (arid)",null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G42=Lists!$D$41,$D42=AQ$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=AR$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=AS$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=AT$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=AU$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=AV$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=AW$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=AX$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=AY$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=AZ$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BA$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BB$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BC$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BD$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BE$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BF$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BG$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BH$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BI$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BJ$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BK$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BL$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BM$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BN$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BO$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BP$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BQ$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BR$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BS$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BT$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BU$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BV$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$41,$D42=BW$7),$F42,\"\")","v":""},null,{"$f":"IF(AND($G42=Lists!$D$42,$D42=BY$7),$F42,\"\")","v":0},{"$f":"IF(AND($G42=Lists!$D$42,$D42=BZ$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CA$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CB$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CC$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CD$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CE$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CF$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CG$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CH$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CI$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CJ$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CK$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CL$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CM$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CN$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CO$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CP$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CQ$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CR$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CS$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CT$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CU$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CV$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CW$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CX$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CY$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=CZ$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=DA$7),$F42,\"\")","v":""},{"$f":"IF(AND($G42=Lists!$D$42,$D42=DB$7),$F42,\"\")","v":""},null,null,{"$f":"IF(AND($G42=Lists!$D$42,$D42=DE$7),$F42,\"\")","v":""}]
[{"$nulls":3},"Conventional oil, Plugged and abandoned, Single well",null,null,"no seed (arid)",null,0,"","","","","","","","","","","","","","","","",{"$f":"IF($D43=Z$7,$E43,\"\")","v":""},"","","","","","","","","","","","","","","",null,{"$f":"IF(AND($G43=Lists!$D$41,$D43=AQ$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=AR$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=AS$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=AT$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=AU$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=AV$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=AW$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=AX$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=AY$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=AZ$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BA$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BB$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BC$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BD$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BE$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BF$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BG$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BH$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BI$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BJ$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BK$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BL$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BM$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BN$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BO$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BP$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BQ$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BR$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BS$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BT$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BU$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BV$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$41,$D43=BW$7),$F43,\"\")","v":""},null,{"$f":"IF(AND($G43=Lists!$D$42,$D43=BY$7),$F43,\"\")","v":0},{"$f":"IF(AND($G43=Lists!$D$42,$D43=BZ$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CA$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CB$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CC$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CD$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CE$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CF$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CG$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CH$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CI$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CJ$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CK$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CL$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CM$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CN$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CO$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CP$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CQ$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CR$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CS$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CT$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CU$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CV$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CW$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CX$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CY$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=CZ$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=DA$7),$F43,\"\")","v":""},{"$f":"IF(AND($G43=Lists!$D$42,$D43=DB$7),$F43,\"\")","v":""},null,null,{"$f":"IF(AND($G43=Lists!$D$42,$D43=DE$7),$F43,\"\")","v":""}]

{"sheet":"Seismic and Infrastructure","index":10,"n_rows":110,"n_cols":43,"rows_kept":110}
[]
[null,{"$f":"CONTENTS!$B$2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"},null,"Total Seismic","Total Tracks","Total Camps","Total ERC"]
[null,"Contents","SEISMIC AND INFRASTRUCTURE INPUT SHEET",{"$f":"SUM(G26:I26,G48:I48)","v":0},{"$f":"SUM(K71:P71)","v":0},{"$f":"SUM(L110:AO110,H110:J110)","v":0},{"$f":"ERC","v":0}]
[]
[null,null,"Seismic (by length)","Default",{"$f":"Assumptions!$E$16","v":{"v":0.05,"d":"5%"}}]
[null,"Map ID","Name","Total Length ","\nRehab length\n","Land",{"$f":"Lists!C41","v":"Pasture"},{"$f":"Lists!C42","v":"Native"},{"$f":"Lists!C43","v":"Arid"}]
[{"$nulls":3},"km","km","Select from dropdown"]
[{"$nulls":4},{"$f":"D8*$E$5","v":{"v":0,"d":"0.00"}},"Pasture",{"$f":"IF($F8=G$6,$E8,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF($F8=H$6,$E8,\"\")","v":""},""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Native",{"$f":"IF($F9=G$6,$E9,\"\")","v":""},{"v":0,"d":"0.00"},""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Arid","","",{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},"Pasture",{"v":0,"d":"0.00"},"",""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Native","",{"v":0,"d":"0.00"},""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Pasture",{"v":0,"d":"0.00"},"",""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Pasture",{"v":0,"d":"0.00"},"",""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Pasture",{"v":0,"d":"0.00"},"",""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Pasture",{"v":0,"d":"0.00"},"",""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Pasture",{"v":0,"d":"0.00"},"",""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Arid","","",{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},"Pasture",{"v":0,"d":"0.00"},"",""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Pasture",{"v":0,"d":"0.00"},"",""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Pasture",{"v":0,"d":"0.00"},"",""]
[]
[{"$nulls":3},{"$f":"SUM(D7:D22)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E7:E22)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(G7:G22)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"TOV#",{"$f":"Main!D8","v":"#1.01"},{"$f":"Main!D9","v":"#1.02"},{"$f":"Main!D10","v":"#1.03"}]
[{"$nulls":5},"Rate",{"$f":"VLOOKUP(G24,Main!$D$8:$J$10,Main!$J$756,FALSE)","v":{"v":1006.181121055433,"d":"$1,006.18"}},{"$f":"VLOOKUP(H24,Main!$D$8:$J$10,Main!$J$756,FALSE)","v":{"v":1895.531121055433,"d":"$1,895.53"}},{"$f":"VLOOKUP(I24,Main!$D$8:$J$10,Main!$J$756,FALSE)","v":{"v":426.75612105543297,"d":"$426.76"}}]
[{"$nulls":5},"Total",{"$f":"G25*G23","v":0},{"$f":"H25*H23","v":0},0]
[null,null,"Seismic (by area)",null,{"$f":"Assumptions!$E$16","v":{"v":0.05,"d":"5%"}}]
[null,"Map ID","Name","Total Area","\nRehab area\n","Land","Pasture","Native","Arid"]
[{"$nulls":3},"ha","ha","Select from dropdown"]
[{"$nulls":4},{"$f":"D30*$E$27","v":{"v":0,"d":"0.00"}},"Pasture",{"$f":"IF($F30=G$28,$E30,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF($F30=H$28,$E30,\"\")","v":""},{"$f":"IF($F30=I$28,$E30,\"\")","v":""}]
[{"$nulls":4},{"$f":"D31*$E$27","v":{"v":0,"d":"0.00"}},"Native",{"$f":"IF($F31=G$28,$E31,\"\")","v":""},{"v":0,"d":"0.00"},""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Arid","","",{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},"Pasture",{"v":0,"d":"0.00"},"",""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Native","",{"v":0,"d":"0.00"},""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Pasture",{"v":0,"d":"0.00"},"",""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Pasture",{"v":0,"d":"0.00"},"",""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Pasture",{"v":0,"d":"0.00"},"",""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Pasture",{"v":0,"d":"0.00"},"",""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Pasture",{"v":0,"d":"0.00"},"",""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Arid","","",{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},"Pasture",{"v":0,"d":"0.00"},"",""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Pasture",{"v":0,"d":"0.00"},"",""]
[{"$nulls":4},{"v":0,"d":"0.00"},"Pasture",{"v":0,"d":"0.00"},"",""]
[]
[{"$nulls":3},{"$f":"SUM(D29:D44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E29:E44)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(G29:G44)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"$f":"F24","v":"TOV#"},{"$f":"Main!D11","v":"#1.04"},{"$f":"Main!D12","v":"#1.05"},{"$f":"Main!D13","v":"#1.06"}]
[{"$nulls":5},{"$f":"F25","v":"Rate"},{"$f":"VLOOKUP(G46,Main!$D$11:$J$13,Main!$J$756,FALSE)","v":{"v":2874.8032030155227,"d":"$2,874.80"}},{"$f":"VLOOKUP(H46,Main!$D$11:$J$13,Main!$J$756,FALSE)","v":{"v":5415.803203015523,"d":"$5,415.80"}},{"$f":"VLOOKUP(I46,Main!$D$11:$J$13,Main!$J$756,FALSE)","v":{"v":1219.3032030155227,"d":"$1,219.30"}}]
[{"$nulls":5},"Total",{"$f":"G45*G47","v":0},{"$f":"H45*H47","v":0},0]
[]
[null,null,"Tracks and Roads",{"$nulls":3},"Area below is total disturbance area for all camps in the category / row"]
[null,"Map ID","Area ","Length","Width ","Area Calculated","Area User Entered ","Area used in calculations","\nType\n","Land","Earthen Pasture","Earthen Native","Earthen Arid","Rock, Gravel, Bitumen Pasture","Rock, Gravel, Bitumen Native","Rock, Gravel, Bitumen Arid"]
[{"$nulls":3},"km","m","ha","ha","ha","Select from dropdown","Select from dropdown","ha","ha","ha","ha","ha","ha"]
[{"$nulls":5},{"$f":"D53*1000*IF(E53=\"\",Track_width_def,E53)/10000","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(G53=\"\",F53,G53)","v":{"v":0,"d":"0.00"}},"Earthen","Pasture",{"$f":"IF(AND($I53=Lists!$C$46,$J53=Lists!$C$41),$H53,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($I53=Lists!$C$46,$J53=Lists!$C$42),$H53,\"\")","v":""},{"$f":"IF(AND($I53=Lists!$C$46,$J53=Lists!$C$43),$H53,\"\")","v":""},{"$f":"IF(AND(OR($I53=Lists!$C$47,$I53=Lists!$C$48,$I53=Lists!$C$49),$J53=Lists!$C$41),$H53,\"\")","v":""},{"$f":"IF(AND(OR($I53=Lists!$C$47,$I53=Lists!$C$48,$I53=Lists!$C$49),$J53=Lists!$C$42),$H53,\"\")","v":""},{"$f":"IF(AND(OR($I53=Lists!$C$47,$I53=Lists!$C$48,$I53=Lists!$C$49),$J53=Lists!$C$43),$H53,\"\")","v":""}]
[{"$nulls":5},{"v":0,"d":"0.00"},null,{"$f":"IF(G54=\"\",F54,G54)","v":{"v":0,"d":"0.00"}},"Gravel","Native",{"$f":"IF(AND($I54=Lists!$C$46,$J54=Lists!$C$41),$H54,\"\")","v":""},{"$f":"IF(AND($I54=Lists!$C$46,$J54=Lists!$C$42),$H54,\"\")","v":""},{"$f":"IF(AND($I54=Lists!$C$46,$J54=Lists!$C$43),$H54,\"\")","v":""},{"$f":"IF(AND(OR($I54=Lists!$C$47,$I54=Lists!$C$48,$I54=Lists!$C$49),$J54=Lists!$C$41),$H54,\"\")","v":""},{"$f":"IF(AND(OR($I54=Lists!$C$47,$I54=Lists!$C$48,$I54=Lists!$C$49),$J54=Lists!$C$42),$H54,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND(OR($I54=Lists!$C$47,$I54=Lists!$C$48,$I54=Lists!$C$49),$J54=Lists!$C$43),$H54,\"\")","v":""}]
[{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Rock","Arid",{"$f":"IF(AND($I55=Lists!$C$46,$J55=Lists!$C$41),$H55,\"\")","v":""},{"$f":"IF(AND($I55=Lists!$C$46,$J55=Lists!$C$42),$H55,\"\")","v":""},{"$f":"IF(AND($I55=Lists!$C$46,$J55=Lists!$C$43),$H55,\"\")","v":""},{"$f":"IF(AND(OR($I55=Lists!$C$47,$I55=Lists!$C$48,$I55=Lists!$C$49),$J55=Lists!$C$41),$H55,\"\")","v":""},{"$f":"IF(AND(OR($I55=Lists!$C$47,$I55=Lists!$C$48,$I55=Lists!$C$49),$J55=Lists!$C$42),$H55,\"\")","v":""},{"$f":"IF(AND(OR($I55=Lists!$C$47,$I55=Lists!$C$48,$I55=Lists!$C$49),$J55=Lists!$C$43),$H55,\"\")","v":{"v":0,"d":"0.00"}}]
[{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Bitumen","Pasture",{"$f":"IF(AND($I56=Lists!$C$46,$J56=Lists!$C$41),$H56,\"\")","v":""},{"$f":"IF(AND($I56=Lists!$C$46,$J56=Lists!$C$42),$H56,\"\")","v":""},{"$f":"IF(AND($I56=Lists!$C$46,$J56=Lists!$C$43),$H56,\"\")","v":""},{"$f":"IF(AND(OR($I56=Lists!$C$47,$I56=Lists!$C$48,$I56=Lists!$C$49),$J56=Lists!$C$41),$H56,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND(OR($I56=Lists!$C$47,$I56=Lists!$C$48,$I56=Lists!$C$49),$J56=Lists!$C$42),$H56,\"\")","v":""},{"$f":"IF(AND(OR($I56=Lists!$C$47,$I56=Lists!$C$48,$I56=Lists!$C$49),$J56=Lists!$C$43),$H56,\"\")","v":""}]
[{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Earthen","Native",{"$f":"IF(AND($I57=Lists!$C$46,$J57=Lists!$C$41),$H57,\"\")","v":""},{"$f":"IF(AND($I57=Lists!$C$46,$J57=Lists!$C$42),$H57,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($I57=Lists!$C$46,$J57=Lists!$C$43),$H57,\"\")","v":""},{"$f":"IF(AND(OR($I57=Lists!$C$47,$I57=Lists!$C$48,$I57=Lists!$C$49),$J57=Lists!$C$41),$H57,\"\")","v":""},{"$f":"IF(AND(OR($I57=Lists!$C$47,$I57=Lists!$C$48,$I57=Lists!$C$49),$J57=Lists!$C$42),$H57,\"\")","v":""},{"$f":"IF(AND(OR($I57=Lists!$C$47,$I57=Lists!$C$48,$I57=Lists!$C$49),$J57=Lists!$C$43),$H57,\"\")","v":""}]
[{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Gravel","Native",{"$f":"IF(AND($I58=Lists!$C$46,$J58=Lists!$C$41),$H58,\"\")","v":""},{"$f":"IF(AND($I58=Lists!$C$46,$J58=Lists!$C$42),$H58,\"\")","v":""},{"$f":"IF(AND($I58=Lists!$C$46,$J58=Lists!$C$43),$H58,\"\")","v":""},{"$f":"IF(AND(OR($I58=Lists!$C$47,$I58=Lists!$C$48,$I58=Lists!$C$49),$J58=Lists!$C$41),$H58,\"\")","v":""},{"$f":"IF(AND(OR($I58=Lists!$C$47,$I58=Lists!$C$48,$I58=Lists!$C$49),$J58=Lists!$C$42),$H58,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND(OR($I58=Lists!$C$47,$I58=Lists!$C$48,$I58=Lists!$C$49),$J58=Lists!$C$43),$H58,\"\")","v":""}]
[{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Rock","Native",{"$f":"IF(AND($I59=Lists!$C$46,$J59=Lists!$C$41),$H59,\"\")","v":""},{"$f":"IF(AND($I59=Lists!$C$46,$J59=Lists!$C$42),$H59,\"\")","v":""},{"$f":"IF(AND($I59=Lists!$C$46,$J59=Lists!$C$43),$H59,\"\")","v":""},{"$f":"IF(AND(OR($I59=Lists!$C$47,$I59=Lists!$C$48,$I59=Lists!$C$49),$J59=Lists!$C$41),$H59,\"\")","v":""},{"$f":"IF(AND(OR($I59=Lists!$C$47,$I59=Lists!$C$48,$I59=Lists!$C$49),$J59=Lists!$C$42),$H59,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND(OR($I59=Lists!$C$47,$I59=Lists!$C$48,$I59=Lists!$C$49),$J59=Lists!$C$43),$H59,\"\")","v":""}]
[{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Bitumen","Native",{"$f":"IF(AND($I60=Lists!$C$46,$J60=Lists!$C$41),$H60,\"\")","v":""},{"$f":"IF(AND($I60=Lists!$C$46,$J60=Lists!$C$42),$H60,\"\")","v":""},{"$f":"IF(AND($I60=Lists!$C$46,$J60=Lists!$C$43),$H60,\"\")","v":""},{"$f":"IF(AND(OR($I60=Lists!$C$47,$I60=Lists!$C$48,$I60=Lists!$C$49),$J60=Lists!$C$41),$H60,\"\")","v":""},{"$f":"IF(AND(OR($I60=Lists!$C$47,$I60=Lists!$C$48,$I60=Lists!$C$49),$J60=Lists!$C$42),$H60,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND(OR($I60=Lists!$C$47,$I60=Lists!$C$48,$I60=Lists!$C$49),$J60=Lists!$C$43),$H60,\"\")","v":""}]
[{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Earthen","Arid",{"$f":"IF(AND($I61=Lists!$C$46,$J61=Lists!$C$41),$H61,\"\")","v":""},{"$f":"IF(AND($I61=Lists!$C$46,$J61=Lists!$C$42),$H61,\"\")","v":""},{"$f":"IF(AND($I61=Lists!$C$46,$J61=Lists!$C$43),$H61,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND(OR($I61=Lists!$C$47,$I61=Lists!$C$48,$I61=Lists!$C$49),$J61=Lists!$C$41),$H61,\"\")","v":""},{"$f":"IF(AND(OR($I61=Lists!$C$47,$I61=Lists!$C$48,$I61=Lists!$C$49),$J61=Lists!$C$42),$H61,\"\")","v":""},{"$f":"IF(AND(OR($I61=Lists!$C$47,$I61=Lists!$C$48,$I61=Lists!$C$49),$J61=Lists!$C$43),$H61,\"\")","v":""}]
[{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Gravel","Arid",{"$f":"IF(AND($I62=Lists!$C$46,$J62=Lists!$C$41),$H62,\"\")","v":""},{"$f":"IF(AND($I62=Lists!$C$46,$J62=Lists!$C$42),$H62,\"\")","v":""},{"$f":"IF(AND($I62=Lists!$C$46,$J62=Lists!$C$43),$H62,\"\")","v":""},{"$f":"IF(AND(OR($I62=Lists!$C$47,$I62=Lists!$C$48,$I62=Lists!$C$49),$J62=Lists!$C$41),$H62,\"\")","v":""},{"$f":"IF(AND(OR($I62=Lists!$C$47,$I62=Lists!$C$48,$I62=Lists!$C$49),$J62=Lists!$C$42),$H62,\"\")","v":""},{"$f":"IF(AND(OR($I62=Lists!$C$47,$I62=Lists!$C$48,$I62=Lists!$C$49),$J62=Lists!$C$43),$H62,\"\")","v":{"v":0,"d":"0.00"}}]
[{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Rock","Arid",{"$f":"IF(AND($I63=Lists!$C$46,$J63=Lists!$C$41),$H63,\"\")","v":""},{"$f":"IF(AND($I63=Lists!$C$46,$J63=Lists!$C$42),$H63,\"\")","v":""},{"$f":"IF(AND($I63=Lists!$C$46,$J63=Lists!$C$43),$H63,\"\")","v":""},{"$f":"IF(AND(OR($I63=Lists!$C$47,$I63=Lists!$C$48,$I63=Lists!$C$49),$J63=Lists!$C$41),$H63,\"\")","v":""},{"$f":"IF(AND(OR($I63=Lists!$C$47,$I63=Lists!$C$48,$I63=Lists!$C$49),$J63=Lists!$C$42),$H63,\"\")","v":""},{"$f":"IF(AND(OR($I63=Lists!$C$47,$I63=Lists!$C$48,$I63=Lists!$C$49),$J63=Lists!$C$43),$H63,\"\")","v":{"v":0,"d":"0.00"}}]
[{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Bitumen","Arid",{"$f":"IF(AND($I64=Lists!$C$46,$J64=Lists!$C$41),$H64,\"\")","v":""},{"$f":"IF(AND($I64=Lists!$C$46,$J64=Lists!$C$42),$H64,\"\")","v":""},{"$f":"IF(AND($I64=Lists!$C$46,$J64=Lists!$C$43),$H64,\"\")","v":""},{"$f":"IF(AND(OR($I64=Lists!$C$47,$I64=Lists!$C$48,$I64=Lists!$C$49),$J64=Lists!$C$41),$H64,\"\")","v":""},{"$f":"IF(AND(OR($I64=Lists!$C$47,$I64=Lists!$C$48,$I64=Lists!$C$49),$J64=Lists!$C$42),$H64,\"\")","v":""},{"$f":"IF(AND(OR($I64=Lists!$C$47,$I64=Lists!$C$48,$I64=Lists!$C$49),$J64=Lists!$C$43),$H64,\"\")","v":{"v":0,"d":"0.00"}}]
[{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Earthen","Pasture",{"$f":"IF(AND($I65=Lists!$C$46,$J65=Lists!$C$41),$H65,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($I65=Lists!$C$46,$J65=Lists!$C$42),$H65,\"\")","v":""},{"$f":"IF(AND($I65=Lists!$C$46,$J65=Lists!$C$43),$H65,\"\")","v":""},{"$f":"IF(AND(OR($I65=Lists!$C$47,$I65=Lists!$C$48,$I65=Lists!$C$49),$J65=Lists!$C$41),$H65,\"\")","v":""},{"$f":"IF(AND(OR($I65=Lists!$C$47,$I65=Lists!$C$48,$I65=Lists!$C$49),$J65=Lists!$C$42),$H65,\"\")","v":""},{"$f":"IF(AND(OR($I65=Lists!$C$47,$I65=Lists!$C$48,$I65=Lists!$C$49),$J65=Lists!$C$43),$H65,\"\")","v":""}]
[{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Earthen","Pasture",{"$f":"IF(AND($I66=Lists!$C$46,$J66=Lists!$C$41),$H66,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($I66=Lists!$C$46,$J66=Lists!$C$42),$H66,\"\")","v":""},{"$f":"IF(AND($I66=Lists!$C$46,$J66=Lists!$C$43),$H66,\"\")","v":""},{"$f":"IF(AND(OR($I66=Lists!$C$47,$I66=Lists!$C$48,$I66=Lists!$C$49),$J66=Lists!$C$41),$H66,\"\")","v":""},{"$f":"IF(AND(OR($I66=Lists!$C$47,$I66=Lists!$C$48,$I66=Lists!$C$49),$J66=Lists!$C$42),$H66,\"\")","v":""},{"$f":"IF(AND(OR($I66=Lists!$C$47,$I66=Lists!$C$48,$I66=Lists!$C$49),$J66=Lists!$C$43),$H66,\"\")","v":""}]
[]
[{"$nulls":3},{"$f":"SUM(D52:D67)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(F52:F67)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(K52:K67)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"$f":"F46","v":"TOV#"},{"$f":"Main!$D58","v":"#2.07"},{"$f":"Main!$D59","v":"#2.08"},{"$f":"Main!$D60","v":"#2.09"},{"$f":"Main!$D73","v":"#2.22"},{"$f":"Main!$D74","v":"#2.23"},{"$f":"Main!$D75","v":"#2.24"}]
[{"$nulls":9},{"$f":"F47","v":"Rate"},{"$f":"VLOOKUP(K69,Main!$D$58:$K$75,Main!$J$756,FALSE)","v":{"v":2055.6594574217693,"d":"$2,055.66"}},{"$f":"VLOOKUP(L69,Main!$D$58:$K$75,Main!$J$756,FALSE)","v":{"v":4596.65945742177,"d":"$4,596.66"}},{"$f":"VLOOKUP(M69,Main!$D$58:$K$75,Main!$J$756,FALSE)","v":{"v":400.1594574217694,"d":"$400.16"}},{"$f":"VLOOKUP(N69,Main!$D$58:$K$75,Main!$J$756,FALSE)","v":{"v":8224.879357444983,"d":"$8,224.88"}},{"$f":"VLOOKUP(O69,Main!$D$58:$K$75,Main!$J$756,FALSE)","v":{"v":10765.879357444983,"d":"$10,765.88"}},{"$f":"VLOOKUP(P69,Main!$D$58:$K$75,Main!$J$756,FALSE)","v":{"v":6569.379357444982,"d":"$6,569.38"}}]
[{"$nulls":9},"Total",{"$f":"K68*K70","v":0},{"$f":"L68*L70","v":0},0,0,0,0]
[]
[null,null,"Camps capacity and area",{"$nulls":5},"Area below is total disturbance area for all camps in the category / row"]
[null,"Map ID","Name(s)","Select Camp Size",null,null,"Number","Pasture","Native","Arid",null,{"$f":"TRANSPOSE(Assumptions!C220:C249)","v":"Temporary camp - <= 20 persons"},"Temporary camp - > 20 and <= 50 persons","Temporary camp - > 50 and <= 100 persons","Temporary camp - > 100 and <= 150 persons","Temporary camp - > 150 and <= 200 persons","Temporary camp - > 200 and <= 250 persons","Temporary camp - > 250 and <= 300 persons","Temporary camp - > 300 and <= 400 persons","Temporary camp - > 400 and <= 500 persons","Temporary camp - > 500 and <= 750 persons","Temporary camp - > 750 and <= 1000 persons","Temporary camp - > 1000 and <= 2000 persons","Temporary camp - > 2000 and <= 3000 persons","Temporary camp - > 3000 and <= 4000 persons","Temporary camp - > 4000 and <= 5000 persons","Permanent camp - > 0 and <= 20 persons","Permanent camp - > 20 and <= 50 persons","Permanent camp - > 50 and <= 100 persons","Permanent camp - > 100 and <= 150 persons","Permanent camp - > 150 and <= 200 persons","Permanent camp - > 200 and <= 250 persons","Permanent camp - > 250 and <= 300 persons","Permanent camp - > 300 and <= 400 persons","Permanent camp - > 400 and <= 500 persons","Permanent camp - > 500 and <= 750 persons","Permanent camp - > 750 and <= 1000 persons","Permanent camp - > 1000 and <= 2000 persons","Permanent camp - > 2000 and <= 3000 persons","Permanent camp - > 3000 and <= 4000 persons","Permanent camp - > 4000 and <= 5000 persons",null,1]
[{"$nulls":3},"Select from dropdown",null,null,"Whole #","ha","ha","ha",{"$nulls":32},{"$f":"AQ74+1","v":2}]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},{"$f":"IF($D76=L$74,$G76,\"\")","v":0},"","","","","","","","","",{"$f":"IF($D76=V$74,$G76,\"\")","v":""},"","","","","","","","","",{"$f":"IF($D76=AF$74,$G76,\"\")","v":""},"","","","","","","","","",null,{"$f":"AQ75+1","v":3}]
[{"$nulls":3},"Temporary camp - > 4000 and <= 5000 persons",{"$nulls":7},"","","","","","","","","","","","","","",0,"","","","","","","","","","","","","","","",null,4]
[{"$nulls":3},"Permanent camp - > 0 and <= 20 persons",{"$nulls":7},"","","","","","","","","","","","","","","",0,"","","","","","","","","","","","","","",null,5]
[{"$nulls":3},"Permanent camp - > 4000 and <= 5000 persons",{"$nulls":7},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,6]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,7]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,8]
[{"$nulls":3},"Temporary camp - > 200 and <= 250 persons",{"$nulls":7},"","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","",null,9]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,10]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,11]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,12]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},{"$f":"IF($D86=L$74,$G86,\"\")","v":0},"","","","","","","","","",{"$f":"IF($D86=V$74,$G86,\"\")","v":""},"","","","","","","","","",{"$f":"IF($D86=AF$74,$G86,\"\")","v":""},"","","","","","","","","",null,13]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,14]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,15]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,16]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,17]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,18]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,19]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,20]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,21]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,22]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},{"$f":"IF($D96=L$74,$G96,\"\")","v":0},"","","","","","","","","",{"$f":"IF($D96=V$74,$G96,\"\")","v":""},"","","","","","","","","",{"$f":"IF($D96=AF$74,$G96,\"\")","v":""},"","","","","","","","","",null,23]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,24]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,25]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,26]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,27]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,28]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,29]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,30]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,31]
[{"$nulls":3},"Temporary camp - <= 20 persons",{"$nulls":7},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,32]
[{"$nulls":42},33]
[{"$nulls":6},{"$f":"SUM(G75:G106)","v":0},{"$f":"SUM(H76:H106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I76:I106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J76:J106)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(L76:L106)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,34]
[{"$nulls":6},"Reference:","Land Subrates","Land Subrates","Land Subrates",{"$f":"J69","v":"TOV#"},"Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates","Camps Subrates"]
[{"$nulls":6},"Rate:",{"$f":"pasture","v":{"v":1655.5,"d":"$1,655.50"}},{"$f":"native","v":{"v":4196.5,"d":"$4,196.50"}},{"$f":"arid","v":0},{"$f":"J70","v":"Rate"},{"$f":"VLOOKUP(L74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":47320.37761314454,"d":"$47,320.38"}},{"$f":"VLOOKUP(M74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":67060.95337348043,"d":"$67,060.95"}},{"$f":"VLOOKUP(N74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":97279.85852410473,"d":"$97,279.86"}},{"$f":"VLOOKUP(O74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":141606.7652525129,"d":"$141,606.77"}},{"$f":"VLOOKUP(P74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":172481.68182070667,"d":"$172,481.68"}},{"$f":"VLOOKUP(Q74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":238886.62377661766,"d":"$238,886.62"}},{"$f":"VLOOKUP(R74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":268672.6033720362,"d":"$268,672.60"}},{"$f":"VLOOKUP(S74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":331078.278848087,"d":"$331,078.28"}},{"$f":"VLOOKUP(T74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":427269.20039941656,"d":"$427,269.20"}},{"$f":"VLOOKUP(U74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":618133.9419885003,"d":"$618,133.94"}},{"$f":"VLOOKUP(V74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":806868.0699302282,"d":"$806,868.07"}},{"$f":"VLOOKUP(W74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":1600588.4407209763,"d":"$1,600,588.44"}},{"$f":"VLOOKUP(X74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":2393571.4258578783,"d":"$2,393,571.43"}},{"$f":"VLOOKUP(Y74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":3187291.7966486258,"d":"$3,187,291.80"}},{"$f":"VLOOKUP(Z74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":3980626.333104457,"d":"$3,980,626.33"}},{"$f":"VLOOKUP(AA74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":65179.63571222416,"d":"$65,179.64"}},{"$f":"VLOOKUP(AB74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":106985.44367874876,"d":"$106,985.44"}},{"$f":"VLOOKUP(AC74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":187971.18124479818,"d":"$187,971.18"}},{"$f":"VLOOKUP(AD74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":255507.32888709597,"d":"$255,507.33"}},{"$f":"VLOOKUP(AE74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":341227.1950988916,"d":"$341,227.20"}},{"$f":"VLOOKUP(AF74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":448920.8297636402,"d":"$448,920.83"}},{"$f":"VLOOKUP(AG74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":500755.98941974033,"d":"$500,755.99"}},{"$f":"VLOOKUP(AH74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":625846.9768413977,"d":"$625,846.98"}},{"$f":"VLOOKUP(AI74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":784657.6679693456,"d":"$784,657.67"}},{"$f":"VLOOKUP(AJ74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":983125.5214654834,"d":"$983,125.52"}},{"$f":"VLOOKUP(AK74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":1287997.2914514868,"d":"$1,287,997.29"}},{"$f":"VLOOKUP(AL74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":2469674.08015214,"d":"$2,469,674.08"}},{"$f":"VLOOKUP(AM74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":3665189.8451468754,"d":"$3,665,189.85"}},{"$f":"VLOOKUP(AN74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":4860003.041590595,"d":"$4,860,003.04"}},{"$f":"VLOOKUP(AO74,Camps_subs_values,Subrates!$D$1,FALSE)","v":{"v":6041679.830291248,"d":"$6,041,679.83"}}]
[{"$nulls":6},"Total:",{"$f":"H107*H109","v":0},0,0,"Total",{"$f":"L107*L109","v":0},{"$f":"M107*M109","v":0},{"$f":"N107*N109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Pipelines","index":11,"n_rows":54,"n_cols":21,"rows_kept":54}
[]
[null,{"$f":"CONTENTS!$B$2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"},null,"Total Sheet","Total ERC"]
[null,"Contents","PIPELINES LAND INPUT SHEET",{"$f":"SUM(M54:U54)","v":0},{"$f":"ERC","v":0}]
[]
[null,"Map ID","Name","Above or Below Ground","Fluid","Easement Length","Easement Width ","Area Calculated","Area User Entered ","Area","Rehab Status","Land",{"$f":"TRANSPOSE(Subrates!C294:C302)","v":"Full Rehab needed Pasture"},"Full Rehab needed Native","Full Rehab needed Arid","Final Rehab needed Pasture","Final Rehab needed Native","Final Rehab needed Arid","Inspection only Pasture","Inspection only Native","Inspection only Arid"]
[{"$nulls":3},"Select from dropdown","Select from dropdown","km","m","ha","ha","ha","Select from dropdown","Select from dropdown"]
[{"$nulls":3},"Aboveground","Oil",null,null,{"$f":"F7*1000*G7/10000","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(I7=\"\",H7,I7)","v":{"v":0,"d":"0.00"}},"None","Pasture",{"$f":"IF(AND($K7=Lists!$C$21,$L7=Lists!$C$41),$J7,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K7=Lists!$C$21,$L7=Lists!$C$42),$J7,\"\")","v":""},{"$f":"IF(AND($K7=Lists!$C$21,$L7=Lists!$C$43),$J7,\"\")","v":""},{"$f":"IF(AND($K7=Lists!$C$22,$L7=Lists!$C$41),$J7,\"\")","v":""},{"$f":"IF(AND($K7=Lists!$C$22,$L7=Lists!$C$42),$J7,\"\")","v":""},{"$f":"IF(AND($K7=Lists!$C$22,$L7=Lists!$C$43),$J7,\"\")","v":""},{"$f":"IF(AND($K7=Lists!$C$23,$L7=Lists!$C$41),$J7,\"\")","v":""},{"$f":"IF(AND($K7=Lists!$C$23,$L7=Lists!$C$42),$J7,\"\")","v":""},{"$f":"IF(AND($K7=Lists!$C$23,$L7=Lists!$C$43),$J7,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"$f":"F8*1000*G8/10000","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(I8=\"\",H8,I8)","v":{"v":0,"d":"0.00"}},"None","Native",{"$f":"IF(AND($K8=Lists!$C$21,$L8=Lists!$C$41),$J8,\"\")","v":""},{"$f":"IF(AND($K8=Lists!$C$21,$L8=Lists!$C$42),$J8,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K8=Lists!$C$21,$L8=Lists!$C$43),$J8,\"\")","v":""},{"$f":"IF(AND($K8=Lists!$C$22,$L8=Lists!$C$41),$J8,\"\")","v":""},{"$f":"IF(AND($K8=Lists!$C$22,$L8=Lists!$C$42),$J8,\"\")","v":""},{"$f":"IF(AND($K8=Lists!$C$22,$L8=Lists!$C$43),$J8,\"\")","v":""},{"$f":"IF(AND($K8=Lists!$C$23,$L8=Lists!$C$41),$J8,\"\")","v":""},{"$f":"IF(AND($K8=Lists!$C$23,$L8=Lists!$C$42),$J8,\"\")","v":""},{"$f":"IF(AND($K8=Lists!$C$23,$L8=Lists!$C$43),$J8,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Arid",{"$f":"IF(AND($K9=Lists!$C$21,$L9=Lists!$C$41),$J9,\"\")","v":""},{"$f":"IF(AND($K9=Lists!$C$21,$L9=Lists!$C$42),$J9,\"\")","v":""},{"$f":"IF(AND($K9=Lists!$C$21,$L9=Lists!$C$43),$J9,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K9=Lists!$C$22,$L9=Lists!$C$41),$J9,\"\")","v":""},{"$f":"IF(AND($K9=Lists!$C$22,$L9=Lists!$C$42),$J9,\"\")","v":""},{"$f":"IF(AND($K9=Lists!$C$22,$L9=Lists!$C$43),$J9,\"\")","v":""},{"$f":"IF(AND($K9=Lists!$C$23,$L9=Lists!$C$41),$J9,\"\")","v":""},{"$f":"IF(AND($K9=Lists!$C$23,$L9=Lists!$C$42),$J9,\"\")","v":""},{"$f":"IF(AND($K9=Lists!$C$23,$L9=Lists!$C$43),$J9,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Partially","Pasture",{"$f":"IF(AND($K10=Lists!$C$21,$L10=Lists!$C$41),$J10,\"\")","v":""},{"$f":"IF(AND($K10=Lists!$C$21,$L10=Lists!$C$42),$J10,\"\")","v":""},{"$f":"IF(AND($K10=Lists!$C$21,$L10=Lists!$C$43),$J10,\"\")","v":""},{"$f":"IF(AND($K10=Lists!$C$22,$L10=Lists!$C$41),$J10,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K10=Lists!$C$22,$L10=Lists!$C$42),$J10,\"\")","v":""},{"$f":"IF(AND($K10=Lists!$C$22,$L10=Lists!$C$43),$J10,\"\")","v":""},{"$f":"IF(AND($K10=Lists!$C$23,$L10=Lists!$C$41),$J10,\"\")","v":""},{"$f":"IF(AND($K10=Lists!$C$23,$L10=Lists!$C$42),$J10,\"\")","v":""},{"$f":"IF(AND($K10=Lists!$C$23,$L10=Lists!$C$43),$J10,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Partially","Native",{"$f":"IF(AND($K11=Lists!$C$21,$L11=Lists!$C$41),$J11,\"\")","v":""},{"$f":"IF(AND($K11=Lists!$C$21,$L11=Lists!$C$42),$J11,\"\")","v":""},{"$f":"IF(AND($K11=Lists!$C$21,$L11=Lists!$C$43),$J11,\"\")","v":""},{"$f":"IF(AND($K11=Lists!$C$22,$L11=Lists!$C$41),$J11,\"\")","v":""},{"$f":"IF(AND($K11=Lists!$C$22,$L11=Lists!$C$42),$J11,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K11=Lists!$C$22,$L11=Lists!$C$43),$J11,\"\")","v":""},{"$f":"IF(AND($K11=Lists!$C$23,$L11=Lists!$C$41),$J11,\"\")","v":""},{"$f":"IF(AND($K11=Lists!$C$23,$L11=Lists!$C$42),$J11,\"\")","v":""},{"$f":"IF(AND($K11=Lists!$C$23,$L11=Lists!$C$43),$J11,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Partially","Arid",{"$f":"IF(AND($K12=Lists!$C$21,$L12=Lists!$C$41),$J12,\"\")","v":""},{"$f":"IF(AND($K12=Lists!$C$21,$L12=Lists!$C$42),$J12,\"\")","v":""},{"$f":"IF(AND($K12=Lists!$C$21,$L12=Lists!$C$43),$J12,\"\")","v":""},{"$f":"IF(AND($K12=Lists!$C$22,$L12=Lists!$C$41),$J12,\"\")","v":""},{"$f":"IF(AND($K12=Lists!$C$22,$L12=Lists!$C$42),$J12,\"\")","v":""},{"$f":"IF(AND($K12=Lists!$C$22,$L12=Lists!$C$43),$J12,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K12=Lists!$C$23,$L12=Lists!$C$41),$J12,\"\")","v":""},{"$f":"IF(AND($K12=Lists!$C$23,$L12=Lists!$C$42),$J12,\"\")","v":""},{"$f":"IF(AND($K12=Lists!$C$23,$L12=Lists!$C$43),$J12,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Rehabilitated","Pasture",{"$f":"IF(AND($K13=Lists!$C$21,$L13=Lists!$C$41),$J13,\"\")","v":""},{"$f":"IF(AND($K13=Lists!$C$21,$L13=Lists!$C$42),$J13,\"\")","v":""},{"$f":"IF(AND($K13=Lists!$C$21,$L13=Lists!$C$43),$J13,\"\")","v":""},{"$f":"IF(AND($K13=Lists!$C$22,$L13=Lists!$C$41),$J13,\"\")","v":""},{"$f":"IF(AND($K13=Lists!$C$22,$L13=Lists!$C$42),$J13,\"\")","v":""},{"$f":"IF(AND($K13=Lists!$C$22,$L13=Lists!$C$43),$J13,\"\")","v":""},{"$f":"IF(AND($K13=Lists!$C$23,$L13=Lists!$C$41),$J13,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K13=Lists!$C$23,$L13=Lists!$C$42),$J13,\"\")","v":""},{"$f":"IF(AND($K13=Lists!$C$23,$L13=Lists!$C$43),$J13,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Rehabilitated","Native",{"$f":"IF(AND($K14=Lists!$C$21,$L14=Lists!$C$41),$J14,\"\")","v":""},{"$f":"IF(AND($K14=Lists!$C$21,$L14=Lists!$C$42),$J14,\"\")","v":""},{"$f":"IF(AND($K14=Lists!$C$21,$L14=Lists!$C$43),$J14,\"\")","v":""},{"$f":"IF(AND($K14=Lists!$C$22,$L14=Lists!$C$41),$J14,\"\")","v":""},{"$f":"IF(AND($K14=Lists!$C$22,$L14=Lists!$C$42),$J14,\"\")","v":""},{"$f":"IF(AND($K14=Lists!$C$22,$L14=Lists!$C$43),$J14,\"\")","v":""},{"$f":"IF(AND($K14=Lists!$C$23,$L14=Lists!$C$41),$J14,\"\")","v":""},{"$f":"IF(AND($K14=Lists!$C$23,$L14=Lists!$C$42),$J14,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K14=Lists!$C$23,$L14=Lists!$C$43),$J14,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Rehabilitated","Arid",{"$f":"IF(AND($K15=Lists!$C$21,$L15=Lists!$C$41),$J15,\"\")","v":""},{"$f":"IF(AND($K15=Lists!$C$21,$L15=Lists!$C$42),$J15,\"\")","v":""},{"$f":"IF(AND($K15=Lists!$C$21,$L15=Lists!$C$43),$J15,\"\")","v":""},{"$f":"IF(AND($K15=Lists!$C$22,$L15=Lists!$C$41),$J15,\"\")","v":""},{"$f":"IF(AND($K15=Lists!$C$22,$L15=Lists!$C$42),$J15,\"\")","v":""},{"$f":"IF(AND($K15=Lists!$C$22,$L15=Lists!$C$43),$J15,\"\")","v":""},{"$f":"IF(AND($K15=Lists!$C$23,$L15=Lists!$C$41),$J15,\"\")","v":""},{"$f":"IF(AND($K15=Lists!$C$23,$L15=Lists!$C$42),$J15,\"\")","v":""},{"$f":"IF(AND($K15=Lists!$C$23,$L15=Lists!$C$43),$J15,\"\")","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Aboveground","Water",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Pasture",{"$f":"IF(AND($K16=Lists!$C$21,$L16=Lists!$C$41),$J16,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K16=Lists!$C$21,$L16=Lists!$C$42),$J16,\"\")","v":""},{"$f":"IF(AND($K16=Lists!$C$21,$L16=Lists!$C$43),$J16,\"\")","v":""},{"$f":"IF(AND($K16=Lists!$C$22,$L16=Lists!$C$41),$J16,\"\")","v":""},{"$f":"IF(AND($K16=Lists!$C$22,$L16=Lists!$C$42),$J16,\"\")","v":""},{"$f":"IF(AND($K16=Lists!$C$22,$L16=Lists!$C$43),$J16,\"\")","v":""},{"$f":"IF(AND($K16=Lists!$C$23,$L16=Lists!$C$41),$J16,\"\")","v":""},{"$f":"IF(AND($K16=Lists!$C$23,$L16=Lists!$C$42),$J16,\"\")","v":""},{"$f":"IF(AND($K16=Lists!$C$23,$L16=Lists!$C$43),$J16,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Water",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Native",{"$f":"IF(AND($K17=Lists!$C$21,$L17=Lists!$C$41),$J17,\"\")","v":""},{"$f":"IF(AND($K17=Lists!$C$21,$L17=Lists!$C$42),$J17,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K17=Lists!$C$21,$L17=Lists!$C$43),$J17,\"\")","v":""},{"$f":"IF(AND($K17=Lists!$C$22,$L17=Lists!$C$41),$J17,\"\")","v":""},{"$f":"IF(AND($K17=Lists!$C$22,$L17=Lists!$C$42),$J17,\"\")","v":""},{"$f":"IF(AND($K17=Lists!$C$22,$L17=Lists!$C$43),$J17,\"\")","v":""},{"$f":"IF(AND($K17=Lists!$C$23,$L17=Lists!$C$41),$J17,\"\")","v":""},{"$f":"IF(AND($K17=Lists!$C$23,$L17=Lists!$C$42),$J17,\"\")","v":""},{"$f":"IF(AND($K17=Lists!$C$23,$L17=Lists!$C$43),$J17,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Water",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Arid",{"$f":"IF(AND($K18=Lists!$C$21,$L18=Lists!$C$41),$J18,\"\")","v":""},{"$f":"IF(AND($K18=Lists!$C$21,$L18=Lists!$C$42),$J18,\"\")","v":""},{"$f":"IF(AND($K18=Lists!$C$21,$L18=Lists!$C$43),$J18,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K18=Lists!$C$22,$L18=Lists!$C$41),$J18,\"\")","v":""},{"$f":"IF(AND($K18=Lists!$C$22,$L18=Lists!$C$42),$J18,\"\")","v":""},{"$f":"IF(AND($K18=Lists!$C$22,$L18=Lists!$C$43),$J18,\"\")","v":""},{"$f":"IF(AND($K18=Lists!$C$23,$L18=Lists!$C$41),$J18,\"\")","v":""},{"$f":"IF(AND($K18=Lists!$C$23,$L18=Lists!$C$42),$J18,\"\")","v":""},{"$f":"IF(AND($K18=Lists!$C$23,$L18=Lists!$C$43),$J18,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Water",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Partially","Pasture",{"$f":"IF(AND($K19=Lists!$C$21,$L19=Lists!$C$41),$J19,\"\")","v":""},{"$f":"IF(AND($K19=Lists!$C$21,$L19=Lists!$C$42),$J19,\"\")","v":""},{"$f":"IF(AND($K19=Lists!$C$21,$L19=Lists!$C$43),$J19,\"\")","v":""},{"$f":"IF(AND($K19=Lists!$C$22,$L19=Lists!$C$41),$J19,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K19=Lists!$C$22,$L19=Lists!$C$42),$J19,\"\")","v":""},{"$f":"IF(AND($K19=Lists!$C$22,$L19=Lists!$C$43),$J19,\"\")","v":""},{"$f":"IF(AND($K19=Lists!$C$23,$L19=Lists!$C$41),$J19,\"\")","v":""},{"$f":"IF(AND($K19=Lists!$C$23,$L19=Lists!$C$42),$J19,\"\")","v":""},{"$f":"IF(AND($K19=Lists!$C$23,$L19=Lists!$C$43),$J19,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Water",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Partially","Native",{"$f":"IF(AND($K20=Lists!$C$21,$L20=Lists!$C$41),$J20,\"\")","v":""},{"$f":"IF(AND($K20=Lists!$C$21,$L20=Lists!$C$42),$J20,\"\")","v":""},{"$f":"IF(AND($K20=Lists!$C$21,$L20=Lists!$C$43),$J20,\"\")","v":""},{"$f":"IF(AND($K20=Lists!$C$22,$L20=Lists!$C$41),$J20,\"\")","v":""},{"$f":"IF(AND($K20=Lists!$C$22,$L20=Lists!$C$42),$J20,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K20=Lists!$C$22,$L20=Lists!$C$43),$J20,\"\")","v":""},{"$f":"IF(AND($K20=Lists!$C$23,$L20=Lists!$C$41),$J20,\"\")","v":""},{"$f":"IF(AND($K20=Lists!$C$23,$L20=Lists!$C$42),$J20,\"\")","v":""},{"$f":"IF(AND($K20=Lists!$C$23,$L20=Lists!$C$43),$J20,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Water",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Partially","Arid",{"$f":"IF(AND($K21=Lists!$C$21,$L21=Lists!$C$41),$J21,\"\")","v":""},{"$f":"IF(AND($K21=Lists!$C$21,$L21=Lists!$C$42),$J21,\"\")","v":""},{"$f":"IF(AND($K21=Lists!$C$21,$L21=Lists!$C$43),$J21,\"\")","v":""},{"$f":"IF(AND($K21=Lists!$C$22,$L21=Lists!$C$41),$J21,\"\")","v":""},{"$f":"IF(AND($K21=Lists!$C$22,$L21=Lists!$C$42),$J21,\"\")","v":""},{"$f":"IF(AND($K21=Lists!$C$22,$L21=Lists!$C$43),$J21,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K21=Lists!$C$23,$L21=Lists!$C$41),$J21,\"\")","v":""},{"$f":"IF(AND($K21=Lists!$C$23,$L21=Lists!$C$42),$J21,\"\")","v":""},{"$f":"IF(AND($K21=Lists!$C$23,$L21=Lists!$C$43),$J21,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Water",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Rehabilitated","Pasture",{"$f":"IF(AND($K22=Lists!$C$21,$L22=Lists!$C$41),$J22,\"\")","v":""},{"$f":"IF(AND($K22=Lists!$C$21,$L22=Lists!$C$42),$J22,\"\")","v":""},{"$f":"IF(AND($K22=Lists!$C$21,$L22=Lists!$C$43),$J22,\"\")","v":""},{"$f":"IF(AND($K22=Lists!$C$22,$L22=Lists!$C$41),$J22,\"\")","v":""},{"$f":"IF(AND($K22=Lists!$C$22,$L22=Lists!$C$42),$J22,\"\")","v":""},{"$f":"IF(AND($K22=Lists!$C$22,$L22=Lists!$C$43),$J22,\"\")","v":""},{"$f":"IF(AND($K22=Lists!$C$23,$L22=Lists!$C$41),$J22,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K22=Lists!$C$23,$L22=Lists!$C$42),$J22,\"\")","v":""},{"$f":"IF(AND($K22=Lists!$C$23,$L22=Lists!$C$43),$J22,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Water",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Rehabilitated","Native",{"$f":"IF(AND($K23=Lists!$C$21,$L23=Lists!$C$41),$J23,\"\")","v":""},{"$f":"IF(AND($K23=Lists!$C$21,$L23=Lists!$C$42),$J23,\"\")","v":""},{"$f":"IF(AND($K23=Lists!$C$21,$L23=Lists!$C$43),$J23,\"\")","v":""},{"$f":"IF(AND($K23=Lists!$C$22,$L23=Lists!$C$41),$J23,\"\")","v":""},{"$f":"IF(AND($K23=Lists!$C$22,$L23=Lists!$C$42),$J23,\"\")","v":""},{"$f":"IF(AND($K23=Lists!$C$22,$L23=Lists!$C$43),$J23,\"\")","v":""},{"$f":"IF(AND($K23=Lists!$C$23,$L23=Lists!$C$41),$J23,\"\")","v":""},{"$f":"IF(AND($K23=Lists!$C$23,$L23=Lists!$C$42),$J23,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K23=Lists!$C$23,$L23=Lists!$C$43),$J23,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Water",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Rehabilitated","Arid",{"$f":"IF(AND($K24=Lists!$C$21,$L24=Lists!$C$41),$J24,\"\")","v":""},{"$f":"IF(AND($K24=Lists!$C$21,$L24=Lists!$C$42),$J24,\"\")","v":""},{"$f":"IF(AND($K24=Lists!$C$21,$L24=Lists!$C$43),$J24,\"\")","v":""},{"$f":"IF(AND($K24=Lists!$C$22,$L24=Lists!$C$41),$J24,\"\")","v":""},{"$f":"IF(AND($K24=Lists!$C$22,$L24=Lists!$C$42),$J24,\"\")","v":""},{"$f":"IF(AND($K24=Lists!$C$22,$L24=Lists!$C$43),$J24,\"\")","v":""},{"$f":"IF(AND($K24=Lists!$C$23,$L24=Lists!$C$41),$J24,\"\")","v":""},{"$f":"IF(AND($K24=Lists!$C$23,$L24=Lists!$C$42),$J24,\"\")","v":""},{"$f":"IF(AND($K24=Lists!$C$23,$L24=Lists!$C$43),$J24,\"\")","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Aboveground","Gas",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Pasture",{"$f":"IF(AND($K25=Lists!$C$21,$L25=Lists!$C$41),$J25,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K25=Lists!$C$21,$L25=Lists!$C$42),$J25,\"\")","v":""},{"$f":"IF(AND($K25=Lists!$C$21,$L25=Lists!$C$43),$J25,\"\")","v":""},{"$f":"IF(AND($K25=Lists!$C$22,$L25=Lists!$C$41),$J25,\"\")","v":""},{"$f":"IF(AND($K25=Lists!$C$22,$L25=Lists!$C$42),$J25,\"\")","v":""},{"$f":"IF(AND($K25=Lists!$C$22,$L25=Lists!$C$43),$J25,\"\")","v":""},{"$f":"IF(AND($K25=Lists!$C$23,$L25=Lists!$C$41),$J25,\"\")","v":""},{"$f":"IF(AND($K25=Lists!$C$23,$L25=Lists!$C$42),$J25,\"\")","v":""},{"$f":"IF(AND($K25=Lists!$C$23,$L25=Lists!$C$43),$J25,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Gas",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Native",{"$f":"IF(AND($K26=Lists!$C$21,$L26=Lists!$C$41),$J26,\"\")","v":""},{"$f":"IF(AND($K26=Lists!$C$21,$L26=Lists!$C$42),$J26,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K26=Lists!$C$21,$L26=Lists!$C$43),$J26,\"\")","v":""},{"$f":"IF(AND($K26=Lists!$C$22,$L26=Lists!$C$41),$J26,\"\")","v":""},{"$f":"IF(AND($K26=Lists!$C$22,$L26=Lists!$C$42),$J26,\"\")","v":""},{"$f":"IF(AND($K26=Lists!$C$22,$L26=Lists!$C$43),$J26,\"\")","v":""},{"$f":"IF(AND($K26=Lists!$C$23,$L26=Lists!$C$41),$J26,\"\")","v":""},{"$f":"IF(AND($K26=Lists!$C$23,$L26=Lists!$C$42),$J26,\"\")","v":""},{"$f":"IF(AND($K26=Lists!$C$23,$L26=Lists!$C$43),$J26,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Gas",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Arid",{"$f":"IF(AND($K27=Lists!$C$21,$L27=Lists!$C$41),$J27,\"\")","v":""},{"$f":"IF(AND($K27=Lists!$C$21,$L27=Lists!$C$42),$J27,\"\")","v":""},{"$f":"IF(AND($K27=Lists!$C$21,$L27=Lists!$C$43),$J27,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K27=Lists!$C$22,$L27=Lists!$C$41),$J27,\"\")","v":""},{"$f":"IF(AND($K27=Lists!$C$22,$L27=Lists!$C$42),$J27,\"\")","v":""},{"$f":"IF(AND($K27=Lists!$C$22,$L27=Lists!$C$43),$J27,\"\")","v":""},{"$f":"IF(AND($K27=Lists!$C$23,$L27=Lists!$C$41),$J27,\"\")","v":""},{"$f":"IF(AND($K27=Lists!$C$23,$L27=Lists!$C$42),$J27,\"\")","v":""},{"$f":"IF(AND($K27=Lists!$C$23,$L27=Lists!$C$43),$J27,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Gas",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Partially","Pasture",{"$f":"IF(AND($K28=Lists!$C$21,$L28=Lists!$C$41),$J28,\"\")","v":""},{"$f":"IF(AND($K28=Lists!$C$21,$L28=Lists!$C$42),$J28,\"\")","v":""},{"$f":"IF(AND($K28=Lists!$C$21,$L28=Lists!$C$43),$J28,\"\")","v":""},{"$f":"IF(AND($K28=Lists!$C$22,$L28=Lists!$C$41),$J28,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K28=Lists!$C$22,$L28=Lists!$C$42),$J28,\"\")","v":""},{"$f":"IF(AND($K28=Lists!$C$22,$L28=Lists!$C$43),$J28,\"\")","v":""},{"$f":"IF(AND($K28=Lists!$C$23,$L28=Lists!$C$41),$J28,\"\")","v":""},{"$f":"IF(AND($K28=Lists!$C$23,$L28=Lists!$C$42),$J28,\"\")","v":""},{"$f":"IF(AND($K28=Lists!$C$23,$L28=Lists!$C$43),$J28,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Gas",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Partially","Native",{"$f":"IF(AND($K29=Lists!$C$21,$L29=Lists!$C$41),$J29,\"\")","v":""},{"$f":"IF(AND($K29=Lists!$C$21,$L29=Lists!$C$42),$J29,\"\")","v":""},{"$f":"IF(AND($K29=Lists!$C$21,$L29=Lists!$C$43),$J29,\"\")","v":""},{"$f":"IF(AND($K29=Lists!$C$22,$L29=Lists!$C$41),$J29,\"\")","v":""},{"$f":"IF(AND($K29=Lists!$C$22,$L29=Lists!$C$42),$J29,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K29=Lists!$C$22,$L29=Lists!$C$43),$J29,\"\")","v":""},{"$f":"IF(AND($K29=Lists!$C$23,$L29=Lists!$C$41),$J29,\"\")","v":""},{"$f":"IF(AND($K29=Lists!$C$23,$L29=Lists!$C$42),$J29,\"\")","v":""},{"$f":"IF(AND($K29=Lists!$C$23,$L29=Lists!$C$43),$J29,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Gas",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Partially","Arid",{"$f":"IF(AND($K30=Lists!$C$21,$L30=Lists!$C$41),$J30,\"\")","v":""},{"$f":"IF(AND($K30=Lists!$C$21,$L30=Lists!$C$42),$J30,\"\")","v":""},{"$f":"IF(AND($K30=Lists!$C$21,$L30=Lists!$C$43),$J30,\"\")","v":""},{"$f":"IF(AND($K30=Lists!$C$22,$L30=Lists!$C$41),$J30,\"\")","v":""},{"$f":"IF(AND($K30=Lists!$C$22,$L30=Lists!$C$42),$J30,\"\")","v":""},{"$f":"IF(AND($K30=Lists!$C$22,$L30=Lists!$C$43),$J30,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K30=Lists!$C$23,$L30=Lists!$C$41),$J30,\"\")","v":""},{"$f":"IF(AND($K30=Lists!$C$23,$L30=Lists!$C$42),$J30,\"\")","v":""},{"$f":"IF(AND($K30=Lists!$C$23,$L30=Lists!$C$43),$J30,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Gas",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Rehabilitated","Pasture",{"$f":"IF(AND($K31=Lists!$C$21,$L31=Lists!$C$41),$J31,\"\")","v":""},{"$f":"IF(AND($K31=Lists!$C$21,$L31=Lists!$C$42),$J31,\"\")","v":""},{"$f":"IF(AND($K31=Lists!$C$21,$L31=Lists!$C$43),$J31,\"\")","v":""},{"$f":"IF(AND($K31=Lists!$C$22,$L31=Lists!$C$41),$J31,\"\")","v":""},{"$f":"IF(AND($K31=Lists!$C$22,$L31=Lists!$C$42),$J31,\"\")","v":""},{"$f":"IF(AND($K31=Lists!$C$22,$L31=Lists!$C$43),$J31,\"\")","v":""},{"$f":"IF(AND($K31=Lists!$C$23,$L31=Lists!$C$41),$J31,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K31=Lists!$C$23,$L31=Lists!$C$42),$J31,\"\")","v":""},{"$f":"IF(AND($K31=Lists!$C$23,$L31=Lists!$C$43),$J31,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Gas",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Rehabilitated","Native",{"$f":"IF(AND($K32=Lists!$C$21,$L32=Lists!$C$41),$J32,\"\")","v":""},{"$f":"IF(AND($K32=Lists!$C$21,$L32=Lists!$C$42),$J32,\"\")","v":""},{"$f":"IF(AND($K32=Lists!$C$21,$L32=Lists!$C$43),$J32,\"\")","v":""},{"$f":"IF(AND($K32=Lists!$C$22,$L32=Lists!$C$41),$J32,\"\")","v":""},{"$f":"IF(AND($K32=Lists!$C$22,$L32=Lists!$C$42),$J32,\"\")","v":""},{"$f":"IF(AND($K32=Lists!$C$22,$L32=Lists!$C$43),$J32,\"\")","v":""},{"$f":"IF(AND($K32=Lists!$C$23,$L32=Lists!$C$41),$J32,\"\")","v":""},{"$f":"IF(AND($K32=Lists!$C$23,$L32=Lists!$C$42),$J32,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K32=Lists!$C$23,$L32=Lists!$C$43),$J32,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Gas",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"Rehabilitated","Arid",{"$f":"IF(AND($K33=Lists!$C$21,$L33=Lists!$C$41),$J33,\"\")","v":""},{"$f":"IF(AND($K33=Lists!$C$21,$L33=Lists!$C$42),$J33,\"\")","v":""},{"$f":"IF(AND($K33=Lists!$C$21,$L33=Lists!$C$43),$J33,\"\")","v":""},{"$f":"IF(AND($K33=Lists!$C$22,$L33=Lists!$C$41),$J33,\"\")","v":""},{"$f":"IF(AND($K33=Lists!$C$22,$L33=Lists!$C$42),$J33,\"\")","v":""},{"$f":"IF(AND($K33=Lists!$C$22,$L33=Lists!$C$43),$J33,\"\")","v":""},{"$f":"IF(AND($K33=Lists!$C$23,$L33=Lists!$C$41),$J33,\"\")","v":""},{"$f":"IF(AND($K33=Lists!$C$23,$L33=Lists!$C$42),$J33,\"\")","v":""},{"$f":"IF(AND($K33=Lists!$C$23,$L33=Lists!$C$43),$J33,\"\")","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Aboveground","Gas",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Pasture",{"$f":"IF(AND($K34=Lists!$C$21,$L34=Lists!$C$41),$J34,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K34=Lists!$C$21,$L34=Lists!$C$42),$J34,\"\")","v":""},{"$f":"IF(AND($K34=Lists!$C$21,$L34=Lists!$C$43),$J34,\"\")","v":""},{"$f":"IF(AND($K34=Lists!$C$22,$L34=Lists!$C$41),$J34,\"\")","v":""},{"$f":"IF(AND($K34=Lists!$C$22,$L34=Lists!$C$42),$J34,\"\")","v":""},{"$f":"IF(AND($K34=Lists!$C$22,$L34=Lists!$C$43),$J34,\"\")","v":""},{"$f":"IF(AND($K34=Lists!$C$23,$L34=Lists!$C$41),$J34,\"\")","v":""},{"$f":"IF(AND($K34=Lists!$C$23,$L34=Lists!$C$42),$J34,\"\")","v":""},{"$f":"IF(AND($K34=Lists!$C$23,$L34=Lists!$C$43),$J34,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Pasture",{"$f":"IF(AND($K35=Lists!$C$21,$L35=Lists!$C$41),$J35,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K35=Lists!$C$21,$L35=Lists!$C$42),$J35,\"\")","v":""},{"$f":"IF(AND($K35=Lists!$C$21,$L35=Lists!$C$43),$J35,\"\")","v":""},{"$f":"IF(AND($K35=Lists!$C$22,$L35=Lists!$C$41),$J35,\"\")","v":""},{"$f":"IF(AND($K35=Lists!$C$22,$L35=Lists!$C$42),$J35,\"\")","v":""},{"$f":"IF(AND($K35=Lists!$C$22,$L35=Lists!$C$43),$J35,\"\")","v":""},{"$f":"IF(AND($K35=Lists!$C$23,$L35=Lists!$C$41),$J35,\"\")","v":""},{"$f":"IF(AND($K35=Lists!$C$23,$L35=Lists!$C$42),$J35,\"\")","v":""},{"$f":"IF(AND($K35=Lists!$C$23,$L35=Lists!$C$43),$J35,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Pasture",{"$f":"IF(AND($K36=Lists!$C$21,$L36=Lists!$C$41),$J36,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K36=Lists!$C$21,$L36=Lists!$C$42),$J36,\"\")","v":""},{"$f":"IF(AND($K36=Lists!$C$21,$L36=Lists!$C$43),$J36,\"\")","v":""},{"$f":"IF(AND($K36=Lists!$C$22,$L36=Lists!$C$41),$J36,\"\")","v":""},{"$f":"IF(AND($K36=Lists!$C$22,$L36=Lists!$C$42),$J36,\"\")","v":""},{"$f":"IF(AND($K36=Lists!$C$22,$L36=Lists!$C$43),$J36,\"\")","v":""},{"$f":"IF(AND($K36=Lists!$C$23,$L36=Lists!$C$41),$J36,\"\")","v":""},{"$f":"IF(AND($K36=Lists!$C$23,$L36=Lists!$C$42),$J36,\"\")","v":""},{"$f":"IF(AND($K36=Lists!$C$23,$L36=Lists!$C$43),$J36,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Pasture",{"$f":"IF(AND($K37=Lists!$C$21,$L37=Lists!$C$41),$J37,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K37=Lists!$C$21,$L37=Lists!$C$42),$J37,\"\")","v":""},{"$f":"IF(AND($K37=Lists!$C$21,$L37=Lists!$C$43),$J37,\"\")","v":""},{"$f":"IF(AND($K37=Lists!$C$22,$L37=Lists!$C$41),$J37,\"\")","v":""},{"$f":"IF(AND($K37=Lists!$C$22,$L37=Lists!$C$42),$J37,\"\")","v":""},{"$f":"IF(AND($K37=Lists!$C$22,$L37=Lists!$C$43),$J37,\"\")","v":""},{"$f":"IF(AND($K37=Lists!$C$23,$L37=Lists!$C$41),$J37,\"\")","v":""},{"$f":"IF(AND($K37=Lists!$C$23,$L37=Lists!$C$42),$J37,\"\")","v":""},{"$f":"IF(AND($K37=Lists!$C$23,$L37=Lists!$C$43),$J37,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Pasture",{"$f":"IF(AND($K38=Lists!$C$21,$L38=Lists!$C$41),$J38,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K38=Lists!$C$21,$L38=Lists!$C$42),$J38,\"\")","v":""},{"$f":"IF(AND($K38=Lists!$C$21,$L38=Lists!$C$43),$J38,\"\")","v":""},{"$f":"IF(AND($K38=Lists!$C$22,$L38=Lists!$C$41),$J38,\"\")","v":""},{"$f":"IF(AND($K38=Lists!$C$22,$L38=Lists!$C$42),$J38,\"\")","v":""},{"$f":"IF(AND($K38=Lists!$C$22,$L38=Lists!$C$43),$J38,\"\")","v":""},{"$f":"IF(AND($K38=Lists!$C$23,$L38=Lists!$C$41),$J38,\"\")","v":""},{"$f":"IF(AND($K38=Lists!$C$23,$L38=Lists!$C$42),$J38,\"\")","v":""},{"$f":"IF(AND($K38=Lists!$C$23,$L38=Lists!$C$43),$J38,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Pasture",{"$f":"IF(AND($K39=Lists!$C$21,$L39=Lists!$C$41),$J39,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K39=Lists!$C$21,$L39=Lists!$C$42),$J39,\"\")","v":""},{"$f":"IF(AND($K39=Lists!$C$21,$L39=Lists!$C$43),$J39,\"\")","v":""},{"$f":"IF(AND($K39=Lists!$C$22,$L39=Lists!$C$41),$J39,\"\")","v":""},{"$f":"IF(AND($K39=Lists!$C$22,$L39=Lists!$C$42),$J39,\"\")","v":""},{"$f":"IF(AND($K39=Lists!$C$22,$L39=Lists!$C$43),$J39,\"\")","v":""},{"$f":"IF(AND($K39=Lists!$C$23,$L39=Lists!$C$41),$J39,\"\")","v":""},{"$f":"IF(AND($K39=Lists!$C$23,$L39=Lists!$C$42),$J39,\"\")","v":""},{"$f":"IF(AND($K39=Lists!$C$23,$L39=Lists!$C$43),$J39,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Pasture",{"$f":"IF(AND($K40=Lists!$C$21,$L40=Lists!$C$41),$J40,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K40=Lists!$C$21,$L40=Lists!$C$42),$J40,\"\")","v":""},{"$f":"IF(AND($K40=Lists!$C$21,$L40=Lists!$C$43),$J40,\"\")","v":""},{"$f":"IF(AND($K40=Lists!$C$22,$L40=Lists!$C$41),$J40,\"\")","v":""},{"$f":"IF(AND($K40=Lists!$C$22,$L40=Lists!$C$42),$J40,\"\")","v":""},{"$f":"IF(AND($K40=Lists!$C$22,$L40=Lists!$C$43),$J40,\"\")","v":""},{"$f":"IF(AND($K40=Lists!$C$23,$L40=Lists!$C$41),$J40,\"\")","v":""},{"$f":"IF(AND($K40=Lists!$C$23,$L40=Lists!$C$42),$J40,\"\")","v":""},{"$f":"IF(AND($K40=Lists!$C$23,$L40=Lists!$C$43),$J40,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Pasture",{"$f":"IF(AND($K41=Lists!$C$21,$L41=Lists!$C$41),$J41,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K41=Lists!$C$21,$L41=Lists!$C$42),$J41,\"\")","v":""},{"$f":"IF(AND($K41=Lists!$C$21,$L41=Lists!$C$43),$J41,\"\")","v":""},{"$f":"IF(AND($K41=Lists!$C$22,$L41=Lists!$C$41),$J41,\"\")","v":""},{"$f":"IF(AND($K41=Lists!$C$22,$L41=Lists!$C$42),$J41,\"\")","v":""},{"$f":"IF(AND($K41=Lists!$C$22,$L41=Lists!$C$43),$J41,\"\")","v":""},{"$f":"IF(AND($K41=Lists!$C$23,$L41=Lists!$C$41),$J41,\"\")","v":""},{"$f":"IF(AND($K41=Lists!$C$23,$L41=Lists!$C$42),$J41,\"\")","v":""},{"$f":"IF(AND($K41=Lists!$C$23,$L41=Lists!$C$43),$J41,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Pasture",{"$f":"IF(AND($K42=Lists!$C$21,$L42=Lists!$C$41),$J42,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K42=Lists!$C$21,$L42=Lists!$C$42),$J42,\"\")","v":""},{"$f":"IF(AND($K42=Lists!$C$21,$L42=Lists!$C$43),$J42,\"\")","v":""},{"$f":"IF(AND($K42=Lists!$C$22,$L42=Lists!$C$41),$J42,\"\")","v":""},{"$f":"IF(AND($K42=Lists!$C$22,$L42=Lists!$C$42),$J42,\"\")","v":""},{"$f":"IF(AND($K42=Lists!$C$22,$L42=Lists!$C$43),$J42,\"\")","v":""},{"$f":"IF(AND($K42=Lists!$C$23,$L42=Lists!$C$41),$J42,\"\")","v":""},{"$f":"IF(AND($K42=Lists!$C$23,$L42=Lists!$C$42),$J42,\"\")","v":""},{"$f":"IF(AND($K42=Lists!$C$23,$L42=Lists!$C$43),$J42,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Pasture",{"$f":"IF(AND($K43=Lists!$C$21,$L43=Lists!$C$41),$J43,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K43=Lists!$C$21,$L43=Lists!$C$42),$J43,\"\")","v":""},{"$f":"IF(AND($K43=Lists!$C$21,$L43=Lists!$C$43),$J43,\"\")","v":""},{"$f":"IF(AND($K43=Lists!$C$22,$L43=Lists!$C$41),$J43,\"\")","v":""},{"$f":"IF(AND($K43=Lists!$C$22,$L43=Lists!$C$42),$J43,\"\")","v":""},{"$f":"IF(AND($K43=Lists!$C$22,$L43=Lists!$C$43),$J43,\"\")","v":""},{"$f":"IF(AND($K43=Lists!$C$23,$L43=Lists!$C$41),$J43,\"\")","v":""},{"$f":"IF(AND($K43=Lists!$C$23,$L43=Lists!$C$42),$J43,\"\")","v":""},{"$f":"IF(AND($K43=Lists!$C$23,$L43=Lists!$C$43),$J43,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Pasture",{"$f":"IF(AND($K44=Lists!$C$21,$L44=Lists!$C$41),$J44,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K44=Lists!$C$21,$L44=Lists!$C$42),$J44,\"\")","v":""},{"$f":"IF(AND($K44=Lists!$C$21,$L44=Lists!$C$43),$J44,\"\")","v":""},{"$f":"IF(AND($K44=Lists!$C$22,$L44=Lists!$C$41),$J44,\"\")","v":""},{"$f":"IF(AND($K44=Lists!$C$22,$L44=Lists!$C$42),$J44,\"\")","v":""},{"$f":"IF(AND($K44=Lists!$C$22,$L44=Lists!$C$43),$J44,\"\")","v":""},{"$f":"IF(AND($K44=Lists!$C$23,$L44=Lists!$C$41),$J44,\"\")","v":""},{"$f":"IF(AND($K44=Lists!$C$23,$L44=Lists!$C$42),$J44,\"\")","v":""},{"$f":"IF(AND($K44=Lists!$C$23,$L44=Lists!$C$43),$J44,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Pasture",{"$f":"IF(AND($K45=Lists!$C$21,$L45=Lists!$C$41),$J45,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K45=Lists!$C$21,$L45=Lists!$C$42),$J45,\"\")","v":""},{"$f":"IF(AND($K45=Lists!$C$21,$L45=Lists!$C$43),$J45,\"\")","v":""},{"$f":"IF(AND($K45=Lists!$C$22,$L45=Lists!$C$41),$J45,\"\")","v":""},{"$f":"IF(AND($K45=Lists!$C$22,$L45=Lists!$C$42),$J45,\"\")","v":""},{"$f":"IF(AND($K45=Lists!$C$22,$L45=Lists!$C$43),$J45,\"\")","v":""},{"$f":"IF(AND($K45=Lists!$C$23,$L45=Lists!$C$41),$J45,\"\")","v":""},{"$f":"IF(AND($K45=Lists!$C$23,$L45=Lists!$C$42),$J45,\"\")","v":""},{"$f":"IF(AND($K45=Lists!$C$23,$L45=Lists!$C$43),$J45,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Pasture",{"$f":"IF(AND($K46=Lists!$C$21,$L46=Lists!$C$41),$J46,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K46=Lists!$C$21,$L46=Lists!$C$42),$J46,\"\")","v":""},{"$f":"IF(AND($K46=Lists!$C$21,$L46=Lists!$C$43),$J46,\"\")","v":""},{"$f":"IF(AND($K46=Lists!$C$22,$L46=Lists!$C$41),$J46,\"\")","v":""},{"$f":"IF(AND($K46=Lists!$C$22,$L46=Lists!$C$42),$J46,\"\")","v":""},{"$f":"IF(AND($K46=Lists!$C$22,$L46=Lists!$C$43),$J46,\"\")","v":""},{"$f":"IF(AND($K46=Lists!$C$23,$L46=Lists!$C$41),$J46,\"\")","v":""},{"$f":"IF(AND($K46=Lists!$C$23,$L46=Lists!$C$42),$J46,\"\")","v":""},{"$f":"IF(AND($K46=Lists!$C$23,$L46=Lists!$C$43),$J46,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Pasture",{"$f":"IF(AND($K47=Lists!$C$21,$L47=Lists!$C$41),$J47,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K47=Lists!$C$21,$L47=Lists!$C$42),$J47,\"\")","v":""},{"$f":"IF(AND($K47=Lists!$C$21,$L47=Lists!$C$43),$J47,\"\")","v":""},{"$f":"IF(AND($K47=Lists!$C$22,$L47=Lists!$C$41),$J47,\"\")","v":""},{"$f":"IF(AND($K47=Lists!$C$22,$L47=Lists!$C$42),$J47,\"\")","v":""},{"$f":"IF(AND($K47=Lists!$C$22,$L47=Lists!$C$43),$J47,\"\")","v":""},{"$f":"IF(AND($K47=Lists!$C$23,$L47=Lists!$C$41),$J47,\"\")","v":""},{"$f":"IF(AND($K47=Lists!$C$23,$L47=Lists!$C$42),$J47,\"\")","v":""},{"$f":"IF(AND($K47=Lists!$C$23,$L47=Lists!$C$43),$J47,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Pasture",{"$f":"IF(AND($K48=Lists!$C$21,$L48=Lists!$C$41),$J48,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K48=Lists!$C$21,$L48=Lists!$C$42),$J48,\"\")","v":""},{"$f":"IF(AND($K48=Lists!$C$21,$L48=Lists!$C$43),$J48,\"\")","v":""},{"$f":"IF(AND($K48=Lists!$C$22,$L48=Lists!$C$41),$J48,\"\")","v":""},{"$f":"IF(AND($K48=Lists!$C$22,$L48=Lists!$C$42),$J48,\"\")","v":""},{"$f":"IF(AND($K48=Lists!$C$22,$L48=Lists!$C$43),$J48,\"\")","v":""},{"$f":"IF(AND($K48=Lists!$C$23,$L48=Lists!$C$41),$J48,\"\")","v":""},{"$f":"IF(AND($K48=Lists!$C$23,$L48=Lists!$C$42),$J48,\"\")","v":""},{"$f":"IF(AND($K48=Lists!$C$23,$L48=Lists!$C$43),$J48,\"\")","v":""}]
[{"$nulls":3},"Aboveground","Oil",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"None","Pasture",{"$f":"IF(AND($K49=Lists!$C$21,$L49=Lists!$C$41),$J49,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($K49=Lists!$C$21,$L49=Lists!$C$42),$J49,\"\")","v":""},{"$f":"IF(AND($K49=Lists!$C$21,$L49=Lists!$C$43),$J49,\"\")","v":""},{"$f":"IF(AND($K49=Lists!$C$22,$L49=Lists!$C$41),$J49,\"\")","v":""},{"$f":"IF(AND($K49=Lists!$C$22,$L49=Lists!$C$42),$J49,\"\")","v":""},{"$f":"IF(AND($K49=Lists!$C$22,$L49=Lists!$C$43),$J49,\"\")","v":""},{"$f":"IF(AND($K49=Lists!$C$23,$L49=Lists!$C$41),$J49,\"\")","v":""},{"$f":"IF(AND($K49=Lists!$C$23,$L49=Lists!$C$42),$J49,\"\")","v":""},{"$f":"IF(AND($K49=Lists!$C$23,$L49=Lists!$C$43),$J49,\"\")","v":""}]
[]
[{"$nulls":5},{"$f":"SUM(F6:F50)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(H6:H50)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"hectares",{"$f":"SUM(M6:M50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N6:N50)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(S6:S50)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":11},"Reference:","Pipelines Subrates","Pipelines Subrates","Pipelines Subrates","Pipelines Subrates","Pipelines Subrates","Pipelines Subrates","Pipelines Subrates","Pipelines Subrates","Pipelines Subrates"]
[{"$nulls":11},"Rate (per ha)",{"$f":"VLOOKUP(M5,Subrates!$C$294:$D$302,Subrates!$D$1,FALSE)","v":{"v":2055.6594574217693,"d":"$2,055.66"}},{"$f":"VLOOKUP(N5,Subrates!$C$294:$D$302,Subrates!$D$1,FALSE)","v":{"v":4596.65945742177,"d":"$4,596.66"}},{"$f":"VLOOKUP(O5,Subrates!$C$294:$D$302,Subrates!$D$1,FALSE)","v":{"v":400.15945742176945,"d":"$400.16"}},{"$f":"VLOOKUP(P5,Subrates!$C$294:$D$302,Subrates!$D$1,FALSE)","v":{"v":1852.9536938706483,"d":"$1,852.95"}},{"$f":"VLOOKUP(Q5,Subrates!$C$294:$D$302,Subrates!$D$1,FALSE)","v":{"v":4393.953693870648,"d":"$4,393.95"}},{"$f":"VLOOKUP(R5,Subrates!$C$294:$D$302,Subrates!$D$1,FALSE)","v":{"v":197.45369387064815,"d":"$197.45"}},{"$f":"VLOOKUP(S5,Subrates!$C$294:$D$302,Subrates!$D$1,FALSE)","v":{"v":431.47983759120507,"d":"$431.48"}},{"$f":"VLOOKUP(T5,Subrates!$C$294:$D$302,Subrates!$D$1,FALSE)","v":{"v":1066.729837591205,"d":"$1,066.73"}},{"$f":"VLOOKUP(U5,Subrates!$C$294:$D$302,Subrates!$D$1,FALSE)","v":{"v":17.604837591205055,"d":"$17.60"}}]
[{"$nulls":11},"total",{"$f":"M51*M53","v":0},{"$f":"N51*N53","v":0},0,0,0,0,0,0,0]

{"sheet":"Process Facilities","index":12,"n_rows":168,"n_cols":22,"rows_kept":168}
[]
[null,{"$f":"CONTENTS!$B$2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"},null,null,"Total ERC","Unc Gas","Con gas","Oil","LPG",null,"WTP","Water Transfer"]
[null,"Contents","PROCESS FACILITIES",null,{"$f":"ERC","v":0},{"$f":"SUM(G32:I32,K32:U32)","v":0},{"$f":"SUM(G61:I61,K61:R61)","v":0},{"$f":"SUM(G149:I149,K149:Q149)","v":0},{"$f":"SUM(G168:I168,K168:L168)","v":0},null,{"$f":"SUM(G90:I90,K90:R90)","v":0},{"$f":"SUM(G120:I120,K120:M120)","v":0}]
[]
[null,null,"Gas Processing Facilities"]
[null,"#","Map ID","Name","Select","Number","Gas Process Plant - Pasture (Total for all facilities in row)","Gas Process Plant - Native (Total for all facilities in row)","Gas Process Plant - Arid (Total for all facilities in row)",null,{"$f":"Lists!E354","v":"Stand-alone gas compressor"},{"$f":"Lists!F354","v":"Gas Processing Plant > 0 and <= 15 TJ/day"},{"$f":"Lists!G354","v":"Gas Processing Plant > 15 and <= 25 TJ/day"},{"$f":"Lists!H354","v":"Gas Processing Plant > 25 and <= 50 TJ/day"},{"$f":"Lists!I354","v":"Gas Processing Plant > 50 and <= 100 TJ/day"},{"$f":"Lists!J354","v":"Gas Processing Plant > 100 and <= 200 TJ/day"},{"$f":"Lists!K354","v":"Gas Processing Plant > 200 and <= 300 TJ/day"},{"$f":"Lists!L354","v":"Gas Processing Plant > 300 and <= 400 TJ/day"},{"$f":"Lists!M354","v":"Gas Processing Plant > 400 and <= 500 TJ/day"},{"$f":"Lists!N354","v":"Gas Processing Plant > 500 and <= 750 TJ/day"},{"$f":"Lists!O354","v":"Gas Processing Plant > 750 and <= 1000 TJ/day"},1]
[{"$nulls":4},"Select from dropdown","#","ha","ha","ha",{"$nulls":12},{"$f":"V6+1","v":2}]
[null,1,null,null,"Stand-alone gas compressor",{"$nulls":5},{"$f":"IF($E8=K$6,$F8,\"\")","v":{"v":0,"d":"0.00"}},"","","","","","","","","","",{"$f":"V7+1","v":3}]
[null,{"$f":"B8+1","v":2},null,null,"Gas Processing Plant > 0 and <= 15 TJ/day",{"$nulls":5},"",{"v":0,"d":"0.00"},"","","","","","","","","",4]
[null,{"$f":"B9+1","v":3},null,null,"Gas Processing Plant > 15 and <= 25 TJ/day",{"$nulls":5},"","",{"v":0,"d":"0.00"},"","","","","","","","",5]
[null,4,null,null,"Gas Processing Plant > 25 and <= 50 TJ/day",{"$nulls":5},"","","",{"v":0,"d":"0.00"},"","","","","","","",6]
[null,5,null,null,"Gas Processing Plant > 50 and <= 100 TJ/day",{"$nulls":5},"","","","",{"v":0,"d":"0.00"},"","","","","","",7]
[null,6,null,null,"Gas Processing Plant > 100 and <= 200 TJ/day",{"$nulls":5},"","","","","",{"v":0,"d":"0.00"},"","","","","",8]
[null,7,null,null,"Gas Processing Plant > 200 and <= 300 TJ/day",{"$nulls":5},"","","","","","",{"v":0,"d":"0.00"},"","","","",9]
[null,8,null,null,"Gas Processing Plant > 300 and <= 400 TJ/day",{"$nulls":5},"","","","","","","",{"v":0,"d":"0.00"},"","","",10]
[null,9,null,null,"Gas Processing Plant > 400 and <= 500 TJ/day",{"$nulls":5},"","","","","","","","",{"v":0,"d":"0.00"},"","",11]
[null,10,null,null,"Gas Processing Plant > 500 and <= 750 TJ/day",{"$nulls":5},"","","","","","","","","",{"v":0,"d":"0.00"},"",12]
[null,11,null,null,"Gas Processing Plant > 750 and <= 1000 TJ/day",{"$nulls":5},{"$f":"IF($E18=K$6,$F18,\"\")","v":""},"","","","","","","","","",{"v":0,"d":"0.00"},13]
[null,12,null,null,"Gas Processing Plant > 50 and <= 100 TJ/day",{"$nulls":5},"","","","",{"v":0,"d":"0.00"},"","","","","","",14]
[null,13,null,null,"Gas Processing Plant > 50 and <= 100 TJ/day",{"$nulls":5},"","","","",{"v":0,"d":"0.00"},"","","","","","",15]
[null,14,null,null,"Gas Processing Plant > 50 and <= 100 TJ/day",{"$nulls":5},"","","","",{"v":0,"d":"0.00"},"","","","","","",16]
[null,15,null,null,"Gas Processing Plant > 50 and <= 100 TJ/day",{"$nulls":5},"","","","",{"v":0,"d":"0.00"},"","","","","","",17]
[null,16,null,null,"Gas Processing Plant > 50 and <= 100 TJ/day",{"$nulls":5},"","","","",{"v":0,"d":"0.00"},"","","","","","",18]
[null,17,null,null,"Gas Processing Plant > 50 and <= 100 TJ/day",{"$nulls":5},"","","","",{"v":0,"d":"0.00"},"","","","","","",19]
[null,18,null,null,"Gas Processing Plant > 50 and <= 100 TJ/day",{"$nulls":5},"","","","",{"v":0,"d":"0.00"},"","","","","","",20]
[null,19,null,null,"Gas Processing Plant > 50 and <= 100 TJ/day",{"$nulls":5},"","","","",{"v":0,"d":"0.00"},"","","","","","",21]
[null,20,null,null,"Gas Processing Plant > 50 and <= 100 TJ/day",{"$nulls":5},"","","","",{"v":0,"d":"0.00"},"","","","","","",22]
[{"$nulls":21},23]
[{"$nulls":5},{"$f":"SUM(F7:F28)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(G8:G28)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H8:H28)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I8:I28)","v":{"v":0,"d":"0.00"}},{"$f":"IF(F29-SUM(K29:U29)=0,\"ok\",\"E\")","v":"ok"},{"$f":"SUM(K8:K28)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},24]
[{"$nulls":5},"TOV#","Land Subrates","Land Subrates","Land Subrates",null,"Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities"]
[{"$nulls":5},"Rate",{"$f":"pasture","v":{"v":1655.5,"d":"$1,655.50"}},{"$f":"native","v":{"v":4196.5,"d":"$4,196.50"}},{"$f":"arid","v":0},null,{"$f":"VLOOKUP(K6,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":6127.769066710518,"d":"$6,127.77"}},{"$f":"VLOOKUP(L6,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":181979.9562253349,"d":"$181,979.96"}},{"$f":"VLOOKUP(M6,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":315376.37379183853,"d":"$315,376.37"}},{"$f":"VLOOKUP(N6,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":471046.16521508014,"d":"$471,046.17"}},{"$f":"VLOOKUP(O6,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":777745.0684081406,"d":"$777,745.07"}},{"$f":"VLOOKUP(P6,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":1214986.737636202,"d":"$1,214,986.74"}},{"$f":"VLOOKUP(Q6,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":1586113.498318655,"d":"$1,586,113.50"}},{"$f":"VLOOKUP(R6,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":1866773.2172296762,"d":"$1,866,773.22"}},{"$f":"VLOOKUP(S6,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":2164445.1260374617,"d":"$2,164,445.13"}},{"$f":"VLOOKUP(T6,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":2472322.347489467,"d":"$2,472,322.35"}},{"$f":"VLOOKUP(U6,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":2829383.2005316718,"d":"$2,829,383.20"}}]
[{"$nulls":5},"Total",{"$f":"G31*G29","v":0},{"$f":"H31*H29","v":0},0,null,{"$f":"K31*K29","v":0},{"$f":"L31*L29","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Conventional Gas Plants"]
[null,"#","Map ID","Name","Select","Number","Conventional Gas Plant - Pasture (Total for all facilities in row)","Conventional Gas Plant - Native (Total for all facilities in row)","Conventional Gas Plant - Arid (Total for all facilities in row)",null,{"$f":"Lists!C354","v":"Stand-alone gas compressor"},{"$f":"Lists!E366","v":"Conventional Gas > 0 and <= 1 TJ/day"},{"$f":"Lists!F366","v":"Conventional Gas > 1 and <= 2 TJ/day"},{"$f":"Lists!G366","v":"Conventional Gas > 2 and <= 5 TJ/day"},{"$f":"Lists!H366","v":"Conventional Gas > 5 and <= 10 TJ/day"},{"$f":"Lists!I366","v":"Conventional Gas > 10 and <= 15 TJ/day"},{"$f":"Lists!J366","v":"Conventional Gas > 15 and <= 25 TJ/day"},{"$f":"Lists!K366","v":"Conventional Gas > 25 and <= 50 TJ/day"},1]
[{"$nulls":4},"Select from dropdown","Whole #","ha","ha","ha",{"$nulls":9},{"$f":"S35+1","v":2}]
[null,1,null,null,{"$f":"Lists!C354","v":"Stand-alone gas compressor"},{"$nulls":5},{"$f":"IF($E37=K$35,$F37,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF($E37=L$35,$F37,\"\")","v":""},"","","","","","",{"$f":"S36+1","v":3}]
[null,{"$f":"B37+1","v":2},null,null,"Conventional Gas > 5 and <= 10 TJ/day",{"$nulls":5},{"$f":"IF($E38=K$35,$F38,\"\")","v":""},"","","",{"v":0,"d":"0.00"},"","","",4]
[null,{"$f":"B38+1","v":3},null,null,"Conventional Gas > 1 and <= 2 TJ/day",{"$nulls":5},"","",{"v":0,"d":"0.00"},"","","","","",5]
[null,4,null,null,"Conventional Gas > 2 and <= 5 TJ/day",{"$nulls":5},"","","",{"v":0,"d":"0.00"},"","","","",6]
[null,5,null,null,"Conventional Gas > 5 and <= 10 TJ/day",{"$nulls":5},"","","","",{"v":0,"d":"0.00"},"","","",7]
[null,6,null,null,"Conventional Gas > 10 and <= 15 TJ/day",{"$nulls":5},"","","","","",{"v":0,"d":"0.00"},"","",8]
[null,7,null,null,"Conventional Gas > 15 and <= 25 TJ/day",{"$nulls":5},"","","","","","",{"v":0,"d":"0.00"},"",9]
[null,8,null,null,"Conventional Gas > 25 and <= 50 TJ/day",{"$nulls":5},"","","","","","","",{"v":0,"d":"0.00"},10]
[null,9,null,null,"Conventional Gas > 0 and <= 1 TJ/day",{"$nulls":5},"",{"v":0,"d":"0.00"},"","","","","","",11]
[null,10,null,null,"Conventional Gas > 0 and <= 1 TJ/day",{"$nulls":5},"",{"v":0,"d":"0.00"},"","","","","","",12]
[null,11,null,null,"Conventional Gas > 0 and <= 1 TJ/day",{"$nulls":5},"",{"v":0,"d":"0.00"},"","","","","","",13]
[null,12,null,null,"Conventional Gas > 0 and <= 1 TJ/day",{"$nulls":5},"",{"v":0,"d":"0.00"},"","","","","","",14]
[null,13,null,null,"Conventional Gas > 0 and <= 1 TJ/day",{"$nulls":5},"",{"v":0,"d":"0.00"},"","","","","","",15]
[null,14,null,null,"Conventional Gas > 0 and <= 1 TJ/day",{"$nulls":5},"",{"v":0,"d":"0.00"},"","","","","","",16]
[null,15,null,null,"Conventional Gas > 0 and <= 1 TJ/day",{"$nulls":5},"",{"v":0,"d":"0.00"},"","","","","","",17]
[null,16,null,null,"Conventional Gas > 0 and <= 1 TJ/day",{"$nulls":5},"",{"v":0,"d":"0.00"},"","","","","","",18]
[null,17,null,null,"Conventional Gas > 0 and <= 1 TJ/day",{"$nulls":5},"",{"v":0,"d":"0.00"},"","","","","","",19]
[null,18,null,null,"Conventional Gas > 0 and <= 1 TJ/day",{"$nulls":5},"",{"v":0,"d":"0.00"},"","","","","","",20]
[null,19,null,null,"Conventional Gas > 0 and <= 1 TJ/day",{"$nulls":5},"",{"v":0,"d":"0.00"},"","","","","","",21]
[null,20,null,null,"Conventional Gas > 0 and <= 1 TJ/day",{"$nulls":5},"",{"v":0,"d":"0.00"},"","","","","","",22]
[{"$nulls":18},23]
[{"$nulls":5},{"$f":"SUM(F36:F57)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(G37:G57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H37:H57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I37:I57)","v":{"v":0,"d":"0.00"}},{"$f":"IF(F58-SUM(K58:R58)=0,\"ok\",\"E\")","v":"ok"},{"$f":"SUM(K37:K57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(L37:L57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},24]
[{"$nulls":5},"TOV#","Land Subrates","Land Subrates","Land Subrates",null,"Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities"]
[{"$nulls":6},{"$f":"pasture","v":{"v":1655.5,"d":"$1,655.50"}},{"$f":"native","v":{"v":4196.5,"d":"$4,196.50"}},{"$f":"arid","v":0},null,{"$f":"VLOOKUP(K35,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":6127.769066710518,"d":"$6,127.77"}},{"$f":"VLOOKUP(L35,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":39812.99189311336,"d":"$39,812.99"}},{"$f":"VLOOKUP(M35,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":78848.86090521775,"d":"$78,848.86"}},{"$f":"VLOOKUP(N35,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":109924.18109708441,"d":"$109,924.18"}},{"$f":"VLOOKUP(O35,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":131255.76433372754,"d":"$131,255.76"}},{"$f":"VLOOKUP(P35,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":218832.74843790042,"d":"$218,832.75"}},{"$f":"VLOOKUP(Q35,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":262302.54511837405,"d":"$262,302.55"}},{"$f":"VLOOKUP(R35,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":421178.49591168156,"d":"$421,178.50"}}]
[{"$nulls":6},{"$f":"G60*G58","v":0},0,0,null,{"$f":"K60*K58","v":0},{"$f":"L60*L58","v":0},0,0,0,0,0,0]
[]
[null,null,"Water Treatment Plants"]
[null,"#","Map ID","Name","Select","Number","Water Treatment Plant - Pasture (Total for all facilities in row)","Water Treatment Plant - Native (Total for all facilities in row)","Water Treatment Plant - Arid (Total for all facilities in row)",null,{"$f":"Lists!E384","v":"Water Treatment Plant 1 ML/day"},{"$f":"Lists!F384","v":"Water Treatment Plant 2 ML/day"},{"$f":"Lists!G384","v":"Water Treatment Plant 6 ML/day"},{"$f":"Lists!H384","v":"Water Treatment Plant 12 ML/day"},{"$f":"Lists!I384","v":"Water Treatment Plant 20 ML/day"},{"$f":"Lists!J384","v":"Water Treatment Plant 40 ML/day"},{"$f":"Lists!K384","v":"Water Treatment Plant 80 ML/day BC&TC"},{"$f":"Lists!L384","v":"Water Treatment Plant 100 ML/day BC&TC"},1]
[{"$nulls":4},"Select from dropdown","#","ha","ha","ha",{"$nulls":9},{"$f":"S64+1","v":2}]
[null,1,null,null,"Water Treatment Plant 1 ML/day",{"$nulls":5},{"$f":"IF($E66=K$64,$F66,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF($E66=L$64,$F66,\"\")","v":""},"","","","","","",{"$f":"S65+1","v":3}]
[null,{"$f":"B66+1","v":2},null,null,"Water Treatment Plant 2 ML/day",{"$nulls":5},{"$f":"IF($E67=K$64,$F67,\"\")","v":""},{"v":0,"d":"0.00"},"","","","","","",4]
[null,{"$f":"B67+1","v":3},null,null,"Water Treatment Plant 6 ML/day",{"$nulls":5},"","",{"v":0,"d":"0.00"},"","","","","",5]
[null,4,null,null,"Water Treatment Plant 12 ML/day",{"$nulls":5},"","","",{"v":0,"d":"0.00"},"","","","",6]
[null,5,null,null,"Water Treatment Plant 20 ML/day",{"$nulls":5},"","","","",{"v":0,"d":"0.00"},"","","",7]
[null,6,null,null,"Water Treatment Plant 40 ML/day",{"$nulls":5},"","","","","",{"v":0,"d":"0.00"},"","",8]
[null,7,null,null,"Water Treatment Plant 80 ML/day BC&TC",{"$nulls":5},"","","","","","",{"v":0,"d":"0.00"},"",9]
[null,8,null,null,"Water Treatment Plant 100 ML/day BC&TC",{"$nulls":5},"","","","","","","",{"v":0,"d":"0.00"},10]
[null,9,null,null,"Water Treatment Plant 6 ML/day",{"$nulls":5},"","",{"v":0,"d":"0.00"},"","","","","",11]
[null,10,null,null,"Water Treatment Plant 6 ML/day",{"$nulls":5},"","",{"v":0,"d":"0.00"},"","","","","",12]
[null,11,null,null,"Water Treatment Plant 6 ML/day",{"$nulls":5},"","",{"v":0,"d":"0.00"},"","","","","",13]
[null,12,null,null,"Water Treatment Plant 6 ML/day",{"$nulls":5},"","",{"v":0,"d":"0.00"},"","","","","",14]
[null,13,null,null,"Water Treatment Plant 6 ML/day",{"$nulls":5},"","",{"v":0,"d":"0.00"},"","","","","",15]
[null,14,null,null,"Water Treatment Plant 6 ML/day",{"$nulls":5},"","",{"v":0,"d":"0.00"},"","","","","",16]
[null,15,null,null,"Water Treatment Plant 6 ML/day",{"$nulls":5},"","",{"v":0,"d":"0.00"},"","","","","",17]
[null,16,null,null,"Water Treatment Plant 6 ML/day",{"$nulls":5},"","",{"v":0,"d":"0.00"},"","","","","",18]
[null,17,null,null,"Water Treatment Plant 6 ML/day",{"$nulls":5},"","",{"v":0,"d":"0.00"},"","","","","",19]
[null,18,null,null,"Water Treatment Plant 6 ML/day",{"$nulls":5},"","",{"v":0,"d":"0.00"},"","","","","",20]
[null,19,null,null,"Water Treatment Plant 6 ML/day",{"$nulls":5},"","",{"v":0,"d":"0.00"},"","","","","",21]
[null,20,null,null,"Water Treatment Plant 6 ML/day",{"$nulls":5},"","",{"v":0,"d":"0.00"},"","","","","",22]
[{"$nulls":18},23]
[{"$nulls":5},{"$f":"SUM(F65:F86)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(G66:G86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H66:H86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I66:I86)","v":{"v":0,"d":"0.00"}},{"$f":"IF(F87-SUM(K87:R87)=0,\"ok\",\"E\")","v":"ok"},{"$f":"SUM(K66:K86)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},24]
[{"$nulls":5},"TOV#","Land Subrates","Land Subrates","Land Subrates",null,"Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities"]
[{"$nulls":6},{"$f":"pasture","v":{"v":1655.5,"d":"$1,655.50"}},{"$f":"native","v":{"v":4196.5,"d":"$4,196.50"}},{"$f":"arid","v":0},null,{"$f":"VLOOKUP(K64,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":98380.15709369318,"d":"$98,380.16"}},{"$f":"VLOOKUP(L64,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":171994.9456738515,"d":"$171,994.95"}},{"$f":"VLOOKUP(M64,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":335324.4249678766,"d":"$335,324.42"}},{"$f":"VLOOKUP(N64,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":403211.63668554387,"d":"$403,211.64"}},{"$f":"VLOOKUP(O64,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":538182.433199777,"d":"$538,182.43"}},{"$f":"VLOOKUP(P64,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":643677.9789560064,"d":"$643,677.98"}},{"$f":"VLOOKUP(Q64,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":2573627.7285158583,"d":"$2,573,627.73"}},{"$f":"VLOOKUP(R64,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":2949553.1566801406,"d":"$2,949,553.16"}}]
[{"$nulls":6},{"$f":"G87*G89","v":0},{"$f":"H87*H89","v":0},0,null,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Water Transfer Stations"]
[null,"#","Map ID","Name","Select","Number","Water Transfer Station - Pasture (Total for all facilities in row)","Water Transfer Station - Native (Total for all facilities in row)","Water Transfer Station - Arid (Total for all facilities in row)",null,{"$f":"Lists!C392","v":"Water transfer stations (small)"},{"$f":"Lists!C393","v":"Water transfer stations (medium)"},{"$f":"Lists!C394","v":"Water transfer stations (large)"},1]
[{"$nulls":4},"Select from dropdown"," Whole #","ha","ha","ha",{"$nulls":4},{"$f":"N94+1","v":2}]
[null,1,null,null,"Water transfer stations (small)",{"$nulls":5},{"$f":"IF($E96=K$94,$F96,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF($E96=L$94,$F96,\"\")","v":""},"",{"$f":"N95+1","v":3}]
[null,{"$f":"B96+1","v":2},null,null,"Water transfer stations (medium)",{"$nulls":5},{"$f":"IF($E97=K$94,$F97,\"\")","v":""},{"v":0,"d":"0.00"},"",{"$f":"N96+1","v":4}]
[null,{"$f":"B97+1","v":3},null,null,"Water transfer stations (large)",{"$nulls":5},"","",{"v":0,"d":"0.00"},5]
[null,4,null,null,"Water transfer stations (small)",{"$nulls":5},{"v":0,"d":"0.00"},"","",6]
[null,5,null,null,"Water transfer stations (small)",{"$nulls":5},{"v":0,"d":"0.00"},"","",7]
[null,6,null,null,"Water transfer stations (small)",{"$nulls":5},{"v":0,"d":"0.00"},"","",8]
[null,7,null,null,"Water transfer stations (small)",{"$nulls":5},{"v":0,"d":"0.00"},"","",9]
[null,8,null,null,"Water transfer stations (small)",{"$nulls":5},{"v":0,"d":"0.00"},"","",10]
[null,9,null,null,"Water transfer stations (small)",{"$nulls":5},{"v":0,"d":"0.00"},"","",11]
[null,10,null,null,"Water transfer stations (small)",{"$nulls":5},{"v":0,"d":"0.00"},"","",12]
[null,11,null,null,"Water transfer stations (small)",{"$nulls":5},{"v":0,"d":"0.00"},"","",13]
[null,12,null,null,"Water transfer stations (small)",{"$nulls":5},{"v":0,"d":"0.00"},"","",14]
[null,13,null,null,"Water transfer stations (small)",{"$nulls":5},{"v":0,"d":"0.00"},"","",15]
[null,14,null,null,"Water transfer stations (small)",{"$nulls":5},{"v":0,"d":"0.00"},"","",16]
[null,15,null,null,"Water transfer stations (small)",{"$nulls":5},{"v":0,"d":"0.00"},"","",17]
[null,16,null,null,"Water transfer stations (small)",{"$nulls":5},{"v":0,"d":"0.00"},"","",18]
[null,17,null,null,"Water transfer stations (small)",{"$nulls":5},{"v":0,"d":"0.00"},"","",19]
[null,18,null,null,"Water transfer stations (small)",{"$nulls":5},{"v":0,"d":"0.00"},"","",20]
[null,19,null,null,"Water transfer stations (small)",{"$nulls":5},{"v":0,"d":"0.00"},"","",21]
[null,20,null,null,"Water transfer stations (small)",{"$nulls":5},{"v":0,"d":"0.00"},"","",22]
[{"$nulls":13},23]
[{"$nulls":5},{"$f":"SUM(F95:F116)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(G96:G116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H96:H116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I96:I116)","v":{"v":0,"d":"0.00"}},{"$f":"IF(F117-SUM(K117:M117)=0,\"ok\",\"E\")","v":"ok"},{"$f":"SUM(K96:K116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(L96:L116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(M96:M116)","v":{"v":0,"d":"0.00"}},24]
[{"$nulls":5},"TOV#","Land Subrates","Land Subrates","Land Subrates",null,"Process_Facilities","Process_Facilities","Process_Facilities"]
[{"$nulls":6},{"$f":"pasture","v":{"v":1655.5,"d":"$1,655.50"}},{"$f":"native","v":{"v":4196.5,"d":"$4,196.50"}},{"$f":"arid","v":0},null,{"$f":"VLOOKUP(K94,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":60505.79576701747,"d":"$60,505.80"}},{"$f":"VLOOKUP(L94,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":176230.19533442293,"d":"$176,230.20"}},{"$f":"VLOOKUP(M94,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":275288.3042752076,"d":"$275,288.30"}}]
[{"$nulls":6},{"$f":"G119*G117","v":0},{"$f":"H119*H117","v":0},0,null,0,0,0]
[]
[null,null,"Oil Storage Facilities"]
[null,"#","Map ID","Name","Select","Number","Oil Storage Facility - Pasture (Total for all facilities in row)","Oil Storage Facility - Native (Total for all facilities in row)","Oil Storage Facility - Arid (Total for all facilities in row)",null,{"$f":"Lists!E372","v":"Conventional Oil > 0 and <= 50 kL"},{"$f":"Lists!F372","v":"Conventional Oil > 50 and <= 200 kL"},{"$f":"Lists!G372","v":"Conventional Oil > 200 and <= 1000 kL"},{"$f":"Lists!H372","v":"Conventional Oil > 1000 and <= 5000 kL"},{"$f":"Lists!I372","v":"Conventional Oil > 5000 and <= 10000 kL"},{"$f":"Lists!J372","v":"Conventional Oil > 10000 and <= 25000 kL"},{"$f":"Lists!K372","v":"Conventional Oil > 25000 and <= 50000 kL"},{"$f":"N124+1","v":1}]
[{"$nulls":4},"Select from dropdown","Whole #","ha","ha","ha",{"$nulls":8},{"$f":"R123+1","v":2}]
[null,1,null,null,"Conventional Oil > 0 and <= 50 kL",{"$nulls":5},{"$f":"IF($E125=K$123,$F125,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF($E125=L$123,$F125,\"\")","v":""},"","","","","",3]
[null,{"$f":"B125+1","v":2},null,null,"Conventional Oil > 50 and <= 200 kL",{"$nulls":5},{"$f":"IF($E126=K$123,$F126,\"\")","v":""},{"v":0,"d":"0.00"},"","","","","",4]
[null,{"$f":"B126+1","v":3},null,null,"Conventional Oil > 200 and <= 1000 kL",{"$nulls":5},"","",{"v":0,"d":"0.00"},"","","","",5]
[null,4,null,null,"Conventional Oil > 1000 and <= 5000 kL",{"$nulls":5},"","","",{"v":0,"d":"0.00"},"","","",6]
[null,5,null,null,"Conventional Oil > 5000 and <= 10000 kL",{"$nulls":5},"","","","",{"v":0,"d":"0.00"},"","",7]
[null,6,null,null,"Conventional Oil > 10000 and <= 25000 kL",{"$nulls":5},"","","","","",{"v":0,"d":"0.00"},"",8]
[null,7,null,null,"Conventional Oil > 25000 and <= 50000 kL",{"$nulls":5},"","","","","","",{"v":0,"d":"0.00"},9]
[null,8,null,null,"Conventional Oil > 0 and <= 50 kL",{"$nulls":5},{"v":0,"d":"0.00"},"","","","","","",10]
[null,9,null,null,"Conventional Oil > 0 and <= 50 kL",{"$nulls":5},{"v":0,"d":"0.00"},"","","","","","",11]
[null,10,null,null,"Conventional Oil > 0 and <= 50 kL",{"$nulls":5},{"v":0,"d":"0.00"},"","","","","","",12]
[null,11,null,null,"Conventional Oil > 0 and <= 50 kL",{"$nulls":5},{"v":0,"d":"0.00"},"","","","","","",13]
[null,12,null,null,"Conventional Oil > 0 and <= 50 kL",{"$nulls":5},{"v":0,"d":"0.00"},"","","","","","",14]
[null,13,null,null,"Conventional Oil > 0 and <= 50 kL",{"$nulls":5},{"v":0,"d":"0.00"},"","","","","","",15]
[null,14,null,null,"Conventional Oil > 0 and <= 50 kL",{"$nulls":5},{"v":0,"d":"0.00"},"","","","","","",16]
[null,15,null,null,"Conventional Oil > 0 and <= 50 kL",{"$nulls":5},{"v":0,"d":"0.00"},"","","","","","",17]
[null,16,null,null,"Conventional Oil > 0 and <= 50 kL",{"$nulls":5},{"v":0,"d":"0.00"},"","","","","","",18]
[null,17,null,null,"Conventional Oil > 0 and <= 50 kL",{"$nulls":5},{"v":0,"d":"0.00"},"","","","","","",19]
[null,18,null,null,"Conventional Oil > 0 and <= 50 kL",{"$nulls":5},{"v":0,"d":"0.00"},"","","","","","",20]
[null,19,null,null,"Conventional Oil > 0 and <= 50 kL",{"$nulls":5},{"v":0,"d":"0.00"},"","","","","","",21]
[null,20,null,null,"Conventional Oil > 0 and <= 50 kL",{"$nulls":5},{"v":0,"d":"0.00"},"","","","","","",22]
[{"$nulls":17},23]
[{"$nulls":5},{"$f":"SUM(F124:F145)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(G125:G145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H125:H145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I125:I145)","v":{"v":0,"d":"0.00"}},{"$f":"IF(F146-SUM(K146:Q146)=0,\"ok\",\"E\")","v":"ok"},{"$f":"SUM(K125:K145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(L125:L145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(M125:M145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N125:N145)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},24]
[{"$nulls":5},"TOV#","Land Subrates","Land Subrates","Land Subrates",null,"Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities","Process_Facilities"]
[{"$nulls":6},{"$f":"pasture","v":{"v":1655.5,"d":"$1,655.50"}},{"$f":"native","v":{"v":4196.5,"d":"$4,196.50"}},{"$f":"arid","v":0},null,{"$f":"VLOOKUP(K123,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":53223.951104535605,"d":"$53,223.95"}},{"$f":"VLOOKUP(L123,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":114258.78015968978,"d":"$114,258.78"}},{"$f":"VLOOKUP(M123,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":216151.72825569558,"d":"$216,151.73"}},{"$f":"VLOOKUP(N123,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":318612.72943543183,"d":"$318,612.73"}},{"$f":"VLOOKUP(O123,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":480585.6134993383,"d":"$480,585.61"}},{"$f":"VLOOKUP(P123,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":567590.7366124642,"d":"$567,590.74"}},{"$f":"VLOOKUP(Q123,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":793434.8822003689,"d":"$793,434.88"}}]
[{"$nulls":6},{"$f":"G148*G146","v":0},{"$f":"H148*H146","v":0},0,null,0,{"$f":"L148*L146","v":0},{"$f":"M148*M146","v":0},{"$f":"N148*N146","v":0},{"$f":"O148*O146","v":0},{"$f":"P148*P146","v":0},{"$f":"Q148*Q146","v":0}]
[]
[null,null,"Liquified Petroleum Gas Facilities"]
[null,"#","Map ID","Name","Select","Number","LPG Plant - Pasture (Total for all facilities in row)","LPG Plant - Native (Total for all facilities in row)","LPG Plant - Arid (Total for all facilities in row)",null,{"$f":"Lists!C379","v":"LPG Plant <= 500 kL"},{"$f":"Lists!C380","v":"LPG Plant > 500 kL"},1]
[{"$nulls":4},"Select from dropdown","Whole #","ha","ha","ha",{"$nulls":3},{"$f":"M152+1","v":2}]
[null,1,null,null,"LPG Plant <= 500 kL",{"$nulls":5},{"$f":"IF($E154=K$152,$F154,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF($E154=L$152,$F154,\"\")","v":""},{"$f":"M153+1","v":3}]
[null,{"$f":"B154+1","v":2},null,null,"LPG Plant > 500 kL",{"$nulls":5},{"$f":"IF($E155=K$152,$F155,\"\")","v":""},{"v":0,"d":"0.00"},4]
[null,{"$f":"B155+1","v":3},null,null,"LPG Plant <= 500 kL",{"$nulls":5},{"v":0,"d":"0.00"},"",5]
[null,4,null,null,"LPG Plant <= 500 kL",{"$nulls":5},{"v":0,"d":"0.00"},"",6]
[null,5,null,null,"LPG Plant <= 500 kL",{"$nulls":5},{"v":0,"d":"0.00"},"",7]
[null,6,null,null,"LPG Plant <= 500 kL",{"$nulls":5},{"v":0,"d":"0.00"},"",8]
[null,7,null,null,"LPG Plant <= 500 kL",{"$nulls":5},{"v":0,"d":"0.00"},"",9]
[null,8,null,null,"LPG Plant <= 500 kL",{"$nulls":5},{"v":0,"d":"0.00"},"",10]
[null,9,null,null,"LPG Plant <= 500 kL",{"$nulls":5},{"v":0,"d":"0.00"},"",11]
[null,10,null,null,"LPG Plant <= 500 kL",{"$nulls":5},{"v":0,"d":"0.00"},"",12]
[{"$nulls":12},13]
[{"$nulls":5},{"$f":"SUM(F153:F164)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(G154:G164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H154:H164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I154:I164)","v":{"v":0,"d":"0.00"}},{"$f":"IF(F165-SUM(K165:L165)=0,\"ok\",\"E\")","v":"ok"},{"$f":"SUM(K154:K164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(L154:L164)","v":{"v":0,"d":"0.00"}},14]
[{"$nulls":5},"TOV#","Land Subrates","Land Subrates","Land Subrates",null,"Process_Facilities","Process_Facilities"]
[{"$nulls":6},{"$f":"pasture","v":{"v":1655.5,"d":"$1,655.50"}},{"$f":"native","v":{"v":4196.5,"d":"$4,196.50"}},{"$f":"arid","v":0},null,{"$f":"VLOOKUP(K152,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":699442.2579358813,"d":"$699,442.26"}},{"$f":"VLOOKUP(L152,Process_facs_values_subs,Subrates!$D$1,FALSE)","v":{"v":1193456.3930382445,"d":"$1,193,456.39"}}]
[{"$nulls":6},{"$f":"G165*G167","v":0},{"$f":"H165*H167","v":0},0,null,0,0]

{"sheet":"Process Facilities User Build","index":13,"n_rows":92,"n_cols":29,"rows_kept":92}
[]
[null,{"$f":"CONTENTS!B2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"},null,"Type (select from dropdown)","Gas Processing Plant","LPG Plant","Conventional Gas","Conventional Oil","Gas Processing Plant","Gas Processing Plant","Gas Processing Plant","Gas Processing Plant","Gas Processing Plant","Gas Processing Plant","Gas Processing Plant","Gas Processing Plant","Gas Processing Plant","Gas Processing Plant","Gas Processing Plant","Gas Processing Plant","Gas Processing Plant","Gas Processing Plant","Gas Processing Plant","Gas Processing Plant",null,{"$f":"Gas_Processing_Plant","v":"Gas Processing Plant"},{"$f":"Lists!C34","v":"LPG Plant"},{"$f":"Lists!C36","v":"Conventional Gas"},{"$f":"Lists!C37","v":"Conventional Oil"}]
[null,"PROCESS FACILITIES USER BUILD","Contents","Map ID"]
[null,{"$f":"ERC","v":0},"Total ERC","Name"]
[null,{"$f":"SUM(S6:X6)","v":0},"This sheet","Notes"]
[null,"Elements","Unit","Unit Rate",{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"For Waste",{"$f":"SUMIF($E$2:$X$2,\"=\"&Z2,$E$6:$X$6)","v":0},{"$f":"SUMIF($E$2:$X$2,\"=\"&AA2,$E$6:$X$6)","v":0},0,0]
[1,{"$f":"Subrates!C101","v":"Vertical, Steel, Open top, Earth, Single skin, Lined, 0.14 ML"},"tank",{"$f":"VLOOKUP(B7,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":3030.50607923186,"d":"$3,030.51"}},{"$nulls":20},{"$f":"SUM(E7:X7)","v":{"v":0,"d":"0.0"}}]
[{"$f":"A7+1","v":2},{"$f":"Subrates!C102","v":"Vertical, Steel, Open top, Earth, Single skin, Lined, 0.6 ML"},"tank",{"$f":"VLOOKUP(B8,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":5865.557253860956,"d":"$5,865.56"}},{"$nulls":20},{"$f":"SUM(E8:X8)","v":{"v":0,"d":"0.0"}}]
[3,{"$f":"Subrates!C103","v":"Vertical, Steel, Open top, Earth, Single skin, Lined, 1 ML"},"tank",{"$f":"VLOOKUP(B9,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":6481.102649142761,"d":"$6,481.10"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[4,{"$f":"Subrates!C104","v":"Vertical, Steel, Open top, Earth, Single skin, Lined, 3.5 ML"},"tank",{"$f":"VLOOKUP(B10,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":13976.0815738461,"d":"$13,976.08"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[5,{"$f":"Subrates!C105","v":"Vertical, Steel, Open top, Earth, Single skin, Lined, 7 ML"},"tank",{"$f":"VLOOKUP(B11,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":21608.791505702786,"d":"$21,608.79"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[6,{"$f":"Subrates!C106","v":"Vertical, Steel, Open top, Earth, Single skin, Lined, 8 ML"},"tank",{"$f":"VLOOKUP(B12,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":24739.086855535435,"d":"$24,739.09"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[7,{"$f":"Subrates!C107","v":"Vertical, Steel, Open top, Earth, Single skin, Lined, 12 ML"},"tank",{"$f":"VLOOKUP(B13,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":28659.09453787804,"d":"$28,659.09"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[8,{"$f":"Subrates!C108","v":"Vertical, Steel, Open top, Earth, Single skin, Lined, 17 ML"},"tank",{"$f":"VLOOKUP(B14,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":38587.75837244681,"d":"$38,587.76"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[9,{"$f":"Subrates!C109","v":"Concrete Ring, Steel, Open top, Earth, Single skin, Lined, 4 kL"},"tank",{"$f":"VLOOKUP(B15,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":13175.482515127245,"d":"$13,175.48"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[10,{"$f":"Subrates!C110","v":"Concrete Ring, Steel, Open top, Earth, Single skin, Lined, 8 kL"},"tank",{"$f":"VLOOKUP(B16,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":19102.757692793886,"d":"$19,102.76"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[11,{"$f":"Subrates!C111","v":"Concrete Ring, Steel, Open top, Earth, Single skin, Lined, 12 kL"},"tank",{"$f":"VLOOKUP(B17,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":23442.02759656269,"d":"$23,442.03"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[12,{"$f":"Subrates!C112","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 1.2 kL"},"tank",{"$f":"VLOOKUP(B18,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":1392.5910802220162,"d":"$1,392.59"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[13,{"$f":"Subrates!C113","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 5 kL"},"tank",{"$f":"VLOOKUP(B19,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":1506.7209084856615,"d":"$1,506.72"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[14,{"$f":"Subrates!C114","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 10 kL"},"tank",{"$f":"VLOOKUP(B20,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":1634.387519167997,"d":"$1,634.39"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[15,{"$f":"Subrates!C115","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 20 kL"},"tank",{"$f":"VLOOKUP(B21,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":1847.0025288872246,"d":"$1,847.00"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[16,{"$f":"Subrates!C116","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 30 kL"},"tank",{"$f":"VLOOKUP(B22,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":1917.6315847134188,"d":"$1,917.63"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[17,{"$f":"Subrates!C117","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 40 kL"},"tank",{"$f":"VLOOKUP(B23,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":2122.3180286211987,"d":"$2,122.32"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[18,{"$f":"Subrates!C118","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 50 kL"},"tank",{"$f":"VLOOKUP(B24,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":2282.5074195055486,"d":"$2,282.51"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[19,{"$f":"Subrates!C119","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 55 kL"},"tank",{"$f":"VLOOKUP(B25,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":2335.9038831336647,"d":"$2,335.90"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[20,{"$f":"Subrates!C120","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 70 kL"},"tank",{"$f":"VLOOKUP(B26,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":2549.489737646131,"d":"$2,549.49"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[21,{"$f":"Subrates!C121","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 90 kL"},"tank",{"$f":"VLOOKUP(B27,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":2653.1122286992363,"d":"$2,653.11"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[22,{"$f":"Subrates!C122","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 110 kL"},"tank",{"$f":"VLOOKUP(B28,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":2855.242114651489,"d":"$2,855.24"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[23,{"$f":"Subrates!C123","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 100 kL"},"tank",{"$f":"VLOOKUP(B29,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":5033.508948991262,"d":"$5,033.51"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[24,{"$f":"Subrates!C124","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 200 kL"},"tank",{"$f":"VLOOKUP(B30,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":6361.716986142004,"d":"$6,361.72"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[25,{"$f":"Subrates!C125","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 300 kL"},"tank",{"$f":"VLOOKUP(B31,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":7887.317977704794,"d":"$7,887.32"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[26,{"$f":"Subrates!C126","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 500 kL"},"tank",{"$f":"VLOOKUP(B32,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":11733.126506088049,"d":"$11,733.13"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[27,{"$f":"Subrates!C127","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 1000 kL"},"tank",{"$f":"VLOOKUP(B33,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":16420.06905489269,"d":"$16,420.07"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[28,{"$f":"Subrates!C128","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 2000 kL"},"tank",{"$f":"VLOOKUP(B34,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":23031.09957622273,"d":"$23,031.10"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[29,{"$f":"Subrates!C129","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 3000 kL"},"tank",{"$f":"VLOOKUP(B35,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":29676.737664114116,"d":"$29,676.74"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[30,{"$f":"Subrates!C130","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 5000 kL"},"tank",{"$f":"VLOOKUP(B36,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":37677.29508255668,"d":"$37,677.30"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[31,{"$f":"Subrates!C131","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 7500 kL"},"tank",{"$f":"VLOOKUP(B37,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":45065.535632496736,"d":"$45,065.54"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[32,{"$f":"Subrates!C132","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 10000 kL"},"tank",{"$f":"VLOOKUP(B38,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":52377.1076990267,"d":"$52,377.11"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[33,{"$f":"Subrates!C133","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 1.2 ML"},"tank",{"$f":"VLOOKUP(B39,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":16194.767315026074,"d":"$16,194.77"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[34,{"$f":"Subrates!C134","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 1.9 ML"},"tank",{"$f":"VLOOKUP(B40,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":20991.691212316535,"d":"$20,991.69"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[35,{"$f":"Subrates!C135","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 3.6 ML"},"tank",{"$f":"VLOOKUP(B41,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":33305.03128859395,"d":"$33,305.03"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[36,{"$f":"Subrates!C136","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 5.5 ML"},"tank",{"$f":"VLOOKUP(B42,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":42944.55754132191,"d":"$42,944.56"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[37,{"$f":"Subrates!C137","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 7.6 ML"},"tank",{"$f":"VLOOKUP(B43,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":53399.82705705702,"d":"$53,399.83"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[38,{"$f":"Subrates!C138","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 12 ML"},"tank",{"$f":"VLOOKUP(B44,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":71989.77322796486,"d":"$71,989.77"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[39,{"$f":"Subrates!C139","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 15.5 ML"},"tank",{"$f":"VLOOKUP(B45,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":86068.56742519262,"d":"$86,068.57"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[40,{"$f":"Subrates!C140","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 25 ML"},"tank",{"$f":"VLOOKUP(B46,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":125535.85535533386,"d":"$125,535.86"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[41,{"$f":"Subrates!C141","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 40 ML"},"tank",{"$f":"VLOOKUP(B47,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":178567.55028451674,"d":"$178,567.55"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[42,{"$f":"Subrates!C142","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 50 ML"},"tank",{"$f":"VLOOKUP(B48,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":210284.11348642068,"d":"$210,284.11"}},{"$nulls":20},{"v":0,"d":"0.0"}]
[43,"Major Module","module",{"$f":"Subrates!D155","v":{"v":25090.427775912354,"d":"$25,090.43"}},{"$nulls":20},0]
[44,"Skids (e.g. separator)","skid",{"$f":"Subrates!$D$154","v":{"v":4832.57728297368,"d":"$4,832.58"}},{"$nulls":20},0]
[45,"Pig launcher / receiver","item",{"$f":"Main!J353","v":{"v":9580.156464955502,"d":"$9,580.16"}},{"$nulls":20},0]
[46,{"$f":"Subrates!C151","v":"Pumps and Controls"},"#",{"$f":"Subrates!D151","v":{"v":431.16750536680615,"d":"$431.17"}},{"$nulls":20},0]
[47,"Terminations","#",{"$f":"Subrates!D153","v":{"v":1013.5890272564333,"d":"$1,013.59"}},{"$nulls":20},0]
[48,"Piping (total length)","m",{"$f":"Subrates!D152","v":{"v":23.08719982066666,"d":"$23.09"}},{"$nulls":20},0]
[49,"Earthen bund allowance","bund",{"v":500,"d":"$500.00"},{"$nulls":20},0]
[50,"Liquids pump and dispose","kL",{"$f":"Subrates!D98","v":{"v":271.6846864169401,"d":"$271.68"}},{"$nulls":20},0]
[51,"Portable buildings","bldg",{"$f":"Main!J128","v":{"v":2255.9546194629665,"d":"$2,255.95"}},{"$nulls":20},0]
[52,{"$f":"Main!E123","v":"Small, Brick wall, Steel roof, Concrete floor, 1 floors"},"m2",{"$f":"Main!J123","v":{"v":119.70009858163799,"d":"$119.70"}},{"$nulls":20},0]
[53,{"$f":"Main!E124","v":"Large, Brick wall, Steel roof, Concrete floor, 1 floors"},"m2",{"$f":"Main!J124","v":{"v":71.12549166952898,"d":"$71.13"}},{"$nulls":20},0]
[54,{"$f":"Main!E125","v":"Large, Steel wall, Steel roof, Concrete floor, 1 floors"},"m2",{"$f":"Main!J125","v":{"v":76.22144219101264,"d":"$76.22"}},{"$nulls":20},0]
[55,{"$f":"Main!E126","v":"Small, Steel wall, Steel roof, Concrete floor, 1 floors"},"m2",{"$f":"Main!J126","v":{"v":127.70506187417257,"d":"$127.71"}},{"$nulls":20},0]
[56,{"$f":"Main!E127","v":"Small, Steel wall, Steel roof, Concrete floor, 2 floors"},"m2",{"$f":"Main!J127","v":{"v":135.9157101430498,"d":"$135.92"}},{"$nulls":20},0]
[57,"Rip","ha",{"$f":"Subrates!$D$38","v":{"v":400.1594574217694,"d":"$400.16"}},{"$nulls":20},0]
[58,"Growth Media - load, haul place","m3",{"$f":"Subrates!D11","v":{"v":3.604059385690549,"d":"$3.60"}},{"$nulls":20},0]
[59,"Total disturbance area for grade and seed (pasture)","ha",{"$f":"pasture","v":{"v":1655.5,"d":"$1,655.50"}},{"$nulls":20},0]
[60,"Total disturbance area for grade and seed (native)","ha",{"$f":"native","v":{"v":4196.5,"d":"$4,196.50"}},{"$nulls":20},0]
[61,"Total disturbance area for rip (arid)","ha",{"$f":"arid","v":0},{"$nulls":20},0]
[{"$f":"A67+1","v":62},"Land investigation - one off costs (enter fraction if justified)","lump ",{"$f":"Inv_Activities_lump","v":{"v":35075.58188842498,"d":"$35,075.58"}},{"$nulls":20},0]
[63,"Land investigation - area","ha",{"$f":"Inv_Activities_area","v":{"v":3920.7764895466953,"d":"$3,920.78"}},{"$nulls":20},0]
[64,"User entries",{"$nulls":22},0]
[65,"User entries",{"$nulls":22},0]
[66,"User entries",{"$nulls":22},0]
[67,"User entries",{"$nulls":22},0]
[{"$f":"A73+1","v":68},"User entries",{"$nulls":22},0]
[69,"User entries",{"$nulls":22},0]
[70,"User entries",{"$nulls":22},0]
[71,"User entries",{"$nulls":22},0]
[{"$nulls":24},0]
[null,"Summary"]
[null,"Decommission and remove tanks and bunds",null,null,{"$f":"SUMPRODUCT($D7:$D48,E7:E48)+$D55*E55+E56*$D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Decommission and remove pumps, launchers, skids, modules",null,null,{"$f":"SUMPRODUCT(E49:E52,$D49:$D52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Decommission and remove piping",null,null,{"$f":"SUMPRODUCT(E53:E54,$D53:$D54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Remove portable buildings",null,null,{"$f":"E57*$D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Demolish on-site constructed buildings",null,null,{"$f":"SUMPRODUCT(E58:E62,$D58:$D62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rip ",null,null,{"$f":"E63*$D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Top soil",null,null,{"$f":"E64*$D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Seed",null,null,{"$f":"E65*$D65+E66*$D66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S65*$D65+S66*$D66","v":0},0,0,0,0,0]
[null,"Land Investigation",null,null,{"$f":"E68*$D68+E69*$D69","v":0},{"$f":"F68*$D68+F69*$D69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User entries",null,null,{"$f":"SUMPRODUCT($D70:$D77,E70:E77)","v":0},{"$f":"SUMPRODUCT($D70:$D77,F70:F77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"SUM(E80:E89)","v":0},{"$f":"SUM(F80:F89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,1,{"$f":"B92+1","v":2},{"$f":"C92+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]

{"sheet":"LNG Facilities User Build","index":14,"n_rows":43,"n_cols":12,"rows_kept":43}
[]
[null,null,{"$f":"CONTENTS!$B$2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"},null,"This Sheet","Total ERC"]
[null,null,"Contents","LIQUIFIED NATURAL GAS PROCESSING FACILITIES",{"$f":"J43","v":0},{"$f":"ERC","v":0}]
[{"$nulls":3},"Green cells below allow User Selection from dropdown menu"]
[{"$nulls":7},"Map ID >"]
[null,null,"ID","\nElements \n","Default Rate","Alternate Rate","Rate Used","Unit","Quantity","Total",null,"Justification for alternate Rate"]
[{"$nulls":3},"Number of trains (select >)*","LNG Plant 1 train"]
[{"$nulls":3},{"$f":"Subrates!C305","v":"LNG Tanks"},{"$f":"VLOOKUP(D8,Subrates!$C$305:$E$324,2,FALSE)","v":{"v":1428860.1787453324,"d":"$1,428,860.18"}},null,{"$f":"IF(F8=\"\",E8,F8)","v":{"v":1428860.1787453324,"d":"$1,428,860.18"}},"tank",null,{"$f":"I8*G8","v":0},{"$f":"IF(F8>0,\"Provide Justification for alternate rate\",\"ok\")","v":"ok"}]
[{"$nulls":3},{"$f":"Subrates!C306","v":"LNG Candle Flares"},{"$f":"VLOOKUP(D9,Subrates!$C$305:$E$324,2,FALSE)","v":{"v":94905.84778314663,"d":"$94,905.85"}},null,{"$f":"IF(F9=\"\",E9,F9)","v":{"v":94905.84778314663,"d":"$94,905.85"}},"candle flare",null,{"$f":"I9*G9","v":0},{"$f":"IF(F9>0,\"Provide Justification for alternate rate\",\"ok\")","v":"ok"}]
[{"$nulls":3},{"$f":"Subrates!C307","v":"LNG Ground flares"},{"$f":"VLOOKUP(D10,Subrates!$C$305:$E$324,2,FALSE)","v":{"v":578346.6683129184,"d":"$578,346.67"}},null,{"v":578346.6683129184,"d":"$578,346.67"},"ground flare",null,0,"ok"]
[{"$nulls":3},{"$f":"Subrates!C308","v":"Process Modules"},{"$f":"VLOOKUP(D11,Subrates!$C$305:$E$324,2,FALSE)","v":{"v":37166.410089502344,"d":"$37,166.41"}},null,{"v":37166.410089502344,"d":"$37,166.41"},"process module",null,0,"ok"]
[{"$nulls":3},{"$f":"Subrates!C309","v":"Skids"},{"$f":"VLOOKUP(D12,Subrates!$C$305:$E$324,2,FALSE)","v":{"v":4378.748318400784,"d":"$4,378.75"}},null,{"v":4378.748318400784,"d":"$4,378.75"},"skid",null,0,"ok"]
[{"$nulls":3},"Vertical, Steel, Open top, Earth, Single skin, Lined, 0.14 ML",{"$f":"VLOOKUP(D13,tank_list_values,2,FALSE)","v":{"v":3030.50607923186,"d":"$3,030.51"}},null,{"v":3030.50607923186,"d":"$3,030.51"},"tank",null,0,"ok"]
[{"$nulls":3},"Vertical, Steel, Open top, Earth, Single skin, Lined, 0.6 ML",{"$f":"VLOOKUP(D14,tank_list_values,2,FALSE)","v":{"v":5865.557253860956,"d":"$5,865.56"}},null,{"v":5865.557253860956,"d":"$5,865.56"},"tank",null,0,"ok"]
[{"$nulls":3},"Concrete Ring, Steel, Open top, Earth, Single skin, Lined, 12 kL",{"$f":"VLOOKUP(D15,tank_list_values,2,FALSE)","v":{"v":23442.02759656269,"d":"$23,442.03"}},null,{"v":23442.02759656269,"d":"$23,442.03"},"tank",null,0,"ok"]
[{"$nulls":3},"Vertical, Steel, Open top, Earth, Single skin, Lined, 0.14 ML",{"$f":"VLOOKUP(D16,tank_list_values,2,FALSE)","v":{"v":3030.50607923186,"d":"$3,030.51"}},null,{"v":3030.50607923186,"d":"$3,030.51"},"tank",null,0,"ok"]
[{"$nulls":3},{"$f":"Main!E145","v":"Communications towers"},{"$f":"VLOOKUP(D17,Main!E145:J145,Main!$J$756-1,FALSE)","v":{"v":20911.299731672898,"d":"$20,911.30"}},null,{"v":20911.299731672898,"d":"$20,911.30"},"tower",null,0,"ok"]
[{"$nulls":3},"Refuelling facility (including tank, pump, bund)",{"$f":"Subrates!D311","v":{"v":14744.259627995101,"d":"$14,744.26"}},null,{"v":14744.259627995101,"d":"$14,744.26"},"facility",null,0,"ok"]
[{"$nulls":3},{"$f":"Subrates!C312","v":"On-site constructed buildings and shelters (steel wall)"},{"$f":"VLOOKUP(D19,Subrates!$C$305:$E$324,2,FALSE)","v":{"v":83.84358641011391,"d":"$83.84"}},null,{"v":83.84358641011391,"d":"$83.84"},"m2",null,0,"ok"]
[{"$nulls":3},{"$f":"Subrates!C313","v":"On-site constructed buildings (brick/concrete wall)"},{"$f":"VLOOKUP(D20,Subrates!$C$305:$E$324,2,FALSE)","v":{"v":78.23804083648189,"d":"$78.24"}},null,{"v":78.23804083648189,"d":"$78.24"},"m2",null,0,"ok"]
[{"$nulls":3},{"$f":"Subrates!C314","v":"Portable Buildings"},{"$f":"VLOOKUP(D21,Subrates!$C$305:$E$324,2,FALSE)","v":{"v":6193.237449645302,"d":"$6,193.24"}},null,{"v":6193.237449645302,"d":"$6,193.24"},"building",null,0,"ok"]
[{"$nulls":3},"Permanent camp - > 750 and <= 1000 persons",{"$f":"IF(D22=\"No camp\",0,VLOOKUP(D22,Camps_subs_values,Subrates!$D$1,FALSE))","v":{"v":1287997.2914514868,"d":"$1,287,997"}},null,{"v":1287997.2914514868,"d":"$1,287,997.29"},"camp",null,0,"ok"]
[{"$nulls":3},{"$f":"Subrates!C315","v":"Piping not associated with modules"},{"$f":"VLOOKUP(D23,Subrates!$C$305:$E$324,2,FALSE)","v":{"v":24.256734623373696,"d":"$24.26"}},null,{"v":24.256734623373696,"d":"$24.26"},"m",null,0,"ok"]
[{"$nulls":3},{"$f":"Subrates!C316","v":"Pipe to ground penetrations"},{"$f":"VLOOKUP(D24,Subrates!$C$305:$E$324,2,FALSE)","v":{"v":708.0553110466229,"d":"$708.06"}},null,{"v":708.0553110466229,"d":"$708.06"},"m",null,0,"ok"]
[{"$nulls":3},{"$f":"Subrates!C317","v":"Site electrical and tray"},{"$f":"VLOOKUP(D25,Subrates!$C$305:$E$324,2,FALSE)","v":{"v":6.447374415309486,"d":"$6.45"}},null,{"v":6.447374415309486,"d":"$6.45"},"m",null,0,"ok"]
[{"$nulls":3},{"$f":"Subrates!C318","v":"Crush concrete and place around site"},{"$f":"VLOOKUP(D26,Subrates!$C$305:$E$324,2,FALSE)","v":{"v":37.683233128992974,"d":"$37.68"}},null,{"v":37.683233128992974,"d":"$37.68"},"t",null,0,"ok"]
[{"$nulls":3},{"$f":"Subrates!C319","v":"Rip up and dispose asphalt"},{"$f":"VLOOKUP(D27,Subrates!$C$305:$E$324,2,FALSE)","v":{"v":12.841386063004377,"d":"$12.84"}},null,{"v":12.841386063004377,"d":"$12.84"},"m2",null,0,"ok"]
[{"$nulls":3},{"$f":"Subrates!C320","v":"Rip up and transport gravel to re-use area"},{"$f":"VLOOKUP(D28,Subrates!$C$305:$E$324,2,FALSE)","v":{"v":0.10016945146381405,"d":"$0.10"}},null,{"v":0.10016945146381405,"d":"$0.10"},"m2",null,0,"ok"]
[{"$nulls":3},{"$f":"Subrates!C321","v":"Mass of Incidental waste to take off island (t)"},{"$f":"VLOOKUP(D29,Subrates!$C$305:$E$324,2,FALSE)","v":{"v":139.2436060467219,"d":"$139.24"}},null,{"v":139.2436060467219,"d":"$139.24"},"t",null,0,"ok"]
[{"$nulls":3},{"$f":"Subrates!C322","v":"Security fencing (m)"},{"$f":"VLOOKUP(D30,Subrates!$C$305:$E$324,2,FALSE)","v":{"v":22,"d":"$22.00"}},null,{"v":22,"d":"$22.00"},"m",null,0,"ok"]
[{"$nulls":3},{"$f":"Subrates!C323","v":"Reshape for drainage, level, place growth media"},{"$f":"VLOOKUP(D31,Subrates!$C$305:$E$324,2,FALSE)","v":{"v":12041.498977346095,"d":"$12,041.50"}},null,{"v":12041.498977346095,"d":"$12,041.50"},"ha",null,0,"ok"]
[{"$nulls":3},"Total disturbance area for final grade and seed (pasture)",{"$f":"pasture","v":{"v":1655.5,"d":"$1,655.50"}},null,{"v":1655.5,"d":"$1,655.50"},"ha",null,0,"ok"]
[{"$nulls":3},"Total disturbance area for final grade and seed (native)",{"$f":"native","v":{"v":4196.5,"d":"$4,196.50"}},null,{"v":4196.5,"d":"$4,196.50"},"ha",null,0,"ok"]
[{"$nulls":3},"Total disturbance area for final grade and seed (arid)",{"$f":"arid","v":0},null,0,"ha",null,0,"ok"]
[{"$nulls":3},{"$f":"Subrates!C324","v":"Purging"},{"$f":"VLOOKUP(D35,Subrates!$C$305:$E$324,2,FALSE)","v":{"v":165000,"d":"$165,000.00"}},null,{"v":165000,"d":"$165,000.00"},"plant",null,0,"ok"]
[{"$nulls":3},{"$f":"Subrates!C325","v":"Investigations one off LNG Plant"},{"$f":"VLOOKUP(D36,Subrates!$C$305:$E$326,2,FALSE)","v":{"v":42090.698266109976,"d":"$42,090.70"}},null,{"v":42090.698266109976,"d":"$42,090.70"},"#",null,0,"ok"]
[{"$nulls":3},{"$f":"Subrates!C326","v":"Investigations by area LNG Plant"},{"$f":"VLOOKUP(D37,Subrates!$C$305:$E$326,2,FALSE)","v":{"v":4704.931787456034,"d":"$4,704.93"}},null,{"v":4704.931787456034,"d":"$4,704.93"},"ha",null,0,"ok"]
[{"$nulls":3},"User item",null,null,{"$f":"F38","v":0},null,null,0,"ok"]
[{"$nulls":3},"User item",null,null,{"$f":"F39","v":0},null,null,0,"ok"]
[{"$nulls":3},"User item",null,null,0,null,null,0,"ok"]
[{"$nulls":3},"User item",null,null,0,null,null,0,"ok"]
[]
[{"$nulls":8},"Totals >",{"$f":"SUM(J6:J42)","v":0}]

{"sheet":"Water Facilities User Build","index":15,"n_rows":86,"n_cols":17,"rows_kept":86}
[]
[null,{"$f":"CONTENTS!B2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"}]
[null,"WATER FACILITIES USER BUILD","Contents","Map ID"]
[null,{"$f":"SUM(E6:N6)","v":0},"This sheet","Name",{"$nulls":10},"Small","Medium","Large"]
[null,{"$f":"ERC","v":0},"Total ERC","Notes"]
[null,"Elements",null,"Unit Rate",{"$f":"E84","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O84","v":{"v":60505.79576701747,"d":"$60,506"}},{"$f":"P84","v":{"v":176230.19533442293,"d":"$176,230"}},{"$f":"Q84","v":{"v":275288.3042752076,"d":"$275,288"}}]
[1,{"$f":"Subrates!C101","v":"Vertical, Steel, Open top, Earth, Single skin, Lined, 0.14 ML"},"tank",{"$f":"VLOOKUP(B7,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":3030.50607923186,"d":"$3,030.51"}}]
[{"$f":"A7+1","v":2},{"$f":"Subrates!C102","v":"Vertical, Steel, Open top, Earth, Single skin, Lined, 0.6 ML"},"tank",{"$f":"VLOOKUP(B8,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":5865.557253860956,"d":"$5,865.56"}}]
[3,{"$f":"Subrates!C103","v":"Vertical, Steel, Open top, Earth, Single skin, Lined, 1 ML"},"tank",{"$f":"VLOOKUP(B9,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":6481.102649142761,"d":"$6,481.10"}}]
[4,{"$f":"Subrates!C104","v":"Vertical, Steel, Open top, Earth, Single skin, Lined, 3.5 ML"},"tank",{"$f":"VLOOKUP(B10,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":13976.0815738461,"d":"$13,976.08"}}]
[5,{"$f":"Subrates!C105","v":"Vertical, Steel, Open top, Earth, Single skin, Lined, 7 ML"},"tank",{"$f":"VLOOKUP(B11,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":21608.791505702786,"d":"$21,608.79"}}]
[6,{"$f":"Subrates!C106","v":"Vertical, Steel, Open top, Earth, Single skin, Lined, 8 ML"},"tank",{"$f":"VLOOKUP(B12,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":24739.086855535435,"d":"$24,739.09"}}]
[7,{"$f":"Subrates!C107","v":"Vertical, Steel, Open top, Earth, Single skin, Lined, 12 ML"},"tank",{"$f":"VLOOKUP(B13,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":28659.09453787804,"d":"$28,659.09"}}]
[8,{"$f":"Subrates!C108","v":"Vertical, Steel, Open top, Earth, Single skin, Lined, 17 ML"},"tank",{"$f":"VLOOKUP(B14,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":38587.75837244681,"d":"$38,587.76"}}]
[9,{"$f":"Subrates!C109","v":"Concrete Ring, Steel, Open top, Earth, Single skin, Lined, 4 kL"},"tank",{"$f":"VLOOKUP(B15,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":13175.482515127245,"d":"$13,175.48"}}]
[10,{"$f":"Subrates!C110","v":"Concrete Ring, Steel, Open top, Earth, Single skin, Lined, 8 kL"},"tank",{"$f":"VLOOKUP(B16,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":19102.757692793886,"d":"$19,102.76"}}]
[11,{"$f":"Subrates!C111","v":"Concrete Ring, Steel, Open top, Earth, Single skin, Lined, 12 kL"},"tank",{"$f":"VLOOKUP(B17,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":23442.02759656269,"d":"$23,442.03"}}]
[12,{"$f":"Subrates!C112","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 1.2 kL"},"tank",{"$f":"VLOOKUP(B18,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":1392.5910802220162,"d":"$1,392.59"}}]
[13,{"$f":"Subrates!C113","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 5 kL"},"tank",{"$f":"VLOOKUP(B19,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":1506.7209084856615,"d":"$1,506.72"}}]
[14,{"$f":"Subrates!C114","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 10 kL"},"tank",{"$f":"VLOOKUP(B20,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":1634.387519167997,"d":"$1,634.39"}}]
[15,{"$f":"Subrates!C115","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 20 kL"},"tank",{"$f":"VLOOKUP(B21,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":1847.0025288872246,"d":"$1,847.00"}},{"$nulls":10},{"v":2,"d":"2.0"}]
[16,{"$f":"Subrates!C116","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 30 kL"},"tank",{"$f":"VLOOKUP(B22,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":1917.6315847134188,"d":"$1,917.63"}}]
[17,{"$f":"Subrates!C117","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 40 kL"},"tank",{"$f":"VLOOKUP(B23,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":2122.3180286211987,"d":"$2,122.32"}}]
[18,{"$f":"Subrates!C118","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 50 kL"},"tank",{"$f":"VLOOKUP(B24,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":2282.5074195055486,"d":"$2,282.51"}}]
[19,{"$f":"Subrates!C119","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 55 kL"},"tank",{"$f":"VLOOKUP(B25,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":2335.9038831336647,"d":"$2,335.90"}}]
[20,{"$f":"Subrates!C120","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 70 kL"},"tank",{"$f":"VLOOKUP(B26,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":2549.489737646131,"d":"$2,549.49"}}]
[21,{"$f":"Subrates!C121","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 90 kL"},"tank",{"$f":"VLOOKUP(B27,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":2653.1122286992363,"d":"$2,653.11"}}]
[22,{"$f":"Subrates!C122","v":"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 110 kL"},"tank",{"$f":"VLOOKUP(B28,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":2855.242114651489,"d":"$2,855.24"}}]
[23,{"$f":"Subrates!C123","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 100 kL"},"tank",{"$f":"VLOOKUP(B29,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":5033.508948991262,"d":"$5,033.51"}}]
[24,{"$f":"Subrates!C124","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 200 kL"},"tank",{"$f":"VLOOKUP(B30,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":6361.716986142004,"d":"$6,361.72"}}]
[25,{"$f":"Subrates!C125","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 300 kL"},"tank",{"$f":"VLOOKUP(B31,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":7887.317977704794,"d":"$7,887.32"}}]
[26,{"$f":"Subrates!C126","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 500 kL"},"tank",{"$f":"VLOOKUP(B32,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":11733.126506088049,"d":"$11,733.13"}}]
[27,{"$f":"Subrates!C127","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 1000 kL"},"tank",{"$f":"VLOOKUP(B33,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":16420.06905489269,"d":"$16,420.07"}}]
[28,{"$f":"Subrates!C128","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 2000 kL"},"tank",{"$f":"VLOOKUP(B34,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":23031.09957622273,"d":"$23,031.10"}},{"$nulls":11},{"v":2,"d":"2.0"},{"v":2,"d":"2.0"}]
[29,{"$f":"Subrates!C129","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 3000 kL"},"tank",{"$f":"VLOOKUP(B35,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":29676.737664114116,"d":"$29,676.74"}}]
[30,{"$f":"Subrates!C130","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 5000 kL"},"tank",{"$f":"VLOOKUP(B36,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":37677.29508255668,"d":"$37,677.30"}}]
[31,{"$f":"Subrates!C131","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 7500 kL"},"tank",{"$f":"VLOOKUP(B37,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":45065.535632496736,"d":"$45,065.54"}}]
[32,{"$f":"Subrates!C132","v":"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 10000 kL"},"tank",{"$f":"VLOOKUP(B38,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":52377.1076990267,"d":"$52,377.11"}},{"$nulls":12},{"v":1,"d":"1.0"}]
[33,{"$f":"Subrates!C133","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 1.2 ML"},"tank",{"$f":"VLOOKUP(B39,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":16194.767315026074,"d":"$16,194.77"}}]
[34,{"$f":"Subrates!C134","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 1.9 ML"},"tank",{"$f":"VLOOKUP(B40,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":20991.691212316535,"d":"$20,991.69"}}]
[35,{"$f":"Subrates!C135","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 3.6 ML"},"tank",{"$f":"VLOOKUP(B41,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":33305.03128859395,"d":"$33,305.03"}}]
[36,{"$f":"Subrates!C136","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 5.5 ML"},"tank",{"$f":"VLOOKUP(B42,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":42944.55754132191,"d":"$42,944.56"}},{"$nulls":10},{"v":1,"d":"1.0"}]
[37,{"$f":"Subrates!C137","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 7.6 ML"},"tank",{"$f":"VLOOKUP(B43,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":53399.82705705702,"d":"$53,399.83"}},{"$nulls":11},{"v":2,"d":"2.0"}]
[38,{"$f":"Subrates!C138","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 12 ML"},"tank",{"$f":"VLOOKUP(B44,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":71989.77322796486,"d":"$71,989.77"}},{"$nulls":12},{"v":2,"d":"2.0"}]
[39,{"$f":"Subrates!C139","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 15.5 ML"},"tank",{"$f":"VLOOKUP(B45,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":86068.56742519262,"d":"$86,068.57"}}]
[40,{"$f":"Subrates!C140","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 25 ML"},"tank",{"$f":"VLOOKUP(B46,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":125535.85535533386,"d":"$125,535.86"}}]
[41,{"$f":"Subrates!C141","v":"Panel, Concrete, Open top, Earth, Single skin, Lined, 40 ML"},"tank",{"$f":"VLOOKUP(B47,tank_list_values,Subrates!$D$1,FALSE)","v":{"v":178567.55028451674,"d":"$178,567.55"}}]
[42,"Liquids pump and dispose","kL",{"$f":"Subrates!D98","v":{"v":271.6846864169401,"d":"$271.68"}}]
[43,"Major Module","module",{"$f":"Subrates!D156","v":{"v":27445.299649908924,"d":"$27,445.30"}}]
[44,"Skids (e.g. separator)","skid",{"$f":"Subrates!$D$154","v":{"v":4832.57728297368,"d":"$4,832.58"}}]
[45,{"$f":"Subrates!C151","v":"Pumps and Controls"},"#",{"$f":"Subrates!D151","v":{"v":431.16750536680615,"d":"$431.17"}},{"$nulls":10},4,8,12]
[46,"Piping (total length)","m",{"$f":"Subrates!D152","v":{"v":23.08719982066666,"d":"$23.09"}},{"$nulls":10},50,100,150]
[47,"Portable buildings","bldg",{"$f":"Main!J128","v":{"v":2255.9546194629665,"d":"$2,255.95"}},{"$nulls":10},1,2,3]
[48,{"$f":"Main!E123","v":"Small, Brick wall, Steel roof, Concrete floor, 1 floors"},"m2",{"$f":"Main!J123","v":{"v":119.70009858163799,"d":"$119.70"}}]
[49,{"$f":"Main!E124","v":"Large, Brick wall, Steel roof, Concrete floor, 1 floors"},"m2",{"$f":"Main!J124","v":{"v":71.12549166952898,"d":"$71.13"}}]
[50,{"$f":"Main!E125","v":"Large, Steel wall, Steel roof, Concrete floor, 1 floors"},"m2",{"$f":"Main!J125","v":{"v":76.22144219101264,"d":"$76.22"}}]
[51,{"$f":"Main!E126","v":"Small, Steel wall, Steel roof, Concrete floor, 1 floors"},"m2",{"$f":"Main!J126","v":{"v":127.70506187417257,"d":"$127.71"}}]
[52,{"$f":"Main!E127","v":"Small, Steel wall, Steel roof, Concrete floor, 2 floors"},"m2",{"$f":"Main!J127","v":{"v":135.9157101430498,"d":"$135.92"}}]
[53,"Rip","ha",{"$f":"Subrates!$D$38","v":{"v":400.1594574217694,"d":"$400.16"}},{"$f":"E63","v":{"v":0,"d":"0.0"}},{"$f":"F63","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"K63","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(O61:O63)","v":{"v":1,"d":"1.0"}},{"$f":"SUM(P61:P63)","v":1.5},{"v":2,"d":"2.0"}]
[54,"Growth Media - load, haul place","m3",{"$f":"Subrates!D11","v":{"v":3.604059385690549,"d":"$3.60"}},{"$f":"SUM(E61:E63)*10000*Assumptions!$E$115/1000","v":0},{"$f":"SUM(F61:F63)*10000*Assumptions!$E$115/1000","v":0},{"$f":"SUM(G61:G63)*10000*Assumptions!$E$115/1000","v":0},{"$f":"SUM(H61:H63)*10000*Assumptions!$E$115/1000","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I61:I63)*10000*Assumptions!$E$115/1000","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J61:J63)*10000*Assumptions!$E$115/1000","v":{"v":0,"d":"0.00"}},{"$f":"SUM(K61:K63)*10000*Assumptions!$E$115/1000","v":{"v":0,"d":"0.00"}},{"$f":"SUM(L61:L63)*10000*Assumptions!$E$115/1000","v":{"v":0,"d":"0.00"}},{"$f":"SUM(M61:M63)*10000*Assumptions!$E$115/1000","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N61:N63)*10000*Assumptions!$E$115/1000","v":{"v":0,"d":"0.00"}},{"$f":"SUM(O61:O62)*10000*Assumptions!$E$115/1000","v":1500},{"$f":"SUM(P61:P62)*10000*Assumptions!$E$115/1000","v":2250},{"$f":"SUM(Q61:Q62)*10000*Assumptions!$E$115/1000","v":3000}]
[55,"Total disturbance area for grade and seed (pasture)","ha",{"$f":"pasture","v":{"v":1655.5,"d":"$1,655.50"}},{"$nulls":10},{"$f":"100*100/10000*50%","v":0.5},{"$f":"150*100/10000*50%","v":{"v":0.75,"d":"0.8"}},{"$f":"200*100/10000*50%","v":{"v":1,"d":"1.0"}}]
[56,"Total disturbance area for grade and seed (native)","ha",{"$f":"native","v":{"v":4196.5,"d":"$4,196.50"}},{"$nulls":10},{"$f":"O61","v":0.5},{"$f":"P61","v":{"v":0.75,"d":"0.8"}},{"$f":"Q61","v":{"v":1,"d":"1.0"}}]
[57,"Total disturbance area for rip (arid)","ha",{"$f":"arid","v":0}]
[{"$f":"A63+1","v":58},"User entry"]
[59,"User entry"]
[60,"User entry"]
[61,"User entry"]
[62,"User entry"]
[63,"User entry"]
[64,"User entry"]
[65,"User entry"]
[66]
[]
[null,"Summary"]
[null,"Decommission and remove tanks",null,null,{"$f":"SUMPRODUCT($D7:$D48,E7:E48)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($D7:$D47,O7:O47)","v":{"v":46638.56259909636,"d":"$46,638.56"}},{"$f":"SUMPRODUCT($D7:$D47,P7:P47)","v":{"v":152861.85326655948,"d":"$152,861.85"}},{"$f":"SUMPRODUCT($D7:$D47,Q7:Q47)","v":{"v":242418.85330740188,"d":"$242,418.85"}}]
[null,"Decommission and remove pumps, skids and modules",null,null,{"$f":"SUMPRODUCT($D49:$D51,E49:E51)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$D$51*O51","v":{"v":1724.6700214672246,"d":"$1,724.67"}},{"$f":"$D$51*P51","v":{"v":3449.3400429344492,"d":"$3,449.34"}},{"$f":"$D$51*Q51","v":{"v":5174.010064401674,"d":"$5,174.01"}}]
[null,"Decommission and remove piping",null,null,{"$f":"$D$52*E52","v":0},0,0,0,0,0,0,0,0,0,{"v":1154.359991033333,"d":"$1,154.36"},{"v":2308.719982066666,"d":"$2,308.72"},{"v":3463.0799730999993,"d":"$3,463.08"}]
[null,"Remove portable buildings",null,null,{"$f":"E53*$D53","v":0},0,0,0,0,0,0,0,0,0,{"v":2255.9546194629665,"d":"$2,255.95"},{"v":4511.909238925933,"d":"$4,511.91"},{"v":6767.8638583889,"d":"$6,767.86"}]
[null,"Demolish on-site constructed buildings",null,null,{"$f":"SUMPRODUCT(E54:E58,$D54:$D58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rip ",null,null,{"$f":"E59*$D59","v":0},0,0,0,0,0,0,0,0,0,{"v":400.1594574217694,"d":"$400.16"},{"v":600.2391861326541,"d":"$600.24"},{"v":800.3189148435388,"d":"$800.32"}]
[null,"Top soil",null,null,{"$f":"E60*$D60","v":0},0,0,0,0,0,0,0,0,0,{"v":5406.089078535823,"d":"$5,406.09"},{"v":8109.133617803735,"d":"$8,109.13"},{"v":10812.178157071647,"d":"$10,812.18"}]
[null,"Seed",null,null,{"$f":"E61*$D61+E62*$D62","v":0},0,0,0,0,0,0,0,0,0,{"v":2926,"d":"$2,926.00"},{"v":4389,"d":"$4,389.00"},{"v":5852,"d":"$5,852.00"}]
[null,"User entries",null,null,{"$f":"SUMPRODUCT($D64:$D72,E64:E72)","v":0},{"$f":"SUMPRODUCT($D64:$D72,F64:F72)","v":0},0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"SUM(E75:E83)","v":0},{"$f":"SUM(F75:F83)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(O75:O82)","v":{"v":60505.79576701747,"d":"$60,505.80"}},{"v":176230.19533442293,"d":"$176,230.20"},{"v":275288.3042752076,"d":"$275,288.30"}]
[]
[{"$nulls":13},"Arid",{"$f":"O84-O82-O81","v":{"v":52173.70668848165,"d":"$52,173.71"}},{"$f":"P84-P82-P81","v":{"v":163732.06171661918,"d":"$163,732.06"}},{"v":258624.126118136,"d":"$258,624.13"}]

{"sheet":"Water Storage","index":16,"n_rows":75,"n_cols":63,"rows_kept":75}
[]
[null,{"$f":"CONTENTS!$B$2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"}]
[null,"Contents","WATER STORAGE INPUT SHEET"]
[null,null,"Total Input Sheet",{"$f":"SUM(M75:BH75)","v":0}]
[null,null,"Total ERC",{"$f":"ERC","v":0}]
[]
[null,"#","Map ID","Name of Dam / Pond","Type","Size","Land","Liner","Regulated or Non-Regulated","Number (information only)*","Total Crest Area (of all dams in row)*",null,{"$f":"TRANSPOSE(Dams_area_defs)","v":"0 to <= 50 ML Contaminated, Lined, Pasture"},"0 to <= 50 ML Contaminated, Lined, Native","0 to <= 50 ML Contaminated, Lined, Arid","0 to <= 50 ML Contaminated, Unlined, Pasture","0 to <= 50 ML Contaminated, Unlined, Native","0 to <= 50 ML Contaminated, Unlined, Arid","0 to <= 50 ML Clean, Lined, Pasture","0 to <= 50 ML Clean, Lined, Native","0 to <= 50 ML Clean, Lined, Arid","0 to <= 50 ML Clean, Unlined, Pasture","0 to <= 50 ML Clean, Unlined, Native","0 to <= 50 ML Clean, Unlined, Arid",">50 ML to <=200 ML Contaminated, Lined, Pasture",">50 ML to <=200 ML Contaminated, Lined, Native",">50 ML to <=200 ML Contaminated, Lined, Arid",">50 ML to <=200 ML Contaminated, Unlined, Pasture",">50 ML to <=200 ML Contaminated, Unlined, Native",">50 ML to <=200 ML Contaminated, Unlined, Arid",">50 ML to <=200 ML Clean, Lined, Pasture",">50 ML to <=200 ML Clean, Lined, Native",">50 ML to <=200 ML Clean, Lined, Arid",">50 ML to <=200 ML Clean, Unlined, Pasture",">50 ML to <=200 ML Clean, Unlined, Native",">50 ML to <=200 ML Clean, Unlined, Arid",">200 ML to <=1000 ML Contaminated, Lined, Pasture",">200 ML to <=1000 ML Contaminated, Lined, Native",">200 ML to <=1000 ML Contaminated, Lined, Arid",">200 ML to <=1000 ML Contaminated, Unlined, Pasture",">200 ML to <=1000 ML Contaminated, Unlined, Native",">200 ML to <=1000 ML Contaminated, Unlined, Arid",">200 ML to <=1000 ML Clean, Lined, Pasture",">200 ML to <=1000 ML Clean, Lined, Native",">200 ML to <=1000 ML Clean, Lined, Arid",">200 ML to <=1000 ML Clean, Unlined, Pasture",">200 ML to <=1000 ML Clean, Unlined, Native",">200 ML to <=1000 ML Clean, Unlined, Arid",">1000 to <=5000 ML Contaminated, Lined, Pasture",">1000 to <=5000 ML Contaminated, Lined, Native",">1000 to <=5000 ML Contaminated, Lined, Arid",">1000 to <=5000 ML Contaminated, Unlined, Pasture",">1000 to <=5000 ML Contaminated, Unlined, Native",">1000 to <=5000 ML Contaminated, Unlined, Arid",">1000 to <=5000 ML Clean, Lined, Pasture",">1000 to <=5000 ML Clean, Lined, Native",">1000 to <=5000 ML Clean, Lined, Arid",">1000 to <=5000 ML Clean, Unlined, Pasture",">1000 to <=5000 ML Clean, Unlined, Native",">1000 to <=5000 ML Clean, Unlined, Arid",1]
[{"$nulls":4},"Select from dropdown","Select from dropdown","Select from dropdown","Select from dropdown","Select from dropdown","Whole #","ha",{"$nulls":49},{"$f":"BI7+1","v":2}]
[null,1,null,null,"Contaminated","0 to <= 50 ML","Pasture","Lined","Non-regulated",{"$nulls":3},{"$f":"IF($BK9=M$7,$K9,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF($BK9=N$7,$K9,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BI8+1","v":3},{"$f":"SUM(M9:BH9)","v":{"v":0,"d":"0.00"}},{"$f":"CONCATENATE(F9,\" \",E9,\", \",H9,\", \",G9)","v":"0 to <= 50 ML Contaminated, Lined, Pasture"}]
[null,{"$f":"B9+1","v":2},null,null,"Contaminated","0 to <= 50 ML","Native","Lined","Regulated",{"$nulls":3},{"$f":"IF($BK10=M$7,$K10,\"\")","v":""},{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",4,{"$f":"SUM(M10:BH10)","v":{"v":0,"d":"0.00"}},{"$f":"CONCATENATE(F10,\" \",E10,\", \",H10,\", \",G10)","v":"0 to <= 50 ML Contaminated, Lined, Native"}]
[null,{"$f":"B10+1","v":3},null,null,"Contaminated","0 to <= 50 ML","Arid","Lined","Non-regulated",{"$nulls":3},"","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5,{"v":0,"d":"0.00"},"0 to <= 50 ML Contaminated, Lined, Arid"]
[null,4,null,null,"Contaminated","0 to <= 50 ML",{"$f":"G9","v":"Pasture"},"Unlined","Non-regulated",{"$nulls":3},"","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",6,{"v":0,"d":"0.00"},"0 to <= 50 ML Contaminated, Unlined, Pasture"]
[null,5,null,null,"Contaminated","0 to <= 50 ML",{"$f":"G10","v":"Native"},"Unlined","Non-regulated",{"$nulls":3},"","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",7,{"v":0,"d":"0.00"},"0 to <= 50 ML Contaminated, Unlined, Native"]
[null,6,null,null,"Contaminated","0 to <= 50 ML","Arid","Unlined","Non-regulated",{"$nulls":3},"","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","",{"$f":"IF($BK14=AH$7,$K14,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($BK14=AX$7,$K14,\"\")","v":""},"","","","","","","","","","",8,{"v":0,"d":"0.00"},"0 to <= 50 ML Contaminated, Unlined, Arid"]
[null,7,null,null,"Clean","0 to <= 50 ML","Pasture",{"$f":"H9","v":"Lined"},"Non-regulated",{"$nulls":3},"","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","",{"$f":"IF($BK15=AC$7,$K15,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9,{"v":0,"d":"0.00"},"0 to <= 50 ML Clean, Lined, Pasture"]
[null,8,null,null,"Clean","0 to <= 50 ML","Native",{"$f":"H10","v":"Lined"},"Non-regulated",{"$nulls":3},"","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",10,{"v":0,"d":"0.00"},"0 to <= 50 ML Clean, Lined, Native"]
[null,9,null,null,"Clean","0 to <= 50 ML","Arid","Lined","Non-regulated",{"$nulls":3},"","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",11,{"v":0,"d":"0.00"},"0 to <= 50 ML Clean, Lined, Arid"]
[null,10,null,null,"Clean","0 to <= 50 ML","Pasture","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",12,{"v":0,"d":"0.00"},"0 to <= 50 ML Clean, Unlined, Pasture"]
[null,11,null,null,"Clean","0 to <= 50 ML","Native","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",13,{"v":0,"d":"0.00"},"0 to <= 50 ML Clean, Unlined, Native"]
[null,12,null,null,"Clean","0 to <= 50 ML","Arid","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",14,{"v":0,"d":"0.00"},"0 to <= 50 ML Clean, Unlined, Arid"]
[null,13,null,null,{"$f":"E9","v":"Contaminated"},">50 ML to <=200 ML","Pasture","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",15,{"v":0,"d":"0.00"},">50 ML to <=200 ML Contaminated, Lined, Pasture"]
[null,14,null,null,{"$f":"E10","v":"Contaminated"},">50 ML to <=200 ML","Native","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",16,{"v":0,"d":"0.00"},">50 ML to <=200 ML Contaminated, Lined, Native"]
[null,15,null,null,"Contaminated",">50 ML to <=200 ML","Arid","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",17,{"v":0,"d":"0.00"},">50 ML to <=200 ML Contaminated, Lined, Arid"]
[null,16,null,null,"Contaminated",">50 ML to <=200 ML","Pasture","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",18,{"v":0,"d":"0.00"},">50 ML to <=200 ML Contaminated, Unlined, Pasture"]
[null,17,null,null,"Contaminated",">50 ML to <=200 ML","Native","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",19,{"v":0,"d":"0.00"},">50 ML to <=200 ML Contaminated, Unlined, Native"]
[null,18,null,null,"Contaminated",">50 ML to <=200 ML","Arid","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",20,{"v":0,"d":"0.00"},">50 ML to <=200 ML Contaminated, Unlined, Arid"]
[null,19,null,null,"Clean",">50 ML to <=200 ML","Pasture","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",21,{"v":0,"d":"0.00"},">50 ML to <=200 ML Clean, Lined, Pasture"]
[null,20,null,null,"Clean",">50 ML to <=200 ML","Native","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",22,{"v":0,"d":"0.00"},">50 ML to <=200 ML Clean, Lined, Native"]
[null,21,null,null,"Clean",">50 ML to <=200 ML","Arid","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","",23,{"v":0,"d":"0.00"},">50 ML to <=200 ML Clean, Lined, Arid"]
[null,22,null,null,"Clean",">50 ML to <=200 ML","Pasture","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","","",{"$f":"IF($BK30=W$7,$K30,\"\")","v":""},"","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","",24,{"v":0,"d":"0.00"},">50 ML to <=200 ML Clean, Unlined, Pasture"]
[null,23,null,null,"Clean",">50 ML to <=200 ML","Native","Unlined","Non-regulated",{"$nulls":3},{"$f":"IF($BK31=M$7,$K31,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","",25,{"v":0,"d":"0.00"},">50 ML to <=200 ML Clean, Unlined, Native"]
[null,24,null,null,"Clean",">50 ML to <=200 ML","Arid","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","",{"$f":"IF($BK32=AP$7,$K32,\"\")","v":""},"","","","","","","","","","","","","","","","","","",26,{"v":0,"d":"0.00"},">50 ML to <=200 ML Clean, Unlined, Arid"]
[null,25,null,null,"Contaminated",">200 ML to <=1000 ML","Pasture","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"",{"$f":"IF($BK33=AM$7,$K33,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","",27,{"v":0,"d":"0.00"},">200 ML to <=1000 ML Contaminated, Lined, Pasture"]
[null,26,null,null,"Contaminated",">200 ML to <=1000 ML","Native","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","",28,{"v":0,"d":"0.00"},">200 ML to <=1000 ML Contaminated, Lined, Native"]
[null,27,null,null,"Contaminated",">200 ML to <=1000 ML","Arid","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","",29,{"v":0,"d":"0.00"},">200 ML to <=1000 ML Contaminated, Lined, Arid"]
[null,28,null,null,"Contaminated",">200 ML to <=1000 ML","Pasture","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","",30,{"v":0,"d":"0.00"},">200 ML to <=1000 ML Contaminated, Unlined, Pasture"]
[null,29,null,null,"Contaminated",">200 ML to <=1000 ML","Native","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","",31,{"v":0,"d":"0.00"},">200 ML to <=1000 ML Contaminated, Unlined, Native"]
[null,30,null,null,"Contaminated",">200 ML to <=1000 ML","Arid","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","",32,{"v":0,"d":"0.00"},">200 ML to <=1000 ML Contaminated, Unlined, Arid"]
[null,31,null,null,"Clean",">200 ML to <=1000 ML","Pasture","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","",33,{"v":0,"d":"0.00"},">200 ML to <=1000 ML Clean, Lined, Pasture"]
[null,32,null,null,"Clean",">200 ML to <=1000 ML","Native","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","",34,{"v":0,"d":"0.00"},">200 ML to <=1000 ML Clean, Lined, Native"]
[null,33,null,null,"Clean",">200 ML to <=1000 ML","Arid","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","",35,{"v":0,"d":"0.00"},">200 ML to <=1000 ML Clean, Lined, Arid"]
[null,34,null,null,"Clean",">200 ML to <=1000 ML","Pasture","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","",36,{"v":0,"d":"0.00"},">200 ML to <=1000 ML Clean, Unlined, Pasture"]
[null,35,null,null,"Clean",">200 ML to <=1000 ML","Native","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","",37,{"v":0,"d":"0.00"},">200 ML to <=1000 ML Clean, Unlined, Native"]
[null,36,null,null,"Clean",">200 ML to <=1000 ML","Arid","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","",38,{"v":0,"d":"0.00"},">200 ML to <=1000 ML Clean, Unlined, Arid"]
[null,37,null,null,"Contaminated",">1000 to <=5000 ML","Pasture","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","",39,{"v":0,"d":"0.00"},">1000 to <=5000 ML Contaminated, Lined, Pasture"]
[null,38,null,null,"Contaminated",">1000 to <=5000 ML","Native","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","",{"$f":"IF($BK46=AB$7,$K46,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","",40,{"v":0,"d":"0.00"},">1000 to <=5000 ML Contaminated, Lined, Native"]
[null,39,null,null,"Contaminated",">1000 to <=5000 ML","Arid","Lined","Non-regulated",{"$nulls":3},{"$f":"IF($BK47=M$7,$K47,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","",41,{"v":0,"d":"0.00"},">1000 to <=5000 ML Contaminated, Lined, Arid"]
[null,40,null,null,"Contaminated",">1000 to <=5000 ML","Pasture","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","",42,{"v":0,"d":"0.00"},">1000 to <=5000 ML Contaminated, Unlined, Pasture"]
[null,41,null,null,"Contaminated",">1000 to <=5000 ML","Native","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","",43,{"v":0,"d":"0.00"},">1000 to <=5000 ML Contaminated, Unlined, Native"]
[null,42,null,null,"Contaminated",">1000 to <=5000 ML","Arid","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($BK50=AU$7,$K50,\"\")","v":""},"","","","","","",{"v":0,"d":"0.00"},"","","","","","",44,{"v":0,"d":"0.00"},">1000 to <=5000 ML Contaminated, Unlined, Arid"]
[null,43,null,null,"Clean",">1000 to <=5000 ML","Pasture","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($BK51=AR$7,$K51,\"\")","v":""},"","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","",45,{"v":0,"d":"0.00"},">1000 to <=5000 ML Clean, Lined, Pasture"]
[null,44,null,null,"Clean",">1000 to <=5000 ML","Native","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","",46,{"v":0,"d":"0.00"},">1000 to <=5000 ML Clean, Lined, Native"]
[null,45,null,null,"Clean",">1000 to <=5000 ML","Arid","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","",47,{"v":0,"d":"0.00"},">1000 to <=5000 ML Clean, Lined, Arid"]
[null,46,null,null,"Clean",">1000 to <=5000 ML","Pasture","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","",48,{"v":0,"d":"0.00"},">1000 to <=5000 ML Clean, Unlined, Pasture"]
[null,47,null,null,"Clean",">1000 to <=5000 ML","Native","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"",49,{"v":0,"d":"0.00"},">1000 to <=5000 ML Clean, Unlined, Native"]
[null,48,null,null,"Clean",">1000 to <=5000 ML","Arid","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},50,{"v":0,"d":"0.00"},">1000 to <=5000 ML Clean, Unlined, Arid"]
[null,49,null,null,"Contaminated",{"$f":"F33","v":">200 ML to <=1000 ML"},"Pasture","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","",51,{"v":0,"d":"0.00"},">200 ML to <=1000 ML Contaminated, Lined, Pasture"]
[null,50,null,null,"Contaminated",">200 ML to <=1000 ML","Native","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","",52,{"v":0,"d":"0.00"},">200 ML to <=1000 ML Contaminated, Lined, Native"]
[null,51,null,null,"Contaminated",">200 ML to <=1000 ML","Arid","Lined","Non-regulated",{"$nulls":3},"","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","",53,{"v":0,"d":"0.00"},">200 ML to <=1000 ML Contaminated, Lined, Arid"]
[null,52,null,null,"Contaminated","0 to <= 50 ML","Pasture","Unlined","Non-regulated",{"$nulls":3},"","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",54,{"v":0,"d":"0.00"},"0 to <= 50 ML Contaminated, Unlined, Pasture"]
[null,53,null,null,"Contaminated","0 to <= 50 ML","Native","Unlined","Non-regulated",{"$nulls":3},"","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",55,{"v":0,"d":"0.00"},"0 to <= 50 ML Contaminated, Unlined, Native"]
[null,54,null,null,"Contaminated","0 to <= 50 ML","Arid","Unlined","Non-regulated",{"$nulls":3},"","","","","",{"v":0,"d":"0.00"},"","","","","","","","","",{"$f":"IF($BK62=AB$7,$K62,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",56,{"v":0,"d":"0.00"},"0 to <= 50 ML Contaminated, Unlined, Arid"]
[null,55,null,null,"Clean","0 to <= 50 ML","Pasture","Lined","Non-regulated",{"$nulls":3},{"$f":"IF($BK63=M$7,$K63,\"\")","v":""},"","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",57,{"v":0,"d":"0.00"},"0 to <= 50 ML Clean, Lined, Pasture"]
[null,56,null,null,"Clean","0 to <= 50 ML","Native","Lined","Non-regulated",{"$nulls":3},"","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",58,{"v":0,"d":"0.00"},"0 to <= 50 ML Clean, Lined, Native"]
[null,57,null,null,"Clean","0 to <= 50 ML","Arid","Lined","Non-regulated",{"$nulls":3},"","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",59,{"v":0,"d":"0.00"},"0 to <= 50 ML Clean, Lined, Arid"]
[null,58,null,null,"Clean","0 to <= 50 ML","Pasture","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($BK66=BG$7,$K66,\"\")","v":""},"",60,{"v":0,"d":"0.00"},"0 to <= 50 ML Clean, Unlined, Pasture"]
[null,59,null,null,"Clean","0 to <= 50 ML","Pasture","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($BK67=AR$7,$K67,\"\")","v":""},"","","","","","","","","","","","","","","","",61,{"v":0,"d":"0.00"},"0 to <= 50 ML Clean, Unlined, Pasture"]
[null,60,null,null,"Clean","0 to <= 50 ML","Pasture","Unlined","Non-regulated",{"$nulls":3},"","","","","","","","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",62,{"v":0,"d":"0.00"},"0 to <= 50 ML Clean, Unlined, Pasture"]
[null,61,null,null,"Contaminated","0 to <= 50 ML","Pasture","Unlined","Non-regulated",{"$nulls":3},"","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",63,{"v":0,"d":"0.00"},"0 to <= 50 ML Contaminated, Unlined, Pasture"]
[null,62,null,null,"Contaminated","0 to <= 50 ML","Pasture","Unlined","Non-regulated",{"$nulls":3},"","","",{"v":0,"d":"0.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",64,{"v":0,"d":"0.00"},"0 to <= 50 ML Contaminated, Unlined, Pasture"]
[{"$nulls":60},65]
[{"$nulls":9},{"$f":"SUM(J8:J71)","v":0},{"$f":"SUM(K9:K71)","v":{"v":0,"d":"0.00"}},{"$f":"IF(SUM(K72)-SUM(M72:BH72)=0,\"ok\",\"E\")","v":"ok"},{"$f":"SUM(M9:M71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N9:N71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BD9:BD71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},66]
[{"$nulls":11},"Reference:","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates","Dam Subrates"]
[{"$nulls":11},"rate per hectare",{"$f":"VLOOKUP(M7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":72862.06616501715,"d":"$72,862.07"}},{"$f":"VLOOKUP(N7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":75403.06616501715,"d":"$75,403.07"}},{"$f":"VLOOKUP(O7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":69085.16676520383,"d":"$69,085.17"}},{"$f":"VLOOKUP(P7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":64367.295719381174,"d":"$64,367.30"}},{"$f":"VLOOKUP(Q7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":66908.29571938117,"d":"$66,908.30"}},{"$f":"VLOOKUP(R7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":60590.39631956785,"d":"$60,590.40"}},{"$f":"VLOOKUP(S7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":64762.77197064827,"d":"$64,762.77"}},{"$f":"VLOOKUP(T7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":67303.77197064827,"d":"$67,303.77"}},{"$f":"VLOOKUP(U7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":60985.872570834945,"d":"$60,985.87"}},{"$f":"VLOOKUP(V7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":55872.52527374519,"d":"$55,872.53"}},{"$f":"VLOOKUP(W7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":58413.52527374519,"d":"$58,413.53"}},{"$f":"VLOOKUP(X7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":52095.625873931865,"d":"$52,095.63"}},{"$f":"VLOOKUP(Y7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":62953.21795772709,"d":"$62,953.22"}},{"$f":"VLOOKUP(Z7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":65494.21795772709,"d":"$65,494.22"}},{"$f":"VLOOKUP(AA7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":57054.91915810042,"d":"$57,054.92"}},{"$f":"VLOOKUP(AB7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":54626.21195969659,"d":"$54,626.21"}},{"$f":"VLOOKUP(AC7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":57167.21195969659,"d":"$57,167.21"}},{"$f":"VLOOKUP(AD7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":48727.91316006993,"d":"$48,727.91"}},{"$f":"VLOOKUP(AE7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":55189.45265856919,"d":"$55,189.45"}},{"$f":"VLOOKUP(AF7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":57730.452658569186,"d":"$57,730.45"}},{"$f":"VLOOKUP(AG7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":49291.15385894252,"d":"$49,291.15"}},{"$f":"VLOOKUP(AH7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":46299.2059616661,"d":"$46,299.21"}},{"$f":"VLOOKUP(AI7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":48840.205961666106,"d":"$48,840.21"}},{"$f":"VLOOKUP(AJ7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":40400.90716203944,"d":"$40,400.91"}},{"$f":"VLOOKUP(AK7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":55670.121625581545,"d":"$55,670.12"}},{"$f":"VLOOKUP(AL7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":58211.121625581545,"d":"$58,211.12"}},{"$f":"VLOOKUP(AM7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":49771.82282595488,"d":"$49,771.82"}},{"$f":"VLOOKUP(AN7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":47510.88007515654,"d":"$47,510.88"}},{"$f":"VLOOKUP(AO7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":50051.88007515654,"d":"$50,051.88"}},{"$f":"VLOOKUP(AP7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":41612.58127552988,"d":"$41,612.58"}},{"$f":"VLOOKUP(AQ7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":48241.885221634635,"d":"$48,241.89"}},{"$f":"VLOOKUP(AR7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":50782.885221634635,"d":"$50,782.89"}},{"$f":"VLOOKUP(AS7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":42343.58642200796,"d":"$42,343.59"}},{"$f":"VLOOKUP(AT7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":39351.63852473154,"d":"$39,351.64"}},{"$f":"VLOOKUP(AU7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":41892.63852473154,"d":"$41,892.64"}},{"$f":"VLOOKUP(AV7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":33453.33972510488,"d":"$33,453.34"}},{"$f":"VLOOKUP(AW7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":43923.25984174455,"d":"$43,923.26"}},{"$f":"VLOOKUP(AX7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":46464.25984174454,"d":"$46,464.26"}},{"$f":"VLOOKUP(AY7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":38024.96104211788,"d":"$38,024.96"}},{"$f":"VLOOKUP(AZ7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":37114.83131410145,"d":"$37,114.83"}},{"$f":"VLOOKUP(BA7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":39655.831314101444,"d":"$39,655.83"}},{"$f":"VLOOKUP(BB7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":31216.53251447478,"d":"$31,216.53"}},{"$f":"VLOOKUP(BC7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":39196.64948336143,"d":"$39,196.65"}},{"$f":"VLOOKUP(BD7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":41737.64948336143,"d":"$41,737.65"}},{"$f":"VLOOKUP(BE7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":33298.35068373476,"d":"$33,298.35"}},{"$f":"VLOOKUP(BF7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":30306.40278645835,"d":"$30,306.40"}},{"$f":"VLOOKUP(BG7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":32847.40278645835,"d":"$32,847.40"}},{"$f":"VLOOKUP(BH7,Subrates!$C$173:$D$220,2,FALSE)","v":{"v":24408.10398683168,"d":"$24,408.10"}}]
[{"$nulls":11},"total",{"$f":"M74*M72","v":0},{"$f":"N74*N72","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z74*Z72","v":0},0,0,{"$f":"AC74*AC72","v":0},{"$f":"AD74*AD72","v":0},{"$f":"AE74*AE72","v":0},{"$f":"AF74*AF72","v":0},{"$f":"AG74*AG72","v":0},{"$f":"AH74*AH72","v":0},{"$f":"AI74*AI72","v":0},{"$f":"AJ74*AJ72","v":0},{"$f":"AK74*AK72","v":0},{"$f":"AL74*AL72","v":0},{"$f":"AM74*AM72","v":0},{"$f":"AN74*AN72","v":0},{"$f":"AO74*AO72","v":0},{"$f":"AP74*AP72","v":0},{"$f":"AQ74*AQ72","v":0},{"$f":"AR74*AR72","v":0},{"$f":"AS74*AS72","v":0},{"$f":"AT74*AT72","v":0},{"$f":"AU74*AU72","v":0},{"$f":"AV74*AV72","v":0},{"$f":"AW74*AW72","v":0},{"$f":"AX74*AX72","v":0},{"$f":"AY74*AY72","v":0},{"$f":"AZ74*AZ72","v":0},{"$f":"BA74*BA72","v":0},{"$f":"BB74*BB72","v":0},{"$f":"BC74*BC72","v":0},{"$f":"BD74*BD72","v":0},{"$f":"BE74*BE72","v":0},{"$f":"BF74*BF72","v":0},{"$f":"BG74*BG72","v":0},{"$f":"BH74*BH72","v":0}]

{"sheet":"Water Storage User Build","index":17,"n_rows":41,"n_cols":64,"rows_kept":41}
[]
[null,{"$f":"CONTENTS!$B$2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"}]
[null,"Contents","WATER STORAGE USER BUILD"]
[null,null,"Total this sheet",{"$f":"BJ41","v":0}]
[null,null,"Total ERC",{"$f":"ERC","v":0},{"$nulls":45},"Rate",{"$f":"Subrates!$D$163","v":{"v":5852.568354884446,"d":"$5,853"}},{"$f":"Subrates!$D$164","v":{"v":1555.9705592014548,"d":"$1,556"}},null,null,"Rate",{"$f":"Subrates!$D$159","v":{"v":35075.58188842498,"d":"$35,076"}},{"$f":"Subrates!$D$160","v":{"v":3920.7764895466953,"d":"$3,921"}}]
[{"$nulls":22},"Default","dam_sed_clean_def",null,null,"Default","dam_gm_def",{"$nulls":21},"Unit","ha","ha",null,null,"Unit","ha","ha"]
[null,"Top","Water Structures User",null,"Details",{"$nulls":5},"Liner",{"$nulls":3},"Wall Push in",{"$nulls":8},"Sediment Removal",null,"Growth Media",{"$nulls":4},"Land Investigation",null,null,"Haul, Push, Fleet Selections",{"$nulls":11},"Unit Rates",{"$nulls":3},"Subtotals",{"$nulls":7},"Totals"]
[null,"#","Map ID","Name","Type","Size (ML)","Regulated or Not Regulated","# of structures in this category (each row)","Land","Top (Crest) of Water Structure Area per pond (ha)","Liner (select Lined or Unlined)","User Entered Liner Area per pond (ha)","Liner area used in Calculations (ha)","Liner Warning","Wall Height (above ground surface) (m) ","Wall width at top (m)","Slope (1 in X)","Width at base (m)","Calculated Area of Wall (m2)","User Entered Wall Area (m2)","Linear Length of Bund Walls (m)","User Entered Linear Length of Bunds (m)","Volume of Dirt in Bunds (m3)","User Entered Sediment Thickness (m)","Sediment volume (m3)","Growth Media area (ha)","User Growth Media area (ha)","Growth Media Thickness  (mm)","User Growth Media Thickness (mm)","Growth Media Volume (m3)","Area to Investigate (ha)","User Area to Investigate (ha)","# Dams to Share Upfront Cost","Remove Silt - Select Haulage Distance (m)",null,"Sediment Fleet",null,"Push Distance for Wall Push in (m)",null,"Push Fleet for Wall Push in",null,"Load, haul, dump growth media distance",null,"Fleet",null,"Sediment Haul Rate ($/m3)","Wall Push in Rate ($/m3)","Growth Media ($/m3)","Seed ($/ha)","Sediment ($)","Liner Removal ($)","Liner Disposal ($)","Soil  Movement\n($)","Growth Media ($)","Seed ($/)","Land Investigation Upfront costs ($)","Land Investigation - per area ($/)","Total Cost for Dam","$/ML","$/ha","Land investigation","Total Cost for All Dams in Category"]
[{"$nulls":6},"Select from dropdown","Whole #","Select from dropdown","Key Input","Select from dropdown",{"$nulls":3},"Key Input","Key Input","Key Input",{"$nulls":15},"Key Input","Select from dropdown",null,"Select from dropdown",null,"Select from dropdown",null,"Select from dropdown",null,"Select from dropdown",null,"Select from dropdown",null,"Subrates_Table_1","Subrates_Table_2","Subrates_Table_1","Subrates_Table_4"]
[null,1,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"$f":"IF(K10=Dam_NmeLists_Lined,IF(L10=\"\",J10*1.2,L10),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND(L10<>\"\",L10<J10),\"E\",\"ok\")","v":"ok"},{"$nulls":3},{"$f":"Q10*O10*2+P10","v":{"v":0,"d":"0.00"}},{"$f":"P10*O10+2*0.5*(R10-P10)/2","v":{"v":0,"d":"0.00"}},null,{"$f":"SQRT(J10*10000)*4","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(T10=\"\",S10,T10)*IF(V10=\"\",U10,V10)","v":{"v":0,"d":"0.00"}},null,{"$f":"J10*10000*IF(X10=\"\",dam_sed_clean_def,X10)","v":{"v":0,"d":"0.00"}},{"$f":"IF(I10=arid,0,J10)","v":{"v":0,"d":"0.00"}},null,{"$f":"dam_gm_def","v":150},null,{"$f":"IF(AA10=\"\",Z10,AA10)*10000*IF(AC10=\"\",AB10,AC10)/1000","v":{"v":0,"d":"0.00"}},{"$f":"J10","v":{"v":0,"d":"0.00"}},null,null,">1000 m to <=1500 m",null,"Medium Fleet",null,"<= 20m push",null,"D8R Dozer",null,">200 m to <=500 m",null,"Small Fleet 1",null,{"$f":"INDEX(Load_and_Haul_Values,MATCH(AH10,Load_and_Haul,0),MATCH(AJ10,Fleet_size,0))","v":{"v":3.714118201973459,"d":"$3.71"}},{"$f":"INDEX(Dozer_push_values,MATCH(AL10,Dozer_push_length,0),MATCH(AN10,Dozers,0))","v":{"v":0.32505803677675804,"d":"$0.33"}},{"$f":"IF(I10=Arid_nme,0,INDEX(Load_and_Haul_Values,MATCH(AP10,Load_and_Haul,0),MATCH(AR10,Fleet_size,0)))","v":{"v":3.1249071043050654,"d":"$3.12"}},{"$f":"IF(I10=Lists!$C$41,pasture,IF(I10=Lists!$C$42,native,IF(I10=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},{"$f":"Y10*AT10","v":0},{"$f":"M10*$AY$5","v":0},{"$f":"M10*$AZ$5","v":0},{"$f":"AU10*W10","v":0},{"$f":"AV10*AD10","v":0},{"$f":"AW10*IF(AA10=\"\",Z10,AA10)","v":0},{"$f":"IF(J10>0,H10*$BD$5/AG10,0)","v":0},{"$f":"IF(AF10=\"\",AE10,AF10)*$BE$5","v":0},{"$f":"SUM(AX10:BE10)","v":0},{"$f":"IF(F10=0,\"Enter ML\",BF10/F10)","v":"Enter ML"},{"$f":"IF(J10=0,\"Enter area\",BF10/J10)","v":"Enter area"},{"$f":"IF(AG10=0,\"Enter share cost\",\"\")","v":"Enter share cost"},{"$f":"BF10*H10","v":0},{"$f":"IF(AND(J10>0,OR(AG10=\"\",AG10=0)),\"Enter #Dams to Share Upfront cost\",\"ok\")","v":"ok"}]
[null,{"$f":"B10+1","v":2},{"$nulls":4},"Regulated",null,"Native",null,"Unlined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Medium Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.9924249772466083,"d":"$2.99"},{"$f":"IF(I11=Lists!$C$41,pasture,IF(I11=Lists!$C$42,native,IF(I11=Lists!$C$43,0,\"E\")))","v":{"v":4196.5,"d":"$4,197"}},0,0,0,0,0,0,{"$f":"IF(J11>0,H11*$BD$5/AG11,0)","v":0},0,0,{"$f":"IF(F11=0,\"Enter ML\",BF11/F11)","v":"Enter ML"},"Enter area",{"$f":"IF(AG11=0,\"Enter share cost\",\"\")","v":"Enter share cost"},0,"ok"]
[null,{"$f":"B11+1","v":3},{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I12=Lists!$C$41,pasture,IF(I12=Lists!$C$42,native,IF(I12=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,4,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I13=Lists!$C$41,pasture,IF(I13=Lists!$C$42,native,IF(I13=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,5,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I14=Lists!$C$41,pasture,IF(I14=Lists!$C$42,native,IF(I14=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,6,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I15=Lists!$C$41,pasture,IF(I15=Lists!$C$42,native,IF(I15=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,7,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I16=Lists!$C$41,pasture,IF(I16=Lists!$C$42,native,IF(I16=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,8,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I17=Lists!$C$41,pasture,IF(I17=Lists!$C$42,native,IF(I17=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,9,{"$nulls":4},"Regulated",null,"Native",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I18=Lists!$C$41,pasture,IF(I18=Lists!$C$42,native,IF(I18=Lists!$C$43,0,\"E\")))","v":{"v":4196.5,"d":"$4,197"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,10,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I19=Lists!$C$41,pasture,IF(I19=Lists!$C$42,native,IF(I19=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,11,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I20=Lists!$C$41,pasture,IF(I20=Lists!$C$42,native,IF(I20=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,12,{"$nulls":4},"Regulated",null,"Arid",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},0,{"$f":"IF(I21=Lists!$C$41,pasture,IF(I21=Lists!$C$42,native,IF(I21=Lists!$C$43,0,\"E\")))","v":0},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,13,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I22=Lists!$C$41,pasture,IF(I22=Lists!$C$42,native,IF(I22=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,14,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I23=Lists!$C$41,pasture,IF(I23=Lists!$C$42,native,IF(I23=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,15,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I24=Lists!$C$41,pasture,IF(I24=Lists!$C$42,native,IF(I24=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,16,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I25=Lists!$C$41,pasture,IF(I25=Lists!$C$42,native,IF(I25=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,17,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I26=Lists!$C$41,pasture,IF(I26=Lists!$C$42,native,IF(I26=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,18,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I27=Lists!$C$41,pasture,IF(I27=Lists!$C$42,native,IF(I27=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,19,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I28=Lists!$C$41,pasture,IF(I28=Lists!$C$42,native,IF(I28=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,20,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I29=Lists!$C$41,pasture,IF(I29=Lists!$C$42,native,IF(I29=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,21,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I30=Lists!$C$41,pasture,IF(I30=Lists!$C$42,native,IF(I30=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,22,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I31=Lists!$C$41,pasture,IF(I31=Lists!$C$42,native,IF(I31=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,23,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I32=Lists!$C$41,pasture,IF(I32=Lists!$C$42,native,IF(I32=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,24,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I33=Lists!$C$41,pasture,IF(I33=Lists!$C$42,native,IF(I33=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,25,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I34=Lists!$C$41,pasture,IF(I34=Lists!$C$42,native,IF(I34=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,26,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I35=Lists!$C$41,pasture,IF(I35=Lists!$C$42,native,IF(I35=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,27,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I36=Lists!$C$41,pasture,IF(I36=Lists!$C$42,native,IF(I36=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,28,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I37=Lists!$C$41,pasture,IF(I37=Lists!$C$42,native,IF(I37=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,29,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I38=Lists!$C$41,pasture,IF(I38=Lists!$C$42,native,IF(I38=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[null,30,{"$nulls":4},"Regulated",null,"Pasture",null,"Lined",null,{"v":0,"d":"0.00"},"ok",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,150,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"<=200 m",null,"Large Fleet",null,"> 20m to <= 30m push",null,"D8R Dozer",null,"<=200 m",null,"Large Fleet",null,{"v":2.3107425720267765,"d":"$2.31"},{"v":0.36651249699628813,"d":"$0.37"},{"v":2.3107425720267765,"d":"$2.31"},{"$f":"IF(I39=Lists!$C$41,pasture,IF(I39=Lists!$C$42,native,IF(I39=Lists!$C$43,0,\"E\")))","v":{"v":1655.5,"d":"$1,656"}},0,0,0,0,0,0,0,0,0,"Enter ML","Enter area","Enter share cost",0,"ok"]
[]
[{"$nulls":7},{"$f":"SUM(H9:H40)","v":0},null,{"$f":"SUM(J9:J40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(K9:K40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(L9:L40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(M9:M40)","v":{"v":0,"d":"0.00"}},{"$nulls":16},{"$f":"SUM(AD9:AD40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AE9:AE40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AF9:AF40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AG9:AG40)","v":0},{"$nulls":16},{"$f":"SUM(AX9:AX40)","v":0},{"$f":"SUM(AY9:AY40)","v":0},0,0,0,0,0,0,{"$f":"SUM(BF9:BF40)","v":0},{"$nulls":3},{"$f":"SUM(BJ9:BJ40)","v":0},{"$f":"IF(H41=0,0,BJ41/H41)","v":0},"per dam"]

{"sheet":"Investigation Contamination","index":18,"n_rows":38,"n_cols":20,"rows_kept":38}
[]
[null,null,{"$f":"CONTENTS!B2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"}]
[null,null,"Contents","INVESTIGATION CONTAMINATION"]
[null,null,"Total ERC",{"$f":"ERC","v":0}]
[]
[{"$nulls":3},"Land Investigation",{"$nulls":3},"Intrusive Site Investigation"]
[null,null,"Map ID","Name of Area","Preliminary Site Investigations","Proportion of One-off Costs (typ. 1)","Width (m)","Length (m)","Diameter (m)","User Area (ha)","Calculated Area (ha)","Area for calculations (ha)"]
[{"$nulls":4},"Whole #",null,"m","m","m","ha"]
[null,1,{"$nulls":8},{"$f":"IF(G9=\"\",PI()*I9^2/4,G9*H9)/10000","v":{"v":0,"d":"0.000"}},{"$f":"IF(ISBLANK(J9),K9,J9)","v":{"v":0,"d":"0.000"}}]
[null,{"$f":"B9+1","v":2},{"$nulls":8},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,3,{"$nulls":8},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,4,{"$nulls":8},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,5,{"$nulls":8},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,6,{"$nulls":8},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,7,{"$nulls":8},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,8,{"$nulls":8},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,9,{"$nulls":8},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,10,{"$nulls":8},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[]
[{"$nulls":4},{"$f":"SUM(E8:E19)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(F8:F19)","v":{"v":0,"d":"0.0"}},{"$nulls":3},{"$f":"SUM(J8:J19)","v":{"v":0,"d":"0.000"}},{"$f":"SUM(K8:K19)","v":{"v":0,"d":"0.000"}},{"$f":"SUM(L8:L19)","v":{"v":0,"d":"0.000"}}]
[]
[]
[]
[null,null,"Top","Disposal to Off-site Facility"]
[null,null,"Map ID","Name of Area","Mass to Dispose","Primary Contaminant",{"$nulls":3},{"$f":"Lists!D283","v":"Asbestos (ACM)"},{"$f":"Lists!E283","v":"Asbestos in soil"},{"$f":"Lists!F283","v":"Low Level Petroleum Hydrocarbons in soil"},{"$f":"Lists!G283","v":"High Level Petroleum Hydrocarbons in soil"},{"$f":"Lists!H283","v":"Low level inorganics in soil"},{"$f":"Lists!I283","v":"High level inorganics in soil"},{"$f":"Lists!J283","v":"General Waste"},{"$f":"Lists!K283","v":"Construction / building waste"},{"$f":"Lists!L283","v":"Regulated waste (e.g. tires and belts)"},{"$f":"Lists!M283","v":"Sludge"},1]
[{"$nulls":4},"t","Select from dropdown",{"$nulls":13},{"$f":"T25+1","v":2}]
[null,1,{"$nulls":3},"Asbestos (ACM)",{"$nulls":3},{"$f":"IF($F27=J$25,$E27,\"\")","v":0},{"$f":"IF($F27=K$25,$E27,\"\")","v":""},"","","","","","","","",{"$f":"T26+1","v":3}]
[null,2,{"$nulls":3},"Asbestos in soil",{"$nulls":3},{"$f":"IF($F28=J$25,$E28,\"\")","v":""},0,"","","","","","","","",4]
[null,3,{"$nulls":3},"Low Level Petroleum Hydrocarbons in soil",{"$nulls":3},"","",0,"","","","","","","",5]
[null,4,{"$nulls":3},"High Level Petroleum Hydrocarbons in soil",{"$nulls":3},"","","",0,"","","","","","",6]
[null,5,{"$nulls":3},"Low level inorganics in soil",{"$nulls":3},"","","","",0,"","","","","",7]
[null,6,{"$nulls":3},"High level inorganics in soil",{"$nulls":3},"","","","","",0,"","","","",8]
[null,7,{"$nulls":3},"General Waste",{"$nulls":3},"","","","","","",0,"","","",9]
[null,8,{"$nulls":3},"Construction / building waste",{"$nulls":3},"","","","","","","",0,"","",10]
[null,9,{"$nulls":3},"Regulated waste (e.g. tires and belts)",{"$nulls":3},"","","","","","","","",0,"",11]
[null,10,{"$nulls":3},"Sludge",{"$nulls":3},"","","","","","","","","",0,12]
[{"$nulls":19},13]
[{"$nulls":4},{"$f":"SUM(E26:E37)","v":{"v":0,"d":"0.00"}},"t",{"$nulls":3},{"$f":"SUM(J26:J37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(K26:K37)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(P26:P37)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(S26:S37)","v":{"v":0,"d":"0.00"}},14]

{"sheet":"Assumptions","index":19,"n_rows":344,"n_cols":21,"rows_kept":344}
[null,null,1,{"$f":"C1+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,{"$f":"CONTENTS!$B$2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"}]
[null,"Contents","ASSUMPTIONS","Only linked backwards in DES version otherwise cut and paste as values"]
[]
[null,null,"General Assumptions"]
[null,null,"Parameter","Unit","Value"]
[null,null,"Average working day","hours",{"v":10,"d":"10.00"}]
[null,null,"Travel speed for consultant","km/h",{"v":100,"d":"100.00"}]
[null,null,"Electricity cost","kWh",{"v":0.1,"d":"$0.10"}]
[null,null,"Waste - incidental multiplier",null,0.25]
[]
[null,null,"Conversions",null,"Value"]
[null,null,"Speed - kph to m/min",null,{"v":16.666666666666668,"d":"16.67"}]
[]
[null,null,"Seismic",null,"Value"]
[null,null,"Proportion of length or area requiring rehabilitation",null,{"v":0.05,"d":"5%"}]
[]
[null,null,"Materials"]
[null,null,"Material",null,"Density"]
[{"$nulls":4},"(t / m3)"]
[null,null,"Steel",null,{"v":8,"d":"8.0"}]
[null,null,"Concrete",null,2.4]
[null,null,"Asphalt",null,{"v":2,"d":"2.0"}]
[null,null,"Gravel",null,1.7]
[null,null,"Soil",null,1.5]
[null,null,"Rock cover (mining)",null,1.8]
[null,null,"Salt",null,1.4]
[null,null,"Incidental waste",null,{"v":2,"d":"2.0"}]
[null,null,"Clay",null,1.6]
[null,null,"Sludge",null,1.6]
[]
[null,null,"Excavators, Loaders, Graders"]
[null,null,"Item","Concrete Break and Remove","Concrete Break and Remove Reduced Rate","Asphalt Remove ","Gravel Remove ","Bund Demolition ","Soil Load ","General ","Load Metal ","Cut Steel Plate ","Cut Cladding","Cut Pipe ","Cut Cable ","Cut Electrical Cable Tray ","Cut Liner ","Liner Rolling "]
[{"$nulls":3},"m3/h","m3/h","m3/h","m3/h","m3/h","m3/h","t/h","lph","m2/h","m2/h","m/h","m/h","m/h","m2/h","m2/h"]
[null,null,"Excavator",50,25,500,500,500,350,48,240,60,144,500,500,500,5000,150]
[null,null,"Loader",{"$nulls":5},500]
[null,"Line"]
[null,null,"Notes"]
[null,null,"Cat Manual (see table below) for H160 hammer (suits Cat 340 excavator)"]
[null,null,"Liner cut 5 X 5 m pieces, 40 cuts per hectare, travel speed 2 km/h, 2 hours per hectare"]
[null,null,"Liner roll 10 minutes per roll, each roll is 5 X 5 = 25 m2"]
[]
[null,null,"Dozer Specifications"]
[null,null,"Description","D11R","D10R","D9R","D8R","D7R","D6R"]
[null,null,"Blade Width (SU) (m)",{"v":5.586984,"d":"5.59"},{"v":4.852416,"d":"4.85"},{"v":4.319016,"d":"4.32"},{"v":3.938016,"d":"3.94"},{"v":3.6819840000000004,"d":"3.68"},{"v":3.252216,"d":"3.25"}]
[null,null,"Dozing Speed - Average (kph)",{"v":4,"d":"4.00"},{"v":3.5,"d":"3.50"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
[null,null,"Shank Gauge (3 shanks) (m)",{"v":2.996184,"d":"3.00"},{"v":2.6426160000000003,"d":"2.64"},{"v":2.337816,"d":"2.34"},{"v":2.1579840000000003,"d":"2.16"},{"v":1.9812,"d":"1.98"},{"v":1.9812,"d":"1.98"}]
[null,null,"Pocket Spacing (m)",{"v":1.4478,"d":"1.45"},{"v":1.319784,"d":"1.32"},{"v":1.1795760000000002,"d":"1.18"},{"v":1.0911840000000002,"d":"1.09"},{"v":0.9906,"d":"0.99"},{"v":0.9906,"d":"0.99"}]
[null,null,"Ripping Width (Ripper + 1 Pocket) (m)",{"v":4.443984,"d":"4.44"},{"v":3.9624,"d":"3.96"},{"v":3.517392,"d":"3.52"},{"v":3.249168,"d":"3.25"},{"v":2.9718,"d":"2.97"},{"v":2.9718,"d":"2.97"}]
[null,null,"Ripping Speed (kmph)",{"v":1.609344,"d":"1.61"},{"v":1.609344,"d":"1.61"},{"v":1.609344,"d":"1.61"},{"v":1.609344,"d":"1.61"},{"v":1.609344,"d":"1.61"},{"v":1.609344,"d":"1.61"}]
[null,null,"Ripping Manoeuvre (turn) Time (min)",0.25,0.25,0.25,0.25,0.25,0.25]
[null,null,"Altitude Deration Factor",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[null,null,"Ripping Hourly Production (excluding manoeuvring time) (m)",{"v":1609.344,"d":"1609"},{"v":1609.344,"d":"1609"},{"v":1609.344,"d":"1609"},{"v":1609.344,"d":"1609"},{"v":1609.344,"d":"1609"},{"v":1609.344,"d":"1609"}]
[]
[null,null,"Dozer Productivity vs. Grading Distance"]
[null,null,"Production (LCM/hr)"]
[null,null,"Number of dozers",1,1,1,1,1,1,1,1,2,2,3,3,3,4]
[null,null,"Dozing distance (m)",20,30,50,75,100,125,150,200,250,300,350,400,450,500]
[null,null,"D6R Dozer",430,{"v":397.568548,"d":"398"},{"v":195.7505201568,"d":"196"},{"v":150.3084351204,"d":"150"},{"v":104.86635008399999,"d":"105"}]
[null,null,"D7R Dozer",{"v":582.5908338,"d":"583"},{"v":535.18843,"d":"535"},{"v":349.55450028,"d":"350"},{"v":262.16587521,"d":"262"},{"v":174.77725014,"d":"175"}]
[null,null,"D8R Dozer",{"v":815.6271673200001,"d":"816"},{"v":649.871665,"d":"650"},{"v":442.769033688,"d":"443"},{"v":317.512004421,"d":"318"},{"v":192.254975154,"d":"192"},{"v":130.50034677120001,"d":"131"},{"v":97.09847230000001,"d":"97"},{"v":69.910900056,"d":"70"}]
[null,null,"D9R Dozer",{"v":1165.1816676,"d":"1165"},{"v":955.693625,"d":"956"},{"v":652.5017338560001,"d":"653"},{"v":483.5503920540001,"d":"484"},{"v":314.59905025200004,"d":"315"},{"v":223.7148801792,"d":"224"},{"v":194.19694460000002,"d":"194"},{"v":139.821800112,"d":"140"},{"v":298.86909773940005,"d":"299"},{"v":201.34339216128,"d":"201"},{"v":190.15764815232,"d":"190"},{"v":178.97190414336,"d":"179"},{"v":167.7861601344,"d":"168"}]
[null,null,"D10T Dozer",{"v":1631.2543346400003,"d":"1631"},{"v":1299.74333,"d":"1300"},{"v":885.538067376,"d":"886"},{"v":661.2405963629999,"d":"661"},{"v":436.94312534999995,"d":"437"},{"v":372.85813363200003,"d":"373"},{"v":318.48298914400004,"d":"318"},{"v":244.68815019600004,"d":"245"},{"v":415.09596908249995,"d":"415"},{"v":393.24881281499995,"d":"393"},{"v":371.40165654749995,"d":"371"},{"v":349.55450027999996,"d":"350"},{"v":327.70734401249996,"d":"328"},{"v":354.2152269504,"d":"354"}]
[null,null,"D11T Dozer",{"v":2796.43600224,"d":"2796"},{"v":2140.75372,"d":"2141"},{"v":1398.21800112,"d":"1398"},{"v":1048.66350084,"d":"1049"},{"v":699.10900056,"d":"699"},{"v":559.287200448,"d":"559"},{"v":466.07266704,"d":"466"},{"v":349.55450028,"d":"350"},{"v":664.1535505319999,"d":"664"},{"v":629.1981005040001,"d":"629"},{"v":594.242650476,"d":"594"},{"v":559.287200448,"d":"559"},{"v":524.33175042,"d":"524"},{"v":531.3228404256,"d":"531"}]
[]
[null,null,"Truck Capacities, Loading Rates and Travel Speeds"]
[null,null,"Truck Type",null,"Capacity","Capacity","Maximum Mass (t)","Average Speed Loaded (km/h)","Average Speed Unloaded (km/h)","Oil Loading Rate","Water Loading Rate","Wooden Poles"]
[{"$nulls":4},"m3","L","t","km/h","km/h","lph","lph","per load"]
[null,null,"Semi-tipper",null,80,null,24,65]
[null,null,"Quad truck",null,120,null,{"v":40.5,"d":"41"}]
[null,null,"Flatbed Truck",{"$nulls":3},50,{"$nulls":4},20]
[null,null,"Pump Truck / Tanker",null,18,18000,null,90,95,9000,10000]
[null,null,"Module Transport",{"$nulls":4},80,90]
[]
[null,null,"Tracks, Roads, Laydown, Powerpoles"]
[null,1,"Item","Unit","Track","Parking","Laydown","Pipelines","General Surface","Buildings","Lattice Structures","Powerlines","Concrete Power poles","Borrow Pit",1]
[null,2,"Width / Diameter","m",{"v":6,"d":"6.0"},{"$nulls":7},0.5,null,2]
[null,3,"Height","m",{"$nulls":8},{"v":5,"d":"5.0"},null,3]
[null,4,"Earthen","mm",0,{"$nulls":9},4]
[null,5,"Gravel","mm",150,null,150,{"$nulls":7},5]
[null,6,"Rock","mm",150,null,150,0,150,150,150,{"$nulls":3},6]
[null,7,"Bitumen","mm",150,null,0,0,100,100,100,{"$nulls":3},7]
[null,8,"Concrete surface cover","mm",150,250,0,0,null,150,150,{"$nulls":3},8]
[null,9,"Concrete footing","mm",200,0,0,0,{"$nulls":4},1000,null,9]
[null,10,"Growth media (top soil)","mm",150,0,150,150,{"$nulls":5},100,10]
[null,11,"Thickness rock cover for ramps","mm",{"$nulls":10},11]
[null,12,"Sediment thickness","m",{"$nulls":10},12]
[null,13,"Liner specific mass","per 100 m2",{"$nulls":10},13]
[null,14,"Conversion","ha/km",0.6,{"$nulls":9},14]
[null,15,"Specific mass of structural steel - columns","kg / m",{"$nulls":6},9.2,{"$nulls":3},15]
[null,16,"Specific mass of structural steel - cross beams","kg / m",{"$nulls":6},4.5,{"$nulls":3},16]
[null,17,"Electrical cable specific mass","kg / m",{"$nulls":7},{"v":2,"d":"2.0"},null,null,17]
[null,18,{"$nulls":12},18]
[]
[null,null,"Camps"]
[null,1,null,"Unit","Temporary Camp","Permanent"]
[null,2,null,null,"Temporary","Permanent"]
[null,3,"Earthen","mm",100,100]
[null,4,"Rock","mm",150,150]
[null,5,"Bitumen","mm",100,100]
[null,6,"Concrete surface cover","mm",0,100]
[null,7,"Growth media (top soil)","mm",150,150]
[]
[null,null,"Process Plants"]
[null,1,null,"Unit","Value"]
[null,2,"Gravel / Rock / Bitumen / Asphalt","mm",100]
[null,3,"Concrete slab","mm",200]
[null,4,"Growth media (top soil)","mm",150]
[]
[null,null,"Dams and Ponds"]
[null,1,"Item","Unit","Value","Dams","Dams"]
[null,2,"Liner","t/m2",0.0021,"Contaminated","Clean"]
[null,3,"Sediment","m",null,{"v":0.5,"d":"0.50"},{"v":0.3,"d":"0.30"},{"$nulls":13},"Others (e.g. Weirs)"]
[null,4,"Multiplier on base area for liner","X",{"v":1.2,"d":"1.20"}]
[null,5,"Growth media thickness","mm",150]
[null,null,"No growth media or re-seed for dams in arid environments."]
[]
[null,null,"Tanks"]
[null,null,"Item",null,"Vertical, Steel, Open top, Earth, Lined, Single skin","Concrete Ring, Steel, Open top, Earth, Lined, Single skin","Horizontal, Steel, Closed top, Skid, Not lined, Single skin","Vertical, Steel, Closed top, Steel, Not lined, Single skin","Panel, Concrete, Open top, Earth, Lined, Single skin","Rainwater, Plastic, Closed top, Plastic, Not lined, Single skin",1]
[null,1,"Geomembrane","t/m2",0.00075,{"$nulls":5},2]
[null,2,"Liner","t/m2",0.0021,{"$nulls":5},3]
[null,3,"Width of concrete ring","m",null,{"v":1,"d":"1.0"},null,{"v":1,"d":"1.0"},null,null,4]
[null,4,"Concrete foundation","mm",null,200,null,200,null,null,5]
[null,5,"Distance between tensioning poles","m",{"$nulls":4},2.5,null,6]
[null,6,"Length of concrete panels","m",{"$nulls":4},2.4,null,7]
[null,7,"Concrete panels thickness","mm",{"$nulls":4},200,null,8]
[null,8,"Mass of steel supports","kg",{"$nulls":4},120,null,9]
[null,9,"Mass of tensioning posts","kg",{"$nulls":4},130,null,10]
[null,10,"Mass of reinforcing cable (12.7 mm)","kg/m",{"$nulls":4},{"v":0.63,"d":"0.6"},null,11]
[null,11,"Mass of capture cable (15.2 mm)","kg/m",{"$nulls":4},{"v":0.98,"d":"1.0"},null,12]
[null,12,"Steel plate thickness","mm",4.8,4.8,{"v":8,"d":"8.0"},{"v":10,"d":"10.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},13]
[null,13,"Multiplier for ladders, walkways structural steel","X",{"v":1.1,"d":"1.10"},{"v":1.1,"d":"1.10"},{"v":1.1,"d":"1.10"},{"v":1.5,"d":"1.50"},null,null,14]
[null,14,"Multiplier for incidental waste","X",{"v":1.1,"d":"1.10"},{"v":1.1,"d":"1.10"},{"v":1.1,"d":"1.10"},{"v":1.1,"d":"1.10"},{"v":1.1,"d":"1.10"},{"v":1,"d":"1.00"},15]
[null,15,"Growth media thickness","mm",150,{"$nulls":5},16]
[]
[null,null,"WELLS",null,"Single",{"$nulls":3},"<= 4 wells",null,null,"> 4 wells"]
[null,null,"Well Status / Type",null,"Conventional oil, Single","Conventional gas, Single","Coal seam gas, Single","Tight / shale gas, Single","Conventional gas, <= 4 wells","Coal seam gas, <= 4 wells","Tight / shale gas, <= 4 wells","Conventional gas, > 4 wells","Coal seam gas, > 4 wells","Tight / shale gas, > 4 wells"]
[{"$nulls":4},"ha","ha","ha","ha","ha","ha","ha","ha","ha",{"v":3,"d":"3.00"}]
[null,null,"Plugged and abandoned",null,0.0004,0.0004,0.0004,0.0004,"N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"Suspended",null,{"v":1,"d":"1.00"},0.25,{"v":0.0625,"d":"0.06"},{"v":1.5,"d":"1.50"},"N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"Shut-in",null,{"v":1,"d":"1.00"},0.25,{"v":0.0625,"d":"0.06"},{"v":1.5,"d":"1.50"},"N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"Appraisal / development",null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1.5,"d":"1.50"},{"v":3,"d":"3.00"},{"v":2,"d":"2.00"},{"v":1.5,"d":"1.50"},"N/A",{"v":4,"d":"4.00"},{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"}]
[null,null,"Operation / Production",null,{"v":1,"d":"1.00"},0.25,{"v":0.0625,"d":"0.06"},{"v":1.5,"d":"1.50"},{"v":0.5,"d":"0.50"},0.75,{"v":1.5,"d":"1.50"},{"v":1,"d":"1.00"},{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
[null,null,"Lateral Insertion",{"$nulls":3},{"v":0.0064,"d":"0.01"}]
[null,null,"Corehole",null,0.01,0.01,0.01,0.01,null,0.01,"N/A",null,0.01,0.01,"Coreholes - conventional oil and gas, coal seam gas, tight/shale gas"]
[]
[null,null,"DISTANCES"]
[null,null,"Distance from Site to","Distance one way (km)"]
[null,null,"Storage site for major modules",100]
[null,null,"Storage site for WTP, GPF, camp, power modules",100]
[null,null,"Storage site for portable buildings and tanks",100]
[null,null,"Storage site for skids",100]
[null,null,"Storage site for diesel generator",20]
[null,null,"Dams for level measurement",100]
[null,null,"Disposal site for concrete",100]
[null,null,"Disposal site for asphalt",100]
[null,null,"Disposal site for steel, electrical refuse",100]
[null,null,"Disposal site for incidental waste",100]
[null,null,"Disposal of solid salt",100]
[null,null,"Disposal of oily soil",100]
[null,null,"Disposal to local landfill",50]
[null,null,"Disposal site for liquid waste",20]
[null,null,"Re-use site for gravel",20]
[null,null,"LNG Demolition area to port",2]
[null,null,"Concrete re-use area at LNG facilities",1]
[null,null,"Land Amendment Distances"]
[]
[null,null,"Electrical cable, pipeline, piping and fittings"]
[null,1,"Pipe specific mass (300 mm diameter, STD)",{"v":73.86,"d":"74"},"kg/m","One Steel catalogue"]
[null,2,"Pipe specific mass (450 mm diameter, STD)",{"v":105.17,"d":"105"},"kg/m","One Steel catalogue"]
[null,3,"Pipe specific mass (600 mm diameter, STD)",{"v":141.12,"d":"141"},"kg/m","One Steel catalogue"]
[null,4,"Pipe / electrical tray specific mass",22,"kg/m","http://www.engineeringcivil.com/weight-calculator.html/comment-page-8"]
[null,5,"Valve and fittings multiplier for mass",0.5]
[null,6,"Electrical wiring specific mass (AWG 4/0, 200 amp)",{"v":0.96,"d":"1.0"},"t/km"]
[]
[null,1,"Land Amendment"]
[null,2,{"$nulls":4},"Application Rate used","Source (one way)"]
[null,3,{"$nulls":4},"t/ha","km"]
[null,4,"Gypsum Normal Soil","Gypsum",null,null,2.5,{"v":50,"d":"50.0"}]
[null,5,"Gypsum Sodic Soil","Gypsum",null,null,{"v":10,"d":"10.0"},{"v":50,"d":"50.0"}]
[null,6,"Gypsum Recycled Normal Soil","Gypsum Recycled",null,null,2.5,{"v":50,"d":"50.0"}]
[null,7,"Gypsum Recycled Sodic Soil","Gypsum Recycled",null,null,{"v":10,"d":"10.0"},{"v":50,"d":"50.0"}]
[null,8,"Lime","Lime",null,null,{"v":2,"d":"2.0"},{"v":100,"d":"100.0"}]
[null,9,"Biosolids, MSW, Manure","Biosolids, MSW, Manure",null,null,{"v":50,"d":"50.0"},{"v":25,"d":"25.0"}]
[null,10,"Hay Mulch / Sugar Cane","Hay Mulch / Sugar Cane",null,null,{"v":5,"d":"5.0"},{"v":50,"d":"50.0"}]
[null,11,"Fertiliser pasture","Fertiliser pasture",null,null,0.25,{"v":50,"d":"50.0"}]
[null,12,"Fertiliser trees","Fertiliser trees",null,null,0.25,{"v":50,"d":"50.0"}]
[null,13,"No Amend","No Amend",null,null,{"v":0,"d":"0.0"}]
[]
[null,null,"Notes"]
[null,1,"User selected application rate only changes the rate in the General Land rehabilitation sheet. It will not change the Default Rates in Main."]
[null,2,"Application rates informed by Recycled Organics in Mine Site Rehabilitation - A review of the scientific literature (Dr Georgina Kelly, 2006) and Estimated Rehabilitation Costs for Topsoil Treatments at Coal Mines in Queensland (Business Coal Centre, 2021)"]
[null,3,"Organics including biosolids, manure, mulch, compost and sugar cane assumed sourced locally."]
[null,4,"MSW = Municipal Solids Waste"]
[]
[]
[null,null,"Coefficients for Curves","Unconventional gas plant",{"$nulls":3},"Conventional gas plant",{"$nulls":3},"Water Treatment Plant"]
[null,null,"Type","Slope","Intercept","Range Low","Range High","Slope","Intercept","Range Low","Range High","Slope","Intercept","Range Low","Range High"]
[null,null,"Process Plants",{"v":13339.641756650366,"d":"13340"},{"v":-6189.327979219612,"d":"-6189"},15,25,{"v":39067.3085504872,"d":"39067"},{"v":757.6086847713595,"d":"758"},1,2,{"v":74807.32279467842,"d":"74807"},{"v":27150.43694257505,"d":"27150"},1,2]
[null,null,"Process Plants",{"v":6703.805342737702,"d":"6704"},{"v":159706.58236859698,"d":"159707"},25,50,{"v":10560.809506419566,"d":"10561"},{"v":57770.606772906634,"d":"57771"},2,5,{"v":41130.50337713629,"d":"41131"},{"v":94504.07577765934,"d":"94504"},2,6]
[null,null,"Process Plants",{"v":6372.4849067652285,"d":"6372"},{"v":176272.60416722065,"d":"176273"},50,100,{"v":4353.046408384631,"d":"4353"},{"v":88809.4222630813,"d":"88809"},5,10,{"v":12308.313798377969,"d":"12308"},{"v":267437.2132502092,"d":"267437"},6,12]
[null,null,"Process Plants",{"v":4610.923535184634,"d":"4611"},{"v":352428.74132528016,"d":"352429"},100,200,{"v":18014.09294690662,"d":"18014"},{"v":-47801.043122138595,"d":"-47801"},10,15,{"v":21343.352868729504,"d":"21343"},{"v":159016.74440599082,"d":"159017"},12,20]
[null,null,"Process Plants",{"v":4784.548399892617,"d":"4785"},{"v":317703.7683836834,"d":"317704"},200,300,{"v":9951.89047629182,"d":"9952"},{"v":73131.9939370834,"d":"73132"},15,25,{"v":7659.845716851664,"d":"7660"},{"v":432686.88744354754,"d":"432687"},20,40]
[null,null,"Process Plants",{"v":3522.117717822271,"d":"3522"},{"v":696432.9730047872,"d":"696433"},300,400,{"v":7439.160044932392,"d":"7439"},{"v":135950.25472106907,"d":"135950"},25,50]
[null,null,"Process Plants",{"v":3215.2259309818783,"d":"3215"},{"v":819189.6877409443,"d":"819190"},400,500]
[null,null,"Process Plants",{"v":1326.9116229696274,"d":"1327"},{"v":1763346.8417470697,"d":"1763347"},500,750]
[null,null,"Process Plants",{"v":1619.0488864920344,"d":"1619"},{"v":1544243.8941052647,"d":"1544244"},750,1000]
[null,null,"Pipeline easement - full rehab - pasture",{"v":205.57,"d":"206"},0]
[null,null,"Pipeline easement - full rehab - native",{"v":459.67,"d":"460"},0]
[null,null,"Pipeline easement - rehab from op  width - pasture",{"v":185.3,"d":"185"},0]
[null,null,"Pipeline easement - rehab from op  width - native",{"v":439.4,"d":"439"},{"v":9e-12,"d":"0"}]
[null,null,"Pipeline easement - rehab from op  width - pasture",{"v":43.148,"d":"43"},{"v":1e-12,"d":"0"}]
[null,null,"Pipeline easement - rehab from op  width - native",{"v":106.67,"d":"107"},0]
[]
[null,null,"Waste for Levy"]
[null,1,"Small temporary camp (<= 50 persons)","t/m2",{"v":0,"d":"0.000"}]
[null,2,"Larger temporary camp (> 50 persons)","t/m2",{"v":1.8541595481679496E-3,"d":"0.002"}]
[null,3,"Small permament camp (<= 50 persons)","t/m2",{"v":0.0427061310782241,"d":"0.043"}]
[null,4,"Larger permanent camp (> 50 persons)","t/m2",{"v":0.04115670834937529,"d":"0.041"}]
[null,5,"Temporary camp - <= 20 persons","t/camp",0]
[null,6,"Temporary camp - > 20 and <= 50 persons","t/camp",0]
[null,7,"Temporary camp - > 50 and <= 100 persons","t/camp",0]
[null,8,"Temporary camp - > 100 and <= 150 persons","t/camp",{"v":49.199999999999996,"d":"49"}]
[null,9,"Temporary camp - > 150 and <= 200 persons","t/camp",{"v":49.199999999999996,"d":"49"}]
[null,10,"Temporary camp - > 200 and <= 250 persons","t/camp",{"v":49.199999999999996,"d":"49"}]
[null,11,"Temporary camp - > 250 and <= 300 persons","t/camp",{"v":49.199999999999996,"d":"49"}]
[null,12,"Temporary camp - > 300 and <= 400 persons","t/camp",{"v":49.199999999999996,"d":"49"}]
[null,13,"Temporary camp - > 400 and <= 500 persons","t/camp",{"v":49.199999999999996,"d":"49"}]
[null,14,"Temporary camp - > 500 and <= 750 persons","t/camp",{"v":49.199999999999996,"d":"49"}]
[null,15,"Temporary camp - > 750 and <= 1000 persons","t/camp",{"v":49.199999999999996,"d":"49"}]
[null,16,"Temporary camp - > 1000 and <= 2000 persons","t/camp",{"v":49.199999999999996,"d":"49"}]
[null,17,"Temporary camp - > 2000 and <= 3000 persons","t/camp",{"v":49.199999999999996,"d":"49"}]
[null,18,"Temporary camp - > 3000 and <= 4000 persons","t/camp",{"v":49.199999999999996,"d":"49"}]
[null,19,"Temporary camp - > 4000 and <= 5000 persons","t/camp",{"v":49.199999999999996,"d":"49"}]
[null,20,"Permanent camp - > 0 and <= 20 persons","t/camp",0]
[null,21,"Permanent camp - > 20 and <= 50 persons","t/camp",{"v":193.92000000000002,"d":"194"}]
[null,22,"Permanent camp - > 50 and <= 100 persons","t/camp",{"v":389.03999999999996,"d":"389"}]
[null,23,"Permanent camp - > 100 and <= 150 persons","t/camp",{"v":578.4,"d":"578"}]
[null,24,"Permanent camp - > 150 and <= 200 persons","t/camp",{"v":821.52,"d":"822"}]
[null,25,"Permanent camp - > 200 and <= 250 persons","t/camp",{"v":1064.64,"d":"1065"}]
[null,26,"Permanent camp - > 250 and <= 300 persons","t/camp",{"v":1156.8,"d":"1157"}]
[null,27,"Permanent camp - > 300 and <= 400 persons","t/camp",{"v":1400.6399999999999,"d":"1401"}]
[null,28,"Permanent camp - > 400 and <= 500 persons","t/camp",{"v":1686.72,"d":"1687"}]
[null,29,"Permanent camp - > 500 and <= 750 persons","t/camp",{"v":712.8,"d":"713"}]
[null,30,"Permanent camp - > 750 and <= 1000 persons","t/camp",{"v":869.76,"d":"870"}]
[null,31,"Permanent camp - > 1000 and <= 2000 persons","t/camp",{"v":1493.28,"d":"1493"}]
[null,32,"Permanent camp - > 2000 and <= 3000 persons","t/camp",{"v":2227.2,"d":"2227"}]
[null,33,"Permanent camp - > 3000 and <= 4000 persons","t/camp",{"v":2852.16,"d":"2852"}]
[null,34,"Permanent camp - > 4000 and <= 5000 persons","t/camp",{"v":3475.68,"d":"3476"}]
[null,35,"Small, Brick wall, Steel roof, Concrete floor, 1 floors","t/blg",{"v":0.9648,"d":"1.0"}]
[null,36,"Large, Brick wall, Steel roof, Concrete floor, 1 floors","t/blg",{"v":0.48096,"d":"0.5"}]
[null,37,"Large, Steel wall, Steel roof, Concrete floor, 1 floors","t/blg",{"v":0.36,"d":"0.4"}]
[null,38,"Small, Steel wall, Steel roof, Concrete floor, 1 floors","t/blg",{"v":0.36,"d":"0.4"}]
[null,39,"Small, Steel wall, Steel roof, Concrete floor, 2 floors","t/blg",{"v":0.72,"d":"0.7"}]
[null,40,"Overhead powerlines (steel towers)","t/km",{"v":7.5398223686155035,"d":"7.5"}]
[null,41,"Overhead powerlines (concrete poles)","t/km",{"v":16.792576494636776,"d":"17"}]
[null,42,"Gas Processing Plant > 0 and <= 15 TJ/day","t/plant",{"v":201.6,"d":"202"}]
[null,43,"Gas Processing Plant > 15 and <= 25 TJ/day","t/plant",{"v":403.2,"d":"403"}]
[null,44,"Gas Processing Plant > 25 and <= 50 TJ/day","t/plant",{"v":604.8,"d":"605"}]
[null,45,"Gas Processing Plant > 50 and <= 100 TJ/day","t/plant",{"v":1108.8,"d":"1109"}]
[null,46,"Gas Processing Plant > 100 and <= 200 TJ/day","t/plant",{"v":1713.6,"d":"1714"}]
[null,47,"Gas Processing Plant > 200 and <= 300 TJ/day","t/plant",2016]
[null,48,"Gas Processing Plant > 300 and <= 400 TJ/day","t/plant",{"v":2116.7999999999997,"d":"2117"}]
[null,49,"Gas Processing Plant > 400 and <= 500 TJ/day","t/plant",{"v":2217.6,"d":"2218"}]
[null,50,"Gas Processing Plant > 500 and <= 750 TJ/day","t/plant",2268]
[null,51,"Gas Processing Plant > 750 and <= 1000 TJ/day","t/plant",{"v":2318.4,"d":"2318"}]
[null,52,"Conventional Gas > 0 and <= 1 TJ/day","t/plant",{"v":25.2,"d":"25"}]
[null,53,"Conventional Gas > 1 and <= 2 TJ/day","t/plant",{"v":50.4,"d":"50"}]
[null,54,"Conventional Gas > 2 and <= 5 TJ/day","t/plant",{"v":50.4,"d":"50"}]
[null,55,"Conventional Gas > 5 and <= 10 TJ/day","t/plant",{"v":50.4,"d":"50"}]
[null,56,"Conventional Gas > 10 and <= 15 TJ/day","t/plant",{"v":100.8,"d":"101"}]
[null,57,"Conventional Gas > 15 and <= 25 TJ/day","t/plant",{"v":100.8,"d":"101"}]
[null,58,"Conventional Gas > 25 and <= 50 TJ/day","t/plant",{"v":151.2,"d":"151"}]
[null,59,"Conventional Oil > 0 and <= 50 kL","t/plant",{"v":0,"d":"0.0"}]
[null,60,"Conventional Oil > 50 and <= 200 kL","t/plant",{"v":0,"d":"0.0"}]
[null,61,"Conventional Oil > 200 and <= 1000 kL","t/plant",{"v":22.61946710584651,"d":"23"}]
[null,62,"Conventional Oil > 1000 and <= 5000 kL","t/plant",{"v":54.286721054031624,"d":"54"}]
[null,63,"Conventional Oil > 5000 and <= 10000 kL","t/plant",{"v":111.58937105550945,"d":"112"}]
[null,64,"Conventional Oil > 10000 and <= 25000 kL","t/plant",{"v":104.80353092375546,"d":"105"}]
[null,65,"Conventional Oil > 25000 and <= 50000 kL","t/plant",{"v":202.82122171575702,"d":"203"}]
[null,66,"LPG Plant <= 500 kL","t/plant",{"v":370.89557368467723,"d":"371"}]
[null,67,"LPG Plant > 500 kL","t/plant",{"v":640.9911473693544,"d":"641"}]
[null,68,"LNG Plant 1 train","t/plant",{"v":69326.67286963816,"d":"69327"}]
[null,69,"LNG Plant 2 train","t/plant",{"v":69380.67286963816,"d":"69381"}]
[null,70,"LNG Plant 3 train","t/plant",{"v":69434.67286963816,"d":"69435"}]
[null,71,"Water Treatment Plant 1 ML/day","t/plant",{"v":105.6,"d":"106"}]
[null,72,"Water Treatment Plant 2 ML/day","t/plant",{"v":211.2,"d":"211"}]
[null,73,"Water Treatment Plant 6 ML/day","t/plant",{"v":475.2,"d":"475"}]
[null,74,"Water Treatment Plant 12 ML/day","t/plant",{"v":580.8,"d":"581"}]
[null,75,"Water Treatment Plant 20 ML/day","t/plant",{"v":739.1999999999999,"d":"739"}]
[null,76,"Water Treatment Plant 40 ML/day","t/plant",{"v":844.8,"d":"845"}]
[null,77,"Water Treatment Plant 80 ML/day BC&TC","t/plant",{"v":4012.7999999999997,"d":"4013"}]
[null,78,"Water Treatment Plant 100 ML/day BC&TC","t/plant",{"v":4435.2,"d":"4435"}]
[null,79,"Water transfer stations (small)","t/plant",{"v":0,"d":"0.0"}]
[null,80,"Water transfer stations (medium)","t/plant",{"v":0,"d":"0.0"}]
[null,81,"Water transfer stations (large)","t/plant",{"v":0,"d":"0.0"}]
[null,82,"Vertical, Steel, Open top, Earth, Single skin, Lined, 0.14 ML","t/tank",{"v":0,"d":"0.0"}]
[null,83,"Vertical, Steel, Open top, Earth, Single skin, Lined, 0.6 ML","t/tank",{"v":0,"d":"0.0"}]
[null,84,"Vertical, Steel, Open top, Earth, Single skin, Lined, 1 ML","t/tank",{"v":0,"d":"0.0"}]
[null,85,"Vertical, Steel, Open top, Earth, Single skin, Lined, 3.5 ML","t/tank",{"v":0,"d":"0.0"}]
[null,86,"Vertical, Steel, Open top, Earth, Single skin, Lined, 7 ML","t/tank",{"v":0,"d":"0.0"}]
[null,87,"Vertical, Steel, Open top, Earth, Single skin, Lined, 8 ML","t/tank",{"v":0,"d":"0.0"}]
[null,88,"Vertical, Steel, Open top, Earth, Single skin, Lined, 12 ML","t/tank",{"v":0,"d":"0.0"}]
[null,89,"Vertical, Steel, Open top, Earth, Single skin, Lined, 17 ML","t/tank",{"v":0,"d":"0.0"}]
[null,90,"Concrete Ring, Steel, Open top, Earth, Single skin, Lined, 4 kL","t/tank",{"v":46.74689868541613,"d":"46.7"}]
[null,91,"Concrete Ring, Steel, Open top, Earth, Single skin, Lined, 8 kL","t/tank",{"v":54.28672105403166,"d":"54.3"}]
[null,92,"Concrete Ring, Steel, Open top, Earth, Single skin, Lined, 12 kL","t/tank",{"v":58.810614475201,"d":"58.8"}]
[null,93,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 1.2 kL","t/tank",{"v":0,"d":"0.0"}]
[null,94,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 5 kL","t/tank",{"v":0,"d":"0.0"}]
[null,95,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 10 kL","t/tank",{"v":0,"d":"0.0"}]
[null,96,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 20 kL","t/tank",{"v":0,"d":"0.0"}]
[null,97,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 30 kL","t/tank",{"v":0,"d":"0.0"}]
[null,98,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 40 kL","t/tank",{"v":0,"d":"0.0"}]
[null,99,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 50 kL","t/tank",{"v":0,"d":"0.0"}]
[null,100,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 55 kL","t/tank",{"v":0,"d":"0.0"}]
[null,101,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 70 kL","t/tank",{"v":0,"d":"0.0"}]
[null,102,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 90 kL","t/tank",{"v":0,"d":"0.0"}]
[null,103,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 110 kL","t/tank",{"v":0,"d":"0.0"}]
[null,104,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 100 kL","t/tank",{"v":7.5398223686155035,"d":"7.5"}]
[null,105,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 200 kL","t/tank",{"v":9.047786842338603,"d":"9.0"}]
[null,106,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 300 kL","t/tank",{"v":10.555751316061704,"d":"10.6"}]
[null,107,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 500 kL","t/tank",{"v":13.571680263507908,"d":"13.6"}]
[null,108,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 1000 kL","t/tank",{"v":16.587609210954106,"d":"16.6"}]
[null,109,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 2000 kL","t/tank",{"v":19.603538158400305,"d":"19.6"}]
[null,110,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 3000 kL","t/tank",{"v":22.619467105846514,"d":"22.6"}]
[null,111,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 5000 kL","t/tank",{"v":25.635396053292705,"d":"25.6"}]
[null,112,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 7500 kL","t/tank",{"v":27.143360527015805,"d":"27.1"}]
[null,113,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 10000 kL","t/tank",{"v":29.405307237600447,"d":"29.4"}]
[null,114,"Panel, Concrete, Open top, Earth, Single skin, Lined, 1.2 ML","t/tank",{"v":94.09698316032147,"d":"94.1"}]
[null,115,"Panel, Concrete, Open top, Earth, Single skin, Lined, 1.9 ML","t/tank",{"v":115.81167158193412,"d":"115.8"}]
[null,116,"Panel, Concrete, Open top, Earth, Single skin, Lined, 3.6 ML","t/tank",{"v":168.59042816224266,"d":"168.6"}]
[null,117,"Panel, Concrete, Open top, Earth, Single skin, Lined, 5.5 ML","t/tank",{"v":203.48472608419522,"d":"203.5"}]
[null,118,"Panel, Concrete, Open top, Earth, Single skin, Lined, 7.6 ML","t/tank",{"v":244.2902447431423,"d":"244.3"}]
[null,119,"Panel, Concrete, Open top, Earth, Single skin, Lined, 12 ML","t/tank",{"v":337.7840421139745,"d":"337.8"}]
[null,120,"Panel, Concrete, Open top, Earth, Single skin, Lined, 15.5 ML","t/tank",{"v":399.9121784313663,"d":"399.9"}]
[null,121,"Panel, Concrete, Open top, Earth, Single skin, Lined, 25 ML","t/tank",{"v":512.7079210658542,"d":"512.7"}]
[null,122,"Panel, Concrete, Open top, Earth, Single skin, Lined, 40 ML","t/tank",{"v":640.8849013323178,"d":"640.9"}]
[null,123,"Panel, Concrete, Open top, Earth, Single skin, Lined, 50 ML","t/tank",{"v":707.5369310708788,"d":"707.5"}]
[null,124,"Rainwater, Plastic, Closed top, Plastic, Single skin, Not lined, 1.5 kL","t/tank",{"v":0,"d":"0.0"}]
[null,125,"Rainwater, Plastic, Closed top, Plastic, Single skin, Not lined, 3 kL","t/tank",{"v":0,"d":"0.0"}]
[null,126,"Rainwater, Plastic, Closed top, Plastic, Single skin, Not lined, 5 kL","t/tank",{"v":0,"d":"0.0"}]
[null,127,"Rainwater, Plastic, Closed top, Plastic, Single skin, Not lined, 10 kL","t/tank",{"v":0,"d":"0.0"}]
[null,128,"Rainwater, Plastic, Closed top, Plastic, Single skin, Not lined, 13.5 kL","t/tank",{"v":0,"d":"0.0"}]
[null,129,"Rainwater, Plastic, Closed top, Plastic, Single skin, Not lined, 18.2 kL","t/tank",{"v":0,"d":"0.0"}]

{"sheet":"Subrates","index":20,"n_rows":366,"n_cols":15,"rows_kept":366}
[null,null,1,{"$f":"C1+1","v":2},{"$f":"D1+1","v":3},4,5,6,7,8,9,{"$f":"K1+1","v":10},{"$f":"L1+1","v":11},{"$f":"M1+1","v":12},{"$f":"N1+1","v":13}]
[null,{"$f":"CONTENTS!$B$2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"}]
[null,"Contents","SUB-RATES"]
[]
[{"$nulls":3},"Load, haul and dump bitumen, stabilised materials, and concrete (with small fleet) for disposal within onsite void","Excavate, load, haul, dump and spread water storage sediment and silt (with small fleet)"]
[null,"Subrates Table 1",1,2,3,4,5,6]
[null,null,"Activity","Growth Media\nBitumen etc","Sediment","Fill","Growth Media Fill\nSediment","Growth Media Fill\nSediment",null,"Growth media fleet","Sediment Fleet"]
[null,null,"per LCM","Small Fleet 1","Small Fleet 2","Small Fleet 3","Medium Fleet","Large Fleet",null,"Small Fleet 1","Small Fleet 2"]
[null,null,"<=200 m",{"v":3.0953055046989575,"d":"$3.10"},{"v":3.002882056285083,"d":"$3.00"},{"v":3.9374755912728556,"d":"$3.94"},{"v":2.9924249772466083,"d":"$2.99"},{"v":2.3107425720267765,"d":"$2.31"},null,"Medium Fleet","Medium Fleet"]
[null,null,">200 m to <=500 m",{"v":3.1249071043050654,"d":"$3.12"},{"v":3.3496879411679226,"d":"$3.35"},{"v":4.284281476155695,"d":"$4.28"},{"v":2.9924249772466083,"d":"$2.99"},{"v":2.223636429272996,"d":"$2.22"},null,"Large Fleet","Large Fleet"]
[null,null,">500 m to <=1000 m",{"v":3.604059385690549,"d":"$3.60"},{"v":3.8730704616176004,"d":"$3.87"},{"v":4.807663996605372,"d":"$4.81"},{"v":3.3532715896100336,"d":"$3.35"},{"v":2.194992931725829,"d":"$2.19"}]
[null,null,">1000 m to <=1500 m",{"v":4.083211667076033,"d":"$4.08"},{"v":4.0496470971844385,"d":"$4.05"},{"v":4.98424063217221,"d":"$4.98"},{"v":3.714118201973459,"d":"$3.71"},{"v":2.363305179191557,"d":"$2.36"}]
[null,null,">1500 m to <=2000 m",{"v":4.112813266682141,"d":"$4.11"},{"v":4.195933491765295,"d":"$4.20"},{"v":5.130527026753067,"d":"$5.13"},{"v":4.06999094171446,"d":"$4.07"},{"v":2.6158896948969668,"d":"$2.62"}]
[null,null,">2000 m to <=2500 m",{"v":4.459619151564981,"d":"$4.46"},{"v":4.837033769259531,"d":"$4.84"},{"v":5.771627304247303,"d":"$5.77"},{"v":4.513236300213057,"d":"$4.51"},{"v":2.7917183979444165,"d":"$2.79"}]
[null,null,">2500 m to <=3000 m",{"v":4.80642503644782,"d":"$4.81"},{"v":5.33184765217291,"d":"$5.33"},{"v":6.266441187160683,"d":"$6.27"},{"v":4.837857412131321,"d":"$4.84"},{"v":2.8930707673075085,"d":"$2.89"}]
[null,null,">3000 m to <=4000 m",{"v":5.1532309213306595,"d":"$5.15"},{"v":5.67865353705575,"d":"$5.68"},{"v":6.613247072043523,"d":"$6.61"},{"v":5.075105905291988,"d":"$5.08"},{"v":3.0813113306030515,"d":"$3.08"}]
[null,null,">4000 m to <=5000 m",{"v":5.846842691096338,"d":"$5.85"},{"v":6.372265306821429,"d":"$6.37"},{"v":7.306858841809202,"d":"$7.31"},{"v":5.312354398452655,"d":"$5.31"},{"v":3.3357315432765167,"d":"$3.34"}]
[null,null,">5000 m to <=6000 m",{"v":6.540454460862017,"d":"$6.54"},{"v":7.065877076587109,"d":"$7.07"},{"v":8.00047061157488,"d":"$8.00"},{"v":5.786851384773989,"d":"$5.79"},{"v":3.530802777902346,"d":"$3.53"}]
[null,null,">6000m",{"v":6.887260345744857,"d":"$6.89"},{"v":7.412682961469947,"d":"$7.41"},{"v":8.34727649645772,"d":"$8.35"},{"v":6.024099877934657,"d":"$6.02"},{"v":3.5914357833883166,"d":"$3.59"}]
[]
[null,"Subrates Table 2","Bulk Push"]
[null,null,"per LCM","D6R Dozer","D7R Dozer","D8R Dozer","D9R Dozer","D10T Dozer","D11T Dozer"]
[null,null,"<= 20m push",{"v":0.4687734059097829,"d":"$0.47"},{"v":0.3822465742325725,"d":"$0.38"},{"v":0.32505803677675804,"d":"$0.33"},{"v":0.2724455328408466,"d":"$0.27"},{"v":0.25891031258482206,"d":"$0.26"},{"v":0.1953642292578,"d":"$0.20"}]
[null,null,"> 20m to <= 30m push",{"v":0.48789338193545134,"d":"$0.49"},{"v":0.3991746368057293,"d":"$0.40"},{"v":0.36651249699628813,"d":"$0.37"},{"v":0.3023055632402034,"d":"$0.30"},{"v":0.29192899244858056,"d":"$0.29"},{"v":0.22528286550985166,"d":"$0.23"}]
[null,null,"> 30m to <= 50m push",{"v":0.7683777617744729,"d":"$0.77"},{"v":0.5265901615499202,"d":"$0.53"},{"v":0.5033790387970284,"d":"$0.50"},{"v":0.4093377368562503,"d":"$0.41"},{"v":0.40094386090534784,"d":"$0.40"},{"v":0.32296498013875163,"d":"$0.32"}]
[null,null,"> 50m to <= 75m push",{"v":1.1854008650371486,"d":"$1.19"},{"v":0.7432572276744466,"d":"$0.74"},{"v":0.7169012954987168,"d":"$0.72"},{"v":0.571502569965201,"d":"$0.57"},{"v":0.5578307627392673,"d":"$0.56"},{"v":0.4558498682682,"d":"$0.46"}]
[null,null,"> 75m to <= 100m push",{"v":1.631622470125207,"d":"$1.63"},{"v":1.0617960395349237,"d":"$1.06"},{"v":1.1070227830178723,"d":"$1.11"},{"v":0.832776394448817,"d":"$0.83"},{"v":0.8026599881484238,"d":"$0.80"},{"v":0.651214097526,"d":"$0.65"}]
[null,null,"> 100m to <= 125m push",{"v":1.9221853757639424,"d":"$1.92"},{"v":1.2741552474419084,"d":"$1.27"},{"v":1.7053234126356434,"d":"$1.71"},{"v":1.2140223396264576,"d":"$1.21"},{"v":1.049665558937633,"d":"$1.05"},{"v":0.8791390316601,"d":"$0.88"}]
[null,null,"> 125m to <= 150m push","NR","NR",{"v":2.3810501193897524,"d":"$2.38"},{"v":1.5268301736289112,"d":"$1.53"},{"v":1.2294293044233549,"d":"$1.23"},{"v":1.0745032609179002,"d":"$1.07"}]
[null,null,"> 150m to <= 200m push","NR","NR",{"v":3.261415635660139,"d":"$3.26"},{"v":1.952526318692734,"d":"$1.95"},{"v":1.5260973709267969,"d":"$1.53"},{"v":1.3675496048046,"d":"$1.37"}]
[null,null,"> 200m to <= 250m push","NR","NR",{"v":3.7923437623955105,"d":"$3.79"},{"v":2.197355540212481,"d":"$2.20"},{"v":1.8805064808792342,"d":"$1.88"},{"v":1.604043145485095,"d":"$1.60"}]
[null,null,"> 250m to <= 300m push","NR","NR","NR",{"v":2.6388182091675567,"d":"$2.64"},{"v":2.0914704392816823,"d":"$2.09"},{"v":1.690871691821895,"d":"$1.69"}]
[null,null,"> 300m to <= 350m push","NR","NR","NR",{"v":4.0807473600889335,"d":"$4.08"},{"v":2.779760393067546,"d":"$2.78"},{"v":2.2473270816583533,"d":"$2.25"}]
[null,null,"> 350m to <= 400m push","NR","NR","NR",{"v":5.164695877612556,"d":"$5.16"},{"v":3.518134247476113,"d":"$3.52"},{"v":2.8442733377238536,"d":"$2.84"}]
[null,null,"> 400m to <= 450m push","NR","NR","NR",{"v":5.498575207074378,"d":"$5.50"},{"v":3.745569188727094,"d":"$3.75"},{"v":3.0281455534959,"d":"$3.03"}]
[null,null,"> 450m to <= 500m push","NR","NR","NR",{"v":5.675948600850971,"d":"$5.68"},{"v":4.317897248125122,"d":"$4.32"},{"v":3.619379405197137,"d":"$3.62"}]
[]
[null,"Subrates Table 3","Rip",{"v":400.1594574217694,"d":"$400.16"},"ha","Rip and push up bitumen, stabilised material (blue metal, aggregate etc.) and concrete slabs (roads, parking areas, roadways, slabs, paths etc.)"]
[null,null,"Trim, rock rake & deep rip ",{"v":1745.9924669141947,"d":"$1,745.99"},"ha","(includes levelling / landscaping and rip in 1 direction)"]
[]
[]
[null,"Subrates Table 4","Land Subrates","Rate ($/ha)"]
[null,null,"Pasture",{"v":1655.5,"d":"$1,655.50"}]
[null,null,"Native",{"v":4196.5,"d":"$4,196.50"}]
[null,null,"Arid",0]
[]
[null,null,"Purchase Amendments (gate price)","Rate ($/t)"]
[null,null,"Gypsum",{"v":100,"d":"$100.00"}]
[null,null,"Gypsum Recycled",{"v":70,"d":"$70.00"}]
[null,null,"Lime",{"v":60,"d":"$60.00"}]
[null,null,"Biosolids, MSW, Manure",{"v":40,"d":"$40.00"}]
[null,null,"Hay Mulch / Sugar Cane",{"v":180,"d":"$180.00"}]
[null,null,"Fertiliser pasture",{"v":1000,"d":"$1,000.00"}]
[null,null,"Fertiliser trees",{"v":1000,"d":"$1,000.00"}]
[]
[null,null,"Disposal (gate fee and levy)","Fee ($/t)"]
[null,null,"Construction Debris Disposal Gate Fee",{"v":63.719544596164354,"d":"$63.72"}]
[null,null,"Concrete levy - metro",{"v":105,"d":"$105.00"}]
[null,null,"Concrete levy - regional",{"v":91,"d":"$91.00"}]
[null,null,"Steel gate fee",0]
[null,null,"Steel levy - metro",0]
[null,null,"Steel levy - regional",0]
[null,null,"Wooden poles",0]
[null,null,"Wooden poles levy - metro",0]
[null,null,"Wooden poles levy - regional",0]
[null,null,"Low Level Petroleum Hydrocarbons in soil",{"v":65,"d":"$65.00"}]
[null,null,"Low Level Petroleum Hydrocarbons in soil levy - metro",0]
[null,null,"Low Level Petroleum Hydrocarbons in soil levy - regional",0]
[null,null,"High Level Petroleum Hydrocarbons in soil",{"v":180,"d":"$180.00"}]
[null,null,"High Level Petroleum Hydrocarbons in soil levy - metro",{"v":185,"d":"$185.00"}]
[null,null,"High Level Petroleum Hydrocarbons in soil levy - regional",{"v":179,"d":"$179.00"}]
[null,null,"Asbestos (ACM)",{"v":180,"d":"$180.00"}]
[null,null,"Asbestos (ACM) Levy - metro",{"v":135,"d":"$135.00"}]
[null,null,"Asbestos (ACM) Levy - regional",{"v":124,"d":"$124.00"}]
[null,null,"Asbestos in soil",{"v":180,"d":"$180.00"}]
[null,null,"Asbestos in soil levy - metro",{"v":135,"d":"$135.00"}]
[null,null,"Asbestos in soil levy - regional",{"v":124,"d":"$124.00"}]
[null,null,"Low level inorganics in soil",0]
[null,null,"Low level inorganics in soil levy - metro",0]
[null,null,"Low level inorganics in soil levy - regional",0]
[null,null,"High level inorganics in soil",{"v":180,"d":"$180.00"}]
[null,null,"High level inorganics in soil levy - metro",{"v":135,"d":"$135.00"}]
[null,null,"High level inorganics in soil levy - regional",{"v":124,"d":"$124.00"}]
[null,null,"General Waste",{"v":63.719544596164354,"d":"$63.72"}]
[null,null,"General Waste levy - metro",{"v":105,"d":"$105.00"}]
[null,null,"General Waste levy - regional",{"v":91,"d":"$91.00"}]
[null,null,"Construction / building waste",{"v":63.719544596164354,"d":"$63.72"}]
[null,null,"Construction / building waste levy - metro",{"v":105,"d":"$105.00"}]
[null,null,"Construction / building waste levy - regional",{"v":91,"d":"$91.00"}]
[null,null,"Regulated waste (e.g. tires and belts)",{"v":180,"d":"$180.00"}]
[null,null,"Regulated waste (e.g. tires and belts) levy - metro",{"v":135,"d":"$135.00"}]
[null,null,"Regulated waste (e.g. tires and belts) levy - regional",{"v":124,"d":"$124.00"}]
[null,null,"Salt disposal - gate fee",{"v":100.43276636952,"d":"$100.43"}]
[null,null,"Salt levy",{"v":85,"d":"$85.00"}]
[null,null,"Sludge",{"v":85,"d":"$85.00"}]
[null,null,"Sludge levy",0]
[null,null,"Item","$/kL"]
[null,null,"Liquid disposal including load, haul, gate",{"v":271.6846864169401,"d":"$271.68"}]
[]
[null,null,"Tanks Remove and Dispose","Item"]
[null,null,"Vertical, Steel, Open top, Earth, Single skin, Lined, 0.14 ML",{"v":3030.50607923186,"d":"$3,030.51"}]
[null,null,"Vertical, Steel, Open top, Earth, Single skin, Lined, 0.6 ML",{"v":5865.557253860956,"d":"$5,865.56"}]
[null,null,"Vertical, Steel, Open top, Earth, Single skin, Lined, 1 ML",{"v":6481.102649142761,"d":"$6,481.10"}]
[null,null,"Vertical, Steel, Open top, Earth, Single skin, Lined, 3.5 ML",{"v":13976.0815738461,"d":"$13,976.08"}]
[null,null,"Vertical, Steel, Open top, Earth, Single skin, Lined, 7 ML",{"v":21608.791505702786,"d":"$21,608.79"}]
[null,null,"Vertical, Steel, Open top, Earth, Single skin, Lined, 8 ML",{"v":24739.086855535435,"d":"$24,739.09"}]
[null,null,"Vertical, Steel, Open top, Earth, Single skin, Lined, 12 ML",{"v":28659.09453787804,"d":"$28,659.09"}]
[null,null,"Vertical, Steel, Open top, Earth, Single skin, Lined, 17 ML",{"v":38587.75837244681,"d":"$38,587.76"}]
[null,null,"Concrete Ring, Steel, Open top, Earth, Single skin, Lined, 4 kL",{"v":13175.482515127245,"d":"$13,175.48"}]
[null,null,"Concrete Ring, Steel, Open top, Earth, Single skin, Lined, 8 kL",{"v":19102.757692793886,"d":"$19,102.76"}]
[null,null,"Concrete Ring, Steel, Open top, Earth, Single skin, Lined, 12 kL",{"v":23442.02759656269,"d":"$23,442.03"}]
[null,null,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 1.2 kL",{"v":1392.5910802220162,"d":"$1,392.59"}]
[null,null,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 5 kL",{"v":1506.7209084856615,"d":"$1,506.72"}]
[null,null,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 10 kL",{"v":1634.387519167997,"d":"$1,634.39"}]
[null,null,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 20 kL",{"v":1847.0025288872246,"d":"$1,847.00"}]
[null,null,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 30 kL",{"v":1917.6315847134188,"d":"$1,917.63"}]
[null,null,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 40 kL",{"v":2122.3180286211987,"d":"$2,122.32"}]
[null,null,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 50 kL",{"v":2282.5074195055486,"d":"$2,282.51"}]
[null,null,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 55 kL",{"v":2335.9038831336647,"d":"$2,335.90"}]
[null,null,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 70 kL",{"v":2549.489737646131,"d":"$2,549.49"}]
[null,null,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 90 kL",{"v":2653.1122286992363,"d":"$2,653.11"}]
[null,null,"Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 110 kL",{"v":2855.242114651489,"d":"$2,855.24"}]
[null,null,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 100 kL",{"v":5033.508948991262,"d":"$5,033.51"}]
[null,null,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 200 kL",{"v":6361.716986142004,"d":"$6,361.72"}]
[null,null,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 300 kL",{"v":7887.317977704794,"d":"$7,887.32"}]
[null,null,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 500 kL",{"v":11733.126506088049,"d":"$11,733.13"}]
[null,null,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 1000 kL",{"v":16420.06905489269,"d":"$16,420.07"}]
[null,null,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 2000 kL",{"v":23031.09957622273,"d":"$23,031.10"}]
[null,null,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 3000 kL",{"v":29676.737664114116,"d":"$29,676.74"}]
[null,null,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 5000 kL",{"v":37677.29508255668,"d":"$37,677.30"}]
[null,null,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 7500 kL",{"v":45065.535632496736,"d":"$45,065.54"}]
[null,null,"Vertical, Steel, Closed top, Steel, Single skin, Not lined, 10000 kL",{"v":52377.1076990267,"d":"$52,377.11"}]
[null,null,"Panel, Concrete, Open top, Earth, Single skin, Lined, 1.2 ML",{"v":16194.767315026074,"d":"$16,194.77"}]
[null,null,"Panel, Concrete, Open top, Earth, Single skin, Lined, 1.9 ML",{"v":20991.691212316535,"d":"$20,991.69"}]
[null,null,"Panel, Concrete, Open top, Earth, Single skin, Lined, 3.6 ML",{"v":33305.03128859395,"d":"$33,305.03"}]
[null,null,"Panel, Concrete, Open top, Earth, Single skin, Lined, 5.5 ML",{"v":42944.55754132191,"d":"$42,944.56"}]
[null,null,"Panel, Concrete, Open top, Earth, Single skin, Lined, 7.6 ML",{"v":53399.82705705702,"d":"$53,399.83"}]
[null,null,"Panel, Concrete, Open top, Earth, Single skin, Lined, 12 ML",{"v":71989.77322796486,"d":"$71,989.77"}]
[null,null,"Panel, Concrete, Open top, Earth, Single skin, Lined, 15.5 ML",{"v":86068.56742519262,"d":"$86,068.57"}]
[null,null,"Panel, Concrete, Open top, Earth, Single skin, Lined, 25 ML",{"v":125535.85535533386,"d":"$125,535.86"}]
[null,null,"Panel, Concrete, Open top, Earth, Single skin, Lined, 40 ML",{"v":178567.55028451674,"d":"$178,567.55"}]
[null,null,"Panel, Concrete, Open top, Earth, Single skin, Lined, 50 ML",{"v":210284.11348642068,"d":"$210,284.11"}]
[null,null,"Rainwater, Plastic, Closed top, Plastic, Single skin, Not lined, 1.5 kL",{"v":546.92412823241,"d":"$546.92"}]
[null,null,"Rainwater, Plastic, Closed top, Plastic, Single skin, Not lined, 3 kL",{"v":547.8263483281997,"d":"$547.83"}]
[null,null,"Rainwater, Plastic, Closed top, Plastic, Single skin, Not lined, 5 kL",{"v":549.2102657159627,"d":"$549.21"}]
[null,null,"Rainwater, Plastic, Closed top, Plastic, Single skin, Not lined, 10 kL",{"v":550.2109101120051,"d":"$550.21"}]
[null,null,"Rainwater, Plastic, Closed top, Plastic, Single skin, Not lined, 13.5 kL",{"v":666.9389405629803,"d":"$666.94"}]
[null,null,"Rainwater, Plastic, Closed top, Plastic, Single skin, Not lined, 18.2 kL",{"v":668.8357641139547,"d":"$668.84"}]
[]
[null,null,"Process Items","$/item","Unit"]
[null,null,"Pumps and Controls",{"v":431.16750536680615,"d":"$431.17"},"pump set"]
[null,null,"Piping (total length)",{"v":23.08719982066666,"d":"$23.09"},"m"]
[null,null,"Terminations",{"v":1013.5890272564333,"d":"$1,013.59"},"item","Cut and cap of pipes existing and entering the ground"]
[null,null,"Skids",{"v":4832.57728297368,"d":"$4,832.58"},"item","e.g. separators, exchangers, water removal"]
[null,null,"Major module gas",{"v":25090.427775912354,"d":"$25,090.43"},"item"]
[null,null,"Major module water",{"v":27445.299649908924,"d":"$27,445.30"},"item"]
[]
[null,null,"Land Investigations ","$/item","Unit"]
[null,null,"Investigations one off",{"v":35075.58188842498,"d":"$35,075.58"},"lump"]
[null,null,"Investigations by area",{"v":3920.7764895466953,"d":"$3,920.78"},"ha"]
[]
[null,null,"Dams and Ponds","$/item","Unit"]
[null,null,"Liner remove",{"v":5852.568354884446,"d":"$5,852.57"},"ha"]
[null,null,"Liner dispose",{"v":1555.9705592014548,"d":"$1,555.97"},"ha"]
[]
[null,null,"Dam Size Category","Contaminated, Lined, Pasture","Contaminated, Lined, Native","Contaminated, Lined, Arid","Contaminated, Unlined, Pasture","Contaminated, Unlined, Native","Contaminated, Unlined, Arid","Clean, Lined, Pasture","Clean, Lined, Native","Clean, Lined, Arid","Clean, Unlined, Pasture","Clean, Unlined, Native","Clean, Unlined, Arid"]
[null,null,"0 to <= 50 ML",{"v":72862.06616501715,"d":"$72,862.07"},{"v":75403.06616501715,"d":"$75,403.07"},{"v":69085.16676520383,"d":"$69,085.17"},{"v":64367.295719381174,"d":"$64,367.30"},{"v":66908.29571938117,"d":"$66,908.30"},{"v":60590.39631956785,"d":"$60,590.40"},{"v":64762.77197064827,"d":"$64,762.77"},{"v":67303.77197064827,"d":"$67,303.77"},{"v":60985.872570834945,"d":"$60,985.87"},{"v":55872.52527374519,"d":"$55,872.53"},{"v":58413.52527374519,"d":"$58,413.53"},{"v":52095.625873931865,"d":"$52,095.63"}]
[null,null,">50 ML to <=200 ML",{"v":62953.21795772709,"d":"$62,953.22"},{"v":65494.21795772709,"d":"$65,494.22"},{"v":57054.91915810042,"d":"$57,054.92"},{"v":54626.21195969659,"d":"$54,626.21"},{"v":57167.21195969659,"d":"$57,167.21"},{"v":48727.91316006993,"d":"$48,727.91"},{"v":55189.45265856919,"d":"$55,189.45"},{"v":57730.452658569186,"d":"$57,730.45"},{"v":49291.15385894252,"d":"$49,291.15"},{"v":46299.2059616661,"d":"$46,299.21"},{"v":48840.205961666106,"d":"$48,840.21"},{"v":40400.90716203944,"d":"$40,400.91"}]
[null,null,">200 ML to <=1000 ML",{"v":55670.121625581545,"d":"$55,670.12"},{"v":58211.121625581545,"d":"$58,211.12"},{"v":49771.82282595488,"d":"$49,771.82"},{"v":47510.88007515654,"d":"$47,510.88"},{"v":50051.88007515654,"d":"$50,051.88"},{"v":41612.58127552988,"d":"$41,612.58"},{"v":48241.885221634635,"d":"$48,241.89"},{"v":50782.885221634635,"d":"$50,782.89"},{"v":42343.58642200796,"d":"$42,343.59"},{"v":39351.63852473154,"d":"$39,351.64"},{"v":41892.63852473154,"d":"$41,892.64"},{"v":33453.33972510488,"d":"$33,453.34"}]
[null,null,">1000 to <=5000 ML",{"v":43923.25984174455,"d":"$43,923.26"},{"v":46464.25984174454,"d":"$46,464.26"},{"v":38024.96104211788,"d":"$38,024.96"},{"v":37114.83131410145,"d":"$37,114.83"},{"v":39655.831314101444,"d":"$39,655.83"},{"v":31216.53251447478,"d":"$31,216.53"},{"v":39196.64948336143,"d":"$39,196.65"},{"v":41737.64948336143,"d":"$41,737.65"},{"v":33298.35068373476,"d":"$33,298.35"},{"v":30306.40278645835,"d":"$30,306.40"},{"v":32847.40278645835,"d":"$32,847.40"},{"v":24408.10398683168,"d":"$24,408.10"}]
[]
[null,null,"Dam Subrates","Rate"]
[null,null,"0 to <= 50 ML Contaminated, Lined, Pasture",{"v":72862.06616501715,"d":"$72,862.07"}]
[null,null,"0 to <= 50 ML Contaminated, Lined, Native",{"v":75403.06616501715,"d":"$75,403.07"}]
[null,null,"0 to <= 50 ML Contaminated, Lined, Arid",{"v":69085.16676520383,"d":"$69,085.17"}]
[null,null,"0 to <= 50 ML Contaminated, Unlined, Pasture",{"v":64367.295719381174,"d":"$64,367.30"}]
[null,null,"0 to <= 50 ML Contaminated, Unlined, Native",{"v":66908.29571938117,"d":"$66,908.30"}]
[null,null,"0 to <= 50 ML Contaminated, Unlined, Arid",{"v":60590.39631956785,"d":"$60,590.40"}]
[null,null,"0 to <= 50 ML Clean, Lined, Pasture",{"v":64762.77197064827,"d":"$64,762.77"}]
[null,null,"0 to <= 50 ML Clean, Lined, Native",{"v":67303.77197064827,"d":"$67,303.77"}]
[null,null,"0 to <= 50 ML Clean, Lined, Arid",{"v":60985.872570834945,"d":"$60,985.87"}]
[null,null,"0 to <= 50 ML Clean, Unlined, Pasture",{"v":55872.52527374519,"d":"$55,872.53"}]
[null,null,"0 to <= 50 ML Clean, Unlined, Native",{"v":58413.52527374519,"d":"$58,413.53"}]
[null,null,"0 to <= 50 ML Clean, Unlined, Arid",{"v":52095.625873931865,"d":"$52,095.63"}]
[null,null,">50 ML to <=200 ML Contaminated, Lined, Pasture",{"v":62953.21795772709,"d":"$62,953.22"}]
[null,null,">50 ML to <=200 ML Contaminated, Lined, Native",{"v":65494.21795772709,"d":"$65,494.22"}]
[null,null,">50 ML to <=200 ML Contaminated, Lined, Arid",{"v":57054.91915810042,"d":"$57,054.92"}]
[null,null,">50 ML to <=200 ML Contaminated, Unlined, Pasture",{"v":54626.21195969659,"d":"$54,626.21"}]
[null,null,">50 ML to <=200 ML Contaminated, Unlined, Native",{"v":57167.21195969659,"d":"$57,167.21"}]
[null,null,">50 ML to <=200 ML Contaminated, Unlined, Arid",{"v":48727.91316006993,"d":"$48,727.91"}]
[null,null,">50 ML to <=200 ML Clean, Lined, Pasture",{"v":55189.45265856919,"d":"$55,189.45"}]
[null,null,">50 ML to <=200 ML Clean, Lined, Native",{"v":57730.452658569186,"d":"$57,730.45"}]
[null,null,">50 ML to <=200 ML Clean, Lined, Arid",{"v":49291.15385894252,"d":"$49,291.15"}]
[null,null,">50 ML to <=200 ML Clean, Unlined, Pasture",{"v":46299.2059616661,"d":"$46,299.21"}]
[null,null,">50 ML to <=200 ML Clean, Unlined, Native",{"v":48840.205961666106,"d":"$48,840.21"}]
[null,null,">50 ML to <=200 ML Clean, Unlined, Arid",{"v":40400.90716203944,"d":"$40,400.91"}]
[null,null,">200 ML to <=1000 ML Contaminated, Lined, Pasture",{"v":55670.121625581545,"d":"$55,670.12"}]
[null,null,">200 ML to <=1000 ML Contaminated, Lined, Native",{"v":58211.121625581545,"d":"$58,211.12"}]
[null,null,">200 ML to <=1000 ML Contaminated, Lined, Arid",{"v":49771.82282595488,"d":"$49,771.82"}]
[null,null,">200 ML to <=1000 ML Contaminated, Unlined, Pasture",{"v":47510.88007515654,"d":"$47,510.88"}]
[null,null,">200 ML to <=1000 ML Contaminated, Unlined, Native",{"v":50051.88007515654,"d":"$50,051.88"}]
[null,null,">200 ML to <=1000 ML Contaminated, Unlined, Arid",{"v":41612.58127552988,"d":"$41,612.58"}]
[null,null,">200 ML to <=1000 ML Clean, Lined, Pasture",{"v":48241.885221634635,"d":"$48,241.89"}]
[null,null,">200 ML to <=1000 ML Clean, Lined, Native",{"v":50782.885221634635,"d":"$50,782.89"}]
[null,null,">200 ML to <=1000 ML Clean, Lined, Arid",{"v":42343.58642200796,"d":"$42,343.59"}]
[null,null,">200 ML to <=1000 ML Clean, Unlined, Pasture",{"v":39351.63852473154,"d":"$39,351.64"}]
[null,null,">200 ML to <=1000 ML Clean, Unlined, Native",{"v":41892.63852473154,"d":"$41,892.64"}]
[null,null,">200 ML to <=1000 ML Clean, Unlined, Arid",{"v":33453.33972510488,"d":"$33,453.34"}]
[null,null,">1000 to <=5000 ML Contaminated, Lined, Pasture",{"v":43923.25984174455,"d":"$43,923.26"}]
[null,null,">1000 to <=5000 ML Contaminated, Lined, Native",{"v":46464.25984174454,"d":"$46,464.26"}]
[null,null,">1000 to <=5000 ML Contaminated, Lined, Arid",{"v":38024.96104211788,"d":"$38,024.96"}]
[null,null,">1000 to <=5000 ML Contaminated, Unlined, Pasture",{"v":37114.83131410145,"d":"$37,114.83"}]
[null,null,">1000 to <=5000 ML Contaminated, Unlined, Native",{"v":39655.831314101444,"d":"$39,655.83"}]
[null,null,">1000 to <=5000 ML Contaminated, Unlined, Arid",{"v":31216.53251447478,"d":"$31,216.53"}]
[null,null,">1000 to <=5000 ML Clean, Lined, Pasture",{"v":39196.64948336143,"d":"$39,196.65"}]
[null,null,">1000 to <=5000 ML Clean, Lined, Native",{"v":41737.64948336143,"d":"$41,737.65"}]
[null,null,">1000 to <=5000 ML Clean, Lined, Arid",{"v":33298.35068373476,"d":"$33,298.35"}]
[null,null,">1000 to <=5000 ML Clean, Unlined, Pasture",{"v":30306.40278645835,"d":"$30,306.40"}]
[null,null,">1000 to <=5000 ML Clean, Unlined, Native",{"v":32847.40278645835,"d":"$32,847.40"}]
[null,null,">1000 to <=5000 ML Clean, Unlined, Arid",{"v":24408.10398683168,"d":"$24,408.10"}]
[]
[null,null,"Coreholes","Cost Decom (pad)","Seed (ha)","Arid (ha)"]
[null,null,"Conventional oil, Corehole, Single well",{"v":13.78133807486148,"d":"$13.78"},{"v":30000,"d":"$30,000.00"},0]
[null,null,"Coal seam gas, Corehole, Single well",{"v":13.78133807486148,"d":"$13.78"},{"v":30000,"d":"$30,000.00"},0]
[null,null,"Tight / shale gas, Corehole, Single well",{"v":13.78133807486148,"d":"$13.78"},{"v":30000,"d":"$30,000.00"},0]
[]
[null,null,"Wells","Cost Decom (pad)","Seed (ha)","Arid (ha)"]
[null,null,"Conventional oil, Plugged and abandoned, Single well",{"v":479.88452763824785,"d":"$479.88"},{"v":500000,"d":"$500,000.00"},0]
[null,null,"Conventional oil, Suspended, Single well",{"v":1397.1485253123592,"d":"$1,397.15"},{"v":331.25,"d":"$331.25"},{"v":131.25,"d":"$131.25"}]
[null,null,"Conventional oil, Shut-in, Single well",{"v":9249.168649155583,"d":"$9,249.17"},{"v":375,"d":"$375.00"},{"v":175,"d":"$175.00"}]
[null,null,"Conventional oil, Appraisal / development, Single well",{"v":12079.23665461145,"d":"$12,079.24"},{"v":375,"d":"$375.00"},{"v":175,"d":"$175.00"}]
[null,null,"Conventional oil, Operation / Production, Single well, Beam Pump",{"v":17630.945978575393,"d":"$17,630.95"},{"v":550,"d":"$550.00"},{"v":350,"d":"$350.00"}]
[null,null,"Conventional oil, Operation / Production, Single well, No Beam Pump",{"v":14287.484377387667,"d":"$14,287.48"},{"v":550,"d":"$550.00"},{"v":350,"d":"$350.00"}]
[null,null,"Conventional oil, Beam Pump only",{"v":2968.4616011877265,"d":"$2,968.46"},{"v":375,"d":"$375.00"},{"v":175,"d":"$175.00"}]
[null,null,"Conventional gas, Plugged and abandoned, Single well",{"v":479.88452763824785,"d":"$479.88"},{"v":500000,"d":"$500,000.00"},0]
[null,null,"Conventional gas, Suspended, Single well",{"v":542.216510590998,"d":"$542.22"},{"v":1500,"d":"$1,500.00"},{"v":700,"d":"$700.00"}]
[null,null,"Conventional gas, Shut-in, Single well",{"v":3268.4482662316937,"d":"$3,268.45"},{"v":1500,"d":"$1,500.00"},{"v":700,"d":"$700.00"}]
[null,null,"Conventional gas, Appraisal / development, Single well",{"v":5119.899071941117,"d":"$5,119.90"},{"v":375,"d":"$375.00"},{"v":175,"d":"$175.00"}]
[null,null,"Conventional gas, Operation / Production, Single well",{"v":3268.4482662316937,"d":"$3,268.45"},{"v":1500,"d":"$1,500.00"},{"v":700,"d":"$700.00"}]
[null,null,"Conventional gas, Operation / Production, <= 4 wells well",{"v":7755.321102981149,"d":"$7,755.32"},{"v":6444.958257048436,"d":"$6,444.96"},{"v":1400,"d":"$1,400.00"}]
[null,null,"Conventional gas, Operation / Production, > 4 wells well",{"v":11801.888344846031,"d":"$11,801.89"},{"v":1777,"d":"$1,777.00"},{"v":1575,"d":"$1,575.00"}]
[null,null,"Coal seam gas, Plugged and abandoned, Single well",{"v":479.88452763824785,"d":"$479.88"},{"v":500000,"d":"$500,000.00"},0]
[null,null,"Coal seam gas, Suspended, Single well",{"v":1474.501517474911,"d":"$1,474.50"},{"v":6400,"d":"$6,400.00"},0]
[null,null,"Coal seam gas, Shut-in, Single well",{"v":8267.949194078765,"d":"$8,267.95"},{"v":9200,"d":"$9,200.00"},{"v":2800,"d":"$2,800.00"}]
[null,null,"Coal seam gas, Appraisal / development, Single well",{"v":10324.518749561234,"d":"$10,324.52"},{"v":5142.958257048436,"d":"$5,142.96"},{"v":233.33333333333334,"d":"$233.33"}]
[null,null,"Coal seam gas, Operation / Production, Single well",{"v":7405.039547595399,"d":"$7,405.04"},{"v":12000,"d":"$12,000.00"},{"v":5600,"d":"$5,600.00"}]
[null,null,"Coal seam gas, Appraisal / development, <= 4 wells well",{"v":20767.819494737232,"d":"$20,767.82"},{"v":5242.958257048436,"d":"$5,242.96"},{"v":466.6666666666667,"d":"$466.67"}]
[null,null,"Coal seam gas, Operation / Production, <= 4 wells well",{"v":11122.03667992221,"d":"$11,122.04"},{"v":5842.958257048437,"d":"$5,842.96"},{"v":933.3333333333334,"d":"$933.33"}]
[null,null,"Coal seam gas, Appraisal / development, > 4 wells well",{"v":35522.70773359487,"d":"$35,522.71"},{"v":5282.958257048436,"d":"$5,282.96"},{"v":560,"d":"$560.00"}]
[null,null,"Coal seam gas, Operation / Production, > 4 wells well",{"v":20090.52464058814,"d":"$20,090.52"},{"v":5709.624923715103,"d":"$5,709.62"},{"v":933.3333333333334,"d":"$933.33"}]
[null,null,"Tight / shale gas, Plugged and abandoned, Single well",{"v":479.88452763824785,"d":"$479.88"},{"v":500000,"d":"$500,000.00"},0]
[null,null,"Tight / shale gas, Suspended, Single well",{"v":1474.501517474911,"d":"$1,474.50"},{"v":133.33333333333334,"d":"$133.33"},0]
[null,null,"Tight / shale gas, Shut-in, Single well",{"v":8267.949194078765,"d":"$8,267.95"},{"v":250,"d":"$250.00"},{"v":116.66666666666667,"d":"$116.67"}]
[null,null,"Tight / shale gas, Appraisal / development, Single well",{"v":10324.518749561235,"d":"$10,324.52"},{"v":5026.291590381769,"d":"$5,026.29"},{"v":116.66666666666667,"d":"$116.67"}]
[null,null,"Tight / shale gas, Operation / Production, Single well",{"v":7245.610374895077,"d":"$7,245.61"},{"v":766.6666666666666,"d":"$766.67"},{"v":233.33333333333334,"d":"$233.33"}]
[null,null,"Tight / shale gas, Operation / Production, <= 4 wells well",{"v":10776.34394491883,"d":"$10,776.34"},{"v":5242.958257048436,"d":"$5,242.96"},{"v":466.6666666666667,"d":"$466.67"}]
[null,null,"Tight / shale gas, Operation / Production, > 4 wells well",{"v":19597.001854397993,"d":"$19,597.00"},{"v":5709.624923715103,"d":"$5,709.62"},{"v":933.3333333333334,"d":"$933.33"}]
[]
[null,null,"Camps Subrates","Cost Decom (pad)"]
[null,null,"No camp",0]
[null,null,"Temporary camp - <= 20 persons",{"v":47320.37761314454,"d":"$47,320.38"}]
[null,null,"Temporary camp - > 20 and <= 50 persons",{"v":67060.95337348043,"d":"$67,060.95"}]
[null,null,"Temporary camp - > 50 and <= 100 persons",{"v":97279.85852410473,"d":"$97,279.86"}]
[null,null,"Temporary camp - > 100 and <= 150 persons",{"v":141606.7652525129,"d":"$141,606.77"}]
[null,null,"Temporary camp - > 150 and <= 200 persons",{"v":172481.68182070667,"d":"$172,481.68"}]
[null,null,"Temporary camp - > 200 and <= 250 persons",{"v":238886.62377661766,"d":"$238,886.62"}]
[null,null,"Temporary camp - > 250 and <= 300 persons",{"v":268672.6033720362,"d":"$268,672.60"}]
[null,null,"Temporary camp - > 300 and <= 400 persons",{"v":331078.278848087,"d":"$331,078.28"}]
[null,null,"Temporary camp - > 400 and <= 500 persons",{"v":427269.20039941656,"d":"$427,269.20"}]
[null,null,"Temporary camp - > 500 and <= 750 persons",{"v":618133.9419885003,"d":"$618,133.94"}]
[null,null,"Temporary camp - > 750 and <= 1000 persons",{"v":806868.0699302282,"d":"$806,868.07"}]
[null,null,"Temporary camp - > 1000 and <= 2000 persons",{"v":1600588.4407209763,"d":"$1,600,588.44"}]
[null,null,"Temporary camp - > 2000 and <= 3000 persons",{"v":2393571.4258578783,"d":"$2,393,571.43"}]
[null,null,"Temporary camp - > 3000 and <= 4000 persons",{"v":3187291.7966486258,"d":"$3,187,291.80"}]
[null,null,"Temporary camp - > 4000 and <= 5000 persons",{"v":3980626.333104457,"d":"$3,980,626.33"}]
[null,null,"Permanent camp - > 0 and <= 20 persons",{"v":65179.63571222416,"d":"$65,179.64"}]
[null,null,"Permanent camp - > 20 and <= 50 persons",{"v":106985.44367874876,"d":"$106,985.44"}]
[null,null,"Permanent camp - > 50 and <= 100 persons",{"v":187971.18124479818,"d":"$187,971.18"}]
[null,null,"Permanent camp - > 100 and <= 150 persons",{"v":255507.32888709597,"d":"$255,507.33"}]
[null,null,"Permanent camp - > 150 and <= 200 persons",{"v":341227.1950988916,"d":"$341,227.20"}]
[null,null,"Permanent camp - > 200 and <= 250 persons",{"v":448920.8297636402,"d":"$448,920.83"}]
[null,null,"Permanent camp - > 250 and <= 300 persons",{"v":500755.98941974033,"d":"$500,755.99"}]
[null,null,"Permanent camp - > 300 and <= 400 persons",{"v":625846.9768413977,"d":"$625,846.98"}]
[null,null,"Permanent camp - > 400 and <= 500 persons",{"v":784657.6679693456,"d":"$784,657.67"}]
[null,null,"Permanent camp - > 500 and <= 750 persons",{"v":983125.5214654834,"d":"$983,125.52"}]
[null,null,"Permanent camp - > 750 and <= 1000 persons",{"v":1287997.2914514868,"d":"$1,287,997.29"}]
[null,null,"Permanent camp - > 1000 and <= 2000 persons",{"v":2469674.08015214,"d":"$2,469,674.08"}]
[null,null,"Permanent camp - > 2000 and <= 3000 persons",{"v":3665189.8451468754,"d":"$3,665,189.85"}]
[null,null,"Permanent camp - > 3000 and <= 4000 persons",{"v":4860003.041590595,"d":"$4,860,003.04"}]
[null,null,"Permanent camp - > 4000 and <= 5000 persons",{"v":6041679.830291248,"d":"$6,041,679.83"}]
[]
[]
[null,null,"Pipelines Subrates","Cost Decom (pad)"]
[null,null,"Full Rehab needed Pasture",{"v":2055.6594574217693,"d":"$2,055.66"}]
[null,null,"Full Rehab needed Native",{"v":4596.65945742177,"d":"$4,596.66"}]
[null,null,"Full Rehab needed Arid",{"v":400.15945742176945,"d":"$400.16"}]
[null,null,"Final Rehab needed Pasture",{"v":1852.9536938706483,"d":"$1,852.95"}]
[null,null,"Final Rehab needed Native",{"v":4393.953693870648,"d":"$4,393.95"}]
[null,null,"Final Rehab needed Arid",{"v":197.45369387064815,"d":"$197.45"}]
[null,null,"Inspection only Pasture",{"v":431.47983759120507,"d":"$431.48"}]
[null,null,"Inspection only Native",{"v":1066.729837591205,"d":"$1,066.73"}]
[null,null,"Inspection only Arid",{"v":17.604837591205055,"d":"$17.60"}]
[]
[null,null,"LNG Plant Rates","$/item","Unit"]
[null,null,"LNG Tanks",{"v":1428860.1787453324,"d":"$1,428,860.18"},"tank"]
[null,null,"LNG Candle Flares",{"v":94905.84778314663,"d":"$94,905.85"},"flare"]
[null,null,"LNG Ground flares",{"v":578346.6683129184,"d":"$578,346.67"},"flare"]
[null,null,"Process Modules",{"v":37166.410089502344,"d":"$37,166.41"},"module"]
[null,null,"Skids",{"v":4378.748318400784,"d":"$4,378.75"},"skid"]
[null,null,"Communications towers",{"v":23002.42970484019,"d":"$23,002.43"},"tower"]
[null,null,"Refuelling facility (including tank, pump, bund)",{"v":14744.259627995101,"d":"$14,744.26"},"facility"]
[null,null,"On-site constructed buildings and shelters (steel wall)",{"v":83.84358641011391,"d":"$83.84"},"m2"]
[null,null,"On-site constructed buildings (brick/concrete wall)",{"v":78.23804083648189,"d":"$78.24"},"m2"]
[null,null,"Portable Buildings",{"v":6193.237449645302,"d":"$6,193.24"},"building"]
[null,null,"Piping not associated with modules",{"v":24.256734623373696,"d":"$24.26"},"m"]
[null,null,"Pipe to ground penetrations",{"v":708.0553110466229,"d":"$708.06"},"#"]
[null,null,"Site electrical and tray",{"v":6.447374415309486,"d":"$6.45"},"m"]
[null,null,"Crush concrete and place around site",{"v":37.683233128992974,"d":"$37.68"},"t"]
[null,null,"Rip up and dispose asphalt",{"v":12.841386063004377,"d":"$12.84"},"m2"]
[null,null,"Rip up and transport gravel to re-use area",{"v":0.10016945146381405,"d":"$0.10"},"m2"]
[null,null,"Mass of Incidental waste to take off island (t)",{"v":139.2436060467219,"d":"$139.24"},"t"]
[null,null,"Security fencing (m)",{"v":22,"d":"$22.00"},"m"]
[null,null,"Reshape for drainage, level, place growth media",{"v":12041.498977346095,"d":"$12,041.50"},"ha"]
[null,null,"Purging",{"v":165000,"d":"$165,000.00"},"plant"]
[null,null,"Investigations one off LNG Plant",{"v":42090.698266109976,"d":"$42,090.70"},"plant"]
[null,null,"Investigations by area LNG Plant",{"v":4704.931787456034,"d":"$4,704.93"},"ha"]
[]
[null,null,"Process Facilities","Rate"]
[null,null,"Stand-alone gas compressor",{"v":6127.769066710518,"d":"$6,127.77"}]
[null,null,"Gas Processing Plant > 0 and <= 15 TJ/day",{"v":181979.9562253349,"d":"$181,979.96"}]
[null,null,"Gas Processing Plant > 15 and <= 25 TJ/day",{"v":315376.37379183853,"d":"$315,376.37"}]
[null,null,"Gas Processing Plant > 25 and <= 50 TJ/day",{"v":471046.16521508014,"d":"$471,046.17"}]
[null,null,"Gas Processing Plant > 50 and <= 100 TJ/day",{"v":777745.0684081406,"d":"$777,745.07"}]
[null,null,"Gas Processing Plant > 100 and <= 200 TJ/day",{"v":1214986.737636202,"d":"$1,214,986.74"}]
[null,null,"Gas Processing Plant > 200 and <= 300 TJ/day",{"v":1586113.498318655,"d":"$1,586,113.50"}]
[null,null,"Gas Processing Plant > 300 and <= 400 TJ/day",{"v":1866773.2172296762,"d":"$1,866,773.22"}]
[null,null,"Gas Processing Plant > 400 and <= 500 TJ/day",{"v":2164445.1260374617,"d":"$2,164,445.13"}]
[null,null,"Gas Processing Plant > 500 and <= 750 TJ/day",{"v":2472322.347489467,"d":"$2,472,322.35"}]
[null,null,"Gas Processing Plant > 750 and <= 1000 TJ/day",{"v":2829383.2005316718,"d":"$2,829,383.20"}]
[null,null,"Conventional Gas > 0 and <= 1 TJ/day",{"v":39812.99189311336,"d":"$39,812.99"}]
[null,null,"Conventional Gas > 1 and <= 2 TJ/day",{"v":78848.86090521775,"d":"$78,848.86"}]
[null,null,"Conventional Gas > 2 and <= 5 TJ/day",{"v":109924.18109708441,"d":"$109,924.18"}]
[null,null,"Conventional Gas > 5 and <= 10 TJ/day",{"v":131255.76433372754,"d":"$131,255.76"}]
[null,null,"Conventional Gas > 10 and <= 15 TJ/day",{"v":218832.74843790042,"d":"$218,832.75"}]
[null,null,"Conventional Gas > 15 and <= 25 TJ/day",{"v":262302.54511837405,"d":"$262,302.55"}]
[null,null,"Conventional Gas > 25 and <= 50 TJ/day",{"v":421178.49591168156,"d":"$421,178.50"}]
[null,null,"Conventional Oil > 0 and <= 50 kL",{"v":53223.951104535605,"d":"$53,223.95"}]
[null,null,"Conventional Oil > 50 and <= 200 kL",{"v":114258.78015968978,"d":"$114,258.78"}]
[null,null,"Conventional Oil > 200 and <= 1000 kL",{"v":216151.72825569558,"d":"$216,151.73"}]
[null,null,"Conventional Oil > 1000 and <= 5000 kL",{"v":318612.72943543183,"d":"$318,612.73"}]
[null,null,"Conventional Oil > 5000 and <= 10000 kL",{"v":480585.6134993383,"d":"$480,585.61"}]
[null,null,"Conventional Oil > 10000 and <= 25000 kL",{"v":567590.7366124642,"d":"$567,590.74"}]
[null,null,"Conventional Oil > 25000 and <= 50000 kL",{"v":793434.8822003689,"d":"$793,434.88"}]
[null,null,"LPG Plant <= 500 kL",{"v":699442.2579358813,"d":"$699,442.26"}]
[null,null,"LPG Plant > 500 kL",{"v":1193456.3930382445,"d":"$1,193,456.39"}]
[null,null,"Water Treatment Plant 1 ML/day",{"v":98380.15709369318,"d":"$98,380.16"}]
[null,null,"Water Treatment Plant 2 ML/day",{"v":171994.9456738515,"d":"$171,994.95"}]
[null,null,"Water Treatment Plant 6 ML/day",{"v":335324.4249678766,"d":"$335,324.42"}]
[null,null,"Water Treatment Plant 12 ML/day",{"v":403211.63668554387,"d":"$403,211.64"}]
[null,null,"Water Treatment Plant 20 ML/day",{"v":538182.433199777,"d":"$538,182.43"}]
[null,null,"Water Treatment Plant 40 ML/day",{"v":643677.9789560064,"d":"$643,677.98"}]
[null,null,"Water Treatment Plant 80 ML/day BC&TC",{"v":2573627.7285158583,"d":"$2,573,627.73"}]
[null,null,"Water Treatment Plant 100 ML/day BC&TC",{"v":2949553.1566801406,"d":"$2,949,553.16"}]
[null,null,"Water transfer stations (small)",{"v":60505.79576701747,"d":"$60,505.80"}]
[null,null,"Water transfer stations (medium)",{"v":176230.19533442293,"d":"$176,230.20"}]
[null,null,"Water transfer stations (large)",{"v":275288.3042752076,"d":"$275,288.30"}]

{"sheet":"Lists","index":21,"n_rows":551,"n_cols":34,"rows_kept":551}
[null,null,1,{"$f":"C1+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"N1+1","v":13},{"$f":"O1+1","v":14},{"$f":"P1+1","v":15},{"$f":"Q1+1","v":16},{"$f":"R1+1","v":17},{"$f":"S1+1","v":18},{"$f":"T1+1","v":19},{"$f":"U1+1","v":20},{"$f":"V1+1","v":21},{"$f":"W1+1","v":22},{"$f":"X1+1","v":23},{"$f":"Y1+1","v":24},{"$f":"Z1+1","v":25},{"$f":"AA1+1","v":26},{"$f":"AB1+1","v":27},{"$f":"AC1+1","v":28},{"$f":"AD1+1","v":29},{"$f":"AE1+1","v":30},{"$f":"AF1+1","v":31},{"$f":"AG1+1","v":32}]
[null,{"$f":"CONTENTS!$B$2","v":"Petroleum and Gas Estimated Rehabilitation Cost Calculator"}]
[null,"Contents","LISTS"]
[]
[null,null,"Waste Levy Descriptions"]
[null,null,"Select from below"]
[null,null,"Waste levy applies - Regional Zone"]
[null,null,"Waste levy applies - Metro Zone"]
[null,null,"Waste levy does not apply because the site is not in a waste levy zone"]
[null,null,"Waste levy does not apply for another reason (add comments)"]
[]
[null,null,"Fleet Size"]
[null,null,"Small Fleet 1"]
[null,null,"Small Fleet 2"]
[null,null,"Small Fleet 3"]
[null,null,"Medium Fleet"]
[null,null,"Large Fleet"]
[null,null,"Truck / shovel"]
[]
[null,null,"Pipeline Rehab Status"]
[null,null,"None"]
[null,null,"Partially"]
[null,null,"Rehabilitated"]
[]
[null,null,"Pipeline Fluid"]
[null,null,"Oil"]
[null,null,"Water"]
[null,null,"Gas"]
[]
[null,null,"Processing Plants"]
[null,null,"Stand-alone gas compressor"]
[null,null,"Gas Processing Plant",null,null,"Gas Processing Plant"]
[null,null,"Water Treatment Plant",null,null,"LPG Plant"]
[null,null,"LPG Plant",null,null,"Conventional Gas"]
[null,null,"LNG Plant",null,null,"Conventional Oil"]
[null,null,"Conventional Gas"]
[null,null,"Conventional Oil"]
[null,null,"Power generation - gas"]
[]
[null,null,"Vegetation","For Wells"]
[null,null,"Pasture","seed"]
[null,null,"Native","no seed (arid)"]
[null,null,"Arid"]
[]
[null,null,"Surface"]
[null,null,"Earthen"]
[null,null,"Gravel"]
[null,null,"Rock"]
[null,null,"Bitumen"]
[]
[null,null,"Tank Type"]
[null,null,"Vertical"]
[null,null,"Horizontal"]
[null,null,"Hor frac"]
[null,null,"Concrete Ring"]
[null,null,"Panel"]
[null,null,"Hopper"]
[null,null,"Rainwater"]
[]
[null,null,"Tank Wall"]
[null,null,"Steel"]
[null,null,"Concrete"]
[null,null,"Plastic"]
[]
[null,null,"Top"]
[null,null,"Open top"]
[null,null,"Closed top"]
[]
[null,null,"Base"]
[null,null,"Earth"]
[null,null,"Skid"]
[null,null,"Steel"]
[null,null,"Concrete"]
[null,null,"Plastic"]
[]
[null,null,"Liner tank"]
[null,null,"Lined"]
[null,null,"Not lined"]
[]
[null,null,"Contain"]
[null,null,"Single skin"]
[null,null,"Double skin"]
[]
[null,null,"Tanks List"]
[]
[null,null,"Vertical, Steel, Open top, Earth, Lined, Single skin","Vertical, Steel, Open top, Earth, Lined, Single skin",{"$nulls":3},true]
[null,null,"Vertical, Steel, Closed top, Steel, Not lined, Single skin"]
[null,null,"Concrete Ring, Steel, Open top, Earth, Lined, Single skin"]
[null,null,"Horizontal, Steel, Closed top, Skid, Not lined, Single skin"]
[null,null,"Panel, Concrete, Open top, Earth, Lined, Single skin"]
[null,null,"Rainwater, Plastic, Closed top, Plastic, Not lined, Single skin"]
[null,null,"Hopper, Steel, Closed top, Steel, Not lined, Single skin"]
[]
[null,null,"Dam Liner"]
[null,null,"Lined"]
[null,null,"Unlined"]
[]
[null,null,"Dam Category"]
[null,null,"Regulated"]
[null,null,"Non-regulated"]
[]
[null,null,"Dam_contam"]
[null,null,"Contaminated"]
[null,null,"Clean"]
[]
[null,null,"Land Amendment"]
[null,null,"Gypsum",null,"Gypsum","Gypsum Recycled","Lime","Biosolids, MSW, Manure",{"$nulls":3},"Gypsum Normal Soil","Gypsum Sodic Soil","Gypsum Recycled Normal Soil","Gypsum Recycled Sodic Soil","Lime","Biosolids, MSW, Manure","Hay Mulch / Sugar Cane","Fertiliser pasture","Fertiliser trees","No Amend"]
[null,null,"Gypsum Recycled"]
[null,null,"Lime"]
[null,null,"Biosolids, MSW, Manure"]
[null,null,"Hay Mulch / Sugar Cane"]
[null,null,"Fertiliser pasture"]
[null,null,"Fertiliser trees"]
[null,null,"No Amend"]
[null,null,"Clay"]
[]
[null,null,"Land Amendment"]
[null,null,"Gypsum Normal Soil",null,"Gypsum Normal Soil","Gypsum Sodic Soil","Gypsum Recycled Normal Soil","Gypsum Recycled Sodic Soil","Lime","Biosolids, MSW, Manure","Hay Mulch / Sugar Cane","Fertiliser pasture","Fertiliser trees","Planting mature trees (>15 cm)","Planting tube stock (<=15 cm)","Hydro-seeding with mulch and bitumen tack",0]
[null,null,"Gypsum Sodic Soil"]
[null,null,"Gypsum Recycled Normal Soil"]
[null,null,"Gypsum Recycled Sodic Soil"]
[null,null,"Lime"]
[null,null,"Biosolids, MSW, Manure"]
[null,null,"Hay Mulch / Sugar Cane"]
[null,null,"Fertiliser pasture"]
[null,null,"Fertiliser trees"]
[null,null,"Planting mature trees (>15 cm)"]
[null,null,"Planting tube stock (<=15 cm)"]
[null,null,"Hydro-seeding with mulch and bitumen tack"]
[null,null,0]
[null,null,0]
[null,null,0]
[]
[null,null,"Direct seeding / fertiliser (pasture grass species)","Direct seeding / fertiliser (native tree/shrub/grass species)"]
[]
[]
[null,null,"Camps List"]
[null,null,"Small temporary camp (<= 50 persons)"]
[null,null,"Larger temporary camp (> 50 persons)"]
[null,null,"Small permament camp (<= 50 persons)"]
[null,null,"Larger permanent camp (> 50 persons)"]
[]
[null,null,"No camp"]
[null,null,"Temporary camp - <= 20 persons",null,"Temporary camp - <= 20 persons","Temporary camp - > 20 and <= 50 persons","Temporary camp - > 50 and <= 100 persons","Temporary camp - > 100 and <= 150 persons","Temporary camp - > 150 and <= 200 persons","Temporary camp - > 200 and <= 250 persons","Temporary camp - > 250 and <= 300 persons","Temporary camp - > 300 and <= 400 persons","Temporary camp - > 400 and <= 500 persons","Temporary camp - > 500 and <= 750 persons","Temporary camp - > 750 and <= 1000 persons","Temporary camp - > 1000 and <= 2000 persons","Temporary camp - > 2000 and <= 3000 persons","Temporary camp - > 3000 and <= 4000 persons","Temporary camp - > 4000 and <= 5000 persons","Permanent camp - > 0 and <= 20 persons","Permanent camp - > 20 and <= 50 persons","Permanent camp - > 50 and <= 100 persons","Permanent camp - > 100 and <= 150 persons","Permanent camp - > 150 and <= 200 persons","Permanent camp - > 200 and <= 250 persons","Permanent camp - > 250 and <= 300 persons","Permanent camp - > 300 and <= 400 persons","Permanent camp - > 400 and <= 500 persons","Permanent camp - > 500 and <= 750 persons","Permanent camp - > 750 and <= 1000 persons","Permanent camp - > 1000 and <= 2000 persons","Permanent camp - > 2000 and <= 3000 persons","Permanent camp - > 3000 and <= 4000 persons","Permanent camp - > 4000 and <= 5000 persons"]
[null,null,"Temporary camp - > 20 and <= 50 persons"]
[null,null,"Temporary camp - > 50 and <= 100 persons"]
[null,null,"Temporary camp - > 100 and <= 150 persons"]
[null,null,"Temporary camp - > 150 and <= 200 persons"]
[null,null,"Temporary camp - > 200 and <= 250 persons"]
[null,null,"Temporary camp - > 250 and <= 300 persons"]
[null,null,"Temporary camp - > 300 and <= 400 persons"]
[null,null,"Temporary camp - > 400 and <= 500 persons"]
[null,null,"Temporary camp - > 500 and <= 750 persons"]
[null,null,"Temporary camp - > 750 and <= 1000 persons"]
[null,null,"Temporary camp - > 1000 and <= 2000 persons"]
[null,null,"Temporary camp - > 2000 and <= 3000 persons"]
[null,null,"Temporary camp - > 3000 and <= 4000 persons"]
[null,null,"Temporary camp - > 4000 and <= 5000 persons"]
[null,null,"Permanent camp - > 0 and <= 20 persons"]
[null,null,"Permanent camp - > 20 and <= 50 persons"]
[null,null,"Permanent camp - > 50 and <= 100 persons"]
[null,null,"Permanent camp - > 100 and <= 150 persons"]
[null,null,"Permanent camp - > 150 and <= 200 persons"]
[null,null,"Permanent camp - > 200 and <= 250 persons"]
[null,null,"Permanent camp - > 250 and <= 300 persons"]
[null,null,"Permanent camp - > 300 and <= 400 persons"]
[null,null,"Permanent camp - > 400 and <= 500 persons"]
[null,null,"Permanent camp - > 500 and <= 750 persons"]
[null,null,"Permanent camp - > 750 and <= 1000 persons"]
[null,null,"Permanent camp - > 1000 and <= 2000 persons"]
[null,null,"Permanent camp - > 2000 and <= 3000 persons"]
[null,null,"Permanent camp - > 3000 and <= 4000 persons"]
[null,null,"Permanent camp - > 4000 and <= 5000 persons"]
[]
[null,null,"Buildings List"]
[null,null,"Small, Brick wall, Steel roof, Concrete floor, 1 floors"]
[null,null,"Large, Brick wall, Steel roof, Concrete floor, 1 floors"]
[null,null,"Large, Steel wall, Steel roof, Concrete floor, 1 floors"]
[null,null,"Small, Steel wall, Steel roof, Concrete floor, 1 floors"]
[null,null,"Small, Steel wall, Steel roof, Concrete floor, 2 floors"]
[null,null,"Portable skid mounted, portable building"]
[]
[null,null,"Tracks Laydown List"]
[null,null,"Track, Earthen, No replace, 3 m wide, Pasture"]
[null,null,"Track, Earthen, No replace, 3 m wide, Native"]
[null,null,"Track, Earthen, No replace, 3 m wide, Arid"]
[null,null,"Track, Earthen, No replace, 6 m wide, Pasture"]
[null,null,"Track, Earthen, No replace, 6 m wide, Native"]
[null,null,"Track, Earthen, No replace, 6 m wide, Arid"]
[null,null,"Track, Rock, No replace, 3 m wide, Pasture"]
[null,null,"Track, Rock, No replace, 3 m wide, Native"]
[null,null,"Track, Rock, No replace, 3 m wide, Arid"]
[null,null,"Track, Rock, No replace, 6 m wide, Pasture"]
[null,null,"Track, Rock, No replace, 6 m wide, Native"]
[null,null,"Track, Rock, No replace, 6 m wide, Arid"]
[null,null,"Track, Rock, Replace rock, 3 m wide, Pasture"]
[null,null,"Track, Rock, Replace rock, 3 m wide, Native"]
[null,null,"Track, Rock, Replace rock, 3 m wide, Arid"]
[null,null,"Track, Rock, Replace rock, 6 m wide, Pasture"]
[null,null,"Track, Rock, Replace rock, 6 m wide, Native"]
[null,null,"Track, Rock, Replace rock, 6 m wide, Arid"]
[null,null,"Haul Road, Earthen, No replace, 25 m wide, Pasture"]
[null,null,"Haul Road, Earthen, No replace, 25 m wide, Native"]
[null,null,"Haul Road, Earthen, No replace, 25 m wide, Arid"]
[null,null,"Haul Road, Rock, No replace, 25 m wide, Pasture"]
[null,null,"Haul Road, Rock, No replace, 25 m wide, Native"]
[null,null,"Haul Road, Rock, No replace, 25 m wide, Arid"]
[null,null,"Haul Road, Rock, Remove contam only, 25 m wide, Pasture"]
[null,null,"Haul Road, Rock, Remove contam only, 25 m wide, Native"]
[null,null,"Haul Road, Rock, Remove contam only, 25 m wide, Arid"]
[null,null,"Haul Road, Rock, Replace rock, 25 m wide, Pasture"]
[null,null,"Haul Road, Rock, Replace rock, 25 m wide, Native"]
[null,null,"Haul Road, Rock, Replace rock, 25 m wide, Arid"]
[null,null,"Laydown, Earthen, No replace, Pasture"]
[null,null,"Laydown, Earthen, No replace, Native"]
[null,null,"Laydown, Earthen, No replace, Arid"]
[null,null,"Laydown, Rock, No replace, Pasture"]
[null,null,"Laydown, Rock, No replace, Native"]
[null,null,"Laydown, Rock, No replace, Arid"]
[null,null,"Borrow Pit, Pasture"]
[null,null,"Borrow Pit, Native"]
[null,null,"Borrow Pit, Arid"]
[]
[null,null,"Track, Earthen, No replace, Pasture"]
[null,null,"Track, Earthen, No replace, Native"]
[null,null,"Track, Earthen, No replace, Arid"]
[null,null,"Track, Rock, No replace, Pasture"]
[null,null,"Track, Rock, No replace, Native"]
[null,null,"Track, Rock, No replace, Arid"]
[null,null,"Track, Rock, Replace rock, Pasture"]
[null,null,"Track, Rock, Replace rock, Native"]
[null,null,"Track, Rock, Replace rock, Arid"]
[]
[null,null,"Water pH Adjustment"]
[null,null,"Water Salt Removal"]
[null,null,"Water Organics Removal"]
[null,null,"Evaporate Water in Pond with Natural Solar"]
[null,null,"Evaporate Water with Evaporators"]
[null,null,0]
[null,null,0]
[null,null,"Mobilisation of portable reverse osmosis unit to ponds (not connected to existing ROP)"]
[null,null,"Water Pumping"]
[null,null,"Water Pumping 12\" Pump"]
[]
[]
[null,null,"Conventional oil, Plugged and abandoned, Single well - arid"]
[null,null,"Conventional oil, Suspended, Single well - arid"]
[null,null,"Conventional oil, Shut-in, Single well - arid"]
[null,null,"Conventional oil, Appraisal / development, Single well - arid"]
[null,null,"Conventional oil, Operation / Production, Single well, Beam Pump - arid"]
[null,null,"Conventional oil, Operation / Production, Single well, No Beam Pump - arid"]
[null,null,"Conventional oil, Beam Pump only - arid"]
[null,null,"Conventional gas, Plugged and abandoned, Single well - arid"]
[null,null,"Conventional gas, Suspended, Single well - arid"]
[null,null,"Conventional gas, Shut-in, Single well - arid"]
[null,null,"Conventional gas, Appraisal / development, Single well - arid"]
[null,null,"Conventional gas, Operation / Production, Single well - arid"]
[null,null,"Conventional gas, Operation / Production, <= 4 wells well - arid"]
[null,null,"Conventional gas, Operation / Production, > 4 wells well - arid"]
[null,null,"Coal seam gas, Plugged and abandoned, Single well - arid"]
[null,null,"Coal seam gas, Suspended, Single well - arid"]
[null,null,"Coal seam gas, Shut-in, Single well - arid"]
[null,null,"Coal seam gas, Appraisal / development, Single well - arid"]
[null,null,"Coal seam gas, Operation / Production, Single well - arid"]
[null,null,"Coal seam gas, Appraisal / development, <= 4 wells well - arid"]
[null,null,"Coal seam gas, Operation / Production, <= 4 wells well - arid"]
[null,null,"Coal seam gas, Appraisal / development, > 4 wells well - arid"]
[null,null,"Coal seam gas, Operation / Production, > 4 wells well - arid"]
[null,null,"Tight / shale gas, Plugged and abandoned, Single well - arid"]
[null,null,"Tight / shale gas, Suspended, Single well - arid"]
[null,null,"Tight / shale gas, Shut-in, Single well - arid"]
[null,null,"Tight / shale gas, Appraisal / development, Single well - arid"]
[null,null,"Tight / shale gas, Operation / Production, Single well - arid"]
[null,null,"Tight / shale gas, Operation / Production, <= 4 wells well - arid"]
[null,null,"Tight / shale gas, Operation / Production, > 4 wells well - arid"]
[null,null,"Conventional oil, Corehole, Single well - arid"]
[null,null,"Coal seam gas, Corehole, Single well - arid"]
[null,null,"Tight / shale gas, Corehole, Single well - arid"]
[]
[null,null,"Lateral Insertion"]
[]
[null,null,"Asbestos (ACM)"]
[null,null,"Asbestos in soil","Asbestos (ACM)","Asbestos in soil","Low Level Petroleum Hydrocarbons in soil","High Level Petroleum Hydrocarbons in soil","Low level inorganics in soil","High level inorganics in soil","General Waste","Construction / building waste","Regulated waste (e.g. tires and belts)","Sludge"]
[null,null,"Low Level Petroleum Hydrocarbons in soil"]
[null,null,"High Level Petroleum Hydrocarbons in soil"]
[null,null,"Low level inorganics in soil"]
[null,null,"High level inorganics in soil"]
[null,null,"General Waste"]
[null,null,"Construction / building waste"]
[null,null,"Regulated waste (e.g. tires and belts)"]
[null,null,"Sludge"]
[null,null,"Construction Debris Disposal Gate Fee"]
[null,null,"Concrete levy"]
[null,null,"High Level Petroleum Hydrocarbons in soil levy"]
[null,null,"Steel gate fee"]
[null,null,"Wooden poles"]
[null,null,"Oil / condensate disposal Gate Fee"]
[null,null,"Oily water / ablution water disposal Gate Fee"]
[null,null,"Waste from pigging - gate fee"]
[null,null,"Drilling Fluids Treatment and Disposal Gate Fee"]
[null,null,"Low Level Petroleum Hydrocarbons in soil"]
[null,null,"High Level Petroleum Hydrocarbons in soil"]
[null,null,"Sludge"]
[null,null,"Salt disposal - gate fee"]
[null,null,"Salt levy"]
[null,null,"Brine / salt"]
[null,null,"Sludge"]
[]
[]
[null,null,"Maintenance of rehabilitated areas"]
[null,null,"Existing rehabilitation repair - minor"]
[null,null,"Existing rehabilitation repair - moderate"]
[null,null,"Existing rehabilitation repair - major"]
[null,null,"Existing rehabilitation repair - total failure of intended landform"]
[null,null,"Rehabilitation of miscellaneous footprints"]
[null,null,"Land management of undisturbed areas (e.g., weed management, feral animal control, erosion and sediment control works)"]
[null,null,"Pest management on buffer lands, non-disturbed, and rehabilitated areas"]
[]
[null,null,"Engineered cut-through drain"]
[null,null,"Repairs and/or stabilisation of new or compromised water course diversion"]
[null,null,"Long term maintenance of water course diversion – Channel constructed through backfilled material"]
[null,null,"Long term maintenance of water course diversion – Channel constructed through competent material"]
[null,null,"Installation of rock armouring"]
[]
[]
[]
[null,null,"General doze deep ripping - D6R"]
[null,null,"General doze deep ripping - D7R"]
[null,null,"General doze deep ripping - D8R"]
[null,null,"General doze deep ripping - D9R"]
[null,null,"General doze deep ripping - D10T"]
[null,null,"General doze deep ripping - D11T"]
[null,null,"General doze and shape to re-establish natural drainage and rip - D6R dozer"]
[null,null,"General doze and shape to re-establish natural drainage and rip - D7R dozer"]
[null,null,"General doze and shape to re-establish natural drainage and rip - D8R dozer"]
[null,null,"General doze and shape to re-establish natural drainage and rip - D9R dozer"]
[null,null,"General doze and shape to re-establish natural drainage and rip - D10T dozer"]
[null,null,"General doze and shape to re-establish natural drainage and rip - D11T dozer"]
[]
[]
[null,null,"General grader and shape to re-establish natural rip - 12M"]
[null,null,"General grader and shape to re-establish natural rip - 14M"]
[null,null,"General grader and shape to re-establish natural rip - 16M"]
[]
[]
[null,null,"Water supply bore hole plugging",null,"Water supply bore hole plugging","Monitoring bore hole plugging","Water supply bore hole backfilling with cuttings","Monitoring bore hole backfilling with cuttings","Water supply bore hole grounting","Monitoring bore hole grouting","Water reinjection bore hole grouting"]
[null,null,"Monitoring bore hole plugging"]
[null,null,"Water supply bore hole backfilling with cuttings"]
[null,null,"Monitoring bore hole backfilling with cuttings"]
[null,null,"Water supply bore hole grounting"]
[null,null,"Monitoring bore hole grouting"]
[null,null,"Water reinjection bore hole grouting"]
[]
[null,null,"Stand-alone gas compressor",null,"Stand-alone gas compressor","Gas Processing Plant > 0 and <= 15 TJ/day","Gas Processing Plant > 15 and <= 25 TJ/day","Gas Processing Plant > 25 and <= 50 TJ/day","Gas Processing Plant > 50 and <= 100 TJ/day","Gas Processing Plant > 100 and <= 200 TJ/day","Gas Processing Plant > 200 and <= 300 TJ/day","Gas Processing Plant > 300 and <= 400 TJ/day","Gas Processing Plant > 400 and <= 500 TJ/day","Gas Processing Plant > 500 and <= 750 TJ/day","Gas Processing Plant > 750 and <= 1000 TJ/day"]
[null,null,"Gas Processing Plant > 0 and <= 15 TJ/day"]
[null,null,"Gas Processing Plant > 15 and <= 25 TJ/day"]
[null,null,"Gas Processing Plant > 25 and <= 50 TJ/day"]
[null,null,"Gas Processing Plant > 50 and <= 100 TJ/day"]
[null,null,"Gas Processing Plant > 100 and <= 200 TJ/day"]
[null,null,"Gas Processing Plant > 200 and <= 300 TJ/day"]
[null,null,"Gas Processing Plant > 300 and <= 400 TJ/day"]
[null,null,"Gas Processing Plant > 400 and <= 500 TJ/day"]
[null,null,"Gas Processing Plant > 500 and <= 750 TJ/day"]
[null,null,"Gas Processing Plant > 750 and <= 1000 TJ/day"]
[null,null,"Conventional Gas > 0 and <= 1 TJ/day"]
[null,null,"Conventional Gas > 1 and <= 2 TJ/day",null,"Conventional Gas > 0 and <= 1 TJ/day","Conventional Gas > 1 and <= 2 TJ/day","Conventional Gas > 2 and <= 5 TJ/day","Conventional Gas > 5 and <= 10 TJ/day","Conventional Gas > 10 and <= 15 TJ/day","Conventional Gas > 15 and <= 25 TJ/day","Conventional Gas > 25 and <= 50 TJ/day"]
[null,null,"Conventional Gas > 2 and <= 5 TJ/day"]
[null,null,"Conventional Gas > 5 and <= 10 TJ/day"]
[null,null,"Conventional Gas > 10 and <= 15 TJ/day"]
[null,null,"Conventional Gas > 15 and <= 25 TJ/day"]
[null,null,"Conventional Gas > 25 and <= 50 TJ/day"]
[null,null,"Conventional Oil > 0 and <= 50 kL",null,"Conventional Oil > 0 and <= 50 kL","Conventional Oil > 50 and <= 200 kL","Conventional Oil > 200 and <= 1000 kL","Conventional Oil > 1000 and <= 5000 kL","Conventional Oil > 5000 and <= 10000 kL","Conventional Oil > 10000 and <= 25000 kL","Conventional Oil > 25000 and <= 50000 kL"]
[null,null,"Conventional Oil > 50 and <= 200 kL"]
[null,null,"Conventional Oil > 200 and <= 1000 kL"]
[null,null,"Conventional Oil > 1000 and <= 5000 kL"]
[null,null,"Conventional Oil > 5000 and <= 10000 kL"]
[null,null,"Conventional Oil > 10000 and <= 25000 kL"]
[null,null,"Conventional Oil > 25000 and <= 50000 kL"]
[null,null,"LPG Plant <= 500 kL"]
[null,null,"LPG Plant > 500 kL"]
[null,null,"LNG Plant 1 train"]
[null,null,"LNG Plant 2 train"]
[null,null,"LNG Plant 3 train"]
[null,null,"Water Treatment Plant 1 ML/day",null,"Water Treatment Plant 1 ML/day","Water Treatment Plant 2 ML/day","Water Treatment Plant 6 ML/day","Water Treatment Plant 12 ML/day","Water Treatment Plant 20 ML/day","Water Treatment Plant 40 ML/day","Water Treatment Plant 80 ML/day BC&TC","Water Treatment Plant 100 ML/day BC&TC"]
[null,null,"Water Treatment Plant 2 ML/day"]
[null,null,"Water Treatment Plant 6 ML/day"]
[null,null,"Water Treatment Plant 12 ML/day"]
[null,null,"Water Treatment Plant 20 ML/day"]
[null,null,"Water Treatment Plant 40 ML/day"]
[null,null,"Water Treatment Plant 80 ML/day BC&TC"]
[null,null,"Water Treatment Plant 100 ML/day BC&TC"]
[null,null,"Water transfer stations (small)"]
[null,null,"Water transfer stations (medium)"]
[null,null,"Water transfer stations (large)"]
[]
[null,null,"Power Poles"]
[null,null,"Overhead powerlines (steel towers)"]
[null,null,"Overhead powerlines (wooden poles)"]
[null,null,"Overhead powerlines (concrete poles)"]
[]
[null,null,"Power Generation"]
[null,null,"Power generation - gas 3 MW"]
[null,null,"Power generation - gas 12 MW"]
[null,null,"Power generation - gas 24 MW"]
[null,null,"Power generation - gas 36 MW"]
[]
[null,null,"Power Distribution"]
[null,null,"Substation 33 / 11 kV"]
[null,null,"Substation 66 / 11 kV "]
[null,null,"Substation 132 / 33 kV"]
[]
[null,null,"Dams List",null,"> 0 and <= 1 ML","> 1 and <= 3.5 ML","> 3.5 and <= 7.5 ML","> 7.5 and <= 10 ML","> 10 and <= 20 ML","> 20 and <= 50 ML","> 50 and <= 100 ML","> 100 and <= 200 ML","> 200 and <= 300 ML","> 300 and <= 500 ML","> 500 and <= 1000 ML","> 1000 and <= 2000 ML","> 2000 and <= 3000 ML","> 3000 and <= 4000 ML","> 4000 and <= 5000 ML"]
[null,null,"Contaminated, Lined > 0 and <= 1 ML, Pasture",null,"> 0 and <= 1 ML",null,"0 to <= 50 ML"]
[null,null,"Contaminated, Lined > 1 and <= 3.5 ML, Pasture",null,"> 1 and <= 3.5 ML",null,">50 ML to <=200 ML"]
[null,null,"Contaminated, Lined > 3.5 and <= 7.5 ML, Pasture",null,"> 3.5 and <= 7.5 ML",null,">200 ML to <=1000 ML"]
[null,null,"Contaminated, Lined > 7.5 and <= 10 ML, Pasture",null,"> 7.5 and <= 10 ML",null,">1000 to <=5000 ML"]
[null,null,"Contaminated, Lined > 10 and <= 20 ML, Pasture",null,"> 10 and <= 20 ML"]
[null,null,"Contaminated, Lined > 20 and <= 50 ML, Pasture",null,"> 20 and <= 50 ML"]
[null,null,"Contaminated, Lined > 50 and <= 100 ML, Pasture",null,"> 50 and <= 100 ML"]
[null,null,"Contaminated, Lined > 100 and <= 200 ML, Pasture",null,"> 100 and <= 200 ML"]
[null,null,"Contaminated, Lined > 200 and <= 300 ML, Pasture",null,"> 200 and <= 300 ML"]
[null,null,"Contaminated, Lined > 300 and <= 500 ML, Pasture",null,"> 300 and <= 500 ML"]
[null,null,"Contaminated, Lined > 500 and <= 1000 ML, Pasture",null,"> 500 and <= 1000 ML"]
[null,null,"Contaminated, Lined > 1000 and <= 2000 ML, Pasture",null,"> 1000 and <= 2000 ML"]
[null,null,"Contaminated, Lined > 2000 and <= 3000 ML, Pasture",null,"> 2000 and <= 3000 ML"]
[null,null,"Contaminated, Lined > 3000 and <= 4000 ML, Pasture",null,"> 3000 and <= 4000 ML"]
[null,null,"Contaminated, Lined > 4000 and <= 5000 ML, Pasture",null,"> 4000 and <= 5000 ML"]
[null,null,"Contaminated, Lined > 0 and <= 1 ML, Native"]
[null,null,"Contaminated, Lined > 1 and <= 3.5 ML, Native"]
[null,null,"Contaminated, Lined > 3.5 and <= 7.5 ML, Native"]
[null,null,"Contaminated, Lined > 7.5 and <= 10 ML, Native"]
[null,null,"Contaminated, Lined > 10 and <= 20 ML, Native"]
[null,null,"Contaminated, Lined > 20 and <= 50 ML, Native"]
[null,null,"Contaminated, Lined > 50 and <= 100 ML, Native"]
[null,null,"Contaminated, Lined > 100 and <= 200 ML, Native"]
[null,null,"Contaminated, Lined > 200 and <= 300 ML, Native"]
[null,null,"Contaminated, Lined > 300 and <= 500 ML, Native"]
[null,null,"Contaminated, Lined > 500 and <= 1000 ML, Native"]
[null,null,"Contaminated, Lined > 1000 and <= 2000 ML, Native"]
[null,null,"Contaminated, Lined > 2000 and <= 3000 ML, Native"]
[null,null,"Contaminated, Lined > 3000 and <= 4000 ML, Native"]
[null,null,"Contaminated, Lined > 4000 and <= 5000 ML, Native"]
[null,null,"Contaminated, Lined > 0 and <= 1 ML, Arid"]
[null,null,"Contaminated, Lined > 1 and <= 3.5 ML, Arid"]
[null,null,"Contaminated, Lined > 3.5 and <= 7.5 ML, Arid"]
[null,null,"Contaminated, Lined > 7.5 and <= 10 ML, Arid"]
[null,null,"Contaminated, Lined > 10 and <= 20 ML, Arid"]
[null,null,"Contaminated, Lined > 20 and <= 50 ML, Arid"]
[null,null,"Contaminated, Lined > 50 and <= 100 ML, Arid"]
[null,null,"Contaminated, Lined > 100 and <= 200 ML, Arid"]
[null,null,"Contaminated, Lined > 200 and <= 300 ML, Arid"]
[null,null,"Contaminated, Lined > 300 and <= 500 ML, Arid"]
[null,null,"Contaminated, Lined > 500 and <= 1000 ML, Arid"]
[null,null,"Contaminated, Lined > 1000 and <= 2000 ML, Arid"]
[null,null,"Contaminated, Lined > 2000 and <= 3000 ML, Arid"]
[null,null,"Contaminated, Lined > 3000 and <= 4000 ML, Arid"]
[null,null,"Contaminated, Lined > 4000 and <= 5000 ML, Arid"]
[null,null,"Clean, Lined > 0 and <= 1 ML, Pasture"]
[null,null,"Clean, Lined > 1 and <= 3.5 ML, Pasture"]
[null,null,"Clean, Lined > 3.5 and <= 7.5 ML, Pasture"]
[null,null,"Clean, Lined > 7.5 and <= 10 ML, Pasture"]
[null,null,"Clean, Lined > 10 and <= 20 ML, Pasture"]
[null,null,"Clean, Lined > 20 and <= 50 ML, Pasture"]
[null,null,"Clean, Lined > 50 and <= 100 ML, Pasture"]
[null,null,"Clean, Lined > 100 and <= 200 ML, Pasture"]
[null,null,"Clean, Lined > 200 and <= 300 ML, Pasture"]
[null,null,"Clean, Lined > 300 and <= 500 ML, Pasture"]
[null,null,"Clean, Lined > 500 and <= 1000 ML, Pasture"]
[null,null,"Clean, Lined > 1000 and <= 2000 ML, Pasture"]
[null,null,"Clean, Lined > 2000 and <= 3000 ML, Pasture"]
[null,null,"Clean, Lined > 3000 and <= 4000 ML, Pasture"]
[null,null,"Clean, Lined > 4000 and <= 5000 ML, Pasture"]
[null,null,"Clean, Lined > 0 and <= 1 ML, Native"]
[null,null,"Clean, Lined > 1 and <= 3.5 ML, Native"]
[null,null,"Clean, Lined > 3.5 and <= 7.5 ML, Native"]
[null,null,"Clean, Lined > 7.5 and <= 10 ML, Native"]
[null,null,"Clean, Lined > 10 and <= 20 ML, Native"]
[null,null,"Clean, Lined > 20 and <= 50 ML, Native"]
[null,null,"Clean, Lined > 50 and <= 100 ML, Native"]
[null,null,"Clean, Lined > 100 and <= 200 ML, Native"]
[null,null,"Clean, Lined > 200 and <= 300 ML, Native"]
[null,null,"Clean, Lined > 300 and <= 500 ML, Native"]
[null,null,"Clean, Lined > 500 and <= 1000 ML, Native"]
[null,null,"Clean, Lined > 1000 and <= 2000 ML, Native"]
[null,null,"Clean, Lined > 2000 and <= 3000 ML, Native"]
[null,null,"Clean, Lined > 3000 and <= 4000 ML, Native"]
[null,null,"Clean, Lined > 4000 and <= 5000 ML, Native"]
[null,null,"Clean, Lined > 0 and <= 1 ML, Arid"]
[null,null,"Clean, Lined > 1 and <= 3.5 ML, Arid"]
[null,null,"Clean, Lined > 3.5 and <= 7.5 ML, Arid"]
[null,null,"Clean, Lined > 7.5 and <= 10 ML, Arid"]
[null,null,"Clean, Lined > 10 and <= 20 ML, Arid"]
[null,null,"Clean, Lined > 20 and <= 50 ML, Arid"]
[null,null,"Clean, Lined > 50 and <= 100 ML, Arid"]
[null,null,"Clean, Lined > 100 and <= 200 ML, Arid"]
[null,null,"Clean, Lined > 200 and <= 300 ML, Arid"]
[null,null,"Clean, Lined > 300 and <= 500 ML, Arid"]
[null,null,"Clean, Lined > 500 and <= 1000 ML, Arid"]
[null,null,"Clean, Lined > 1000 and <= 2000 ML, Arid"]
[null,null,"Clean, Lined > 2000 and <= 3000 ML, Arid"]
[null,null,"Clean, Lined > 3000 and <= 4000 ML, Arid"]
[null,null,"Clean, Lined > 4000 and <= 5000 ML, Arid"]
[null,null,"Clean, Unlined > 0 and <= 1 ML, Pasture"]
[null,null,"Clean, Unlined > 1 and <= 3.5 ML, Pasture"]
[null,null,"Clean, Unlined > 3.5 and <= 7.5 ML, Pasture"]
[null,null,"Clean, Unlined > 7.5 and <= 10 ML, Pasture"]
[null,null,"Clean, Unlined > 10 and <= 20 ML, Pasture"]
[null,null,"Clean, Unlined > 20 and <= 50 ML, Pasture"]
[null,null,"Clean, Unlined > 50 and <= 100 ML, Pasture"]
[null,null,"Clean, Unlined > 100 and <= 200 ML, Pasture"]
[null,null,"Clean, Unlined > 200 and <= 300 ML, Pasture"]
[null,null,"Clean, Unlined > 300 and <= 500 ML, Pasture"]
[null,null,"Clean, Unlined > 500 and <= 1000 ML, Pasture"]
[null,null,"Clean, Unlined > 1000 and <= 2000 ML, Pasture"]
[null,null,"Clean, Unlined > 2000 and <= 3000 ML, Pasture"]
[null,null,"Clean, Unlined > 3000 and <= 4000 ML, Pasture"]
[null,null,"Clean, Unlined > 4000 and <= 5000 ML, Pasture"]
[null,null,"Clean, Unlined > 0 and <= 1 ML, Native"]
[null,null,"Clean, Unlined > 1 and <= 3.5 ML, Native"]
[null,null,"Clean, Unlined > 3.5 and <= 7.5 ML, Native"]
[null,null,"Clean, Unlined > 7.5 and <= 10 ML, Native"]
[null,null,"Clean, Unlined > 10 and <= 20 ML, Native"]
[null,null,"Clean, Unlined > 20 and <= 50 ML, Native"]
[null,null,"Clean, Unlined > 50 and <= 100 ML, Native"]
[null,null,"Clean, Unlined > 100 and <= 200 ML, Native"]
[null,null,"Clean, Unlined > 200 and <= 300 ML, Native"]
[null,null,"Clean, Unlined > 300 and <= 500 ML, Native"]
[null,null,"Clean, Unlined > 500 and <= 1000 ML, Native"]
[null,null,"Clean, Unlined > 1000 and <= 2000 ML, Native"]
[null,null,"Clean, Unlined > 2000 and <= 3000 ML, Native"]
[null,null,"Clean, Unlined > 3000 and <= 4000 ML, Native"]
[null,null,"Clean, Unlined > 4000 and <= 5000 ML, Native"]
[null,null,"Clean, Unlined > 0 and <= 1 ML, Arid"]
[null,null,"Clean, Unlined > 1 and <= 3.5 ML, Arid"]
[null,null,"Clean, Unlined > 3.5 and <= 7.5 ML, Arid"]
[null,null,"Clean, Unlined > 7.5 and <= 10 ML, Arid"]
[null,null,"Clean, Unlined > 10 and <= 20 ML, Arid"]
[null,null,"Clean, Unlined > 20 and <= 50 ML, Arid"]
[null,null,"Clean, Unlined > 50 and <= 100 ML, Arid"]
[null,null,"Clean, Unlined > 100 and <= 200 ML, Arid"]
[null,null,"Clean, Unlined > 200 and <= 300 ML, Arid"]
[null,null,"Clean, Unlined > 300 and <= 500 ML, Arid"]
[null,null,"Clean, Unlined > 500 and <= 1000 ML, Arid"]
[null,null,"Clean, Unlined > 1000 and <= 2000 ML, Arid"]
[null,null,"Clean, Unlined > 2000 and <= 3000 ML, Arid"]
[null,null,"Clean, Unlined > 3000 and <= 4000 ML, Arid"]
[null,null,"Clean, Unlined > 4000 and <= 5000 ML, Arid"]
[]
[null,null,"Pipelines"]
[null,null,"Aboveground"]
[null,null,"Buried"]

{"sheet":"Rev History","index":22,"n_rows":39,"n_cols":5,"rows_kept":39}
[]
[null,"HISTORY"]
[]
[null,"Changes ","Live","Version","Details"]
[null,"2019-04-01",null,{"v":5,"d":"5.00"},"Live date"]
[null,"2019-07-15",null,5.01,"1. Macro issue.  No impact on user version."]
[{"$nulls":4},"2. Unlined dams - calculation fix."]
[{"$nulls":4},"3. GPF - gravel copy down fix."]
[{"$nulls":4},"4. Pipelines - cut and cap revised to ends from per km."]
[{"$nulls":4},"5. Pipelines - added removal activity to above ground pipelines."]
[{"$nulls":4},"6. Seismic in main - edited wording to make clear the lengths is that estimated"]
[{"$nulls":4},"to require rehabilitation (not the total length).  This is now consistent with the"]
[{"$nulls":4},"Seismic input sheet."]
[{"$nulls":4},"7. Infrastructure - minor fix to default road thickness and length to replace."]
[{"$nulls":4},"8. GPF/oil storage - fix cell reference in GPF table."]
[]
[]
[null,"2020-06-18",null,5.02,"Fixed sum error in LNG plants"]
[{"$nulls":4},"Fixed sum range error in LNG plants table in Main"]
[{"$nulls":4},"Fixed sum range in Infrastructure Input sheet"]
[]
[null,"2H2021","2022-10-01",{"v":6,"d":"6.00"},"Major Review"]
[{"$nulls":4},"Rates reviewed and updated."]
[{"$nulls":4},"Reworking of Input sheets to make consistent with spatial data requirements."]
[]
[null,"2022-11-18","2022-11-18",6.01,"Repaired waste levy reference error in Main."]
[]
[]
[null,"2023-01-18","2023-01-23",6.02,"Removed extraneous rows in Main sheet"]
[]
[]
[null,"2023-07-06","2023-07-06",6.03,"Waste levy rates updated for 2023."]
[]
[]
[null,"2023-11-15","2023-11-15",6.04,"Fixed error in Seismic and Infrastructure tab for temporary camp costs."]
[]
[]
[]
[null,"2024-02-14",{"$f":"'Terms-con'!J50","v":"2024-02-14"},{"$f":"'Terms-con'!G50","v":6.05},"Changes made to alogn with the MOG"]