{"text_format":"1","workbook":"xlsx","n_sheets":159,"sheets":["Cover","Instructions","Menu","Claim Summary","Resources_A","Summary_C","Treatments >>","ST1_1","ST1_2","ST1_3","ST1_4","ST1_5","ST1_6","ST2_1","ST2_2","ST2_3","ST2_4","ST2_5","ST2_6","ST3_1","ST3_2","ST3_3","ST3_4","ST3_5","ST3_6","ST4_1","ST4_2","ST4_3","ST4_4","ST4_5","ST4_6","ST5_1","ST5_2","ST5_3","ST5_4","ST5_5","ST5_6","ST6_1","ST6_2","ST6_3","ST6_4","ST6_5","ST6_6","ST7_1","ST7_2","ST7_3","ST7_4","ST7_5","ST7_6","ST8_1","ST8_2","ST8_3","ST8_4","ST8_5","ST8_6","ST9_1","ST9_2","ST9_3","ST9_4","ST9_5","ST9_6","ST10_1","ST10_2","ST10_3","ST10_4","ST10_5","ST10_6","ST11_1","ST11_2","ST11_3","ST11_4","ST11_5","ST11_6","ST12_1","ST12_2","ST12_3","ST12_4","ST12_5","ST12_6","ST13_1","ST13_2","ST13_3","ST13_4","ST13_5","ST13_6","ST14_1","ST14_2","ST14_3","ST14_4","ST14_5","ST14_6","ST15_1","ST15_2","ST15_3","ST15_4","ST15_5","ST15_6","ST16_1","ST16_2","ST16_3","ST16_4","ST16_5","ST16_6","ST17_1","ST17_2","ST17_3","ST17_4","ST17_5","ST17_6","ST18_1","ST18_2","ST18_3","ST18_4","ST18_5","ST18_6","ST19_1","ST19_2","ST19_3","ST19_4","ST19_5","ST19_6","ST20_1","ST20_2","ST20_3","ST20_4","ST20_5","ST20_6","ST21_1","ST21_2","ST21_3","ST21_4","ST21_5","ST21_6","ST22_1","ST22_2","ST22_3","ST22_4","ST22_5","ST22_6","ST23_1","ST23_2","ST23_3","ST23_4","ST23_5","ST23_6","ST24_1","ST24_2","ST24_3","ST24_4","ST24_5","ST24_6","OT1_1","OT1_2","OT1_3","OT1_4","OT1_5","OT1_6","Gen_A","Template"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":28,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":16,"n_cols":2,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Victorian Disaster Recovery Funding Arrangements Cost Estimation Tool"]

{"sheet":"Instructions","index":1,"n_rows":61,"n_cols":5,"rows_kept":61,"cut":false,"hidden":false,"merged":[[7,1,7,5],[11,1,11,5],[42,1,42,5],[49,1,49,5],[55,1,55,5],[52,1,52,5],[58,1,58,5],[14,1,18,1],[19,1,26,1],[27,1,30,1],[31,1,33,1],[35,1,37,1]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool"]
[]
[]
[]
[null,"Introduction"]
[]
[null,"The Disaster Recovery Funding Arrangements (DRFA) Cost Estimation Tool has been developed to ensure consistent and efficient cost estimation of direct costs associated with eligible disaster works through the adoption of standard treatments. This estimating tool allows for the applicant to input local construction rates and productivities to inform the Cost Estimation Tool and establish rates for standard treatments adopted in their Reconstruction of Essential Public Asset (REPA) claims. The Cost Estimation Tool should be used to develop a first principles estimate for a single asset and should be used in conjunction with  the following documents:\n·       Guideline 3: Cost Estimation for Essential Public Assets\n·       Guideline 3 - Appendix B: Standard Treatment Guidelines\n-       Victorian DRFA Claim Forms A, B, B2 and C\n"]
[]
[null,"Standard Treatments"]
[]
[null,"Twenty-four (24) standard treatments most commonly used in Victoria’s reconstruction activities have been collated. The use of common terminology and units of measure aims to provide consistency across REPA works to: \n·       assist applicants during scoping\n·       assist the review process\n·       audit of claims.\n\nThe standard treatments should be adopted where appropriate, however, where non-standard treatments are required a first principles or itemised cost estimate approach can be adopted using the ‘Other’ treatment worksheet in the Cost Estimation Tool. For further information on cost estimation requirements and the development of treatments under the 'Other' category, refer to the Guideline 3: Cost Estimation. \n\nThe ‘Standard Treatment' guideline is included in Appendix B of Guideline 3: Cost Estimation to further detail the work activities and scope of works included in each of these treatments."]
[]
[null,"Category","#","Treatment","Unit"]
[null,"Unsealed pavements","ST1","Light Formation Grading","m"]
[null,null,"ST2","Medium Formation Grading","m"]
[null,null,"ST3","Heavy Formation Grading","m"]
[null,null,"ST4","Gravel Material Supply","m3"]
[null,null,"ST5","Gravel Resheeting","m3"]
[null,"Sealed pavement repairs","ST6","In-Situ Stabilisation – Including Additional Material As Required","m2"]
[null,null,"ST7","Granular Overlay – Overlay With Imported Material (≤150Mm)","m2"]
[null,null,"ST8","Reconstruct Unbound Granular Pavement","m2"]
[null,null,"ST9","Patch Repair – Patch Unbound Pavement Failure","m3"]
[null,null,"ST10","Pothole Repair","tonne"]
[null,null,"ST11","Heavy Shoulder Grading","m"]
[null,null,"ST12","Shoulder Reconstruction","m"]
[null,null,"ST13","Asphalt","m3"]
[null,"Clearing and earthworks","ST14","Bulk Excavate Surplus Material/Debris And Remove From Site","m3"]
[null,null,"ST15","Bulk Fill","m3"]
[null,null,"ST16","Rock Protection","m3"]
[null,null,"ST17","Reshape Table Drain","m"]
[null,"Road furniture and delineation","ST18","Replace Road Signage","each"]
[null,null,"ST19","Replace Roadside Barriers","m"]
[null,null,"ST20","Replace Guide Posts Or Markers","each"]
[null,"Concrete","ST21","Reconstruct Reinforced Concrete","m3"]
[null,"Drainage structures","ST22","Repair Drainage Structure – Excavate, Repair And Reinstate","m"]
[null,null,"ST23","Replace Reinforced Concrete Box Culvert (RCBC)","m"]
[null,null,"ST24","Replace Concrete Pipe","m"]
[null,"Other","OT1","Other  – Including Structures, Retaining Items","lump sum"]
[]
[null,"Basis of Cost Estimating Tool"]
[]
[null,"The Cost Estimation Tool is based on a first principles estimation approach. This is a process of assigning plant, labour and material rates to a given work activity or standard treatment. To develop the tool, a number of common inputs have been considered, including:\n·       construction methodologies (type of plant, labour, materials)   \n·       basis for rates (resource rates to take into account current market conditions including supply and demand)     \n·       size and number of sites    \n·       productivity     \n·       remote locations or distance of travel    \n·       materials availability."]
[]
[null,"Using the Tool"]
[]
[null,"Only cells that are shaded 'Yellow' require input from the applicant."]
[]
[null,"Step 1. Populate the Resources"]
[null,"The 'Resources_A' worksheet includes a listing of typical plant, labour and materials that have been used in the build-up of the standard treatments. The applicant is to populate these resources with the local rate in the unit of measure shown against each resource.\n\nIf additional plant, labour or materials are required, space has been provided in the 'Additional Resources' section to capture these resources. The applicant should ensure that any additional resources outside of those in the 'Resource List' comply with the eligibility provisions in Section 7 of Guideline 1: Claims and Eligibility."]
[]
[null,"Step 2. Generate the Required Treatments"]
[null,"On the 'Menu' worksheet, the applicant will need to enter the required information into  the 'General Information' subsection including the Event Name, Asset Name, Asset ID and contact details of the applicant. Following that,  the applicant can then select which treatments will be included in the DRFA claim for the event. The applicant should use the Yes/No selection boxes in Column E to determine which Treatment worksheets to generate. \n\nThe 'Yellow' input cell in column F corresponds to how many worksheets for each treatment the applicant would like to generate. The applicant must select between one and six treatment worksheets to be generated for their claim."]
[]
[null,"Step 3. Populate Standard Treatment Inputs (ST1, ST2, ST3…)"]
[null,"Each standard treatment (ST1, ST2, ST3...) requires the applicant's input to establish a relevant direct cost unit rate. Details should be entered in the following order:\n\n1. The applicant should populate the 'Asset Details' sub-section with specific asset details, including the asset location to ensure the cost estimate is able to be related to the essential public asset.  The start and finish locations can be specified in Chainage (i.e. C. 150.45) or Co-ordinates (i.e. 159\"49'21')\n\n2. Where an applicant has nominated additional resources in the spare resources section of the 'Resources_A' worksheet, and these resources are required to be applied to the standard treatment, the name can be selected from the drop down menu located in the 'Yellow' shaded cells under the 'Calculations' sub-section to be included in the calculation.\n\n3. The applicant should next populate the 'Applicant Inputs' sub-section with appropriate data including the extents of the treatment sites and material properties where required. The 'Applicant Inputs' sub-section provides provision for different sizes and number of sites to be established.  The applicant should make sure that all input cells in each of these sections have been considered.\n\n4. The applicant should then complete the 'Calculations' sub-section with details of the extent and size of the individual work sites nominated in the 'Applicant Inputs' sub-section including:\n·       Travel time between sites    \n·       The production or productivity rate that is expected for that specific treatment and size of worksite   \n·       The time associated with the set-up and removal of the required traffic control devices for each of the work site sections\n·       The applicant can include or exclude the resources that makeup the treatment by using the drop down boxes in Column D. This feature can be used to adjust for economies of scale."]
[]
[null,"Step 4. Tool Outputs"]
[null,"Following the input of key variables in steps 1, 2 and 3, the direct cost estimate and direct unit rate for that treatment is automatically calculated. This calculation is based on the anticipated or typical resources that would apply to that specific standard treatment. The tool output is displayed in the 'Summary' sub-section of each standard treatment (ST1, ST2, ST3...) worksheet.\n\nAll results are automatically exported to the Claim Summary worksheet which will contain the total direct cost and the cost per unit."]
[]
[null,"End of Worksheet"]

{"sheet":"Menu","index":2,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":false,"merged":[[8,3,8,5],[13,3,13,5],[16,3,16,5],[15,3,15,5],[17,3,17,5],[9,3,9,5],[10,3,10,5],[11,3,11,5],[12,3,12,5]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool"]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"}]
[]
[]
[]
[null,"General Information"]
[]
[null,"Claimant/Agency",null,"MSC"]
[null,"Name of Event",null,"December Flood "]
[null,"Event ID/AGRN",null,803]
[null,"Asset ID",null,"RDS003819"]
[null,"Name of Asset",null,"Ballan-Egerton Road"]
[null,"Date of Estimate",null,"2019-05-14"]
[]
[null,"Contact Person",null,"David Huxtable"]
[null,"Contact Phone Number",null,"5366 7100"]
[null,"Contact Email",null,"dhuxtable@moorabool.vic.gov.au"]
[]
[]
[null,"Treatment Selection"]
[]
[null,"Name of treatment",null,"Treatment #","Generate treatment","No. of treatments"]
[null,"Light Formation Grading",null,{"$f":"Instructions!C15","v":"ST1"}]
[null,"Medium Formation Grading",null,{"$f":"Instructions!C16","v":"ST2"}]
[null,"Heavy Formation Grading",null,{"$f":"Instructions!C17","v":"ST3"}]
[null,"Gravel Material Supply",null,{"$f":"Instructions!C18","v":"ST4"},null,null,"Please note that a maximum of six worksheets per treatment can be generated in the Cost Estimation Tool."]
[null,"Gravel Resheeting",null,{"$f":"Instructions!C19","v":"ST5"},null,null,"If you require more than six of an individual treatment, please save a new version of the tool."]
[null,"In-Situ Stabilisation – Including Additional Material As Required",null,{"$f":"Instructions!C20","v":"ST6"}]
[null,"Granular Overlay – Overlay With Imported Material (≤150Mm)",null,{"$f":"Instructions!C21","v":"ST7"}]
[null,"Reconstruct Unbound Granular Pavement",null,{"$f":"Instructions!C22","v":"ST8"}]
[null,"Patch Repair – Patch Unbound Pavement Failure",null,{"$f":"Instructions!C23","v":"ST9"}]
[null,"Pothole Repair",null,{"$f":"Instructions!C24","v":"ST10"}]
[null,"Heavy Shoulder Grading",null,{"$f":"Instructions!C25","v":"ST11"}]
[null,"Shoulder Reconstruction",null,{"$f":"Instructions!C26","v":"ST12"},"Yes",1]
[null,"Asphalt",null,{"$f":"Instructions!C27","v":"ST13"}]
[null,"Bulk Excavate Surplus Material/Debris And Remove From Site",null,{"$f":"Instructions!C28","v":"ST14"}]
[null,"Bulk Fill",null,{"$f":"Instructions!C29","v":"ST15"}]
[null,"Rock Protection",null,{"$f":"Instructions!C30","v":"ST16"}]
[null,"Reshape Table Drain",null,{"$f":"Instructions!C31","v":"ST17"}]
[null,"Replace Road Signage",null,{"$f":"Instructions!C32","v":"ST18"}]
[null,"Replace Roadside Barriers",null,{"$f":"Instructions!C33","v":"ST19"}]
[null,"Replace Guide Posts Or Markers",null,"ST20"]
[null,"Reconstruct Reinforced Concrete",null,{"$f":"Instructions!C35","v":"ST21"}]
[null,"Repair Drainage Structure – Excavate, Repair And Reinstate",null,{"$f":"Instructions!C36","v":"ST22"}]
[null,"Replace Reinforced Concrete Box Culvert (RCBC)",null,{"$f":"Instructions!C37","v":"ST23"}]
[null,"Replace Concrete Pipe",null,{"$f":"Instructions!C38","v":"ST24"}]
[null,"Other  – Including Structures, Retaining Items",null,{"$f":"Instructions!C39","v":"OT1"}]
[]
[null,"End of Worksheet"]

{"sheet":"Claim Summary","index":3,"n_rows":8,"n_cols":18,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool"]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"}]
[]
[]
[null,"Asset ID","Asset Name","Start Chainage","Finish Chainage","Start Latitude","Start Longitude","End Latitude","End Longitude","Treatment ID","Treatment Name","Treatment Quantity","Treatment Unit","Treatment Rate","Total Direct Cost"]
[null,{"$f":"IF(ISBLANK(ST12_1!$E$10),\"\",ST12_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST12_1!$E$11),\"\",ST12_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST12_1!$E$12),\"\",ST12_1!$E$12)","v":4.55},{"$f":"IF(ISBLANK(ST12_1!$E$13),\"\",ST12_1!$E$13)","v":4.55},{"$f":"ST12_1!$E$14","v":-37.629787696999998},{"$f":"ST12_1!$E$15","v":144.16111223600001},{"$f":"ST12_1!$E$16","v":-37.629787696999998},{"$f":"ST12_1!$E$17","v":144.16111223600001},{"$f":"ST12_1!$E$8","v":"ST12_1"},{"$f":"ST12_1!$B$4","v":"Shoulder Reconstruction"},{"$f":"ST12_1!$G$2","v":200},{"$f":"ST12_1!$E$98","v":"$/Lm"},{"$f":"ST12_1!$G$3","v":29.442499999999999},{"$f":"ST12_1!$G$4","v":5888.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Update Yes/No with formula"]

{"sheet":"Resources_A","index":4,"n_rows":1000,"n_cols":5,"rows_kept":1000,"cut":false,"hidden":false,"merged":[]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool"]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"}]
[]
[]
[null,"Resource List"]
[]
[null,"Resource","Calculated Rate (AUD)","Unit"]
[null,"Ablution Block",5,"hr"]
[null,"Accommodation",35,"hr"]
[null,"Asphalt - Large area",200,"tonne"]
[null,"Asphalt - Small area",220,"tonne"]
[null,"Bitumen Spray Seal - 2-Coat",35,"m2"]
[null,"Bobcat                   ",100,"hr"]
[null,"Bobcat and Stabiliser",120,"hr"]
[null,"Body Truck               ",110,"hr"]
[null,"Bridge Rail  - Supply and Install",null,"m"]
[null,"Bridge Rail - Mobilisation and Demobilisation",null,"each"]
[null,"Camp - Kitchen",null,"hr"]
[null,"CC-10 Roller             ",95,"hr"]
[null,"Concrete                 ",250,"m3"]
[null,"Emulsion (1L/m2)       ",0,"litre"]
[null,"Excavator - 8 Tonne Attachment",120,"hr"]
[null,"Excavator 30 Tonne (Capacity)",165,"hr"]
[null,"Excavator 8 Tonne (Capacity)",125,"hr"]
[null,"Foreman and Vehicle        ",120,"hr"]
[null,"Formwork - Materials",65,"m2"]
[null,"Geotextile - Type E",15,"m2"]
[null,"Grader and Operator        ",180,"hr"]
[null,"Gravel - Borrow",null,"tonne"]
[null,"Gravel - Commercial",35,"tonne"]
[null,"Guard Rail               ",null,"m"]
[null,"Guard Rail - Mobilisation and Demobilisation",null,"each"]
[null,"Guard Rail - Supply and Install",null,"m"]
[null,"Guard Rail Post          ",null,"each"]
[null,"Guide Post               ",10,"each"]
[null,"High Strength Tape",null,"m"]
[null,"Holding Tank",null,"day"]
[null,"Imported Fill",27,"tonne"]
[null,"Jetpacker                ",null,"hr"]
[null,"Job Truck without Operator",110,"hr"]
[null,"Labour - Concreter",75,"hr"]
[null,"Labour - Construction Worker",75,"hr"]
[null,"Labour - Formworkers",75,"hr"]
[null,"Labour - Pipe Layer",75,"hr"]
[null,"Labour - Steelfixer",75,"hr"]
[null,"Labourer - Traffic Control",90,"hr"]
[null,"Loader                   ",140,"hr"]
[null,"Multi-Tyre Roller Without Operator",70,"hr"]
[null,"Pad Foot Roller and Operator",110,"hr"]
[null,"Pipe 1050 - 1800",1200,"m"]
[null,"Pipe 375-900             ",450,"m"]
[null,"Pipe RCBC Span 450 - 900",null,"m"]
[null,"Pipe RCBC Span1200 - 1800",null,"m"]
[null,"Plate Compactor          ",50,"hr"]
[null,"Premix                   ",280,"tonne"]
[null,"Prime Mover/L Bed        ",150,"hr"]
[null,"Quick Saw",20,"hr"]
[null,"Quick Set Cement - 20kg bag",35,"each"]
[null,"Reinforcement            ",35,"tonne"]
[null,"Rock                     ",33,"tonne"]
[null,"Sand                     ",38,"tonne"]
[null,"Sign Face - Medium       ",100,"each"]
[null,"Sign Face - Small        ",100,"each"]
[null,"Sign Post - 110mm Slip Post",200,"each"]
[null,"Sign Post - 110mm Slipbase",200,"each"]
[null,"Sign Post - 65 mm        ",200,"each"]
[null,"Sign Post - Bracket - 110 mm ",30,"each"]
[null,"Sign Post - Bracket 65 mm  ",30,"each"]
[null,"Sign Post Cap - 110 mm",30,"each"]
[null,"Sign Post Cap - 65 mm",30,"each"]
[null,"Smooth Drum Roller and Operator",110,"hr"]
[null,"Stabiliser and Spreader",2500,"day"]
[null,"Stabilisation Agent - Small Quantity ",80,"tonne"]
[null,"Stabilisation Agent - Standard Quantity",80,"tonne"]
[null,"Tack Coat - Large Area",7,"litre"]
[null,"Tack Coat - Small Area",7,"litre"]
[null,"Truck and Dog",165,"hr"]
[null,"Water Trailer            ",85,"hr"]
[null,"Water Truck              ",105,"hr"]
[null,"Wire Rope - Mobilisation and Demobilisation",null,"each"]
[null,"Wire Rope - Supply and Install",null,"m"]
[null,"DBYD",200,"Each","Please insert additional resources type, rates and units here as required"]
[null,"Traffic Management",1200,"Day"]
[null,"50mm AG rock",30,"tonne"]
[null,"Beaching Rock",38,"tonne"]
[null,"Cement Treated Crushed Rock",45,"tonne"]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C88)&\"]\"","v":"[Spare 1]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C89)&\"]\"","v":"[Spare 2]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C90)&\"]\"","v":"[Spare 3]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C91)&\"]\"","v":"[Spare 4]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C92)&\"]\"","v":"[Spare 5]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C93)&\"]\"","v":"[Spare 6]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C94)&\"]\"","v":"[Spare 7]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C95)&\"]\"","v":"[Spare 8]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C96)&\"]\"","v":"[Spare 9]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C97)&\"]\"","v":"[Spare 10]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C98)&\"]\"","v":"[Spare 11]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C99)&\"]\"","v":"[Spare 12]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C100)&\"]\"","v":"[Spare 13]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C101)&\"]\"","v":"[Spare 14]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C102)&\"]\"","v":"[Spare 15]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C103)&\"]\"","v":"[Spare 16]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C104)&\"]\"","v":"[Spare 17]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C105)&\"]\"","v":"[Spare 18]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C106)&\"]\"","v":"[Spare 19]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C107)&\"]\"","v":"[Spare 20]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C108)&\"]\"","v":"[Spare 21]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C109)&\"]\"","v":"[Spare 22]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C110)&\"]\"","v":"[Spare 23]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C111)&\"]\"","v":"[Spare 24]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C112)&\"]\"","v":"[Spare 25]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C113)&\"]\"","v":"[Spare 26]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C114)&\"]\"","v":"[Spare 27]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C115)&\"]\"","v":"[Spare 28]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C116)&\"]\"","v":"[Spare 29]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C117)&\"]\"","v":"[Spare 30]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C118)&\"]\"","v":"[Spare 31]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C119)&\"]\"","v":"[Spare 32]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C120)&\"]\"","v":"[Spare 33]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C121)&\"]\"","v":"[Spare 34]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C122)&\"]\"","v":"[Spare 35]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C123)&\"]\"","v":"[Spare 36]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C124)&\"]\"","v":"[Spare 37]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C125)&\"]\"","v":"[Spare 38]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C126)&\"]\"","v":"[Spare 39]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C127)&\"]\"","v":"[Spare 40]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C128)&\"]\"","v":"[Spare 41]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C129)&\"]\"","v":"[Spare 42]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C130)&\"]\"","v":"[Spare 43]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C131)&\"]\"","v":"[Spare 44]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C132)&\"]\"","v":"[Spare 45]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C133)&\"]\"","v":"[Spare 46]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C134)&\"]\"","v":"[Spare 47]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C135)&\"]\"","v":"[Spare 48]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C136)&\"]\"","v":"[Spare 49]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C137)&\"]\"","v":"[Spare 50]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C138)&\"]\"","v":"[Spare 51]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C139)&\"]\"","v":"[Spare 52]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C140)&\"]\"","v":"[Spare 53]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C141)&\"]\"","v":"[Spare 54]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C142)&\"]\"","v":"[Spare 55]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C143)&\"]\"","v":"[Spare 56]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C144)&\"]\"","v":"[Spare 57]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C145)&\"]\"","v":"[Spare 58]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C146)&\"]\"","v":"[Spare 59]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C147)&\"]\"","v":"[Spare 60]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C148)&\"]\"","v":"[Spare 61]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C149)&\"]\"","v":"[Spare 62]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C150)&\"]\"","v":"[Spare 63]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C151)&\"]\"","v":"[Spare 64]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C152)&\"]\"","v":"[Spare 65]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C153)&\"]\"","v":"[Spare 66]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C154)&\"]\"","v":"[Spare 67]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C155)&\"]\"","v":"[Spare 68]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C156)&\"]\"","v":"[Spare 69]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C157)&\"]\"","v":"[Spare 70]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C158)&\"]\"","v":"[Spare 71]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C159)&\"]\"","v":"[Spare 72]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C160)&\"]\"","v":"[Spare 73]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C161)&\"]\"","v":"[Spare 74]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C162)&\"]\"","v":"[Spare 75]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C163)&\"]\"","v":"[Spare 76]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C164)&\"]\"","v":"[Spare 77]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C165)&\"]\"","v":"[Spare 78]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C166)&\"]\"","v":"[Spare 79]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C167)&\"]\"","v":"[Spare 80]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C168)&\"]\"","v":"[Spare 81]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C169)&\"]\"","v":"[Spare 82]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C170)&\"]\"","v":"[Spare 83]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C171)&\"]\"","v":"[Spare 84]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C172)&\"]\"","v":"[Spare 85]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C173)&\"]\"","v":"[Spare 86]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C174)&\"]\"","v":"[Spare 87]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C175)&\"]\"","v":"[Spare 88]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C176)&\"]\"","v":"[Spare 89]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C177)&\"]\"","v":"[Spare 90]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C178)&\"]\"","v":"[Spare 91]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C179)&\"]\"","v":"[Spare 92]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C180)&\"]\"","v":"[Spare 93]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C181)&\"]\"","v":"[Spare 94]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C182)&\"]\"","v":"[Spare 95]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C183)&\"]\"","v":"[Spare 96]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C184)&\"]\"","v":"[Spare 97]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C185)&\"]\"","v":"[Spare 98]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C186)&\"]\"","v":"[Spare 99]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C187)&\"]\"","v":"[Spare 100]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C188)&\"]\"","v":"[Spare 101]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C189)&\"]\"","v":"[Spare 102]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C190)&\"]\"","v":"[Spare 103]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C191)&\"]\"","v":"[Spare 104]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C192)&\"]\"","v":"[Spare 105]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C193)&\"]\"","v":"[Spare 106]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C194)&\"]\"","v":"[Spare 107]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C195)&\"]\"","v":"[Spare 108]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C196)&\"]\"","v":"[Spare 109]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C197)&\"]\"","v":"[Spare 110]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C198)&\"]\"","v":"[Spare 111]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C199)&\"]\"","v":"[Spare 112]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C200)&\"]\"","v":"[Spare 113]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C201)&\"]\"","v":"[Spare 114]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C202)&\"]\"","v":"[Spare 115]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C203)&\"]\"","v":"[Spare 116]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C204)&\"]\"","v":"[Spare 117]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C205)&\"]\"","v":"[Spare 118]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C206)&\"]\"","v":"[Spare 119]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C207)&\"]\"","v":"[Spare 120]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C208)&\"]\"","v":"[Spare 121]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C209)&\"]\"","v":"[Spare 122]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C210)&\"]\"","v":"[Spare 123]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C211)&\"]\"","v":"[Spare 124]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C212)&\"]\"","v":"[Spare 125]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C213)&\"]\"","v":"[Spare 126]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C214)&\"]\"","v":"[Spare 127]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C215)&\"]\"","v":"[Spare 128]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C216)&\"]\"","v":"[Spare 129]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C217)&\"]\"","v":"[Spare 130]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C218)&\"]\"","v":"[Spare 131]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C219)&\"]\"","v":"[Spare 132]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C220)&\"]\"","v":"[Spare 133]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C221)&\"]\"","v":"[Spare 134]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C222)&\"]\"","v":"[Spare 135]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C223)&\"]\"","v":"[Spare 136]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C224)&\"]\"","v":"[Spare 137]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C225)&\"]\"","v":"[Spare 138]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C226)&\"]\"","v":"[Spare 139]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C227)&\"]\"","v":"[Spare 140]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C228)&\"]\"","v":"[Spare 141]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C229)&\"]\"","v":"[Spare 142]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C230)&\"]\"","v":"[Spare 143]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C231)&\"]\"","v":"[Spare 144]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C232)&\"]\"","v":"[Spare 145]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C233)&\"]\"","v":"[Spare 146]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C234)&\"]\"","v":"[Spare 147]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C235)&\"]\"","v":"[Spare 148]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C236)&\"]\"","v":"[Spare 149]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C237)&\"]\"","v":"[Spare 150]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C238)&\"]\"","v":"[Spare 151]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C239)&\"]\"","v":"[Spare 152]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C240)&\"]\"","v":"[Spare 153]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C241)&\"]\"","v":"[Spare 154]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C242)&\"]\"","v":"[Spare 155]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C243)&\"]\"","v":"[Spare 156]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C244)&\"]\"","v":"[Spare 157]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C245)&\"]\"","v":"[Spare 158]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C246)&\"]\"","v":"[Spare 159]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C247)&\"]\"","v":"[Spare 160]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C248)&\"]\"","v":"[Spare 161]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C249)&\"]\"","v":"[Spare 162]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C250)&\"]\"","v":"[Spare 163]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C251)&\"]\"","v":"[Spare 164]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C252)&\"]\"","v":"[Spare 165]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C253)&\"]\"","v":"[Spare 166]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C254)&\"]\"","v":"[Spare 167]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C255)&\"]\"","v":"[Spare 168]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C256)&\"]\"","v":"[Spare 169]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C257)&\"]\"","v":"[Spare 170]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C258)&\"]\"","v":"[Spare 171]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C259)&\"]\"","v":"[Spare 172]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C260)&\"]\"","v":"[Spare 173]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C261)&\"]\"","v":"[Spare 174]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C262)&\"]\"","v":"[Spare 175]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C263)&\"]\"","v":"[Spare 176]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C264)&\"]\"","v":"[Spare 177]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C265)&\"]\"","v":"[Spare 178]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C266)&\"]\"","v":"[Spare 179]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C267)&\"]\"","v":"[Spare 180]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C268)&\"]\"","v":"[Spare 181]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C269)&\"]\"","v":"[Spare 182]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C270)&\"]\"","v":"[Spare 183]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C271)&\"]\"","v":"[Spare 184]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C272)&\"]\"","v":"[Spare 185]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C273)&\"]\"","v":"[Spare 186]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C274)&\"]\"","v":"[Spare 187]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C275)&\"]\"","v":"[Spare 188]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C276)&\"]\"","v":"[Spare 189]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C277)&\"]\"","v":"[Spare 190]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C278)&\"]\"","v":"[Spare 191]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C279)&\"]\"","v":"[Spare 192]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C280)&\"]\"","v":"[Spare 193]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C281)&\"]\"","v":"[Spare 194]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C282)&\"]\"","v":"[Spare 195]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C283)&\"]\"","v":"[Spare 196]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C284)&\"]\"","v":"[Spare 197]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C285)&\"]\"","v":"[Spare 198]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C286)&\"]\"","v":"[Spare 199]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C287)&\"]\"","v":"[Spare 200]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C288)&\"]\"","v":"[Spare 201]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C289)&\"]\"","v":"[Spare 202]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C290)&\"]\"","v":"[Spare 203]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C291)&\"]\"","v":"[Spare 204]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C292)&\"]\"","v":"[Spare 205]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C293)&\"]\"","v":"[Spare 206]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C294)&\"]\"","v":"[Spare 207]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C295)&\"]\"","v":"[Spare 208]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C296)&\"]\"","v":"[Spare 209]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C297)&\"]\"","v":"[Spare 210]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C298)&\"]\"","v":"[Spare 211]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C299)&\"]\"","v":"[Spare 212]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C300)&\"]\"","v":"[Spare 213]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C301)&\"]\"","v":"[Spare 214]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C302)&\"]\"","v":"[Spare 215]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C303)&\"]\"","v":"[Spare 216]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C304)&\"]\"","v":"[Spare 217]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C305)&\"]\"","v":"[Spare 218]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C306)&\"]\"","v":"[Spare 219]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C307)&\"]\"","v":"[Spare 220]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C308)&\"]\"","v":"[Spare 221]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C309)&\"]\"","v":"[Spare 222]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C310)&\"]\"","v":"[Spare 223]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C311)&\"]\"","v":"[Spare 224]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C312)&\"]\"","v":"[Spare 225]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C313)&\"]\"","v":"[Spare 226]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C314)&\"]\"","v":"[Spare 227]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C315)&\"]\"","v":"[Spare 228]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C316)&\"]\"","v":"[Spare 229]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C317)&\"]\"","v":"[Spare 230]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C318)&\"]\"","v":"[Spare 231]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C319)&\"]\"","v":"[Spare 232]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C320)&\"]\"","v":"[Spare 233]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C321)&\"]\"","v":"[Spare 234]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C322)&\"]\"","v":"[Spare 235]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C323)&\"]\"","v":"[Spare 236]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C324)&\"]\"","v":"[Spare 237]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C325)&\"]\"","v":"[Spare 238]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C326)&\"]\"","v":"[Spare 239]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C327)&\"]\"","v":"[Spare 240]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C328)&\"]\"","v":"[Spare 241]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C329)&\"]\"","v":"[Spare 242]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C330)&\"]\"","v":"[Spare 243]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C331)&\"]\"","v":"[Spare 244]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C332)&\"]\"","v":"[Spare 245]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C333)&\"]\"","v":"[Spare 246]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C334)&\"]\"","v":"[Spare 247]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C335)&\"]\"","v":"[Spare 248]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C336)&\"]\"","v":"[Spare 249]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C337)&\"]\"","v":"[Spare 250]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C338)&\"]\"","v":"[Spare 251]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C339)&\"]\"","v":"[Spare 252]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C340)&\"]\"","v":"[Spare 253]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C341)&\"]\"","v":"[Spare 254]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C342)&\"]\"","v":"[Spare 255]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C343)&\"]\"","v":"[Spare 256]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C344)&\"]\"","v":"[Spare 257]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C345)&\"]\"","v":"[Spare 258]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C346)&\"]\"","v":"[Spare 259]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C347)&\"]\"","v":"[Spare 260]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C348)&\"]\"","v":"[Spare 261]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C349)&\"]\"","v":"[Spare 262]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C350)&\"]\"","v":"[Spare 263]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C351)&\"]\"","v":"[Spare 264]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C352)&\"]\"","v":"[Spare 265]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C353)&\"]\"","v":"[Spare 266]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C354)&\"]\"","v":"[Spare 267]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C355)&\"]\"","v":"[Spare 268]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C356)&\"]\"","v":"[Spare 269]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C357)&\"]\"","v":"[Spare 270]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C358)&\"]\"","v":"[Spare 271]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C359)&\"]\"","v":"[Spare 272]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C360)&\"]\"","v":"[Spare 273]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C361)&\"]\"","v":"[Spare 274]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C362)&\"]\"","v":"[Spare 275]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C363)&\"]\"","v":"[Spare 276]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C364)&\"]\"","v":"[Spare 277]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C365)&\"]\"","v":"[Spare 278]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C366)&\"]\"","v":"[Spare 279]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C367)&\"]\"","v":"[Spare 280]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C368)&\"]\"","v":"[Spare 281]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C369)&\"]\"","v":"[Spare 282]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C370)&\"]\"","v":"[Spare 283]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C371)&\"]\"","v":"[Spare 284]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C372)&\"]\"","v":"[Spare 285]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C373)&\"]\"","v":"[Spare 286]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C374)&\"]\"","v":"[Spare 287]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C375)&\"]\"","v":"[Spare 288]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C376)&\"]\"","v":"[Spare 289]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C377)&\"]\"","v":"[Spare 290]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C378)&\"]\"","v":"[Spare 291]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C379)&\"]\"","v":"[Spare 292]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C380)&\"]\"","v":"[Spare 293]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C381)&\"]\"","v":"[Spare 294]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C382)&\"]\"","v":"[Spare 295]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C383)&\"]\"","v":"[Spare 296]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C384)&\"]\"","v":"[Spare 297]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C385)&\"]\"","v":"[Spare 298]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C386)&\"]\"","v":"[Spare 299]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C387)&\"]\"","v":"[Spare 300]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C388)&\"]\"","v":"[Spare 301]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C389)&\"]\"","v":"[Spare 302]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C390)&\"]\"","v":"[Spare 303]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C391)&\"]\"","v":"[Spare 304]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C392)&\"]\"","v":"[Spare 305]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C393)&\"]\"","v":"[Spare 306]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C394)&\"]\"","v":"[Spare 307]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C395)&\"]\"","v":"[Spare 308]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C396)&\"]\"","v":"[Spare 309]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C397)&\"]\"","v":"[Spare 310]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C398)&\"]\"","v":"[Spare 311]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C399)&\"]\"","v":"[Spare 312]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C400)&\"]\"","v":"[Spare 313]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C401)&\"]\"","v":"[Spare 314]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C402)&\"]\"","v":"[Spare 315]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C403)&\"]\"","v":"[Spare 316]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C404)&\"]\"","v":"[Spare 317]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C405)&\"]\"","v":"[Spare 318]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C406)&\"]\"","v":"[Spare 319]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C407)&\"]\"","v":"[Spare 320]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C408)&\"]\"","v":"[Spare 321]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C409)&\"]\"","v":"[Spare 322]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C410)&\"]\"","v":"[Spare 323]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C411)&\"]\"","v":"[Spare 324]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C412)&\"]\"","v":"[Spare 325]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C413)&\"]\"","v":"[Spare 326]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C414)&\"]\"","v":"[Spare 327]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C415)&\"]\"","v":"[Spare 328]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C416)&\"]\"","v":"[Spare 329]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C417)&\"]\"","v":"[Spare 330]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C418)&\"]\"","v":"[Spare 331]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C419)&\"]\"","v":"[Spare 332]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C420)&\"]\"","v":"[Spare 333]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C421)&\"]\"","v":"[Spare 334]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C422)&\"]\"","v":"[Spare 335]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C423)&\"]\"","v":"[Spare 336]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C424)&\"]\"","v":"[Spare 337]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C425)&\"]\"","v":"[Spare 338]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C426)&\"]\"","v":"[Spare 339]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C427)&\"]\"","v":"[Spare 340]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C428)&\"]\"","v":"[Spare 341]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C429)&\"]\"","v":"[Spare 342]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C430)&\"]\"","v":"[Spare 343]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C431)&\"]\"","v":"[Spare 344]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C432)&\"]\"","v":"[Spare 345]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C433)&\"]\"","v":"[Spare 346]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C434)&\"]\"","v":"[Spare 347]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C435)&\"]\"","v":"[Spare 348]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C436)&\"]\"","v":"[Spare 349]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C437)&\"]\"","v":"[Spare 350]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C438)&\"]\"","v":"[Spare 351]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C439)&\"]\"","v":"[Spare 352]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C440)&\"]\"","v":"[Spare 353]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C441)&\"]\"","v":"[Spare 354]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C442)&\"]\"","v":"[Spare 355]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C443)&\"]\"","v":"[Spare 356]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C444)&\"]\"","v":"[Spare 357]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C445)&\"]\"","v":"[Spare 358]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C446)&\"]\"","v":"[Spare 359]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C447)&\"]\"","v":"[Spare 360]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C448)&\"]\"","v":"[Spare 361]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C449)&\"]\"","v":"[Spare 362]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C450)&\"]\"","v":"[Spare 363]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C451)&\"]\"","v":"[Spare 364]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C452)&\"]\"","v":"[Spare 365]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C453)&\"]\"","v":"[Spare 366]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C454)&\"]\"","v":"[Spare 367]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C455)&\"]\"","v":"[Spare 368]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C456)&\"]\"","v":"[Spare 369]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C457)&\"]\"","v":"[Spare 370]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C458)&\"]\"","v":"[Spare 371]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C459)&\"]\"","v":"[Spare 372]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C460)&\"]\"","v":"[Spare 373]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C461)&\"]\"","v":"[Spare 374]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C462)&\"]\"","v":"[Spare 375]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C463)&\"]\"","v":"[Spare 376]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C464)&\"]\"","v":"[Spare 377]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C465)&\"]\"","v":"[Spare 378]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C466)&\"]\"","v":"[Spare 379]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C467)&\"]\"","v":"[Spare 380]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C468)&\"]\"","v":"[Spare 381]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C469)&\"]\"","v":"[Spare 382]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C470)&\"]\"","v":"[Spare 383]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C471)&\"]\"","v":"[Spare 384]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C472)&\"]\"","v":"[Spare 385]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C473)&\"]\"","v":"[Spare 386]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C474)&\"]\"","v":"[Spare 387]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C475)&\"]\"","v":"[Spare 388]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C476)&\"]\"","v":"[Spare 389]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C477)&\"]\"","v":"[Spare 390]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C478)&\"]\"","v":"[Spare 391]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C479)&\"]\"","v":"[Spare 392]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C480)&\"]\"","v":"[Spare 393]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C481)&\"]\"","v":"[Spare 394]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C482)&\"]\"","v":"[Spare 395]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C483)&\"]\"","v":"[Spare 396]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C484)&\"]\"","v":"[Spare 397]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C485)&\"]\"","v":"[Spare 398]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C486)&\"]\"","v":"[Spare 399]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C487)&\"]\"","v":"[Spare 400]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C488)&\"]\"","v":"[Spare 401]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C489)&\"]\"","v":"[Spare 402]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C490)&\"]\"","v":"[Spare 403]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C491)&\"]\"","v":"[Spare 404]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C492)&\"]\"","v":"[Spare 405]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C493)&\"]\"","v":"[Spare 406]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C494)&\"]\"","v":"[Spare 407]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C495)&\"]\"","v":"[Spare 408]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C496)&\"]\"","v":"[Spare 409]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C497)&\"]\"","v":"[Spare 410]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C498)&\"]\"","v":"[Spare 411]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C499)&\"]\"","v":"[Spare 412]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C500)&\"]\"","v":"[Spare 413]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C501)&\"]\"","v":"[Spare 414]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C502)&\"]\"","v":"[Spare 415]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C503)&\"]\"","v":"[Spare 416]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C504)&\"]\"","v":"[Spare 417]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C505)&\"]\"","v":"[Spare 418]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C506)&\"]\"","v":"[Spare 419]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C507)&\"]\"","v":"[Spare 420]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C508)&\"]\"","v":"[Spare 421]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C509)&\"]\"","v":"[Spare 422]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C510)&\"]\"","v":"[Spare 423]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C511)&\"]\"","v":"[Spare 424]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C512)&\"]\"","v":"[Spare 425]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C513)&\"]\"","v":"[Spare 426]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C514)&\"]\"","v":"[Spare 427]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C515)&\"]\"","v":"[Spare 428]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C516)&\"]\"","v":"[Spare 429]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C517)&\"]\"","v":"[Spare 430]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C518)&\"]\"","v":"[Spare 431]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C519)&\"]\"","v":"[Spare 432]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C520)&\"]\"","v":"[Spare 433]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C521)&\"]\"","v":"[Spare 434]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C522)&\"]\"","v":"[Spare 435]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C523)&\"]\"","v":"[Spare 436]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C524)&\"]\"","v":"[Spare 437]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C525)&\"]\"","v":"[Spare 438]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C526)&\"]\"","v":"[Spare 439]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C527)&\"]\"","v":"[Spare 440]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C528)&\"]\"","v":"[Spare 441]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C529)&\"]\"","v":"[Spare 442]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C530)&\"]\"","v":"[Spare 443]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C531)&\"]\"","v":"[Spare 444]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C532)&\"]\"","v":"[Spare 445]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C533)&\"]\"","v":"[Spare 446]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C534)&\"]\"","v":"[Spare 447]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C535)&\"]\"","v":"[Spare 448]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C536)&\"]\"","v":"[Spare 449]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C537)&\"]\"","v":"[Spare 450]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C538)&\"]\"","v":"[Spare 451]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C539)&\"]\"","v":"[Spare 452]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C540)&\"]\"","v":"[Spare 453]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C541)&\"]\"","v":"[Spare 454]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C542)&\"]\"","v":"[Spare 455]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C543)&\"]\"","v":"[Spare 456]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C544)&\"]\"","v":"[Spare 457]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C545)&\"]\"","v":"[Spare 458]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C546)&\"]\"","v":"[Spare 459]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C547)&\"]\"","v":"[Spare 460]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C548)&\"]\"","v":"[Spare 461]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C549)&\"]\"","v":"[Spare 462]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C550)&\"]\"","v":"[Spare 463]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C551)&\"]\"","v":"[Spare 464]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C552)&\"]\"","v":"[Spare 465]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C553)&\"]\"","v":"[Spare 466]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C554)&\"]\"","v":"[Spare 467]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C555)&\"]\"","v":"[Spare 468]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C556)&\"]\"","v":"[Spare 469]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C557)&\"]\"","v":"[Spare 470]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C558)&\"]\"","v":"[Spare 471]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C559)&\"]\"","v":"[Spare 472]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C560)&\"]\"","v":"[Spare 473]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C561)&\"]\"","v":"[Spare 474]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C562)&\"]\"","v":"[Spare 475]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C563)&\"]\"","v":"[Spare 476]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C564)&\"]\"","v":"[Spare 477]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C565)&\"]\"","v":"[Spare 478]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C566)&\"]\"","v":"[Spare 479]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C567)&\"]\"","v":"[Spare 480]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C568)&\"]\"","v":"[Spare 481]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C569)&\"]\"","v":"[Spare 482]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C570)&\"]\"","v":"[Spare 483]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C571)&\"]\"","v":"[Spare 484]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C572)&\"]\"","v":"[Spare 485]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C573)&\"]\"","v":"[Spare 486]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C574)&\"]\"","v":"[Spare 487]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C575)&\"]\"","v":"[Spare 488]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C576)&\"]\"","v":"[Spare 489]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C577)&\"]\"","v":"[Spare 490]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C578)&\"]\"","v":"[Spare 491]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C579)&\"]\"","v":"[Spare 492]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C580)&\"]\"","v":"[Spare 493]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C581)&\"]\"","v":"[Spare 494]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C582)&\"]\"","v":"[Spare 495]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C583)&\"]\"","v":"[Spare 496]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C584)&\"]\"","v":"[Spare 497]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C585)&\"]\"","v":"[Spare 498]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C586)&\"]\"","v":"[Spare 499]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C587)&\"]\"","v":"[Spare 500]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C588)&\"]\"","v":"[Spare 501]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C589)&\"]\"","v":"[Spare 502]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C590)&\"]\"","v":"[Spare 503]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C591)&\"]\"","v":"[Spare 504]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C592)&\"]\"","v":"[Spare 505]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C593)&\"]\"","v":"[Spare 506]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C594)&\"]\"","v":"[Spare 507]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C595)&\"]\"","v":"[Spare 508]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C596)&\"]\"","v":"[Spare 509]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C597)&\"]\"","v":"[Spare 510]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C598)&\"]\"","v":"[Spare 511]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C599)&\"]\"","v":"[Spare 512]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C600)&\"]\"","v":"[Spare 513]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C601)&\"]\"","v":"[Spare 514]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C602)&\"]\"","v":"[Spare 515]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C603)&\"]\"","v":"[Spare 516]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C604)&\"]\"","v":"[Spare 517]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C605)&\"]\"","v":"[Spare 518]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C606)&\"]\"","v":"[Spare 519]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C607)&\"]\"","v":"[Spare 520]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C608)&\"]\"","v":"[Spare 521]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C609)&\"]\"","v":"[Spare 522]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C610)&\"]\"","v":"[Spare 523]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C611)&\"]\"","v":"[Spare 524]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C612)&\"]\"","v":"[Spare 525]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C613)&\"]\"","v":"[Spare 526]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C614)&\"]\"","v":"[Spare 527]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C615)&\"]\"","v":"[Spare 528]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C616)&\"]\"","v":"[Spare 529]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C617)&\"]\"","v":"[Spare 530]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C618)&\"]\"","v":"[Spare 531]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C619)&\"]\"","v":"[Spare 532]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C620)&\"]\"","v":"[Spare 533]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C621)&\"]\"","v":"[Spare 534]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C622)&\"]\"","v":"[Spare 535]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C623)&\"]\"","v":"[Spare 536]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C624)&\"]\"","v":"[Spare 537]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C625)&\"]\"","v":"[Spare 538]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C626)&\"]\"","v":"[Spare 539]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C627)&\"]\"","v":"[Spare 540]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C628)&\"]\"","v":"[Spare 541]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C629)&\"]\"","v":"[Spare 542]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C630)&\"]\"","v":"[Spare 543]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C631)&\"]\"","v":"[Spare 544]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C632)&\"]\"","v":"[Spare 545]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C633)&\"]\"","v":"[Spare 546]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C634)&\"]\"","v":"[Spare 547]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C635)&\"]\"","v":"[Spare 548]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C636)&\"]\"","v":"[Spare 549]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C637)&\"]\"","v":"[Spare 550]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C638)&\"]\"","v":"[Spare 551]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C639)&\"]\"","v":"[Spare 552]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C640)&\"]\"","v":"[Spare 553]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C641)&\"]\"","v":"[Spare 554]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C642)&\"]\"","v":"[Spare 555]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C643)&\"]\"","v":"[Spare 556]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C644)&\"]\"","v":"[Spare 557]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C645)&\"]\"","v":"[Spare 558]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C646)&\"]\"","v":"[Spare 559]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C647)&\"]\"","v":"[Spare 560]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C648)&\"]\"","v":"[Spare 561]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C649)&\"]\"","v":"[Spare 562]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C650)&\"]\"","v":"[Spare 563]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C651)&\"]\"","v":"[Spare 564]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C652)&\"]\"","v":"[Spare 565]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C653)&\"]\"","v":"[Spare 566]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C654)&\"]\"","v":"[Spare 567]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C655)&\"]\"","v":"[Spare 568]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C656)&\"]\"","v":"[Spare 569]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C657)&\"]\"","v":"[Spare 570]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C658)&\"]\"","v":"[Spare 571]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C659)&\"]\"","v":"[Spare 572]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C660)&\"]\"","v":"[Spare 573]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C661)&\"]\"","v":"[Spare 574]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C662)&\"]\"","v":"[Spare 575]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C663)&\"]\"","v":"[Spare 576]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C664)&\"]\"","v":"[Spare 577]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C665)&\"]\"","v":"[Spare 578]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C666)&\"]\"","v":"[Spare 579]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C667)&\"]\"","v":"[Spare 580]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C668)&\"]\"","v":"[Spare 581]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C669)&\"]\"","v":"[Spare 582]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C670)&\"]\"","v":"[Spare 583]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C671)&\"]\"","v":"[Spare 584]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C672)&\"]\"","v":"[Spare 585]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C673)&\"]\"","v":"[Spare 586]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C674)&\"]\"","v":"[Spare 587]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C675)&\"]\"","v":"[Spare 588]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C676)&\"]\"","v":"[Spare 589]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C677)&\"]\"","v":"[Spare 590]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C678)&\"]\"","v":"[Spare 591]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C679)&\"]\"","v":"[Spare 592]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C680)&\"]\"","v":"[Spare 593]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C681)&\"]\"","v":"[Spare 594]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C682)&\"]\"","v":"[Spare 595]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C683)&\"]\"","v":"[Spare 596]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C684)&\"]\"","v":"[Spare 597]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C685)&\"]\"","v":"[Spare 598]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C686)&\"]\"","v":"[Spare 599]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C687)&\"]\"","v":"[Spare 600]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C688)&\"]\"","v":"[Spare 601]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C689)&\"]\"","v":"[Spare 602]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C690)&\"]\"","v":"[Spare 603]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C691)&\"]\"","v":"[Spare 604]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C692)&\"]\"","v":"[Spare 605]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C693)&\"]\"","v":"[Spare 606]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C694)&\"]\"","v":"[Spare 607]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C695)&\"]\"","v":"[Spare 608]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C696)&\"]\"","v":"[Spare 609]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C697)&\"]\"","v":"[Spare 610]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C698)&\"]\"","v":"[Spare 611]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C699)&\"]\"","v":"[Spare 612]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C700)&\"]\"","v":"[Spare 613]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C701)&\"]\"","v":"[Spare 614]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C702)&\"]\"","v":"[Spare 615]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C703)&\"]\"","v":"[Spare 616]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C704)&\"]\"","v":"[Spare 617]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C705)&\"]\"","v":"[Spare 618]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C706)&\"]\"","v":"[Spare 619]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C707)&\"]\"","v":"[Spare 620]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C708)&\"]\"","v":"[Spare 621]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C709)&\"]\"","v":"[Spare 622]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C710)&\"]\"","v":"[Spare 623]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C711)&\"]\"","v":"[Spare 624]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C712)&\"]\"","v":"[Spare 625]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C713)&\"]\"","v":"[Spare 626]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C714)&\"]\"","v":"[Spare 627]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C715)&\"]\"","v":"[Spare 628]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C716)&\"]\"","v":"[Spare 629]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C717)&\"]\"","v":"[Spare 630]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C718)&\"]\"","v":"[Spare 631]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C719)&\"]\"","v":"[Spare 632]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C720)&\"]\"","v":"[Spare 633]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C721)&\"]\"","v":"[Spare 634]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C722)&\"]\"","v":"[Spare 635]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C723)&\"]\"","v":"[Spare 636]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C724)&\"]\"","v":"[Spare 637]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C725)&\"]\"","v":"[Spare 638]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C726)&\"]\"","v":"[Spare 639]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C727)&\"]\"","v":"[Spare 640]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C728)&\"]\"","v":"[Spare 641]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C729)&\"]\"","v":"[Spare 642]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C730)&\"]\"","v":"[Spare 643]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C731)&\"]\"","v":"[Spare 644]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C732)&\"]\"","v":"[Spare 645]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C733)&\"]\"","v":"[Spare 646]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C734)&\"]\"","v":"[Spare 647]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C735)&\"]\"","v":"[Spare 648]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C736)&\"]\"","v":"[Spare 649]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C737)&\"]\"","v":"[Spare 650]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C738)&\"]\"","v":"[Spare 651]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C739)&\"]\"","v":"[Spare 652]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C740)&\"]\"","v":"[Spare 653]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C741)&\"]\"","v":"[Spare 654]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C742)&\"]\"","v":"[Spare 655]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C743)&\"]\"","v":"[Spare 656]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C744)&\"]\"","v":"[Spare 657]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C745)&\"]\"","v":"[Spare 658]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C746)&\"]\"","v":"[Spare 659]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C747)&\"]\"","v":"[Spare 660]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C748)&\"]\"","v":"[Spare 661]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C749)&\"]\"","v":"[Spare 662]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C750)&\"]\"","v":"[Spare 663]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C751)&\"]\"","v":"[Spare 664]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C752)&\"]\"","v":"[Spare 665]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C753)&\"]\"","v":"[Spare 666]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C754)&\"]\"","v":"[Spare 667]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C755)&\"]\"","v":"[Spare 668]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C756)&\"]\"","v":"[Spare 669]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C757)&\"]\"","v":"[Spare 670]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C758)&\"]\"","v":"[Spare 671]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C759)&\"]\"","v":"[Spare 672]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C760)&\"]\"","v":"[Spare 673]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C761)&\"]\"","v":"[Spare 674]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C762)&\"]\"","v":"[Spare 675]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C763)&\"]\"","v":"[Spare 676]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C764)&\"]\"","v":"[Spare 677]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C765)&\"]\"","v":"[Spare 678]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C766)&\"]\"","v":"[Spare 679]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C767)&\"]\"","v":"[Spare 680]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C768)&\"]\"","v":"[Spare 681]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C769)&\"]\"","v":"[Spare 682]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C770)&\"]\"","v":"[Spare 683]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C771)&\"]\"","v":"[Spare 684]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C772)&\"]\"","v":"[Spare 685]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C773)&\"]\"","v":"[Spare 686]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C774)&\"]\"","v":"[Spare 687]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C775)&\"]\"","v":"[Spare 688]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C776)&\"]\"","v":"[Spare 689]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C777)&\"]\"","v":"[Spare 690]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C778)&\"]\"","v":"[Spare 691]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C779)&\"]\"","v":"[Spare 692]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C780)&\"]\"","v":"[Spare 693]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C781)&\"]\"","v":"[Spare 694]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C782)&\"]\"","v":"[Spare 695]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C783)&\"]\"","v":"[Spare 696]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C784)&\"]\"","v":"[Spare 697]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C785)&\"]\"","v":"[Spare 698]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C786)&\"]\"","v":"[Spare 699]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C787)&\"]\"","v":"[Spare 700]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C788)&\"]\"","v":"[Spare 701]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C789)&\"]\"","v":"[Spare 702]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C790)&\"]\"","v":"[Spare 703]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C791)&\"]\"","v":"[Spare 704]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C792)&\"]\"","v":"[Spare 705]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C793)&\"]\"","v":"[Spare 706]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C794)&\"]\"","v":"[Spare 707]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C795)&\"]\"","v":"[Spare 708]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C796)&\"]\"","v":"[Spare 709]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C797)&\"]\"","v":"[Spare 710]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C798)&\"]\"","v":"[Spare 711]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C799)&\"]\"","v":"[Spare 712]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C800)&\"]\"","v":"[Spare 713]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C801)&\"]\"","v":"[Spare 714]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C802)&\"]\"","v":"[Spare 715]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C803)&\"]\"","v":"[Spare 716]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C804)&\"]\"","v":"[Spare 717]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C805)&\"]\"","v":"[Spare 718]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C806)&\"]\"","v":"[Spare 719]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C807)&\"]\"","v":"[Spare 720]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C808)&\"]\"","v":"[Spare 721]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C809)&\"]\"","v":"[Spare 722]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C810)&\"]\"","v":"[Spare 723]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C811)&\"]\"","v":"[Spare 724]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C812)&\"]\"","v":"[Spare 725]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C813)&\"]\"","v":"[Spare 726]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C814)&\"]\"","v":"[Spare 727]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C815)&\"]\"","v":"[Spare 728]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C816)&\"]\"","v":"[Spare 729]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C817)&\"]\"","v":"[Spare 730]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C818)&\"]\"","v":"[Spare 731]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C819)&\"]\"","v":"[Spare 732]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C820)&\"]\"","v":"[Spare 733]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C821)&\"]\"","v":"[Spare 734]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C822)&\"]\"","v":"[Spare 735]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C823)&\"]\"","v":"[Spare 736]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C824)&\"]\"","v":"[Spare 737]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C825)&\"]\"","v":"[Spare 738]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C826)&\"]\"","v":"[Spare 739]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C827)&\"]\"","v":"[Spare 740]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C828)&\"]\"","v":"[Spare 741]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C829)&\"]\"","v":"[Spare 742]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C830)&\"]\"","v":"[Spare 743]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C831)&\"]\"","v":"[Spare 744]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C832)&\"]\"","v":"[Spare 745]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C833)&\"]\"","v":"[Spare 746]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C834)&\"]\"","v":"[Spare 747]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C835)&\"]\"","v":"[Spare 748]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C836)&\"]\"","v":"[Spare 749]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C837)&\"]\"","v":"[Spare 750]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C838)&\"]\"","v":"[Spare 751]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C839)&\"]\"","v":"[Spare 752]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C840)&\"]\"","v":"[Spare 753]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C841)&\"]\"","v":"[Spare 754]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C842)&\"]\"","v":"[Spare 755]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C843)&\"]\"","v":"[Spare 756]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C844)&\"]\"","v":"[Spare 757]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C845)&\"]\"","v":"[Spare 758]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C846)&\"]\"","v":"[Spare 759]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C847)&\"]\"","v":"[Spare 760]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C848)&\"]\"","v":"[Spare 761]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C849)&\"]\"","v":"[Spare 762]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C850)&\"]\"","v":"[Spare 763]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C851)&\"]\"","v":"[Spare 764]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C852)&\"]\"","v":"[Spare 765]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C853)&\"]\"","v":"[Spare 766]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C854)&\"]\"","v":"[Spare 767]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C855)&\"]\"","v":"[Spare 768]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C856)&\"]\"","v":"[Spare 769]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C857)&\"]\"","v":"[Spare 770]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C858)&\"]\"","v":"[Spare 771]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C859)&\"]\"","v":"[Spare 772]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C860)&\"]\"","v":"[Spare 773]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C861)&\"]\"","v":"[Spare 774]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C862)&\"]\"","v":"[Spare 775]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C863)&\"]\"","v":"[Spare 776]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C864)&\"]\"","v":"[Spare 777]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C865)&\"]\"","v":"[Spare 778]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C866)&\"]\"","v":"[Spare 779]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C867)&\"]\"","v":"[Spare 780]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C868)&\"]\"","v":"[Spare 781]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C869)&\"]\"","v":"[Spare 782]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C870)&\"]\"","v":"[Spare 783]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C871)&\"]\"","v":"[Spare 784]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C872)&\"]\"","v":"[Spare 785]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C873)&\"]\"","v":"[Spare 786]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C874)&\"]\"","v":"[Spare 787]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C875)&\"]\"","v":"[Spare 788]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C876)&\"]\"","v":"[Spare 789]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C877)&\"]\"","v":"[Spare 790]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C878)&\"]\"","v":"[Spare 791]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C879)&\"]\"","v":"[Spare 792]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C880)&\"]\"","v":"[Spare 793]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C881)&\"]\"","v":"[Spare 794]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C882)&\"]\"","v":"[Spare 795]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C883)&\"]\"","v":"[Spare 796]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C884)&\"]\"","v":"[Spare 797]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C885)&\"]\"","v":"[Spare 798]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C886)&\"]\"","v":"[Spare 799]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C887)&\"]\"","v":"[Spare 800]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C888)&\"]\"","v":"[Spare 801]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C889)&\"]\"","v":"[Spare 802]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C890)&\"]\"","v":"[Spare 803]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C891)&\"]\"","v":"[Spare 804]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C892)&\"]\"","v":"[Spare 805]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C893)&\"]\"","v":"[Spare 806]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C894)&\"]\"","v":"[Spare 807]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C895)&\"]\"","v":"[Spare 808]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C896)&\"]\"","v":"[Spare 809]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C897)&\"]\"","v":"[Spare 810]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C898)&\"]\"","v":"[Spare 811]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C899)&\"]\"","v":"[Spare 812]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C900)&\"]\"","v":"[Spare 813]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C901)&\"]\"","v":"[Spare 814]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C902)&\"]\"","v":"[Spare 815]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C903)&\"]\"","v":"[Spare 816]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C904)&\"]\"","v":"[Spare 817]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C905)&\"]\"","v":"[Spare 818]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C906)&\"]\"","v":"[Spare 819]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C907)&\"]\"","v":"[Spare 820]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C908)&\"]\"","v":"[Spare 821]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C909)&\"]\"","v":"[Spare 822]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C910)&\"]\"","v":"[Spare 823]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C911)&\"]\"","v":"[Spare 824]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C912)&\"]\"","v":"[Spare 825]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C913)&\"]\"","v":"[Spare 826]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C914)&\"]\"","v":"[Spare 827]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C915)&\"]\"","v":"[Spare 828]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C916)&\"]\"","v":"[Spare 829]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C917)&\"]\"","v":"[Spare 830]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C918)&\"]\"","v":"[Spare 831]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C919)&\"]\"","v":"[Spare 832]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C920)&\"]\"","v":"[Spare 833]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C921)&\"]\"","v":"[Spare 834]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C922)&\"]\"","v":"[Spare 835]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C923)&\"]\"","v":"[Spare 836]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C924)&\"]\"","v":"[Spare 837]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C925)&\"]\"","v":"[Spare 838]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C926)&\"]\"","v":"[Spare 839]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C927)&\"]\"","v":"[Spare 840]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C928)&\"]\"","v":"[Spare 841]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C929)&\"]\"","v":"[Spare 842]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C930)&\"]\"","v":"[Spare 843]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C931)&\"]\"","v":"[Spare 844]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C932)&\"]\"","v":"[Spare 845]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C933)&\"]\"","v":"[Spare 846]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C934)&\"]\"","v":"[Spare 847]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C935)&\"]\"","v":"[Spare 848]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C936)&\"]\"","v":"[Spare 849]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C937)&\"]\"","v":"[Spare 850]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C938)&\"]\"","v":"[Spare 851]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C939)&\"]\"","v":"[Spare 852]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C940)&\"]\"","v":"[Spare 853]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C941)&\"]\"","v":"[Spare 854]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C942)&\"]\"","v":"[Spare 855]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C943)&\"]\"","v":"[Spare 856]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C944)&\"]\"","v":"[Spare 857]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C945)&\"]\"","v":"[Spare 858]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C946)&\"]\"","v":"[Spare 859]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C947)&\"]\"","v":"[Spare 860]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C948)&\"]\"","v":"[Spare 861]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C949)&\"]\"","v":"[Spare 862]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C950)&\"]\"","v":"[Spare 863]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C951)&\"]\"","v":"[Spare 864]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C952)&\"]\"","v":"[Spare 865]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C953)&\"]\"","v":"[Spare 866]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C954)&\"]\"","v":"[Spare 867]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C955)&\"]\"","v":"[Spare 868]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C956)&\"]\"","v":"[Spare 869]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C957)&\"]\"","v":"[Spare 870]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C958)&\"]\"","v":"[Spare 871]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C959)&\"]\"","v":"[Spare 872]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C960)&\"]\"","v":"[Spare 873]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C961)&\"]\"","v":"[Spare 874]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C962)&\"]\"","v":"[Spare 875]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C963)&\"]\"","v":"[Spare 876]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C964)&\"]\"","v":"[Spare 877]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C965)&\"]\"","v":"[Spare 878]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C966)&\"]\"","v":"[Spare 879]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C967)&\"]\"","v":"[Spare 880]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C968)&\"]\"","v":"[Spare 881]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C969)&\"]\"","v":"[Spare 882]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C970)&\"]\"","v":"[Spare 883]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C971)&\"]\"","v":"[Spare 884]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C972)&\"]\"","v":"[Spare 885]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C973)&\"]\"","v":"[Spare 886]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C974)&\"]\"","v":"[Spare 887]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C975)&\"]\"","v":"[Spare 888]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C976)&\"]\"","v":"[Spare 889]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C977)&\"]\"","v":"[Spare 890]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C978)&\"]\"","v":"[Spare 891]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C979)&\"]\"","v":"[Spare 892]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C980)&\"]\"","v":"[Spare 893]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C981)&\"]\"","v":"[Spare 894]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C982)&\"]\"","v":"[Spare 895]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C983)&\"]\"","v":"[Spare 896]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C984)&\"]\"","v":"[Spare 897]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C985)&\"]\"","v":"[Spare 898]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C986)&\"]\"","v":"[Spare 899]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C987)&\"]\"","v":"[Spare 900]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C988)&\"]\"","v":"[Spare 901]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C989)&\"]\"","v":"[Spare 902]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C990)&\"]\"","v":"[Spare 903]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C991)&\"]\"","v":"[Spare 904]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C992)&\"]\"","v":"[Spare 905]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C993)&\"]\"","v":"[Spare 906]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C994)&\"]\"","v":"[Spare 907]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C995)&\"]\"","v":"[Spare 908]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C996)&\"]\"","v":"[Spare 909]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C997)&\"]\"","v":"[Spare 910]"}]
[null,{"$f":"\"[Spare \"&COUNTBLANK(C$83:C998)&\"]\"","v":"[Spare 911]"}]
[]
["End of Worksheet"]

{"sheet":"Summary_C","index":5,"n_rows":156,"n_cols":18,"rows_kept":156,"cut":false,"hidden":true,"merged":[]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool"]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"}]
[{"$f":"_xlfn.SHEET()","v":6}]
[]
[null,"Asset ID","Asset Name","Start Chainage","Finish Chainage","Start Latitude","Start Longitude","End Latitude","End Longitude","Treatment ID","Treatment Name","Treatment Quantity","Treatment Unit","Treatment Rate","Total Direct Cost","Worksheet Name","Flag"]
[null,{"$f":"IF(ISBLANK(ST1_1!$E$10),\"\",ST1_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST1_1!$E$11),\"\",ST1_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST1_1!$E$12),\"\",ST1_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST1_1!$E$13),\"\",ST1_1!$E$13)","v":""},{"$f":"ST1_1!$E$14","v":0},{"$f":"ST1_1!$E$15","v":0},{"$f":"ST1_1!$E$16","v":0},{"$f":"ST1_1!$E$17","v":0},{"$f":"ST1_1!$E$8","v":"ST1_1"},{"$f":"ST1_1!$B$4","v":"Light Formation Grading"},{"$f":"ST1_1!$G$2","v":1995},{"$f":"ST1_1!$E$82","v":"$/Lm"},{"$f":"ST1_1!$G$3","v":17.207017543859649},{"$f":"ST1_1!$G$4","v":34328},"ST1_1",{"$f":"IF(AND(Menu!$E$24=Yes,Menu!$F$24>=ABS(RIGHT(P7,1))),1,0)","v":0},"1. Update named range for Ws_Name and Ws_Range once all additional worksheets are in place (highlighted in yellow)"]
[null,{"$f":"IF(ISBLANK(ST1_2!$E$10),\"\",ST1_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST1_2!$E$11),\"\",ST1_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST1_2!$E$12),\"\",ST1_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST1_2!$E$13),\"\",ST1_2!$E$13)","v":""},{"$f":"ST1_2!$E$14","v":0},{"$f":"ST1_2!$E$15","v":0},{"$f":"ST1_2!$E$16","v":0},{"$f":"ST1_2!$E$17","v":0},{"$f":"ST1_2!$E$8","v":"ST1_2"},{"$f":"ST1_2!$B$4","v":"Light Formation Grading"},{"$f":"ST1_2!$G$2","v":0},{"$f":"ST1_2!$E$82","v":"$/Lm"},{"$f":"ST1_2!$G$3","v":0},{"$f":"ST1_2!$G$4","v":0},"ST1_2",{"$f":"IF(AND(Menu!$E$24=Yes,Menu!$F$24>=ABS(RIGHT(P8,1))),1,0)","v":0},"2. Update Yes/No with formula"]
[null,{"$f":"IF(ISBLANK(ST1_3!$E$10),\"\",ST1_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST1_3!$E$11),\"\",ST1_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST1_3!$E$12),\"\",ST1_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST1_3!$E$13),\"\",ST1_3!$E$13)","v":""},{"$f":"ST1_3!$E$14","v":0},{"$f":"ST1_3!$E$15","v":0},{"$f":"ST1_3!$E$16","v":0},{"$f":"ST1_3!$E$17","v":0},{"$f":"ST1_3!$E$8","v":"ST1_3"},{"$f":"ST1_3!$B$4","v":"Light Formation Grading"},{"$f":"ST1_3!$G$2","v":0},{"$f":"ST1_3!$E$82","v":"$/Lm"},{"$f":"ST1_3!$G$3","v":0},{"$f":"ST1_3!$G$4","v":0},"ST1_3",{"$f":"IF(AND(Menu!$E$24=Yes,Menu!$F$24>=ABS(RIGHT(P9,1))),1,0)","v":0},"3. Update table on the left with data for all worksheets (ST1 as example in yellow)"]
[null,{"$f":"IF(ISBLANK(ST1_4!$E$10),\"\",ST1_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST1_4!$E$11),\"\",ST1_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST1_4!$E$12),\"\",ST1_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST1_4!$E$13),\"\",ST1_4!$E$13)","v":""},{"$f":"ST1_4!$E$14","v":0},{"$f":"ST1_4!$E$15","v":0},{"$f":"ST1_4!$E$16","v":0},{"$f":"ST1_4!$E$17","v":0},{"$f":"ST1_4!$E$8","v":"ST1_4"},{"$f":"ST1_4!$B$4","v":"Light Formation Grading"},{"$f":"ST1_4!$G$2","v":0},{"$f":"ST1_4!$E$82","v":"$/Lm"},{"$f":"ST1_4!$G$3","v":0},{"$f":"ST1_4!$G$4","v":0},"ST1_4",{"$f":"IF(AND(Menu!$E$24=Yes,Menu!$F$24>=ABS(RIGHT(P10,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST1_5!$E$10),\"\",ST1_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST1_5!$E$11),\"\",ST1_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST1_5!$E$12),\"\",ST1_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST1_5!$E$13),\"\",ST1_5!$E$13)","v":""},{"$f":"ST1_5!$E$14","v":0},{"$f":"ST1_5!$E$15","v":0},{"$f":"ST1_5!$E$16","v":0},{"$f":"ST1_5!$E$17","v":0},{"$f":"ST1_5!$E$8","v":"ST1_5"},{"$f":"ST1_5!$B$4","v":"Light Formation Grading"},{"$f":"ST1_5!$G$2","v":0},{"$f":"ST1_5!$E$82","v":"$/Lm"},{"$f":"ST1_5!$G$3","v":0},{"$f":"ST1_5!$G$4","v":0},"ST1_5",{"$f":"IF(AND(Menu!$E$24=Yes,Menu!$F$24>=ABS(RIGHT(P11,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST1_6!$E$10),\"\",ST1_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST1_6!$E$11),\"\",ST1_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST1_6!$E$12),\"\",ST1_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST1_6!$E$13),\"\",ST1_6!$E$13)","v":""},{"$f":"ST1_6!$E$14","v":0},{"$f":"ST1_6!$E$15","v":0},{"$f":"ST1_6!$E$16","v":0},{"$f":"ST1_6!$E$17","v":0},{"$f":"ST1_6!$E$8","v":"ST1_6"},{"$f":"ST1_6!$B$4","v":"Light Formation Grading"},{"$f":"ST1_6!$G$2","v":0},{"$f":"ST1_6!$E$82","v":"$/Lm"},{"$f":"ST1_6!$G$3","v":0},{"$f":"ST1_6!$G$4","v":0},"ST1_6",{"$f":"IF(AND(Menu!$E$24=Yes,Menu!$F$24>=ABS(RIGHT(P12,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST2_1!$E$10),\"\",ST2_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST2_1!$E$11),\"\",ST2_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST2_1!$E$12),\"\",ST2_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST2_1!$E$13),\"\",ST2_1!$E$13)","v":""},{"$f":"ST2_1!$E$14","v":0},{"$f":"ST2_1!$E$15","v":0},{"$f":"ST2_1!$E$16","v":0},{"$f":"ST2_1!$E$17","v":0},{"$f":"ST2_1!$E$8","v":"ST2_1"},{"$f":"ST2_1!$B$4","v":"Medium Formation Grading"},{"$f":"ST2_1!$G$2","v":0},{"$f":"ST2_1!$E$125","v":"$/Lm"},{"$f":"ST2_1!$G$3","v":0},{"$f":"ST2_1!$G$4","v":0},"ST2_1",{"$f":"IF(AND(Menu!$E$25=Yes,Menu!$F$25>=ABS(RIGHT(P13,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST2_2!$E$10),\"\",ST2_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST2_2!$E$11),\"\",ST2_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST2_2!$E$12),\"\",ST2_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST2_2!$E$13),\"\",ST2_2!$E$13)","v":""},{"$f":"ST2_2!$E$14","v":0},{"$f":"ST2_2!$E$15","v":0},{"$f":"ST2_2!$E$16","v":0},{"$f":"ST2_2!$E$17","v":0},{"$f":"ST2_2!$E$8","v":"ST2_2"},{"$f":"ST2_2!$B$4","v":"Medium Formation Grading"},{"$f":"ST2_2!$G$2","v":0},{"$f":"ST2_2!$E$125","v":"$/Lm"},{"$f":"ST2_2!$G$3","v":0},{"$f":"ST2_2!$G$4","v":0},"ST2_2",{"$f":"IF(AND(Menu!$E$25=Yes,Menu!$F$25>=ABS(RIGHT(P14,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST2_3!$E$10),\"\",ST2_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST2_3!$E$11),\"\",ST2_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST2_3!$E$12),\"\",ST2_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST2_3!$E$13),\"\",ST2_3!$E$13)","v":""},{"$f":"ST2_3!$E$14","v":0},{"$f":"ST2_3!$E$15","v":0},{"$f":"ST2_3!$E$16","v":0},{"$f":"ST2_3!$E$17","v":0},{"$f":"ST2_3!$E$8","v":"ST2_3"},{"$f":"ST2_3!$B$4","v":"Medium Formation Grading"},{"$f":"ST2_3!$G$2","v":0},{"$f":"ST2_3!$E$125","v":"$/Lm"},{"$f":"ST2_3!$G$3","v":0},{"$f":"ST2_3!$G$4","v":0},"ST2_3",{"$f":"IF(AND(Menu!$E$25=Yes,Menu!$F$25>=ABS(RIGHT(P15,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST2_4!$E$10),\"\",ST2_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST2_4!$E$11),\"\",ST2_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST2_4!$E$12),\"\",ST2_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST2_4!$E$13),\"\",ST2_4!$E$13)","v":""},{"$f":"ST2_4!$E$14","v":0},{"$f":"ST2_4!$E$15","v":0},{"$f":"ST2_4!$E$16","v":0},{"$f":"ST2_4!$E$17","v":0},{"$f":"ST2_4!$E$8","v":"ST2_4"},{"$f":"ST2_4!$B$4","v":"Medium Formation Grading"},{"$f":"ST2_4!$G$2","v":0},{"$f":"ST2_4!$E$125","v":"$/Lm"},{"$f":"ST2_4!$G$3","v":0},{"$f":"ST2_4!$G$4","v":0},"ST2_4",{"$f":"IF(AND(Menu!$E$25=Yes,Menu!$F$25>=ABS(RIGHT(P16,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST2_5!$E$10),\"\",ST2_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST2_5!$E$11),\"\",ST2_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST2_5!$E$12),\"\",ST2_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST2_5!$E$13),\"\",ST2_5!$E$13)","v":""},{"$f":"ST2_5!$E$14","v":0},{"$f":"ST2_5!$E$15","v":0},{"$f":"ST2_5!$E$16","v":0},{"$f":"ST2_5!$E$17","v":0},{"$f":"ST2_5!$E$8","v":"ST2_5"},{"$f":"ST2_5!$B$4","v":"Medium Formation Grading"},{"$f":"ST2_5!$G$2","v":0},{"$f":"ST2_5!$E$125","v":"$/Lm"},{"$f":"ST2_5!$G$3","v":0},{"$f":"ST2_5!$G$4","v":0},"ST2_5",{"$f":"IF(AND(Menu!$E$25=Yes,Menu!$F$25>=ABS(RIGHT(P17,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST2_6!$E$10),\"\",ST2_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST2_6!$E$11),\"\",ST2_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST2_6!$E$12),\"\",ST2_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST2_6!$E$13),\"\",ST2_6!$E$13)","v":""},{"$f":"ST2_6!$E$14","v":0},{"$f":"ST2_6!$E$15","v":0},{"$f":"ST2_6!$E$16","v":0},{"$f":"ST2_6!$E$17","v":0},{"$f":"ST2_6!$E$8","v":"ST2_6"},{"$f":"ST2_6!$B$4","v":"Medium Formation Grading"},{"$f":"ST2_6!$G$2","v":0},{"$f":"ST2_6!$E$125","v":"$/Lm"},{"$f":"ST2_6!$G$3","v":0},{"$f":"ST2_6!$G$4","v":0},"ST2_6",{"$f":"IF(AND(Menu!$E$25=Yes,Menu!$F$25>=ABS(RIGHT(P18,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST3_1!$E$10),\"\",ST3_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST3_1!$E$11),\"\",ST3_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST3_1!$E$12),\"\",ST3_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST3_1!$E$13),\"\",ST3_1!$E$13)","v":""},{"$f":"ST3_1!$E$14","v":0},{"$f":"ST3_1!$E$15","v":0},{"$f":"ST3_1!$E$16","v":0},{"$f":"ST3_1!$E$17","v":0},{"$f":"ST3_1!$E$8","v":"ST3_1"},{"$f":"ST3_1!$B$4","v":"Heavy Formation Grading"},{"$f":"ST3_1!$G$2","v":0},{"$f":"ST3_1!$E$125","v":"$/Lm"},{"$f":"ST3_1!$G$3","v":0},{"$f":"ST3_1!$G$4","v":0},"ST3_1",{"$f":"IF(AND(Menu!$E$26=Yes,Menu!$F$26>=ABS(RIGHT(P19,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST3_2!$E$10),\"\",ST3_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST3_2!$E$11),\"\",ST3_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST3_2!$E$12),\"\",ST3_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST3_2!$E$13),\"\",ST3_2!$E$13)","v":""},{"$f":"ST3_2!$E$14","v":0},{"$f":"ST3_2!$E$15","v":0},{"$f":"ST3_2!$E$16","v":0},{"$f":"ST3_2!$E$17","v":0},{"$f":"ST3_2!$E$8","v":"ST3_2"},{"$f":"ST3_2!$B$4","v":"Heavy Formation Grading"},{"$f":"ST3_2!$G$2","v":0},{"$f":"ST3_2!$E$125","v":"$/Lm"},{"$f":"ST3_2!$G$3","v":0},{"$f":"ST3_2!$G$4","v":0},"ST3_2",{"$f":"IF(AND(Menu!$E$26=Yes,Menu!$F$26>=ABS(RIGHT(P20,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST3_3!$E$10),\"\",ST3_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST3_3!$E$11),\"\",ST3_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST3_3!$E$12),\"\",ST3_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST3_3!$E$13),\"\",ST3_3!$E$13)","v":""},{"$f":"ST3_3!$E$14","v":0},{"$f":"ST3_3!$E$15","v":0},{"$f":"ST3_3!$E$16","v":0},{"$f":"ST3_3!$E$17","v":0},{"$f":"ST3_3!$E$8","v":"ST3_3"},{"$f":"ST3_3!$B$4","v":"Heavy Formation Grading"},{"$f":"ST3_3!$G$2","v":0},{"$f":"ST3_3!$E$125","v":"$/Lm"},{"$f":"ST3_3!$G$3","v":0},{"$f":"ST3_3!$G$4","v":0},"ST3_3",{"$f":"IF(AND(Menu!$E$26=Yes,Menu!$F$26>=ABS(RIGHT(P21,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST3_4!$E$10),\"\",ST3_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST3_4!$E$11),\"\",ST3_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST3_4!$E$12),\"\",ST3_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST3_4!$E$13),\"\",ST3_4!$E$13)","v":""},{"$f":"ST3_4!$E$14","v":0},{"$f":"ST3_4!$E$15","v":0},{"$f":"ST3_4!$E$16","v":0},{"$f":"ST3_4!$E$17","v":0},{"$f":"ST3_4!$E$8","v":"ST3_4"},{"$f":"ST3_4!$B$4","v":"Heavy Formation Grading"},{"$f":"ST3_4!$G$2","v":0},{"$f":"ST3_4!$E$125","v":"$/Lm"},{"$f":"ST3_4!$G$3","v":0},{"$f":"ST3_4!$G$4","v":0},"ST3_4",{"$f":"IF(AND(Menu!$E$26=Yes,Menu!$F$26>=ABS(RIGHT(P22,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST3_5!$E$10),\"\",ST3_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST3_5!$E$11),\"\",ST3_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST3_5!$E$12),\"\",ST3_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST3_5!$E$13),\"\",ST3_5!$E$13)","v":""},{"$f":"ST3_5!$E$14","v":0},{"$f":"ST3_5!$E$15","v":0},{"$f":"ST3_5!$E$16","v":0},{"$f":"ST3_5!$E$17","v":0},{"$f":"ST3_5!$E$8","v":"ST3_5"},{"$f":"ST3_5!$B$4","v":"Heavy Formation Grading"},{"$f":"ST3_5!$G$2","v":0},{"$f":"ST3_5!$E$125","v":"$/Lm"},{"$f":"ST3_5!$G$3","v":0},{"$f":"ST3_5!$G$4","v":0},"ST3_5",{"$f":"IF(AND(Menu!$E$26=Yes,Menu!$F$26>=ABS(RIGHT(P23,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST3_6!$E$10),\"\",ST3_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST3_6!$E$11),\"\",ST3_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST3_6!$E$12),\"\",ST3_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST3_6!$E$13),\"\",ST3_6!$E$13)","v":""},{"$f":"ST3_6!$E$14","v":0},{"$f":"ST3_6!$E$15","v":0},{"$f":"ST3_6!$E$16","v":0},{"$f":"ST3_6!$E$17","v":0},{"$f":"ST3_6!$E$8","v":"ST3_6"},{"$f":"ST3_6!$B$4","v":"Heavy Formation Grading"},{"$f":"ST3_6!$G$2","v":0},{"$f":"ST3_6!$E$125","v":"$/Lm"},{"$f":"ST3_6!$G$3","v":0},{"$f":"ST3_6!$G$4","v":0},"ST3_6",{"$f":"IF(AND(Menu!$E$26=Yes,Menu!$F$26>=ABS(RIGHT(P24,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST4_1!$E$10),\"\",ST4_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST4_1!$E$11),\"\",ST4_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST4_1!$E$12),\"\",ST4_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST4_1!$E$13),\"\",ST4_1!$E$13)","v":""},{"$f":"ST4_1!$E$14","v":0},{"$f":"ST4_1!$E$15","v":0},{"$f":"ST4_1!$E$16","v":0},{"$f":"ST4_1!$E$17","v":0},{"$f":"ST4_1!$E$8","v":"ST4_1"},{"$f":"ST4_1!$B$4","v":"Gravel Material Supply"},{"$f":"ST4_1!$G$2","v":0},{"$f":"ST4_1!$E$76","v":"$/m3"},{"$f":"ST4_1!$G$3","v":0},{"$f":"ST4_1!$G$4","v":0},"ST4_1",{"$f":"IF(AND(Menu!$E$27=Yes,Menu!$F$27>=ABS(RIGHT(P25,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST4_2!$E$10),\"\",ST4_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST4_2!$E$11),\"\",ST4_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST4_2!$E$12),\"\",ST4_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST4_2!$E$13),\"\",ST4_2!$E$13)","v":""},{"$f":"ST4_2!$E$14","v":0},{"$f":"ST4_2!$E$15","v":0},{"$f":"ST4_2!$E$16","v":0},{"$f":"ST4_2!$E$17","v":0},{"$f":"ST4_2!$E$8","v":"ST4_2"},{"$f":"ST4_2!$B$4","v":"Gravel Material Supply"},{"$f":"ST4_2!$G$2","v":0},{"$f":"ST4_2!$E$76","v":"$/m3"},{"$f":"ST4_2!$G$3","v":0},{"$f":"ST4_2!$G$4","v":0},"ST4_2",{"$f":"IF(AND(Menu!$E$27=Yes,Menu!$F$27>=ABS(RIGHT(P26,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST4_3!$E$10),\"\",ST4_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST4_3!$E$11),\"\",ST4_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST4_3!$E$12),\"\",ST4_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST4_3!$E$13),\"\",ST4_3!$E$13)","v":""},{"$f":"ST4_3!$E$14","v":0},{"$f":"ST4_3!$E$15","v":0},{"$f":"ST4_3!$E$16","v":0},{"$f":"ST4_3!$E$17","v":0},{"$f":"ST4_3!$E$8","v":"ST4_3"},{"$f":"ST4_3!$B$4","v":"Gravel Material Supply"},{"$f":"ST4_3!$G$2","v":0},{"$f":"ST4_3!$E$76","v":"$/m3"},{"$f":"ST4_3!$G$3","v":0},{"$f":"ST4_3!$G$4","v":0},"ST4_3",{"$f":"IF(AND(Menu!$E$27=Yes,Menu!$F$27>=ABS(RIGHT(P27,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST4_4!$E$10),\"\",ST4_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST4_4!$E$11),\"\",ST4_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST4_4!$E$12),\"\",ST4_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST4_4!$E$13),\"\",ST4_4!$E$13)","v":""},{"$f":"ST4_4!$E$14","v":0},{"$f":"ST4_4!$E$15","v":0},{"$f":"ST4_4!$E$16","v":0},{"$f":"ST4_4!$E$17","v":0},{"$f":"ST4_4!$E$8","v":"ST4_4"},{"$f":"ST4_4!$B$4","v":"Gravel Material Supply"},{"$f":"ST4_4!$G$2","v":0},{"$f":"ST4_4!$E$76","v":"$/m3"},{"$f":"ST4_4!$G$3","v":0},{"$f":"ST4_4!$G$4","v":0},"ST4_4",{"$f":"IF(AND(Menu!$E$27=Yes,Menu!$F$27>=ABS(RIGHT(P28,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST4_5!$E$10),\"\",ST4_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST4_5!$E$11),\"\",ST4_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST4_5!$E$12),\"\",ST4_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST4_5!$E$13),\"\",ST4_5!$E$13)","v":""},{"$f":"ST4_5!$E$14","v":0},{"$f":"ST4_5!$E$15","v":0},{"$f":"ST4_5!$E$16","v":0},{"$f":"ST4_5!$E$17","v":0},{"$f":"ST4_5!$E$8","v":"ST4_5"},{"$f":"ST4_5!$B$4","v":"Gravel Material Supply"},{"$f":"ST4_5!$G$2","v":0},{"$f":"ST4_5!$E$76","v":"$/m3"},{"$f":"ST4_5!$G$3","v":0},{"$f":"ST4_5!$G$4","v":0},"ST4_5",{"$f":"IF(AND(Menu!$E$27=Yes,Menu!$F$27>=ABS(RIGHT(P29,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST4_6!$E$10),\"\",ST4_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST4_6!$E$11),\"\",ST4_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST4_6!$E$12),\"\",ST4_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST4_6!$E$13),\"\",ST4_6!$E$13)","v":""},{"$f":"ST4_6!$E$14","v":0},{"$f":"ST4_6!$E$15","v":0},{"$f":"ST4_6!$E$16","v":0},{"$f":"ST4_6!$E$17","v":0},{"$f":"ST4_6!$E$8","v":"ST4_6"},{"$f":"ST4_6!$B$4","v":"Gravel Material Supply"},{"$f":"ST4_6!$G$2","v":0},{"$f":"ST4_6!$E$76","v":"$/m3"},{"$f":"ST4_6!$G$3","v":0},{"$f":"ST4_6!$G$4","v":0},"ST4_6",{"$f":"IF(AND(Menu!$E$27=Yes,Menu!$F$27>=ABS(RIGHT(P30,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST5_1!$E$10),\"\",ST5_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST5_1!$E$11),\"\",ST5_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST5_1!$E$12),\"\",ST5_1!$E$12)","v":1},{"$f":"IF(ISBLANK(ST5_1!$E$13),\"\",ST5_1!$E$13)","v":"0`"},{"$f":"ST5_1!$E$14","v":500},{"$f":"ST5_1!$E$15","v":0},{"$f":"ST5_1!$E$16","v":0},{"$f":"ST5_1!$E$17","v":0},{"$f":"ST5_1!$E$8","v":"ST5_1"},{"$f":"ST5_1!$B$4","v":"Gravel Resheeting"},{"$f":"ST5_1!$G$2","v":200},{"$f":"ST5_1!$E$128","v":"$/m3"},{"$f":"ST5_1!$G$3","v":85.525500000000008},{"$f":"ST5_1!$G$4","v":17105.100000000002},"ST5_1",{"$f":"IF(AND(Menu!$E$28=Yes,Menu!$F$28>=ABS(RIGHT(P31,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST5_2!$E$10),\"\",ST5_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST5_2!$E$11),\"\",ST5_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST5_2!$E$12),\"\",ST5_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST5_2!$E$13),\"\",ST5_2!$E$13)","v":""},{"$f":"ST5_2!$E$14","v":0},{"$f":"ST5_2!$E$15","v":0},{"$f":"ST5_2!$E$16","v":0},{"$f":"ST5_2!$E$17","v":0},{"$f":"ST5_2!$E$8","v":"ST5_2"},{"$f":"ST5_2!$B$4","v":"Gravel Resheeting"},{"$f":"ST5_2!$G$2","v":0},{"$f":"ST5_2!$E$128","v":"$/m3"},{"$f":"ST5_2!$G$3","v":0},{"$f":"ST5_2!$G$4","v":0},"ST5_2",{"$f":"IF(AND(Menu!$E$28=Yes,Menu!$F$28>=ABS(RIGHT(P32,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST5_3!$E$10),\"\",ST5_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST5_3!$E$11),\"\",ST5_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST5_3!$E$12),\"\",ST5_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST5_3!$E$13),\"\",ST5_3!$E$13)","v":""},{"$f":"ST5_3!$E$14","v":0},{"$f":"ST5_3!$E$15","v":0},{"$f":"ST5_3!$E$16","v":0},{"$f":"ST5_3!$E$17","v":0},{"$f":"ST5_3!$E$8","v":"ST5_3"},{"$f":"ST5_3!$B$4","v":"Gravel Resheeting"},{"$f":"ST5_3!$G$2","v":0},{"$f":"ST5_3!$E$128","v":"$/m3"},{"$f":"ST5_3!$G$3","v":0},{"$f":"ST5_3!$G$4","v":0},"ST5_3",{"$f":"IF(AND(Menu!$E$28=Yes,Menu!$F$28>=ABS(RIGHT(P33,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST5_4!$E$10),\"\",ST5_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST5_4!$E$11),\"\",ST5_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST5_4!$E$12),\"\",ST5_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST5_4!$E$13),\"\",ST5_4!$E$13)","v":""},{"$f":"ST5_4!$E$14","v":0},{"$f":"ST5_4!$E$15","v":0},{"$f":"ST5_4!$E$16","v":0},{"$f":"ST5_4!$E$17","v":0},{"$f":"ST5_4!$E$8","v":"ST5_4"},{"$f":"ST5_4!$B$4","v":"Gravel Resheeting"},{"$f":"ST5_4!$G$2","v":0},{"$f":"ST5_4!$E$128","v":"$/m3"},{"$f":"ST5_4!$G$3","v":0},{"$f":"ST5_4!$G$4","v":0},"ST5_4",{"$f":"IF(AND(Menu!$E$28=Yes,Menu!$F$28>=ABS(RIGHT(P34,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST5_5!$E$10),\"\",ST5_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST5_5!$E$11),\"\",ST5_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST5_5!$E$12),\"\",ST5_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST5_5!$E$13),\"\",ST5_5!$E$13)","v":""},{"$f":"ST5_5!$E$14","v":0},{"$f":"ST5_5!$E$15","v":0},{"$f":"ST5_5!$E$16","v":0},{"$f":"ST5_5!$E$17","v":0},{"$f":"ST5_5!$E$8","v":"ST5_5"},{"$f":"ST5_5!$B$4","v":"Gravel Resheeting"},{"$f":"ST5_5!$G$2","v":0},{"$f":"ST5_5!$E$128","v":"$/m3"},{"$f":"ST5_5!$G$3","v":0},{"$f":"ST5_5!$G$4","v":0},"ST5_5",{"$f":"IF(AND(Menu!$E$28=Yes,Menu!$F$28>=ABS(RIGHT(P35,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST5_6!$E$10),\"\",ST5_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST5_6!$E$11),\"\",ST5_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST5_6!$E$12),\"\",ST5_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST5_6!$E$13),\"\",ST5_6!$E$13)","v":""},{"$f":"ST5_6!$E$14","v":0},{"$f":"ST5_6!$E$15","v":0},{"$f":"ST5_6!$E$16","v":0},{"$f":"ST5_6!$E$17","v":0},{"$f":"ST5_6!$E$8","v":"ST5_6"},{"$f":"ST5_6!$B$4","v":"Gravel Resheeting"},{"$f":"ST5_6!$G$2","v":0},{"$f":"ST5_6!$E$128","v":"$/m3"},{"$f":"ST5_6!$G$3","v":0},{"$f":"ST5_6!$G$4","v":0},"ST5_6",{"$f":"IF(AND(Menu!$E$28=Yes,Menu!$F$28>=ABS(RIGHT(P36,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST6_1!$E$10),\"\",ST6_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST6_1!$E$11),\"\",ST6_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST6_1!$E$12),\"\",ST6_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST6_1!$E$13),\"\",ST6_1!$E$13)","v":""},{"$f":"ST6_1!$E$14","v":0},{"$f":"ST6_1!$E$15","v":0},{"$f":"ST6_1!$E$16","v":0},{"$f":"ST6_1!$E$17","v":0},{"$f":"ST6_1!$E$8","v":"ST6_1"},{"$f":"ST6_1!$B$4","v":"In-Situ Stabilisation – Including Additional Material As Required"},{"$f":"ST6_1!$G$2","v":0},{"$f":"ST6_1!$E$141","v":"$/m2"},{"$f":"ST6_1!$G$3","v":0},{"$f":"ST6_1!$G$4","v":0},"ST6_1",{"$f":"IF(AND(Menu!$E$29=Yes,Menu!$F$29>=ABS(RIGHT(P37,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST6_2!$E$10),\"\",ST6_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST6_2!$E$11),\"\",ST6_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST6_2!$E$12),\"\",ST6_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST6_2!$E$13),\"\",ST6_2!$E$13)","v":""},{"$f":"ST6_2!$E$14","v":0},{"$f":"ST6_2!$E$15","v":0},{"$f":"ST6_2!$E$16","v":0},{"$f":"ST6_2!$E$17","v":0},{"$f":"ST6_2!$E$8","v":"ST6_2"},{"$f":"ST6_2!$B$4","v":"In-Situ Stabilisation – Including Additional Material As Required"},{"$f":"ST6_2!$G$2","v":0},{"$f":"ST6_2!$E$141","v":"$/m2"},{"$f":"ST6_2!$G$3","v":0},{"$f":"ST6_2!$G$4","v":0},"ST6_2",{"$f":"IF(AND(Menu!$E$29=Yes,Menu!$F$29>=ABS(RIGHT(P38,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST6_3!$E$10),\"\",ST6_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST6_3!$E$11),\"\",ST6_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST6_3!$E$12),\"\",ST6_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST6_3!$E$13),\"\",ST6_3!$E$13)","v":""},{"$f":"ST6_3!$E$14","v":0},{"$f":"ST6_3!$E$15","v":0},{"$f":"ST6_3!$E$16","v":0},{"$f":"ST6_3!$E$17","v":0},{"$f":"ST6_3!$E$8","v":"ST6_3"},{"$f":"ST6_3!$B$4","v":"In-Situ Stabilisation – Including Additional Material As Required"},{"$f":"ST6_3!$G$2","v":0},{"$f":"ST6_3!$E$141","v":"$/m2"},{"$f":"ST6_3!$G$3","v":0},{"$f":"ST6_3!$G$4","v":0},"ST6_3",{"$f":"IF(AND(Menu!$E$29=Yes,Menu!$F$29>=ABS(RIGHT(P39,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST6_4!$E$10),\"\",ST6_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST6_4!$E$11),\"\",ST6_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST6_4!$E$12),\"\",ST6_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST6_4!$E$13),\"\",ST6_4!$E$13)","v":""},{"$f":"ST6_4!$E$14","v":0},{"$f":"ST6_4!$E$15","v":0},{"$f":"ST6_4!$E$16","v":0},{"$f":"ST6_4!$E$17","v":0},{"$f":"ST6_4!$E$8","v":"ST6_4"},{"$f":"ST6_4!$B$4","v":"In-Situ Stabilisation – Including Additional Material As Required"},{"$f":"ST6_4!$G$2","v":0},{"$f":"ST6_4!$E$141","v":"$/m2"},{"$f":"ST6_4!$G$3","v":0},{"$f":"ST6_4!$G$4","v":0},"ST6_4",{"$f":"IF(AND(Menu!$E$29=Yes,Menu!$F$29>=ABS(RIGHT(P40,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST6_5!$E$10),\"\",ST6_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST6_5!$E$11),\"\",ST6_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST6_5!$E$12),\"\",ST6_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST6_5!$E$13),\"\",ST6_5!$E$13)","v":""},{"$f":"ST6_5!$E$14","v":0},{"$f":"ST6_5!$E$15","v":0},{"$f":"ST6_5!$E$16","v":0},{"$f":"ST6_5!$E$17","v":0},{"$f":"ST6_5!$E$8","v":"ST6_5"},{"$f":"ST6_5!$B$4","v":"In-Situ Stabilisation – Including Additional Material As Required"},{"$f":"ST6_5!$G$2","v":0},{"$f":"ST6_5!$E$141","v":"$/m2"},{"$f":"ST6_5!$G$3","v":0},{"$f":"ST6_5!$G$4","v":0},"ST6_5",{"$f":"IF(AND(Menu!$E$29=Yes,Menu!$F$29>=ABS(RIGHT(P41,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST6_6!$E$10),\"\",ST6_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST6_6!$E$11),\"\",ST6_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST6_6!$E$12),\"\",ST6_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST6_6!$E$13),\"\",ST6_6!$E$13)","v":""},{"$f":"ST6_6!$E$14","v":0},{"$f":"ST6_6!$E$15","v":0},{"$f":"ST6_6!$E$16","v":0},{"$f":"ST6_6!$E$17","v":0},{"$f":"ST6_6!$E$8","v":"ST6_6"},{"$f":"ST6_6!$B$4","v":"In-Situ Stabilisation – Including Additional Material As Required"},{"$f":"ST6_6!$G$2","v":0},{"$f":"ST6_6!$E$141","v":"$/m2"},{"$f":"ST6_6!$G$3","v":0},{"$f":"ST6_6!$G$4","v":0},"ST6_6",{"$f":"IF(AND(Menu!$E$29=Yes,Menu!$F$29>=ABS(RIGHT(P42,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST7_1!$E$10),\"\",ST7_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST7_1!$E$11),\"\",ST7_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST7_1!$E$12),\"\",ST7_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST7_1!$E$13),\"\",ST7_1!$E$13)","v":""},{"$f":"ST7_1!$E$14","v":0},{"$f":"ST7_1!$E$15","v":0},{"$f":"ST7_1!$E$16","v":0},{"$f":"ST7_1!$E$17","v":0},{"$f":"ST7_1!$E$8","v":"ST7_1"},{"$f":"ST7_1!$B$4","v":"Granular Overlay – Overlay With Imported Material (≤150Mm)"},{"$f":"ST7_1!$G$2","v":0},{"$f":"ST7_1!$E$101","v":"$/m2"},{"$f":"ST7_1!$G$3","v":0},{"$f":"ST7_1!$G$4","v":0},"ST7_1",{"$f":"IF(AND(Menu!$E$30=Yes,Menu!$F$30>=ABS(RIGHT(P43,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST7_2!$E$10),\"\",ST7_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST7_2!$E$11),\"\",ST7_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST7_2!$E$12),\"\",ST7_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST7_2!$E$13),\"\",ST7_2!$E$13)","v":""},{"$f":"ST7_2!$E$14","v":0},{"$f":"ST7_2!$E$15","v":0},{"$f":"ST7_2!$E$16","v":0},{"$f":"ST7_2!$E$17","v":0},{"$f":"ST7_2!$E$8","v":"ST7_2"},{"$f":"ST7_2!$B$4","v":"Granular Overlay – Overlay With Imported Material (≤150Mm)"},{"$f":"ST7_2!$G$2","v":0},{"$f":"ST7_2!$E$101","v":"$/m2"},{"$f":"ST7_2!$G$3","v":0},{"$f":"ST7_2!$G$4","v":0},"ST7_2",{"$f":"IF(AND(Menu!$E$30=Yes,Menu!$F$30>=ABS(RIGHT(P44,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST7_3!$E$10),\"\",ST7_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST7_3!$E$11),\"\",ST7_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST7_3!$E$12),\"\",ST7_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST7_3!$E$13),\"\",ST7_3!$E$13)","v":""},{"$f":"ST7_3!$E$14","v":0},{"$f":"ST7_3!$E$15","v":0},{"$f":"ST7_3!$E$16","v":0},{"$f":"ST7_3!$E$17","v":0},{"$f":"ST7_3!$E$8","v":"ST7_3"},{"$f":"ST7_3!$B$4","v":"Granular Overlay – Overlay With Imported Material (≤150Mm)"},{"$f":"ST7_3!$G$2","v":0},{"$f":"ST7_3!$E$101","v":"$/m2"},{"$f":"ST7_3!$G$3","v":0},{"$f":"ST7_3!$G$4","v":0},"ST7_3",{"$f":"IF(AND(Menu!$E$30=Yes,Menu!$F$30>=ABS(RIGHT(P45,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST7_4!$E$10),\"\",ST7_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST7_4!$E$11),\"\",ST7_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST7_4!$E$12),\"\",ST7_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST7_4!$E$13),\"\",ST7_4!$E$13)","v":""},{"$f":"ST7_4!$E$14","v":0},{"$f":"ST7_4!$E$15","v":0},{"$f":"ST7_4!$E$16","v":0},{"$f":"ST7_4!$E$17","v":0},{"$f":"ST7_4!$E$8","v":"ST7_4"},{"$f":"ST7_4!$B$4","v":"Granular Overlay – Overlay With Imported Material (≤150Mm)"},{"$f":"ST7_4!$G$2","v":0},{"$f":"ST7_4!$E$101","v":"$/m2"},{"$f":"ST7_4!$G$3","v":0},{"$f":"ST7_4!$G$4","v":0},"ST7_4",{"$f":"IF(AND(Menu!$E$30=Yes,Menu!$F$30>=ABS(RIGHT(P46,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST7_5!$E$10),\"\",ST7_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST7_5!$E$11),\"\",ST7_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST7_5!$E$12),\"\",ST7_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST7_5!$E$13),\"\",ST7_5!$E$13)","v":""},{"$f":"ST7_5!$E$14","v":0},{"$f":"ST7_5!$E$15","v":0},{"$f":"ST7_5!$E$16","v":0},{"$f":"ST7_5!$E$17","v":0},{"$f":"ST7_5!$E$8","v":"ST7_5"},{"$f":"ST7_5!$B$4","v":"Granular Overlay – Overlay With Imported Material (≤150Mm)"},{"$f":"ST7_5!$G$2","v":0},{"$f":"ST7_5!$E$101","v":"$/m2"},{"$f":"ST7_5!$G$3","v":0},{"$f":"ST7_5!$G$4","v":0},"ST7_5",{"$f":"IF(AND(Menu!$E$30=Yes,Menu!$F$30>=ABS(RIGHT(P47,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST7_6!$E$10),\"\",ST7_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST7_6!$E$11),\"\",ST7_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST7_6!$E$12),\"\",ST7_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST7_6!$E$13),\"\",ST7_6!$E$13)","v":""},{"$f":"ST7_6!$E$14","v":0},{"$f":"ST7_6!$E$15","v":0},{"$f":"ST7_6!$E$16","v":0},{"$f":"ST7_6!$E$17","v":0},{"$f":"ST7_6!$E$8","v":"ST7_6"},{"$f":"ST7_6!$B$4","v":"Granular Overlay – Overlay With Imported Material (≤150Mm)"},{"$f":"ST7_6!$G$2","v":0},{"$f":"ST7_6!$E$101","v":"$/m2"},{"$f":"ST7_6!$G$3","v":0},{"$f":"ST7_6!$G$4","v":0},"ST7_6",{"$f":"IF(AND(Menu!$E$30=Yes,Menu!$F$30>=ABS(RIGHT(P48,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST8_1!$E$10),\"\",ST8_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST8_1!$E$11),\"\",ST8_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST8_1!$E$12),\"\",ST8_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST8_1!$E$13),\"\",ST8_1!$E$13)","v":""},{"$f":"ST8_1!$E$14","v":0},{"$f":"ST8_1!$E$15","v":0},{"$f":"ST8_1!$E$16","v":0},{"$f":"ST8_1!$E$17","v":0},{"$f":"ST8_1!$E$8","v":"ST8_1"},{"$f":"ST8_1!$B$4","v":"Reconstruct Unbound Granular Pavement"},{"$f":"ST8_1!$G$2","v":0},{"$f":"ST8_1!$E$143","v":"$/m2"},{"$f":"ST8_1!$G$3","v":0},{"$f":"ST8_1!$G$4","v":0},"ST8_1",{"$f":"IF(AND(Menu!$E$31=Yes,Menu!$F$31>=ABS(RIGHT(P49,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST8_2!$E$10),\"\",ST8_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST8_2!$E$11),\"\",ST8_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST8_2!$E$12),\"\",ST8_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST8_2!$E$13),\"\",ST8_2!$E$13)","v":""},{"$f":"ST8_2!$E$14","v":0},{"$f":"ST8_2!$E$15","v":0},{"$f":"ST8_2!$E$16","v":0},{"$f":"ST8_2!$E$17","v":0},{"$f":"ST8_2!$E$8","v":"ST8_2"},{"$f":"ST8_2!$B$4","v":"Reconstruct Unbound Granular Pavement"},{"$f":"ST8_2!$G$2","v":0},{"$f":"ST8_2!$E$143","v":"$/m2"},{"$f":"ST8_2!$G$3","v":0},{"$f":"ST8_2!$G$4","v":0},"ST8_2",{"$f":"IF(AND(Menu!$E$31=Yes,Menu!$F$31>=ABS(RIGHT(P50,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST8_3!$E$10),\"\",ST8_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST8_3!$E$11),\"\",ST8_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST8_3!$E$12),\"\",ST8_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST8_3!$E$13),\"\",ST8_3!$E$13)","v":""},{"$f":"ST8_3!$E$14","v":0},{"$f":"ST8_3!$E$15","v":0},{"$f":"ST8_3!$E$16","v":0},{"$f":"ST8_3!$E$17","v":0},{"$f":"ST8_3!$E$8","v":"ST8_3"},{"$f":"ST8_3!$B$4","v":"Reconstruct Unbound Granular Pavement"},{"$f":"ST8_3!$G$2","v":0},{"$f":"ST8_3!$E$143","v":"$/m2"},{"$f":"ST8_3!$G$3","v":0},{"$f":"ST8_3!$G$4","v":0},"ST8_3",{"$f":"IF(AND(Menu!$E$31=Yes,Menu!$F$31>=ABS(RIGHT(P51,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST8_4!$E$10),\"\",ST8_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST8_4!$E$11),\"\",ST8_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST8_4!$E$12),\"\",ST8_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST8_4!$E$13),\"\",ST8_4!$E$13)","v":""},{"$f":"ST8_4!$E$14","v":0},{"$f":"ST8_4!$E$15","v":0},{"$f":"ST8_4!$E$16","v":0},{"$f":"ST8_4!$E$17","v":0},{"$f":"ST8_4!$E$8","v":"ST8_4"},{"$f":"ST8_4!$B$4","v":"Reconstruct Unbound Granular Pavement"},{"$f":"ST8_4!$G$2","v":0},{"$f":"ST8_4!$E$143","v":"$/m2"},{"$f":"ST8_4!$G$3","v":0},{"$f":"ST8_4!$G$4","v":0},"ST8_4",{"$f":"IF(AND(Menu!$E$31=Yes,Menu!$F$31>=ABS(RIGHT(P52,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST8_5!$E$10),\"\",ST8_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST8_5!$E$11),\"\",ST8_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST8_5!$E$12),\"\",ST8_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST8_5!$E$13),\"\",ST8_5!$E$13)","v":""},{"$f":"ST8_5!$E$14","v":0},{"$f":"ST8_5!$E$15","v":0},{"$f":"ST8_5!$E$16","v":0},{"$f":"ST8_5!$E$17","v":0},{"$f":"ST8_5!$E$8","v":"ST8_5"},{"$f":"ST8_5!$B$4","v":"Reconstruct Unbound Granular Pavement"},{"$f":"ST8_5!$G$2","v":0},{"$f":"ST8_5!$E$143","v":"$/m2"},{"$f":"ST8_5!$G$3","v":0},{"$f":"ST8_5!$G$4","v":0},"ST8_5",{"$f":"IF(AND(Menu!$E$31=Yes,Menu!$F$31>=ABS(RIGHT(P53,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST8_6!$E$10),\"\",ST8_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST8_6!$E$11),\"\",ST8_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST8_6!$E$12),\"\",ST8_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST8_6!$E$13),\"\",ST8_6!$E$13)","v":""},{"$f":"ST8_6!$E$14","v":0},{"$f":"ST8_6!$E$15","v":0},{"$f":"ST8_6!$E$16","v":0},{"$f":"ST8_6!$E$17","v":0},{"$f":"ST8_6!$E$8","v":"ST8_6"},{"$f":"ST8_6!$B$4","v":"Reconstruct Unbound Granular Pavement"},{"$f":"ST8_6!$G$2","v":0},{"$f":"ST8_6!$E$143","v":"$/m2"},{"$f":"ST8_6!$G$3","v":0},{"$f":"ST8_6!$G$4","v":0},"ST8_6",{"$f":"IF(AND(Menu!$E$31=Yes,Menu!$F$31>=ABS(RIGHT(P54,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST9_1!$E$10),\"\",ST9_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST9_1!$E$11),\"\",ST9_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST9_1!$E$12),\"\",ST9_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST9_1!$E$13),\"\",ST9_1!$E$13)","v":""},{"$f":"ST9_1!$E$14","v":0},{"$f":"ST9_1!$E$15","v":0},{"$f":"ST9_1!$E$16","v":0},{"$f":"ST9_1!$E$17","v":0},{"$f":"ST9_1!$E$8","v":"ST9_1"},{"$f":"ST9_1!$B$4","v":"Patch Repair – Patch Unbound Pavement Failure"},{"$f":"ST9_1!$G$2","v":0},{"$f":"ST9_1!$E$59","v":"$/m2"},{"$f":"ST9_1!$G$3","v":0},{"$f":"ST9_1!$G$4","v":0},"ST9_1",{"$f":"IF(AND(Menu!$E$32=Yes,Menu!$F$32>=ABS(RIGHT(P55,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST9_2!$E$10),\"\",ST9_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST9_2!$E$11),\"\",ST9_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST9_2!$E$12),\"\",ST9_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST9_2!$E$13),\"\",ST9_2!$E$13)","v":""},{"$f":"ST9_2!$E$14","v":0},{"$f":"ST9_2!$E$15","v":0},{"$f":"ST9_2!$E$16","v":0},{"$f":"ST9_2!$E$17","v":0},{"$f":"ST9_2!$E$8","v":"ST9_2"},{"$f":"ST9_2!$B$4","v":"Patch Repair – Patch Unbound Pavement Failure"},{"$f":"ST9_2!$G$2","v":0},{"$f":"ST9_2!$E$59","v":"$/m2"},{"$f":"ST9_2!$G$3","v":0},{"$f":"ST9_2!$G$4","v":0},"ST9_2",{"$f":"IF(AND(Menu!$E$32=Yes,Menu!$F$32>=ABS(RIGHT(P56,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST9_3!$E$10),\"\",ST9_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST9_3!$E$11),\"\",ST9_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST9_3!$E$12),\"\",ST9_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST9_3!$E$13),\"\",ST9_3!$E$13)","v":""},{"$f":"ST9_3!$E$14","v":0},{"$f":"ST9_3!$E$15","v":0},{"$f":"ST9_3!$E$16","v":0},{"$f":"ST9_3!$E$17","v":0},{"$f":"ST9_3!$E$8","v":"ST9_3"},{"$f":"ST9_3!$B$4","v":"Patch Repair – Patch Unbound Pavement Failure"},{"$f":"ST9_3!$G$2","v":0},{"$f":"ST9_3!$E$59","v":"$/m2"},{"$f":"ST9_3!$G$3","v":0},{"$f":"ST9_3!$G$4","v":0},"ST9_3",{"$f":"IF(AND(Menu!$E$32=Yes,Menu!$F$32>=ABS(RIGHT(P57,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST9_4!$E$10),\"\",ST9_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST9_4!$E$11),\"\",ST9_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST9_4!$E$12),\"\",ST9_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST9_4!$E$13),\"\",ST9_4!$E$13)","v":""},{"$f":"ST9_4!$E$14","v":0},{"$f":"ST9_4!$E$15","v":0},{"$f":"ST9_4!$E$16","v":0},{"$f":"ST9_4!$E$17","v":0},{"$f":"ST9_4!$E$8","v":"ST9_4"},{"$f":"ST9_4!$B$4","v":"Patch Repair – Patch Unbound Pavement Failure"},{"$f":"ST9_4!$G$2","v":0},{"$f":"ST9_4!$E$59","v":"$/m2"},{"$f":"ST9_4!$G$3","v":0},{"$f":"ST9_4!$G$4","v":0},"ST9_4",{"$f":"IF(AND(Menu!$E$32=Yes,Menu!$F$32>=ABS(RIGHT(P58,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST9_5!$E$10),\"\",ST9_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST9_5!$E$11),\"\",ST9_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST9_5!$E$12),\"\",ST9_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST9_5!$E$13),\"\",ST9_5!$E$13)","v":""},{"$f":"ST9_5!$E$14","v":0},{"$f":"ST9_5!$E$15","v":0},{"$f":"ST9_5!$E$16","v":0},{"$f":"ST9_5!$E$17","v":0},{"$f":"ST9_5!$E$8","v":"ST9_5"},{"$f":"ST9_5!$B$4","v":"Patch Repair – Patch Unbound Pavement Failure"},{"$f":"ST9_5!$G$2","v":0},{"$f":"ST9_5!$E$59","v":"$/m2"},{"$f":"ST9_5!$G$3","v":0},{"$f":"ST9_5!$G$4","v":0},"ST9_5",{"$f":"IF(AND(Menu!$E$32=Yes,Menu!$F$32>=ABS(RIGHT(P59,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST9_6!$E$10),\"\",ST9_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST9_6!$E$11),\"\",ST9_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST9_6!$E$12),\"\",ST9_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST9_6!$E$13),\"\",ST9_6!$E$13)","v":""},{"$f":"ST9_6!$E$14","v":0},{"$f":"ST9_6!$E$15","v":0},{"$f":"ST9_6!$E$16","v":0},{"$f":"ST9_6!$E$17","v":0},{"$f":"ST9_6!$E$8","v":"ST9_6"},{"$f":"ST9_6!$B$4","v":"Patch Repair – Patch Unbound Pavement Failure"},{"$f":"ST9_6!$G$2","v":0},{"$f":"ST9_6!$E$59","v":"$/m2"},{"$f":"ST9_6!$G$3","v":0},{"$f":"ST9_6!$G$4","v":0},"ST9_6",{"$f":"IF(AND(Menu!$E$32=Yes,Menu!$F$32>=ABS(RIGHT(P60,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST10_1!$E$10),\"\",ST10_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST10_1!$E$11),\"\",ST10_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST10_1!$E$12),\"\",ST10_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST10_1!$E$13),\"\",ST10_1!$E$13)","v":""},{"$f":"ST10_1!$E$14","v":0},{"$f":"ST10_1!$E$15","v":0},{"$f":"ST10_1!$E$16","v":0},{"$f":"ST10_1!$E$17","v":0},{"$f":"ST10_1!$E$8","v":"ST10_1"},{"$f":"ST10_1!$B$4","v":"Pothole Repair"},{"$f":"ST10_1!$G$2","v":0},{"$f":"ST10_1!$E$58","v":"$/tonne"},{"$f":"ST10_1!$G$3","v":0},{"$f":"ST10_1!$G$4","v":0},"ST10_1",{"$f":"IF(AND(Menu!$E$33=Yes,Menu!$F$33>=ABS(RIGHT(P61,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST10_2!$E$10),\"\",ST10_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST10_2!$E$11),\"\",ST10_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST10_2!$E$12),\"\",ST10_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST10_2!$E$13),\"\",ST10_2!$E$13)","v":""},{"$f":"ST10_2!$E$14","v":0},{"$f":"ST10_2!$E$15","v":0},{"$f":"ST10_2!$E$16","v":0},{"$f":"ST10_2!$E$17","v":0},{"$f":"ST10_2!$E$8","v":"ST10_2"},{"$f":"ST10_2!$B$4","v":"Pothole Repair"},{"$f":"ST10_2!$G$2","v":0},{"$f":"ST10_2!$E$58","v":"$/tonne"},{"$f":"ST10_2!$G$3","v":0},{"$f":"ST10_2!$G$4","v":0},"ST10_2",{"$f":"IF(AND(Menu!$E$33=Yes,Menu!$F$33>=ABS(RIGHT(P62,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST10_3!$E$10),\"\",ST10_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST10_3!$E$11),\"\",ST10_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST10_3!$E$12),\"\",ST10_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST10_3!$E$13),\"\",ST10_3!$E$13)","v":""},{"$f":"ST10_3!$E$14","v":0},{"$f":"ST10_3!$E$15","v":0},{"$f":"ST10_3!$E$16","v":0},{"$f":"ST10_3!$E$17","v":0},{"$f":"ST10_3!$E$8","v":"ST10_3"},{"$f":"ST10_3!$B$4","v":"Pothole Repair"},{"$f":"ST10_3!$G$2","v":0},{"$f":"ST10_3!$E$58","v":"$/tonne"},{"$f":"ST10_3!$G$3","v":0},{"$f":"ST10_3!$G$4","v":0},"ST10_3",{"$f":"IF(AND(Menu!$E$33=Yes,Menu!$F$33>=ABS(RIGHT(P63,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST10_4!$E$10),\"\",ST10_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST10_4!$E$11),\"\",ST10_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST10_4!$E$12),\"\",ST10_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST10_4!$E$13),\"\",ST10_4!$E$13)","v":""},{"$f":"ST10_4!$E$14","v":0},{"$f":"ST10_4!$E$15","v":0},{"$f":"ST10_4!$E$16","v":0},{"$f":"ST10_4!$E$17","v":0},{"$f":"ST10_4!$E$8","v":"ST10_4"},{"$f":"ST10_4!$B$4","v":"Pothole Repair"},{"$f":"ST10_4!$G$2","v":0},{"$f":"ST10_4!$E$58","v":"$/tonne"},{"$f":"ST10_4!$G$3","v":0},{"$f":"ST10_4!$G$4","v":0},"ST10_4",{"$f":"IF(AND(Menu!$E$33=Yes,Menu!$F$33>=ABS(RIGHT(P64,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST10_5!$E$10),\"\",ST10_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST10_5!$E$11),\"\",ST10_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST10_5!$E$12),\"\",ST10_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST10_5!$E$13),\"\",ST10_5!$E$13)","v":""},{"$f":"ST10_5!$E$14","v":0},{"$f":"ST10_5!$E$15","v":0},{"$f":"ST10_5!$E$16","v":0},{"$f":"ST10_5!$E$17","v":0},{"$f":"ST10_5!$E$8","v":"ST10_5"},{"$f":"ST10_5!$B$4","v":"Pothole Repair"},{"$f":"ST10_5!$G$2","v":0},{"$f":"ST10_5!$E$58","v":"$/tonne"},{"$f":"ST10_5!$G$3","v":0},{"$f":"ST10_5!$G$4","v":0},"ST10_5",{"$f":"IF(AND(Menu!$E$33=Yes,Menu!$F$33>=ABS(RIGHT(P65,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST10_6!$E$10),\"\",ST10_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST10_6!$E$11),\"\",ST10_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST10_6!$E$12),\"\",ST10_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST10_6!$E$13),\"\",ST10_6!$E$13)","v":""},{"$f":"ST10_6!$E$14","v":0},{"$f":"ST10_6!$E$15","v":0},{"$f":"ST10_6!$E$16","v":0},{"$f":"ST10_6!$E$17","v":0},{"$f":"ST10_6!$E$8","v":"ST10_6"},{"$f":"ST10_6!$B$4","v":"Pothole Repair"},{"$f":"ST10_6!$G$2","v":0},{"$f":"ST10_6!$E$58","v":"$/tonne"},{"$f":"ST10_6!$G$3","v":0},{"$f":"ST10_6!$G$4","v":0},"ST10_6",{"$f":"IF(AND(Menu!$E$33=Yes,Menu!$F$33>=ABS(RIGHT(P66,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST11_1!$E$10),\"\",ST11_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST11_1!$E$11),\"\",ST11_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST11_1!$E$12),\"\",ST11_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST11_1!$E$13),\"\",ST11_1!$E$13)","v":""},{"$f":"ST11_1!$E$14","v":0},{"$f":"ST11_1!$E$15","v":0},{"$f":"ST11_1!$E$16","v":0},{"$f":"ST11_1!$E$17","v":0},{"$f":"ST11_1!$E$8","v":"ST11_1"},{"$f":"ST11_1!$B$4","v":"Heavy Shoulder Grading"},{"$f":"ST11_1!$G$2","v":0},{"$f":"ST11_1!$E$89","v":"$/Lm"},{"$f":"ST11_1!$G$3","v":0},{"$f":"ST11_1!$G$4","v":0},"ST11_1",{"$f":"IF(AND(Menu!$E$34=Yes,Menu!$F$34>=ABS(RIGHT(P67,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST11_2!$E$10),\"\",ST11_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST11_2!$E$11),\"\",ST11_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST11_2!$E$12),\"\",ST11_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST11_2!$E$13),\"\",ST11_2!$E$13)","v":""},{"$f":"ST11_2!$E$14","v":0},{"$f":"ST11_2!$E$15","v":0},{"$f":"ST11_2!$E$16","v":0},{"$f":"ST11_2!$E$17","v":0},{"$f":"ST11_2!$E$8","v":"ST11_2"},{"$f":"ST11_2!$B$4","v":"Heavy Shoulder Grading"},{"$f":"ST11_2!$G$2","v":0},{"$f":"ST11_2!$E$89","v":"$/Lm"},{"$f":"ST11_2!$G$3","v":0},{"$f":"ST11_2!$G$4","v":0},"ST11_2",{"$f":"IF(AND(Menu!$E$34=Yes,Menu!$F$34>=ABS(RIGHT(P68,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST11_3!$E$10),\"\",ST11_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST11_3!$E$11),\"\",ST11_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST11_3!$E$12),\"\",ST11_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST11_3!$E$13),\"\",ST11_3!$E$13)","v":""},{"$f":"ST11_3!$E$14","v":0},{"$f":"ST11_3!$E$15","v":0},{"$f":"ST11_3!$E$16","v":0},{"$f":"ST11_3!$E$17","v":0},{"$f":"ST11_3!$E$8","v":"ST11_3"},{"$f":"ST11_3!$B$4","v":"Heavy Shoulder Grading"},{"$f":"ST11_3!$G$2","v":0},{"$f":"ST11_3!$E$89","v":"$/Lm"},{"$f":"ST11_3!$G$3","v":0},{"$f":"ST11_3!$G$4","v":0},"ST11_3",{"$f":"IF(AND(Menu!$E$34=Yes,Menu!$F$34>=ABS(RIGHT(P69,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST11_4!$E$10),\"\",ST11_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST11_4!$E$11),\"\",ST11_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST11_4!$E$12),\"\",ST11_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST11_4!$E$13),\"\",ST11_4!$E$13)","v":""},{"$f":"ST11_4!$E$14","v":0},{"$f":"ST11_4!$E$15","v":0},{"$f":"ST11_4!$E$16","v":0},{"$f":"ST11_4!$E$17","v":0},{"$f":"ST11_4!$E$8","v":"ST11_4"},{"$f":"ST11_4!$B$4","v":"Heavy Shoulder Grading"},{"$f":"ST11_4!$G$2","v":0},{"$f":"ST11_4!$E$89","v":"$/Lm"},{"$f":"ST11_4!$G$3","v":0},{"$f":"ST11_4!$G$4","v":0},"ST11_4",{"$f":"IF(AND(Menu!$E$34=Yes,Menu!$F$34>=ABS(RIGHT(P70,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST11_5!$E$10),\"\",ST11_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST11_5!$E$11),\"\",ST11_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST11_5!$E$12),\"\",ST11_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST11_5!$E$13),\"\",ST11_5!$E$13)","v":""},{"$f":"ST11_5!$E$14","v":0},{"$f":"ST11_5!$E$15","v":0},{"$f":"ST11_5!$E$16","v":0},{"$f":"ST11_5!$E$17","v":0},{"$f":"ST11_5!$E$8","v":"ST11_5"},{"$f":"ST11_5!$B$4","v":"Heavy Shoulder Grading"},{"$f":"ST11_5!$G$2","v":0},{"$f":"ST11_5!$E$89","v":"$/Lm"},{"$f":"ST11_5!$G$3","v":0},{"$f":"ST11_5!$G$4","v":0},"ST11_5",{"$f":"IF(AND(Menu!$E$34=Yes,Menu!$F$34>=ABS(RIGHT(P71,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST11_6!$E$10),\"\",ST11_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST11_6!$E$11),\"\",ST11_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST11_6!$E$12),\"\",ST11_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST11_6!$E$13),\"\",ST11_6!$E$13)","v":""},{"$f":"ST11_6!$E$14","v":0},{"$f":"ST11_6!$E$15","v":0},{"$f":"ST11_6!$E$16","v":0},{"$f":"ST11_6!$E$17","v":0},{"$f":"ST11_6!$E$8","v":"ST11_6"},{"$f":"ST11_6!$B$4","v":"Heavy Shoulder Grading"},{"$f":"ST11_6!$G$2","v":0},{"$f":"ST11_6!$E$89","v":"$/Lm"},{"$f":"ST11_6!$G$3","v":0},{"$f":"ST11_6!$G$4","v":0},"ST11_6",{"$f":"IF(AND(Menu!$E$34=Yes,Menu!$F$34>=ABS(RIGHT(P72,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST12_1!$E$10),\"\",ST12_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST12_1!$E$11),\"\",ST12_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST12_1!$E$12),\"\",ST12_1!$E$12)","v":4.55},{"$f":"IF(ISBLANK(ST12_1!$E$13),\"\",ST12_1!$E$13)","v":4.55},{"$f":"ST12_1!$E$14","v":-37.629787696999998},{"$f":"ST12_1!$E$15","v":144.16111223600001},{"$f":"ST12_1!$E$16","v":-37.629787696999998},{"$f":"ST12_1!$E$17","v":144.16111223600001},{"$f":"ST12_1!$E$8","v":"ST12_1"},{"$f":"ST12_1!$B$4","v":"Shoulder Reconstruction"},{"$f":"ST12_1!$G$2","v":200},{"$f":"ST12_1!$E$98","v":"$/Lm"},{"$f":"ST12_1!$G$3","v":29.442499999999999},{"$f":"ST12_1!$G$4","v":5888.5},"ST12_1",{"$f":"IF(AND(Menu!$E$35=Yes,Menu!$F$35>=ABS(RIGHT(P73,1))),1,0)","v":1}]
[null,{"$f":"IF(ISBLANK(ST12_2!$E$10),\"\",ST12_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST12_2!$E$11),\"\",ST12_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST12_2!$E$12),\"\",ST12_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST12_2!$E$13),\"\",ST12_2!$E$13)","v":""},{"$f":"ST12_2!$E$14","v":0},{"$f":"ST12_2!$E$15","v":0},{"$f":"ST12_2!$E$16","v":0},{"$f":"ST12_2!$E$17","v":0},{"$f":"ST12_2!$E$8","v":"ST12_2"},{"$f":"ST12_2!$B$4","v":"Shoulder Reconstruction"},{"$f":"ST12_2!$G$2","v":0},{"$f":"ST12_2!$E$98","v":"$/Lm"},{"$f":"ST12_2!$G$3","v":0},{"$f":"ST12_2!$G$4","v":0},"ST12_2",{"$f":"IF(AND(Menu!$E$35=Yes,Menu!$F$35>=ABS(RIGHT(P74,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST12_3!$E$10),\"\",ST12_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST12_3!$E$11),\"\",ST12_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST12_3!$E$12),\"\",ST12_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST12_3!$E$13),\"\",ST12_3!$E$13)","v":""},{"$f":"ST12_3!$E$14","v":0},{"$f":"ST12_3!$E$15","v":0},{"$f":"ST12_3!$E$16","v":0},{"$f":"ST12_3!$E$17","v":0},{"$f":"ST12_3!$E$8","v":"ST12_3"},{"$f":"ST12_3!$B$4","v":"Shoulder Reconstruction"},{"$f":"ST12_3!$G$2","v":0},{"$f":"ST12_3!$E$98","v":"$/Lm"},{"$f":"ST12_3!$G$3","v":0},{"$f":"ST12_3!$G$4","v":0},"ST12_3",{"$f":"IF(AND(Menu!$E$35=Yes,Menu!$F$35>=ABS(RIGHT(P75,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST12_4!$E$10),\"\",ST12_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST12_4!$E$11),\"\",ST12_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST12_4!$E$12),\"\",ST12_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST12_4!$E$13),\"\",ST12_4!$E$13)","v":""},{"$f":"ST12_4!$E$14","v":0},{"$f":"ST12_4!$E$15","v":0},{"$f":"ST12_4!$E$16","v":0},{"$f":"ST12_4!$E$17","v":0},{"$f":"ST12_4!$E$8","v":"ST12_4"},{"$f":"ST12_4!$B$4","v":"Shoulder Reconstruction"},{"$f":"ST12_4!$G$2","v":0},{"$f":"ST12_4!$E$98","v":"$/Lm"},{"$f":"ST12_4!$G$3","v":0},{"$f":"ST12_4!$G$4","v":0},"ST12_4",{"$f":"IF(AND(Menu!$E$35=Yes,Menu!$F$35>=ABS(RIGHT(P76,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST12_5!$E$10),\"\",ST12_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST12_5!$E$11),\"\",ST12_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST12_5!$E$12),\"\",ST12_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST12_5!$E$13),\"\",ST12_5!$E$13)","v":""},{"$f":"ST12_5!$E$14","v":0},{"$f":"ST12_5!$E$15","v":0},{"$f":"ST12_5!$E$16","v":0},{"$f":"ST12_5!$E$17","v":0},{"$f":"ST12_5!$E$8","v":"ST12_5"},{"$f":"ST12_5!$B$4","v":"Shoulder Reconstruction"},{"$f":"ST12_5!$G$2","v":0},{"$f":"ST12_5!$E$98","v":"$/Lm"},{"$f":"ST12_5!$G$3","v":0},{"$f":"ST12_5!$G$4","v":0},"ST12_5",{"$f":"IF(AND(Menu!$E$35=Yes,Menu!$F$35>=ABS(RIGHT(P77,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST12_6!$E$10),\"\",ST12_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST12_6!$E$11),\"\",ST12_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST12_6!$E$12),\"\",ST12_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST12_6!$E$13),\"\",ST12_6!$E$13)","v":""},{"$f":"ST12_6!$E$14","v":0},{"$f":"ST12_6!$E$15","v":0},{"$f":"ST12_6!$E$16","v":0},{"$f":"ST12_6!$E$17","v":0},{"$f":"ST12_6!$E$8","v":"ST12_6"},{"$f":"ST12_6!$B$4","v":"Shoulder Reconstruction"},{"$f":"ST12_6!$G$2","v":0},{"$f":"ST12_6!$E$98","v":"$/Lm"},{"$f":"ST12_6!$G$3","v":0},{"$f":"ST12_6!$G$4","v":0},"ST12_6",{"$f":"IF(AND(Menu!$E$35=Yes,Menu!$F$35>=ABS(RIGHT(P78,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST13_1!$E$10),\"\",ST13_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST13_1!$E$11),\"\",ST13_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST13_1!$E$12),\"\",ST13_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST13_1!$E$13),\"\",ST13_1!$E$13)","v":""},{"$f":"ST13_1!$E$14","v":0},{"$f":"ST13_1!$E$15","v":0},{"$f":"ST13_1!$E$16","v":0},{"$f":"ST13_1!$E$17","v":0},{"$f":"ST13_1!$E$8","v":"ST13_1"},{"$f":"ST13_1!$B$4","v":"Asphalt"},{"$f":"ST13_1!$G$2","v":0},{"$f":"ST13_1!$E$63","v":"$/m3"},{"$f":"ST13_1!$G$3","v":0},{"$f":"ST13_1!$G$4","v":0},"ST13_1",{"$f":"IF(AND(Menu!$E$36=Yes,Menu!$F$36>=ABS(RIGHT(P79,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST13_2!$E$10),\"\",ST13_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST13_2!$E$11),\"\",ST13_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST13_2!$E$12),\"\",ST13_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST13_2!$E$13),\"\",ST13_2!$E$13)","v":""},{"$f":"ST13_2!$E$14","v":0},{"$f":"ST13_2!$E$15","v":0},{"$f":"ST13_2!$E$16","v":0},{"$f":"ST13_2!$E$17","v":0},{"$f":"ST13_2!$E$8","v":"ST13_2"},{"$f":"ST13_2!$B$4","v":"Asphalt"},{"$f":"ST13_2!$G$2","v":0},{"$f":"ST13_2!$E$63","v":"$/m3"},{"$f":"ST13_2!$G$3","v":0},{"$f":"ST13_2!$G$4","v":0},"ST13_2",{"$f":"IF(AND(Menu!$E$36=Yes,Menu!$F$36>=ABS(RIGHT(P80,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST13_3!$E$10),\"\",ST13_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST13_3!$E$11),\"\",ST13_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST13_3!$E$12),\"\",ST13_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST13_3!$E$13),\"\",ST13_3!$E$13)","v":""},{"$f":"ST13_3!$E$14","v":0},{"$f":"ST13_3!$E$15","v":0},{"$f":"ST13_3!$E$16","v":0},{"$f":"ST13_3!$E$17","v":0},{"$f":"ST13_3!$E$8","v":"ST13_3"},{"$f":"ST13_3!$B$4","v":"Asphalt"},{"$f":"ST13_3!$G$2","v":0},{"$f":"ST13_3!$E$63","v":"$/m3"},{"$f":"ST13_3!$G$3","v":0},{"$f":"ST13_3!$G$4","v":0},"ST13_3",{"$f":"IF(AND(Menu!$E$36=Yes,Menu!$F$36>=ABS(RIGHT(P81,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST13_4!$E$10),\"\",ST13_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST13_4!$E$11),\"\",ST13_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST13_4!$E$12),\"\",ST13_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST13_4!$E$13),\"\",ST13_4!$E$13)","v":""},{"$f":"ST13_4!$E$14","v":0},{"$f":"ST13_4!$E$15","v":0},{"$f":"ST13_4!$E$16","v":0},{"$f":"ST13_4!$E$17","v":0},{"$f":"ST13_4!$E$8","v":"ST13_4"},{"$f":"ST13_4!$B$4","v":"Asphalt"},{"$f":"ST13_4!$G$2","v":0},{"$f":"ST13_4!$E$63","v":"$/m3"},{"$f":"ST13_4!$G$3","v":0},{"$f":"ST13_4!$G$4","v":0},"ST13_4",{"$f":"IF(AND(Menu!$E$36=Yes,Menu!$F$36>=ABS(RIGHT(P82,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST13_5!$E$10),\"\",ST13_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST13_5!$E$11),\"\",ST13_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST13_5!$E$12),\"\",ST13_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST13_5!$E$13),\"\",ST13_5!$E$13)","v":""},{"$f":"ST13_5!$E$14","v":0},{"$f":"ST13_5!$E$15","v":0},{"$f":"ST13_5!$E$16","v":0},{"$f":"ST13_5!$E$17","v":0},{"$f":"ST13_5!$E$8","v":"ST13_5"},{"$f":"ST13_5!$B$4","v":"Asphalt"},{"$f":"ST13_5!$G$2","v":0},{"$f":"ST13_5!$E$63","v":"$/m3"},{"$f":"ST13_5!$G$3","v":0},{"$f":"ST13_5!$G$4","v":0},"ST13_5",{"$f":"IF(AND(Menu!$E$36=Yes,Menu!$F$36>=ABS(RIGHT(P83,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST13_6!$E$10),\"\",ST13_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST13_6!$E$11),\"\",ST13_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST13_6!$E$12),\"\",ST13_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST13_6!$E$13),\"\",ST13_6!$E$13)","v":""},{"$f":"ST13_6!$E$14","v":0},{"$f":"ST13_6!$E$15","v":0},{"$f":"ST13_6!$E$16","v":0},{"$f":"ST13_6!$E$17","v":0},{"$f":"ST13_6!$E$8","v":"ST13_6"},{"$f":"ST13_6!$B$4","v":"Asphalt"},{"$f":"ST13_6!$G$2","v":0},{"$f":"ST13_6!$E$63","v":"$/m3"},{"$f":"ST13_6!$G$3","v":0},{"$f":"ST13_6!$G$4","v":0},"ST13_6",{"$f":"IF(AND(Menu!$E$36=Yes,Menu!$F$36>=ABS(RIGHT(P84,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST14_1!$E$10),\"\",ST14_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST14_1!$E$11),\"\",ST14_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST14_1!$E$12),\"\",ST14_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST14_1!$E$13),\"\",ST14_1!$E$13)","v":""},{"$f":"ST14_1!$E$14","v":0},{"$f":"ST14_1!$E$15","v":0},{"$f":"ST14_1!$E$16","v":0},{"$f":"ST14_1!$E$17","v":0},{"$f":"ST14_1!$E$8","v":"ST14_1"},{"$f":"ST14_1!$B$4","v":"Bulk Excavate Surplus Material/Debris And Remove From Site"},{"$f":"ST14_1!$G$2","v":0},{"$f":"ST14_1!$E$87","v":"$/Lm"},{"$f":"ST14_1!$G$3","v":0},{"$f":"ST14_1!$G$4","v":0},"ST14_1",{"$f":"IF(AND(Menu!$E$37=Yes,Menu!$F$37>=ABS(RIGHT(P85,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST14_2!$E$10),\"\",ST14_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST14_2!$E$11),\"\",ST14_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST14_2!$E$12),\"\",ST14_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST14_2!$E$13),\"\",ST14_2!$E$13)","v":""},{"$f":"ST14_2!$E$14","v":0},{"$f":"ST14_2!$E$15","v":0},{"$f":"ST14_2!$E$16","v":0},{"$f":"ST14_2!$E$17","v":0},{"$f":"ST14_2!$E$8","v":"ST14_2"},{"$f":"ST14_2!$B$4","v":"Bulk Excavate Surplus Material/Debris And Remove From Site"},{"$f":"ST14_2!$G$2","v":0},{"$f":"ST14_2!$E$87","v":"$/Lm"},{"$f":"ST14_2!$G$3","v":0},{"$f":"ST14_2!$G$4","v":0},"ST14_2",{"$f":"IF(AND(Menu!$E$37=Yes,Menu!$F$37>=ABS(RIGHT(P86,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST14_3!$E$10),\"\",ST14_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST14_3!$E$11),\"\",ST14_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST14_3!$E$12),\"\",ST14_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST14_3!$E$13),\"\",ST14_3!$E$13)","v":""},{"$f":"ST14_3!$E$14","v":0},{"$f":"ST14_3!$E$15","v":0},{"$f":"ST14_3!$E$16","v":0},{"$f":"ST14_3!$E$17","v":0},{"$f":"ST14_3!$E$8","v":"ST14_3"},{"$f":"ST14_3!$B$4","v":"Bulk Excavate Surplus Material/Debris And Remove From Site"},{"$f":"ST14_3!$G$2","v":0},{"$f":"ST14_3!$E$87","v":"$/Lm"},{"$f":"ST14_3!$G$3","v":0},{"$f":"ST14_3!$G$4","v":0},"ST14_3",{"$f":"IF(AND(Menu!$E$37=Yes,Menu!$F$37>=ABS(RIGHT(P87,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST14_4!$E$10),\"\",ST14_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST14_4!$E$11),\"\",ST14_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST14_4!$E$12),\"\",ST14_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST14_4!$E$13),\"\",ST14_4!$E$13)","v":""},{"$f":"ST14_4!$E$14","v":0},{"$f":"ST14_4!$E$15","v":0},{"$f":"ST14_4!$E$16","v":0},{"$f":"ST14_4!$E$17","v":0},{"$f":"ST14_4!$E$8","v":"ST14_4"},{"$f":"ST14_4!$B$4","v":"Bulk Excavate Surplus Material/Debris And Remove From Site"},{"$f":"ST14_4!$G$2","v":0},{"$f":"ST14_4!$E$87","v":"$/Lm"},{"$f":"ST14_4!$G$3","v":0},{"$f":"ST14_4!$G$4","v":0},"ST14_4",{"$f":"IF(AND(Menu!$E$37=Yes,Menu!$F$37>=ABS(RIGHT(P88,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST14_5!$E$10),\"\",ST14_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST14_5!$E$11),\"\",ST14_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST14_5!$E$12),\"\",ST14_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST14_5!$E$13),\"\",ST14_5!$E$13)","v":""},{"$f":"ST14_5!$E$14","v":0},{"$f":"ST14_5!$E$15","v":0},{"$f":"ST14_5!$E$16","v":0},{"$f":"ST14_5!$E$17","v":0},{"$f":"ST14_5!$E$8","v":"ST14_5"},{"$f":"ST14_5!$B$4","v":"Bulk Excavate Surplus Material/Debris And Remove From Site"},{"$f":"ST14_5!$G$2","v":0},{"$f":"ST14_5!$E$87","v":"$/Lm"},{"$f":"ST14_5!$G$3","v":0},{"$f":"ST14_5!$G$4","v":0},"ST14_5",{"$f":"IF(AND(Menu!$E$37=Yes,Menu!$F$37>=ABS(RIGHT(P89,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST14_6!$E$10),\"\",ST14_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST14_6!$E$11),\"\",ST14_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST14_6!$E$12),\"\",ST14_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST14_6!$E$13),\"\",ST14_6!$E$13)","v":""},{"$f":"ST14_6!$E$14","v":0},{"$f":"ST14_6!$E$15","v":0},{"$f":"ST14_6!$E$16","v":0},{"$f":"ST14_6!$E$17","v":0},{"$f":"ST14_6!$E$8","v":"ST14_6"},{"$f":"ST14_6!$B$4","v":"Bulk Excavate Surplus Material/Debris And Remove From Site"},{"$f":"ST14_6!$G$2","v":0},{"$f":"ST14_6!$E$87","v":"$/Lm"},{"$f":"ST14_6!$G$3","v":0},{"$f":"ST14_6!$G$4","v":0},"ST14_6",{"$f":"IF(AND(Menu!$E$37=Yes,Menu!$F$37>=ABS(RIGHT(P90,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST15_1!$E$10),\"\",ST15_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST15_1!$E$11),\"\",ST15_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST15_1!$E$12),\"\",ST15_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST15_1!$E$13),\"\",ST15_1!$E$13)","v":""},{"$f":"ST15_1!$E$14","v":0},{"$f":"ST15_1!$E$15","v":0},{"$f":"ST15_1!$E$16","v":0},{"$f":"ST15_1!$E$17","v":0},{"$f":"ST15_1!$E$8","v":"ST15_1"},{"$f":"ST15_1!$B$4","v":"Bulk Fill"},{"$f":"ST15_1!$G$2","v":0},{"$f":"ST15_1!$E$91","v":"$/Lm"},{"$f":"ST15_1!$G$3","v":0},{"$f":"ST15_1!$G$4","v":0},"ST15_1",{"$f":"IF(AND(Menu!$E$38=Yes,Menu!$F$38>=ABS(RIGHT(P91,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST15_2!$E$10),\"\",ST15_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST15_2!$E$11),\"\",ST15_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST15_2!$E$12),\"\",ST15_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST15_2!$E$13),\"\",ST15_2!$E$13)","v":""},{"$f":"ST15_2!$E$14","v":0},{"$f":"ST15_2!$E$15","v":0},{"$f":"ST15_2!$E$16","v":0},{"$f":"ST15_2!$E$17","v":0},{"$f":"ST15_2!$E$8","v":"ST15_2"},{"$f":"ST15_2!$B$4","v":"Bulk Fill"},{"$f":"ST15_2!$G$2","v":0},{"$f":"ST15_2!$E$91","v":"$/Lm"},{"$f":"ST15_2!$G$3","v":0},{"$f":"ST15_2!$G$4","v":0},"ST15_2",{"$f":"IF(AND(Menu!$E$38=Yes,Menu!$F$38>=ABS(RIGHT(P92,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST15_3!$E$10),\"\",ST15_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST15_3!$E$11),\"\",ST15_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST15_3!$E$12),\"\",ST15_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST15_3!$E$13),\"\",ST15_3!$E$13)","v":""},{"$f":"ST15_3!$E$14","v":0},{"$f":"ST15_3!$E$15","v":0},{"$f":"ST15_3!$E$16","v":0},{"$f":"ST15_3!$E$17","v":0},{"$f":"ST15_3!$E$8","v":"ST15_3"},{"$f":"ST15_3!$B$4","v":"Bulk Fill"},{"$f":"ST15_3!$G$2","v":0},{"$f":"ST15_3!$E$91","v":"$/Lm"},{"$f":"ST15_3!$G$3","v":0},{"$f":"ST15_3!$G$4","v":0},"ST15_3",{"$f":"IF(AND(Menu!$E$38=Yes,Menu!$F$38>=ABS(RIGHT(P93,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST15_4!$E$10),\"\",ST15_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST15_4!$E$11),\"\",ST15_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST15_4!$E$12),\"\",ST15_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST15_4!$E$13),\"\",ST15_4!$E$13)","v":""},{"$f":"ST15_4!$E$14","v":0},{"$f":"ST15_4!$E$15","v":0},{"$f":"ST15_4!$E$16","v":0},{"$f":"ST15_4!$E$17","v":0},{"$f":"ST15_4!$E$8","v":"ST15_4"},{"$f":"ST15_4!$B$4","v":"Bulk Fill"},{"$f":"ST15_4!$G$2","v":0},{"$f":"ST15_4!$E$91","v":"$/Lm"},{"$f":"ST15_4!$G$3","v":0},{"$f":"ST15_4!$G$4","v":0},"ST15_4",{"$f":"IF(AND(Menu!$E$38=Yes,Menu!$F$38>=ABS(RIGHT(P94,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST15_5!$E$10),\"\",ST15_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST15_5!$E$11),\"\",ST15_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST15_5!$E$12),\"\",ST15_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST15_5!$E$13),\"\",ST15_5!$E$13)","v":""},{"$f":"ST15_5!$E$14","v":0},{"$f":"ST15_5!$E$15","v":0},{"$f":"ST15_5!$E$16","v":0},{"$f":"ST15_5!$E$17","v":0},{"$f":"ST15_5!$E$8","v":"ST15_5"},{"$f":"ST15_5!$B$4","v":"Bulk Fill"},{"$f":"ST15_5!$G$2","v":0},{"$f":"ST15_5!$E$91","v":"$/Lm"},{"$f":"ST15_5!$G$3","v":0},{"$f":"ST15_5!$G$4","v":0},"ST15_5",{"$f":"IF(AND(Menu!$E$38=Yes,Menu!$F$38>=ABS(RIGHT(P95,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST15_6!$E$10),\"\",ST15_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST15_6!$E$11),\"\",ST15_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST15_6!$E$12),\"\",ST15_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST15_6!$E$13),\"\",ST15_6!$E$13)","v":""},{"$f":"ST15_6!$E$14","v":0},{"$f":"ST15_6!$E$15","v":0},{"$f":"ST15_6!$E$16","v":0},{"$f":"ST15_6!$E$17","v":0},{"$f":"ST15_6!$E$8","v":"ST15_6"},{"$f":"ST15_6!$B$4","v":"Bulk Fill"},{"$f":"ST15_6!$G$2","v":0},{"$f":"ST15_6!$E$91","v":"$/Lm"},{"$f":"ST15_6!$G$3","v":0},{"$f":"ST15_6!$G$4","v":0},"ST15_6",{"$f":"IF(AND(Menu!$E$38=Yes,Menu!$F$38>=ABS(RIGHT(P96,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST16_1!$E$10),\"\",ST16_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST16_1!$E$11),\"\",ST16_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST16_1!$E$12),\"\",ST16_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST16_1!$E$13),\"\",ST16_1!$E$13)","v":""},{"$f":"ST16_1!$E$14","v":0},{"$f":"ST16_1!$E$15","v":0},{"$f":"ST16_1!$E$16","v":0},{"$f":"ST16_1!$E$17","v":0},{"$f":"ST16_1!$E$8","v":"ST16_1"},{"$f":"ST16_1!$B$4","v":"Rock Protection"},{"$f":"ST16_1!$G$2","v":0},{"$f":"ST16_1!$E$91","v":"$/m3"},{"$f":"ST16_1!$G$3","v":0},{"$f":"ST16_1!$G$4","v":0},"ST16_1",{"$f":"IF(AND(Menu!$E$39=Yes,Menu!$F$39>=ABS(RIGHT(P97,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST16_2!$E$10),\"\",ST16_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST16_2!$E$11),\"\",ST16_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST16_2!$E$12),\"\",ST16_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST16_2!$E$13),\"\",ST16_2!$E$13)","v":""},{"$f":"ST16_2!$E$14","v":0},{"$f":"ST16_2!$E$15","v":0},{"$f":"ST16_2!$E$16","v":0},{"$f":"ST16_2!$E$17","v":0},{"$f":"ST16_2!$E$8","v":"ST16_2"},{"$f":"ST16_2!$B$4","v":"Rock Protection"},{"$f":"ST16_2!$G$2","v":0},{"$f":"ST16_2!$E$91","v":"$/m3"},{"$f":"ST16_2!$G$3","v":0},{"$f":"ST16_2!$G$4","v":0},"ST16_2",{"$f":"IF(AND(Menu!$E$39=Yes,Menu!$F$39>=ABS(RIGHT(P98,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST16_3!$E$10),\"\",ST16_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST16_3!$E$11),\"\",ST16_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST16_3!$E$12),\"\",ST16_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST16_3!$E$13),\"\",ST16_3!$E$13)","v":""},{"$f":"ST16_3!$E$14","v":0},{"$f":"ST16_3!$E$15","v":0},{"$f":"ST16_3!$E$16","v":0},{"$f":"ST16_3!$E$17","v":0},{"$f":"ST16_3!$E$8","v":"ST16_3"},{"$f":"ST16_3!$B$4","v":"Rock Protection"},{"$f":"ST16_3!$G$2","v":0},{"$f":"ST16_3!$E$91","v":"$/m3"},{"$f":"ST16_3!$G$3","v":0},{"$f":"ST16_3!$G$4","v":0},"ST16_3",{"$f":"IF(AND(Menu!$E$39=Yes,Menu!$F$39>=ABS(RIGHT(P99,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST16_4!$E$10),\"\",ST16_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST16_4!$E$11),\"\",ST16_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST16_4!$E$12),\"\",ST16_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST16_4!$E$13),\"\",ST16_4!$E$13)","v":""},{"$f":"ST16_4!$E$14","v":0},{"$f":"ST16_4!$E$15","v":0},{"$f":"ST16_4!$E$16","v":0},{"$f":"ST16_4!$E$17","v":0},{"$f":"ST16_4!$E$8","v":"ST16_4"},{"$f":"ST16_4!$B$4","v":"Rock Protection"},{"$f":"ST16_4!$G$2","v":0},{"$f":"ST16_4!$E$91","v":"$/m3"},{"$f":"ST16_4!$G$3","v":0},{"$f":"ST16_4!$G$4","v":0},"ST16_4",{"$f":"IF(AND(Menu!$E$39=Yes,Menu!$F$39>=ABS(RIGHT(P100,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST16_5!$E$10),\"\",ST16_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST16_5!$E$11),\"\",ST16_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST16_5!$E$12),\"\",ST16_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST16_5!$E$13),\"\",ST16_5!$E$13)","v":""},{"$f":"ST16_5!$E$14","v":0},{"$f":"ST16_5!$E$15","v":0},{"$f":"ST16_5!$E$16","v":0},{"$f":"ST16_5!$E$17","v":0},{"$f":"ST16_5!$E$8","v":"ST16_5"},{"$f":"ST16_5!$B$4","v":"Rock Protection"},{"$f":"ST16_5!$G$2","v":0},{"$f":"ST16_5!$E$91","v":"$/m3"},{"$f":"ST16_5!$G$3","v":0},{"$f":"ST16_5!$G$4","v":0},"ST16_5",{"$f":"IF(AND(Menu!$E$39=Yes,Menu!$F$39>=ABS(RIGHT(P101,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST16_6!$E$10),\"\",ST16_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST16_6!$E$11),\"\",ST16_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST16_6!$E$12),\"\",ST16_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST16_6!$E$13),\"\",ST16_6!$E$13)","v":""},{"$f":"ST16_6!$E$14","v":0},{"$f":"ST16_6!$E$15","v":0},{"$f":"ST16_6!$E$16","v":0},{"$f":"ST16_6!$E$17","v":0},{"$f":"ST16_6!$E$8","v":"ST16_6"},{"$f":"ST16_6!$B$4","v":"Rock Protection"},{"$f":"ST16_6!$G$2","v":0},{"$f":"ST16_6!$E$91","v":"$/m3"},{"$f":"ST16_6!$G$3","v":0},{"$f":"ST16_6!$G$4","v":0},"ST16_6",{"$f":"IF(AND(Menu!$E$39=Yes,Menu!$F$39>=ABS(RIGHT(P102,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST17_1!$E$10),\"\",ST17_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST17_1!$E$11),\"\",ST17_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST17_1!$E$12),\"\",ST17_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST17_1!$E$13),\"\",ST17_1!$E$13)","v":""},{"$f":"ST17_1!$E$14","v":0},{"$f":"ST17_1!$E$15","v":0},{"$f":"ST17_1!$E$16","v":0},{"$f":"ST17_1!$E$17","v":0},{"$f":"ST17_1!$E$8","v":"ST17_1"},{"$f":"ST17_1!$B$4","v":"Reshape Table Drain"},{"$f":"ST17_1!$G$2","v":0},{"$f":"ST17_1!$E$86","v":"$/Lm"},{"$f":"ST17_1!$G$3","v":0},{"$f":"ST17_1!$G$4","v":0},"ST17_1",{"$f":"IF(AND(Menu!$E$40=Yes,Menu!$F$40>=ABS(RIGHT(P103,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST17_2!$E$10),\"\",ST17_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST17_2!$E$11),\"\",ST17_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST17_2!$E$12),\"\",ST17_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST17_2!$E$13),\"\",ST17_2!$E$13)","v":""},{"$f":"ST17_2!$E$14","v":0},{"$f":"ST17_2!$E$15","v":0},{"$f":"ST17_2!$E$16","v":0},{"$f":"ST17_2!$E$17","v":0},{"$f":"ST17_2!$E$8","v":"ST17_2"},{"$f":"ST17_2!$B$4","v":"Reshape Table Drain"},{"$f":"ST17_2!$G$2","v":0},{"$f":"ST17_2!$E$86","v":"$/Lm"},{"$f":"ST17_2!$G$3","v":0},{"$f":"ST17_2!$G$4","v":0},"ST17_2",{"$f":"IF(AND(Menu!$E$40=Yes,Menu!$F$40>=ABS(RIGHT(P104,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST17_3!$E$10),\"\",ST17_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST17_3!$E$11),\"\",ST17_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST17_3!$E$12),\"\",ST17_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST17_3!$E$13),\"\",ST17_3!$E$13)","v":""},{"$f":"ST17_3!$E$14","v":0},{"$f":"ST17_3!$E$15","v":0},{"$f":"ST17_3!$E$16","v":0},{"$f":"ST17_3!$E$17","v":0},{"$f":"ST17_3!$E$8","v":"ST17_3"},{"$f":"ST17_3!$B$4","v":"Reshape Table Drain"},{"$f":"ST17_3!$G$2","v":0},{"$f":"ST17_3!$E$86","v":"$/Lm"},{"$f":"ST17_3!$G$3","v":0},{"$f":"ST17_3!$G$4","v":0},"ST17_3",{"$f":"IF(AND(Menu!$E$40=Yes,Menu!$F$40>=ABS(RIGHT(P105,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST17_4!$E$10),\"\",ST17_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST17_4!$E$11),\"\",ST17_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST17_4!$E$12),\"\",ST17_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST17_4!$E$13),\"\",ST17_4!$E$13)","v":""},{"$f":"ST17_4!$E$14","v":0},{"$f":"ST17_4!$E$15","v":0},{"$f":"ST17_4!$E$16","v":0},{"$f":"ST17_4!$E$17","v":0},{"$f":"ST17_4!$E$8","v":"ST17_4"},{"$f":"ST17_4!$B$4","v":"Reshape Table Drain"},{"$f":"ST17_4!$G$2","v":0},{"$f":"ST17_4!$E$86","v":"$/Lm"},{"$f":"ST17_4!$G$3","v":0},{"$f":"ST17_4!$G$4","v":0},"ST17_4",{"$f":"IF(AND(Menu!$E$40=Yes,Menu!$F$40>=ABS(RIGHT(P106,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST17_5!$E$10),\"\",ST17_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST17_5!$E$11),\"\",ST17_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST17_5!$E$12),\"\",ST17_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST17_5!$E$13),\"\",ST17_5!$E$13)","v":""},{"$f":"ST17_5!$E$14","v":0},{"$f":"ST17_5!$E$15","v":0},{"$f":"ST17_5!$E$16","v":0},{"$f":"ST17_5!$E$17","v":0},{"$f":"ST17_5!$E$8","v":"ST17_5"},{"$f":"ST17_5!$B$4","v":"Reshape Table Drain"},{"$f":"ST17_5!$G$2","v":0},{"$f":"ST17_5!$E$86","v":"$/Lm"},{"$f":"ST17_5!$G$3","v":0},{"$f":"ST17_5!$G$4","v":0},"ST17_5",{"$f":"IF(AND(Menu!$E$40=Yes,Menu!$F$40>=ABS(RIGHT(P107,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST17_6!$E$10),\"\",ST17_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST17_6!$E$11),\"\",ST17_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST17_6!$E$12),\"\",ST17_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST17_6!$E$13),\"\",ST17_6!$E$13)","v":""},{"$f":"ST17_6!$E$14","v":0},{"$f":"ST17_6!$E$15","v":0},{"$f":"ST17_6!$E$16","v":0},{"$f":"ST17_6!$E$17","v":0},{"$f":"ST17_6!$E$8","v":"ST17_6"},{"$f":"ST17_6!$B$4","v":"Reshape Table Drain"},{"$f":"ST17_6!$G$2","v":0},{"$f":"ST17_6!$E$86","v":"$/Lm"},{"$f":"ST17_6!$G$3","v":0},{"$f":"ST17_6!$G$4","v":0},"ST17_6",{"$f":"IF(AND(Menu!$E$40=Yes,Menu!$F$40>=ABS(RIGHT(P108,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST18_1!$E$10),\"\",ST18_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST18_1!$E$11),\"\",ST18_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST18_1!$E$12),\"\",ST18_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST18_1!$E$13),\"\",ST18_1!$E$13)","v":""},{"$f":"ST18_1!$E$14","v":0},{"$f":"ST18_1!$E$15","v":0},{"$f":"ST18_1!$E$16","v":0},{"$f":"ST18_1!$E$17","v":0},{"$f":"ST18_1!$E$8","v":"ST18_1"},{"$f":"ST18_1!$B$4","v":"Replace Road Signage"},{"$f":"ST18_1!$G$2","v":0},{"$f":"ST18_1!$E$87","v":"$/Sign"},{"$f":"ST18_1!$G$3","v":0},{"$f":"ST18_1!$G$4","v":0},"ST18_1",{"$f":"IF(AND(Menu!$E$41=Yes,Menu!$F$41>=ABS(RIGHT(P109,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST18_2!$E$10),\"\",ST18_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST18_2!$E$11),\"\",ST18_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST18_2!$E$12),\"\",ST18_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST18_2!$E$13),\"\",ST18_2!$E$13)","v":""},{"$f":"ST18_2!$E$14","v":0},{"$f":"ST18_2!$E$15","v":0},{"$f":"ST18_2!$E$16","v":0},{"$f":"ST18_2!$E$17","v":0},{"$f":"ST18_2!$E$8","v":"ST18_2"},{"$f":"ST18_2!$B$4","v":"Replace Road Signage"},{"$f":"ST18_2!$G$2","v":0},{"$f":"ST18_2!$E$87","v":"$/Sign"},{"$f":"ST18_2!$G$3","v":0},{"$f":"ST18_2!$G$4","v":0},"ST18_2",{"$f":"IF(AND(Menu!$E$41=Yes,Menu!$F$41>=ABS(RIGHT(P110,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST18_3!$E$10),\"\",ST18_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST18_3!$E$11),\"\",ST18_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST18_3!$E$12),\"\",ST18_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST18_3!$E$13),\"\",ST18_3!$E$13)","v":""},{"$f":"ST18_3!$E$14","v":0},{"$f":"ST18_3!$E$15","v":0},{"$f":"ST18_3!$E$16","v":0},{"$f":"ST18_3!$E$17","v":0},{"$f":"ST18_3!$E$8","v":"ST18_3"},{"$f":"ST18_3!$B$4","v":"Replace Road Signage"},{"$f":"ST18_3!$G$2","v":0},{"$f":"ST18_3!$E$87","v":"$/Sign"},{"$f":"ST18_3!$G$3","v":0},{"$f":"ST18_3!$G$4","v":0},"ST18_3",{"$f":"IF(AND(Menu!$E$41=Yes,Menu!$F$41>=ABS(RIGHT(P111,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST18_4!$E$10),\"\",ST18_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST18_4!$E$11),\"\",ST18_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST18_4!$E$12),\"\",ST18_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST18_4!$E$13),\"\",ST18_4!$E$13)","v":""},{"$f":"ST18_4!$E$14","v":0},{"$f":"ST18_4!$E$15","v":0},{"$f":"ST18_4!$E$16","v":0},{"$f":"ST18_4!$E$17","v":0},{"$f":"ST18_4!$E$8","v":"ST18_4"},{"$f":"ST18_4!$B$4","v":"Replace Road Signage"},{"$f":"ST18_4!$G$2","v":0},{"$f":"ST18_4!$E$87","v":"$/Sign"},{"$f":"ST18_4!$G$3","v":0},{"$f":"ST18_4!$G$4","v":0},"ST18_4",{"$f":"IF(AND(Menu!$E$41=Yes,Menu!$F$41>=ABS(RIGHT(P112,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST18_5!$E$10),\"\",ST18_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST18_5!$E$11),\"\",ST18_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST18_5!$E$12),\"\",ST18_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST18_5!$E$13),\"\",ST18_5!$E$13)","v":""},{"$f":"ST18_5!$E$14","v":0},{"$f":"ST18_5!$E$15","v":0},{"$f":"ST18_5!$E$16","v":0},{"$f":"ST18_5!$E$17","v":0},{"$f":"ST18_5!$E$8","v":"ST18_5"},{"$f":"ST18_5!$B$4","v":"Replace Road Signage"},{"$f":"ST18_5!$G$2","v":0},{"$f":"ST18_5!$E$87","v":"$/Sign"},{"$f":"ST18_5!$G$3","v":0},{"$f":"ST18_5!$G$4","v":0},"ST18_5",{"$f":"IF(AND(Menu!$E$41=Yes,Menu!$F$41>=ABS(RIGHT(P113,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST18_6!$E$10),\"\",ST18_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST18_6!$E$11),\"\",ST18_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST18_6!$E$12),\"\",ST18_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST18_6!$E$13),\"\",ST18_6!$E$13)","v":""},{"$f":"ST18_6!$E$14","v":0},{"$f":"ST18_6!$E$15","v":0},{"$f":"ST18_6!$E$16","v":0},{"$f":"ST18_6!$E$17","v":0},{"$f":"ST18_6!$E$8","v":"ST18_6"},{"$f":"ST18_6!$B$4","v":"Replace Road Signage"},{"$f":"ST18_6!$G$2","v":0},{"$f":"ST18_6!$E$87","v":"$/Sign"},{"$f":"ST18_6!$G$3","v":0},{"$f":"ST18_6!$G$4","v":0},"ST18_6",{"$f":"IF(AND(Menu!$E$41=Yes,Menu!$F$41>=ABS(RIGHT(P114,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST19_1!$E$10),\"\",ST19_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST19_1!$E$11),\"\",ST19_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST19_1!$E$12),\"\",ST19_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST19_1!$E$13),\"\",ST19_1!$E$13)","v":""},{"$f":"ST19_1!$E$14","v":0},{"$f":"ST19_1!$E$15","v":0},{"$f":"ST19_1!$E$16","v":0},{"$f":"ST19_1!$E$17","v":0},{"$f":"ST19_1!$E$8","v":"ST19_1"},{"$f":"ST19_1!$B$4","v":"Replace Roadside Barriers"},{"$f":"ST19_1!$G$2","v":0},{"$f":"ST19_1!$E$74","v":"$/Lm"},{"$f":"ST19_1!$G$3","v":0},{"$f":"ST19_1!$G$4","v":0},"ST19_1",{"$f":"IF(AND(Menu!$E$42=Yes,Menu!$F$42>=ABS(RIGHT(P115,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST19_2!$E$10),\"\",ST19_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST19_2!$E$11),\"\",ST19_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST19_2!$E$12),\"\",ST19_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST19_2!$E$13),\"\",ST19_2!$E$13)","v":""},{"$f":"ST19_2!$E$14","v":0},{"$f":"ST19_2!$E$15","v":0},{"$f":"ST19_2!$E$16","v":0},{"$f":"ST19_2!$E$17","v":0},{"$f":"ST19_2!$E$8","v":"ST19_2"},{"$f":"ST19_2!$B$4","v":"Replace Roadside Barriers"},{"$f":"ST19_2!$G$2","v":0},{"$f":"ST19_2!$E$74","v":"$/Lm"},{"$f":"ST19_2!$G$3","v":0},{"$f":"ST19_2!$G$4","v":0},"ST19_2",{"$f":"IF(AND(Menu!$E$42=Yes,Menu!$F$42>=ABS(RIGHT(P116,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST19_3!$E$10),\"\",ST19_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST19_3!$E$11),\"\",ST19_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST19_3!$E$12),\"\",ST19_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST19_3!$E$13),\"\",ST19_3!$E$13)","v":""},{"$f":"ST19_3!$E$14","v":0},{"$f":"ST19_3!$E$15","v":0},{"$f":"ST19_3!$E$16","v":0},{"$f":"ST19_3!$E$17","v":0},{"$f":"ST19_3!$E$8","v":"ST19_3"},{"$f":"ST19_3!$B$4","v":"Replace Roadside Barriers"},{"$f":"ST19_3!$G$2","v":0},{"$f":"ST19_3!$E$74","v":"$/Lm"},{"$f":"ST19_3!$G$3","v":0},{"$f":"ST19_3!$G$4","v":0},"ST19_3",{"$f":"IF(AND(Menu!$E$42=Yes,Menu!$F$42>=ABS(RIGHT(P117,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST19_4!$E$10),\"\",ST19_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST19_4!$E$11),\"\",ST19_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST19_4!$E$12),\"\",ST19_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST19_4!$E$13),\"\",ST19_4!$E$13)","v":""},{"$f":"ST19_4!$E$14","v":0},{"$f":"ST19_4!$E$15","v":0},{"$f":"ST19_4!$E$16","v":0},{"$f":"ST19_4!$E$17","v":0},{"$f":"ST19_4!$E$8","v":"ST19_4"},{"$f":"ST19_4!$B$4","v":"Replace Roadside Barriers"},{"$f":"ST19_4!$G$2","v":0},{"$f":"ST19_4!$E$74","v":"$/Lm"},{"$f":"ST19_4!$G$3","v":0},{"$f":"ST19_4!$G$4","v":0},"ST19_4",{"$f":"IF(AND(Menu!$E$42=Yes,Menu!$F$42>=ABS(RIGHT(P118,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST19_5!$E$10),\"\",ST19_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST19_5!$E$11),\"\",ST19_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST19_5!$E$12),\"\",ST19_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST19_5!$E$13),\"\",ST19_5!$E$13)","v":""},{"$f":"ST19_5!$E$14","v":0},{"$f":"ST19_5!$E$15","v":0},{"$f":"ST19_5!$E$16","v":0},{"$f":"ST19_5!$E$17","v":0},{"$f":"ST19_5!$E$8","v":"ST19_5"},{"$f":"ST19_5!$B$4","v":"Replace Roadside Barriers"},{"$f":"ST19_5!$G$2","v":0},{"$f":"ST19_5!$E$74","v":"$/Lm"},{"$f":"ST19_5!$G$3","v":0},{"$f":"ST19_5!$G$4","v":0},"ST19_5",{"$f":"IF(AND(Menu!$E$42=Yes,Menu!$F$42>=ABS(RIGHT(P119,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST19_6!$E$10),\"\",ST19_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST19_6!$E$11),\"\",ST19_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST19_6!$E$12),\"\",ST19_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST19_6!$E$13),\"\",ST19_6!$E$13)","v":""},{"$f":"ST19_6!$E$14","v":0},{"$f":"ST19_6!$E$15","v":0},{"$f":"ST19_6!$E$16","v":0},{"$f":"ST19_6!$E$17","v":0},{"$f":"ST19_6!$E$8","v":"ST19_6"},{"$f":"ST19_6!$B$4","v":"Replace Roadside Barriers"},{"$f":"ST19_6!$G$2","v":0},{"$f":"ST19_6!$E$74","v":"$/Lm"},{"$f":"ST19_6!$G$3","v":0},{"$f":"ST19_6!$G$4","v":0},"ST19_6",{"$f":"IF(AND(Menu!$E$42=Yes,Menu!$F$42>=ABS(RIGHT(P120,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST20_1!$E$10),\"\",ST20_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST20_1!$E$11),\"\",ST20_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST20_1!$E$12),\"\",ST20_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST20_1!$E$13),\"\",ST20_1!$E$13)","v":""},{"$f":"ST20_1!$E$14","v":0},{"$f":"ST20_1!$E$15","v":0},{"$f":"ST20_1!$E$16","v":0},{"$f":"ST20_1!$E$17","v":0},{"$f":"ST20_1!$E$8","v":"ST20_1"},{"$f":"ST20_1!$B$4","v":"Replace Guide Posts Or Markers"},{"$f":"ST20_1!$G$2","v":0},{"$f":"ST20_1!$E$49","v":"$/post"},{"$f":"ST20_1!$G$3","v":0},{"$f":"ST20_1!$G$4","v":0},"ST20_1",{"$f":"IF(AND(Menu!$E$43=Yes,Menu!$F$43>=ABS(RIGHT(P121,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST20_2!$E$10),\"\",ST20_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST20_2!$E$11),\"\",ST20_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST20_2!$E$12),\"\",ST20_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST20_2!$E$13),\"\",ST20_2!$E$13)","v":""},{"$f":"ST20_2!$E$14","v":0},{"$f":"ST20_2!$E$15","v":0},{"$f":"ST20_2!$E$16","v":0},{"$f":"ST20_2!$E$17","v":0},{"$f":"ST20_2!$E$8","v":"ST20_2"},{"$f":"ST20_2!$B$4","v":"Replace Guide Posts Or Markers"},{"$f":"ST20_2!$G$2","v":0},{"$f":"ST20_2!$E$49","v":"$/post"},{"$f":"ST20_2!$G$3","v":0},{"$f":"ST20_2!$G$4","v":0},"ST20_2",{"$f":"IF(AND(Menu!$E$43=Yes,Menu!$F$43>=ABS(RIGHT(P122,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST20_3!$E$10),\"\",ST20_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST20_3!$E$11),\"\",ST20_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST20_3!$E$12),\"\",ST20_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST20_3!$E$13),\"\",ST20_3!$E$13)","v":""},{"$f":"ST20_3!$E$14","v":0},{"$f":"ST20_3!$E$15","v":0},{"$f":"ST20_3!$E$16","v":0},{"$f":"ST20_3!$E$17","v":0},{"$f":"ST20_3!$E$8","v":"ST20_3"},{"$f":"ST20_3!$B$4","v":"Replace Guide Posts Or Markers"},{"$f":"ST20_3!$G$2","v":0},{"$f":"ST20_3!$E$49","v":"$/post"},{"$f":"ST20_3!$G$3","v":0},{"$f":"ST20_3!$G$4","v":0},"ST20_3",{"$f":"IF(AND(Menu!$E$43=Yes,Menu!$F$43>=ABS(RIGHT(P123,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST20_4!$E$10),\"\",ST20_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST20_4!$E$11),\"\",ST20_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST20_4!$E$12),\"\",ST20_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST20_4!$E$13),\"\",ST20_4!$E$13)","v":""},{"$f":"ST20_4!$E$14","v":0},{"$f":"ST20_4!$E$15","v":0},{"$f":"ST20_4!$E$16","v":0},{"$f":"ST20_4!$E$17","v":0},{"$f":"ST20_4!$E$8","v":"ST20_4"},{"$f":"ST20_4!$B$4","v":"Replace Guide Posts Or Markers"},{"$f":"ST20_4!$G$2","v":0},{"$f":"ST20_4!$E$49","v":"$/post"},{"$f":"ST20_4!$G$3","v":0},{"$f":"ST20_4!$G$4","v":0},"ST20_4",{"$f":"IF(AND(Menu!$E$43=Yes,Menu!$F$43>=ABS(RIGHT(P124,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST20_5!$E$10),\"\",ST20_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST20_5!$E$11),\"\",ST20_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST20_5!$E$12),\"\",ST20_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST20_5!$E$13),\"\",ST20_5!$E$13)","v":""},{"$f":"ST20_5!$E$14","v":0},{"$f":"ST20_5!$E$15","v":0},{"$f":"ST20_5!$E$16","v":0},{"$f":"ST20_5!$E$17","v":0},{"$f":"ST20_5!$E$8","v":"ST20_5"},{"$f":"ST20_5!$B$4","v":"Replace Guide Posts Or Markers"},{"$f":"ST20_5!$G$2","v":0},{"$f":"ST20_5!$E$49","v":"$/post"},{"$f":"ST20_5!$G$3","v":0},{"$f":"ST20_5!$G$4","v":0},"ST20_5",{"$f":"IF(AND(Menu!$E$43=Yes,Menu!$F$43>=ABS(RIGHT(P125,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST20_6!$E$10),\"\",ST20_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST20_6!$E$11),\"\",ST20_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST20_6!$E$12),\"\",ST20_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST20_6!$E$13),\"\",ST20_6!$E$13)","v":""},{"$f":"ST20_6!$E$14","v":0},{"$f":"ST20_6!$E$15","v":0},{"$f":"ST20_6!$E$16","v":0},{"$f":"ST20_6!$E$17","v":0},{"$f":"ST20_6!$E$8","v":"ST20_6"},{"$f":"ST20_6!$B$4","v":"Replace Guide Posts Or Markers"},{"$f":"ST20_6!$G$2","v":0},{"$f":"ST20_6!$E$49","v":"$/post"},{"$f":"ST20_6!$G$3","v":0},{"$f":"ST20_6!$G$4","v":0},"ST20_6",{"$f":"IF(AND(Menu!$E$43=Yes,Menu!$F$43>=ABS(RIGHT(P126,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST21_1!$E$10),\"\",ST21_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST21_1!$E$11),\"\",ST21_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST21_1!$E$12),\"\",ST21_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST21_1!$E$13),\"\",ST21_1!$E$13)","v":""},{"$f":"ST21_1!$E$14","v":0},{"$f":"ST21_1!$E$15","v":0},{"$f":"ST21_1!$E$16","v":0},{"$f":"ST21_1!$E$17","v":0},{"$f":"ST21_1!$E$8","v":"ST21_1"},{"$f":"ST21_1!$B$4","v":"Reconstruct Reinforced Concrete"},{"$f":"ST21_1!$G$2","v":0},{"$f":"ST21_1!E$204","v":"$/m3"},{"$f":"ST21_1!$G$3","v":0},{"$f":"ST21_1!$G$4","v":0},"ST21_1",{"$f":"IF(AND(Menu!$E$44=Yes,Menu!$F$44>=ABS(RIGHT(P127,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST21_2!$E$10),\"\",ST21_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST21_2!$E$11),\"\",ST21_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST21_2!$E$12),\"\",ST21_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST21_2!$E$13),\"\",ST21_2!$E$13)","v":""},{"$f":"ST21_2!$E$14","v":0},{"$f":"ST21_2!$E$15","v":0},{"$f":"ST21_2!$E$16","v":0},{"$f":"ST21_2!$E$17","v":0},{"$f":"ST21_2!$E$8","v":"ST21_2"},{"$f":"ST21_2!$B$4","v":"Reconstruct Reinforced Concrete"},{"$f":"ST21_2!$G$2","v":0},{"$f":"ST21_2!E$204","v":"$/m3"},{"$f":"ST21_2!$G$3","v":0},{"$f":"ST21_2!$G$4","v":0},"ST21_2",{"$f":"IF(AND(Menu!$E$44=Yes,Menu!$F$44>=ABS(RIGHT(P128,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST21_3!$E$10),\"\",ST21_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST21_3!$E$11),\"\",ST21_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST21_3!$E$12),\"\",ST21_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST21_3!$E$13),\"\",ST21_3!$E$13)","v":""},{"$f":"ST21_3!$E$14","v":0},{"$f":"ST21_3!$E$15","v":0},{"$f":"ST21_3!$E$16","v":0},{"$f":"ST21_3!$E$17","v":0},{"$f":"ST21_3!$E$8","v":"ST21_3"},{"$f":"ST21_3!$B$4","v":"Reconstruct Reinforced Concrete"},{"$f":"ST21_3!$G$2","v":0},{"$f":"ST21_3!E$204","v":"$/m3"},{"$f":"ST21_3!$G$3","v":0},{"$f":"ST21_3!$G$4","v":0},"ST21_3",{"$f":"IF(AND(Menu!$E$44=Yes,Menu!$F$44>=ABS(RIGHT(P129,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST21_4!$E$10),\"\",ST21_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST21_4!$E$11),\"\",ST21_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST21_4!$E$12),\"\",ST21_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST21_4!$E$13),\"\",ST21_4!$E$13)","v":""},{"$f":"ST21_4!$E$14","v":0},{"$f":"ST21_4!$E$15","v":0},{"$f":"ST21_4!$E$16","v":0},{"$f":"ST21_4!$E$17","v":0},{"$f":"ST21_4!$E$8","v":"ST21_4"},{"$f":"ST21_4!$B$4","v":"Reconstruct Reinforced Concrete"},{"$f":"ST21_4!$G$2","v":0},{"$f":"ST21_4!E$204","v":"$/m3"},{"$f":"ST21_4!$G$3","v":0},{"$f":"ST21_4!$G$4","v":0},"ST21_4",{"$f":"IF(AND(Menu!$E$44=Yes,Menu!$F$44>=ABS(RIGHT(P130,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST21_5!$E$10),\"\",ST21_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST21_5!$E$11),\"\",ST21_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST21_5!$E$12),\"\",ST21_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST21_5!$E$13),\"\",ST21_5!$E$13)","v":""},{"$f":"ST21_5!$E$14","v":0},{"$f":"ST21_5!$E$15","v":0},{"$f":"ST21_5!$E$16","v":0},{"$f":"ST21_5!$E$17","v":0},{"$f":"ST21_5!$E$8","v":"ST21_5"},{"$f":"ST21_5!$B$4","v":"Reconstruct Reinforced Concrete"},{"$f":"ST21_5!$G$2","v":0},{"$f":"ST21_5!E$204","v":"$/m3"},{"$f":"ST21_5!$G$3","v":0},{"$f":"ST21_5!$G$4","v":0},"ST21_5",{"$f":"IF(AND(Menu!$E$44=Yes,Menu!$F$44>=ABS(RIGHT(P131,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST21_6!$E$10),\"\",ST21_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST21_6!$E$11),\"\",ST21_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST21_6!$E$12),\"\",ST21_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST21_6!$E$13),\"\",ST21_6!$E$13)","v":""},{"$f":"ST21_6!$E$14","v":0},{"$f":"ST21_6!$E$15","v":0},{"$f":"ST21_6!$E$16","v":0},{"$f":"ST21_6!$E$17","v":0},{"$f":"ST21_6!$E$8","v":"ST21_6"},{"$f":"ST21_6!$B$4","v":"Reconstruct Reinforced Concrete"},{"$f":"ST21_6!$G$2","v":0},{"$f":"ST21_6!E$204","v":"$/m3"},{"$f":"ST21_6!$G$3","v":0},{"$f":"ST21_6!$G$4","v":0},"ST21_6",{"$f":"IF(AND(Menu!$E$44=Yes,Menu!$F$44>=ABS(RIGHT(P132,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST22_1!$E$10),\"\",ST22_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST22_1!$E$11),\"\",ST22_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST22_1!$E$12),\"\",ST22_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST22_1!$E$13),\"\",ST22_1!$E$13)","v":""},{"$f":"ST22_1!$E$14","v":0},{"$f":"ST22_1!$E$15","v":0},{"$f":"ST22_1!$E$16","v":0},{"$f":"ST22_1!$E$17","v":0},{"$f":"ST22_1!$E$8","v":"ST22_1"},{"$f":"ST22_1!$B$4","v":"Repair Drainage Structure – Excavate, Repair And Reinstate"},{"$f":"ST22_1!$G$2","v":0},{"$f":"ST22_1!$E$93","v":"$/Lm"},{"$f":"ST22_1!$G$3","v":0},{"$f":"ST22_1!$G$4","v":180},"ST22_1",{"$f":"IF(AND(Menu!$E$45=Yes,Menu!$F$45>=ABS(RIGHT(P133,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST22_2!$E$10),\"\",ST22_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST22_2!$E$11),\"\",ST22_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST22_2!$E$12),\"\",ST22_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST22_2!$E$13),\"\",ST22_2!$E$13)","v":""},{"$f":"ST22_2!$E$14","v":0},{"$f":"ST22_2!$E$15","v":0},{"$f":"ST22_2!$E$16","v":0},{"$f":"ST22_2!$E$17","v":0},{"$f":"ST22_2!$E$8","v":"ST22_2"},{"$f":"ST22_2!$B$4","v":"Repair Drainage Structure – Excavate, Repair And Reinstate"},{"$f":"ST22_2!$G$2","v":0},{"$f":"ST22_2!$E$93","v":"$/Lm"},{"$f":"ST22_2!$G$3","v":0},{"$f":"ST22_2!$G$4","v":0},"ST22_2",{"$f":"IF(AND(Menu!$E$45=Yes,Menu!$F$45>=ABS(RIGHT(P134,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST22_3!$E$10),\"\",ST22_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST22_3!$E$11),\"\",ST22_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST22_3!$E$12),\"\",ST22_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST22_3!$E$13),\"\",ST22_3!$E$13)","v":""},{"$f":"ST22_3!$E$14","v":0},{"$f":"ST22_3!$E$15","v":0},{"$f":"ST22_3!$E$16","v":0},{"$f":"ST22_3!$E$17","v":0},{"$f":"ST22_3!$E$8","v":"ST22_3"},{"$f":"ST22_3!$B$4","v":"Repair Drainage Structure – Excavate, Repair And Reinstate"},{"$f":"ST22_3!$G$2","v":0},{"$f":"ST22_3!$E$93","v":"$/Lm"},{"$f":"ST22_3!$G$3","v":0},{"$f":"ST22_3!$G$4","v":0},"ST22_3",{"$f":"IF(AND(Menu!$E$45=Yes,Menu!$F$45>=ABS(RIGHT(P135,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST22_4!$E$10),\"\",ST22_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST22_4!$E$11),\"\",ST22_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST22_4!$E$12),\"\",ST22_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST22_4!$E$13),\"\",ST22_4!$E$13)","v":""},{"$f":"ST22_4!$E$14","v":0},{"$f":"ST22_4!$E$15","v":0},{"$f":"ST22_4!$E$16","v":0},{"$f":"ST22_4!$E$17","v":0},{"$f":"ST22_4!$E$8","v":"ST22_4"},{"$f":"ST22_4!$B$4","v":"Repair Drainage Structure – Excavate, Repair And Reinstate"},{"$f":"ST22_4!$G$2","v":0},{"$f":"ST22_4!$E$93","v":"$/Lm"},{"$f":"ST22_4!$G$3","v":0},{"$f":"ST22_4!$G$4","v":0},"ST22_4",{"$f":"IF(AND(Menu!$E$45=Yes,Menu!$F$45>=ABS(RIGHT(P136,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST22_5!$E$10),\"\",ST22_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST22_5!$E$11),\"\",ST22_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST22_5!$E$12),\"\",ST22_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST22_5!$E$13),\"\",ST22_5!$E$13)","v":""},{"$f":"ST22_5!$E$14","v":0},{"$f":"ST22_5!$E$15","v":0},{"$f":"ST22_5!$E$16","v":0},{"$f":"ST22_5!$E$17","v":0},{"$f":"ST22_5!$E$8","v":"ST22_5"},{"$f":"ST22_5!$B$4","v":"Repair Drainage Structure – Excavate, Repair And Reinstate"},{"$f":"ST22_5!$G$2","v":0},{"$f":"ST22_5!$E$93","v":"$/Lm"},{"$f":"ST22_5!$G$3","v":0},{"$f":"ST22_5!$G$4","v":0},"ST22_5",{"$f":"IF(AND(Menu!$E$45=Yes,Menu!$F$45>=ABS(RIGHT(P137,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST22_6!$E$10),\"\",ST22_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST22_6!$E$11),\"\",ST22_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST22_6!$E$12),\"\",ST22_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST22_6!$E$13),\"\",ST22_6!$E$13)","v":""},{"$f":"ST22_6!$E$14","v":0},{"$f":"ST22_6!$E$15","v":0},{"$f":"ST22_6!$E$16","v":0},{"$f":"ST22_6!$E$17","v":0},{"$f":"ST22_6!$E$8","v":"ST22_6"},{"$f":"ST22_6!$B$4","v":"Repair Drainage Structure – Excavate, Repair And Reinstate"},{"$f":"ST22_6!$G$2","v":0},{"$f":"ST22_6!$E$93","v":"$/Lm"},{"$f":"ST22_6!$G$3","v":0},{"$f":"ST22_6!$G$4","v":0},"ST22_6",{"$f":"IF(AND(Menu!$E$45=Yes,Menu!$F$45>=ABS(RIGHT(P138,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST23_1!$E$10),\"\",ST23_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST23_1!$E$11),\"\",ST23_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST23_1!$E$12),\"\",ST23_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST23_1!$E$13),\"\",ST23_1!$E$13)","v":""},{"$f":"ST23_1!$E$14","v":0},{"$f":"ST23_1!$E$15","v":0},{"$f":"ST23_1!$E$16","v":0},{"$f":"ST23_1!$E$17","v":0},{"$f":"ST23_1!$E$8","v":"ST23_1"},{"$f":"ST23_1!$B$4","v":"Replace Reinforced Concrete Box Culvert (RCBC)"},{"$f":"ST23_1!$G$2","v":0},{"$f":"ST23_1!$E$110","v":"$/Lm"},{"$f":"ST23_1!$G$3","v":0},{"$f":"ST23_1!$G$4","v":0},"ST23_1",{"$f":"IF(AND(Menu!$E$46=Yes,Menu!$F$46>=ABS(RIGHT(P139,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST23_2!$E$10),\"\",ST23_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST23_2!$E$11),\"\",ST23_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST23_2!$E$12),\"\",ST23_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST23_2!$E$13),\"\",ST23_2!$E$13)","v":""},{"$f":"ST23_2!$E$14","v":0},{"$f":"ST23_2!$E$15","v":0},{"$f":"ST23_2!$E$16","v":0},{"$f":"ST23_2!$E$17","v":0},{"$f":"ST23_2!$E$8","v":"ST23_2"},{"$f":"ST23_2!$B$4","v":"Replace Reinforced Concrete Box Culvert (RCBC)"},{"$f":"ST23_2!$G$2","v":0},{"$f":"ST23_2!$E$110","v":"$/Lm"},{"$f":"ST23_2!$G$3","v":0},{"$f":"ST23_2!$G$4","v":0},"ST23_2",{"$f":"IF(AND(Menu!$E$46=Yes,Menu!$F$46>=ABS(RIGHT(P140,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST23_3!$E$10),\"\",ST23_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST23_3!$E$11),\"\",ST23_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST23_3!$E$12),\"\",ST23_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST23_3!$E$13),\"\",ST23_3!$E$13)","v":""},{"$f":"ST23_3!$E$14","v":0},{"$f":"ST23_3!$E$15","v":0},{"$f":"ST23_3!$E$16","v":0},{"$f":"ST23_3!$E$17","v":0},{"$f":"ST23_3!$E$8","v":"ST23_3"},{"$f":"ST23_3!$B$4","v":"Replace Reinforced Concrete Box Culvert (RCBC)"},{"$f":"ST23_3!$G$2","v":0},{"$f":"ST23_3!$E$110","v":"$/Lm"},{"$f":"ST23_3!$G$3","v":0},{"$f":"ST23_3!$G$4","v":0},"ST23_3",{"$f":"IF(AND(Menu!$E$46=Yes,Menu!$F$46>=ABS(RIGHT(P141,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST23_4!$E$10),\"\",ST23_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST23_4!$E$11),\"\",ST23_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST23_4!$E$12),\"\",ST23_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST23_4!$E$13),\"\",ST23_4!$E$13)","v":""},{"$f":"ST23_4!$E$14","v":0},{"$f":"ST23_4!$E$15","v":0},{"$f":"ST23_4!$E$16","v":0},{"$f":"ST23_4!$E$17","v":0},{"$f":"ST23_4!$E$8","v":"ST23_4"},{"$f":"ST23_4!$B$4","v":"Replace Reinforced Concrete Box Culvert (RCBC)"},{"$f":"ST23_4!$G$2","v":0},{"$f":"ST23_4!$E$110","v":"$/Lm"},{"$f":"ST23_4!$G$3","v":0},{"$f":"ST23_4!$G$4","v":0},"ST23_4",{"$f":"IF(AND(Menu!$E$46=Yes,Menu!$F$46>=ABS(RIGHT(P142,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST23_5!$E$10),\"\",ST23_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST23_5!$E$11),\"\",ST23_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST23_5!$E$12),\"\",ST23_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST23_5!$E$13),\"\",ST23_5!$E$13)","v":""},{"$f":"ST23_5!$E$14","v":0},{"$f":"ST23_5!$E$15","v":0},{"$f":"ST23_5!$E$16","v":0},{"$f":"ST23_5!$E$17","v":0},{"$f":"ST23_5!$E$8","v":"ST23_5"},{"$f":"ST23_5!$B$4","v":"Replace Reinforced Concrete Box Culvert (RCBC)"},{"$f":"ST23_5!$G$2","v":0},{"$f":"ST23_5!$E$110","v":"$/Lm"},{"$f":"ST23_5!$G$3","v":0},{"$f":"ST23_5!$G$4","v":0},"ST23_5",{"$f":"IF(AND(Menu!$E$46=Yes,Menu!$F$46>=ABS(RIGHT(P143,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST23_6!$E$10),\"\",ST23_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST23_6!$E$11),\"\",ST23_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST23_6!$E$12),\"\",ST23_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST23_6!$E$13),\"\",ST23_6!$E$13)","v":""},{"$f":"ST23_6!$E$14","v":0},{"$f":"ST23_6!$E$15","v":0},{"$f":"ST23_6!$E$16","v":0},{"$f":"ST23_6!$E$17","v":0},{"$f":"ST23_6!$E$8","v":"ST23_6"},{"$f":"ST23_6!$B$4","v":"Replace Reinforced Concrete Box Culvert (RCBC)"},{"$f":"ST23_6!$G$2","v":0},{"$f":"ST23_6!$E$110","v":"$/Lm"},{"$f":"ST23_6!$G$3","v":0},{"$f":"ST23_6!$G$4","v":0},"ST23_6",{"$f":"IF(AND(Menu!$E$46=Yes,Menu!$F$46>=ABS(RIGHT(P144,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST24_1!$E$10),\"\",ST24_1!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST24_1!$E$11),\"\",ST24_1!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST24_1!$E$12),\"\",ST24_1!$E$12)","v":""},{"$f":"IF(ISBLANK(ST24_1!$E$13),\"\",ST24_1!$E$13)","v":""},{"$f":"ST24_1!$E$14","v":0},{"$f":"ST24_1!$E$15","v":0},{"$f":"ST24_1!$E$16","v":0},{"$f":"ST24_1!$E$17","v":0},{"$f":"ST24_1!$E$8","v":"ST24_1"},{"$f":"ST24_1!$B$4","v":"Replace Concrete Pipe"},{"$f":"ST24_1!$G$2","v":0},{"$f":"ST24_1!$E$95","v":"$/Lm"},{"$f":"ST24_1!$G$3","v":0},{"$f":"ST24_1!$G$4","v":0},"ST24_1",{"$f":"IF(AND(Menu!$E$47=Yes,Menu!$F$47>=ABS(RIGHT(P145,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST24_2!$E$10),\"\",ST24_2!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST24_2!$E$11),\"\",ST24_2!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST24_2!$E$12),\"\",ST24_2!$E$12)","v":""},{"$f":"IF(ISBLANK(ST24_2!$E$13),\"\",ST24_2!$E$13)","v":""},{"$f":"ST24_2!$E$14","v":0},{"$f":"ST24_2!$E$15","v":0},{"$f":"ST24_2!$E$16","v":0},{"$f":"ST24_2!$E$17","v":0},{"$f":"ST24_2!$E$8","v":"ST24_2"},{"$f":"ST24_2!$B$4","v":"Replace Concrete Pipe"},{"$f":"ST24_2!$G$2","v":0},{"$f":"ST24_2!$E$95","v":"$/Lm"},{"$f":"ST24_2!$G$3","v":0},{"$f":"ST24_2!$G$4","v":0},"ST24_2",{"$f":"IF(AND(Menu!$E$47=Yes,Menu!$F$47>=ABS(RIGHT(P146,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST24_3!$E$10),\"\",ST24_3!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST24_3!$E$11),\"\",ST24_3!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST24_3!$E$12),\"\",ST24_3!$E$12)","v":""},{"$f":"IF(ISBLANK(ST24_3!$E$13),\"\",ST24_3!$E$13)","v":""},{"$f":"ST24_3!$E$14","v":0},{"$f":"ST24_3!$E$15","v":0},{"$f":"ST24_3!$E$16","v":0},{"$f":"ST24_3!$E$17","v":0},{"$f":"ST24_3!$E$8","v":"ST24_3"},{"$f":"ST24_3!$B$4","v":"Replace Concrete Pipe"},{"$f":"ST24_3!$G$2","v":0},{"$f":"ST24_3!$E$95","v":"$/Lm"},{"$f":"ST24_3!$G$3","v":0},{"$f":"ST24_3!$G$4","v":0},"ST24_3",{"$f":"IF(AND(Menu!$E$47=Yes,Menu!$F$47>=ABS(RIGHT(P147,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST24_4!$E$10),\"\",ST24_4!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST24_4!$E$11),\"\",ST24_4!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST24_4!$E$12),\"\",ST24_4!$E$12)","v":""},{"$f":"IF(ISBLANK(ST24_4!$E$13),\"\",ST24_4!$E$13)","v":""},{"$f":"ST24_4!$E$14","v":0},{"$f":"ST24_4!$E$15","v":0},{"$f":"ST24_4!$E$16","v":0},{"$f":"ST24_4!$E$17","v":0},{"$f":"ST24_4!$E$8","v":"ST24_4"},{"$f":"ST24_4!$B$4","v":"Replace Concrete Pipe"},{"$f":"ST24_4!$G$2","v":0},{"$f":"ST24_4!$E$95","v":"$/Lm"},{"$f":"ST24_4!$G$3","v":0},{"$f":"ST24_4!$G$4","v":0},"ST24_4",{"$f":"IF(AND(Menu!$E$47=Yes,Menu!$F$47>=ABS(RIGHT(P148,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST24_5!$E$10),\"\",ST24_5!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST24_5!$E$11),\"\",ST24_5!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST24_5!$E$12),\"\",ST24_5!$E$12)","v":""},{"$f":"IF(ISBLANK(ST24_5!$E$13),\"\",ST24_5!$E$13)","v":""},{"$f":"ST24_5!$E$14","v":0},{"$f":"ST24_5!$E$15","v":0},{"$f":"ST24_5!$E$16","v":0},{"$f":"ST24_5!$E$17","v":0},{"$f":"ST24_5!$E$8","v":"ST24_5"},{"$f":"ST24_5!$B$4","v":"Replace Concrete Pipe"},{"$f":"ST24_5!$G$2","v":0},{"$f":"ST24_5!$E$95","v":"$/Lm"},{"$f":"ST24_5!$G$3","v":0},{"$f":"ST24_5!$G$4","v":0},"ST24_5",{"$f":"IF(AND(Menu!$E$47=Yes,Menu!$F$47>=ABS(RIGHT(P149,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(ST24_6!$E$10),\"\",ST24_6!$E$10)","v":"RDS003819"},{"$f":"IF(ISBLANK(ST24_6!$E$11),\"\",ST24_6!$E$11)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(ST24_6!$E$12),\"\",ST24_6!$E$12)","v":""},{"$f":"IF(ISBLANK(ST24_6!$E$13),\"\",ST24_6!$E$13)","v":""},{"$f":"ST24_6!$E$14","v":0},{"$f":"ST24_6!$E$15","v":0},{"$f":"ST24_6!$E$16","v":0},{"$f":"ST24_6!$E$17","v":0},{"$f":"ST24_6!$E$8","v":"ST24_6"},{"$f":"ST24_6!$B$4","v":"Replace Concrete Pipe"},{"$f":"ST24_6!$G$2","v":0},{"$f":"ST24_6!$E$95","v":"$/Lm"},{"$f":"ST24_6!$G$3","v":0},{"$f":"ST24_6!$G$4","v":0},"ST24_6",{"$f":"IF(AND(Menu!$E$47=Yes,Menu!$F$47>=ABS(RIGHT(P150,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(OT1_1!$F$11),\"\",OT1_1!$F$11)","v":""},{"$f":"IF(ISBLANK(OT1_1!$F$12),\"\",OT1_1!$F$12)","v":""},{"$f":"IF(ISBLANK(OT1_1!$F$13),\"\",OT1_1!$F$13)","v":""},{"$f":"IF(ISBLANK(OT1_1!$F$14),\"\",OT1_1!$F$14)","v":""},{"$f":"OT1_1!$F$15","v":0},{"$f":"OT1_1!$F$16","v":0},{"$f":"OT1_1!$F$17","v":0},{"$f":"OT1_1!$F$18","v":0},{"$f":"OT1_1!$E$8","v":"OT1_1"},{"$f":"OT1_1!$B$4","v":"Other  – Including Structures, Retaining Items"},{"$f":"OT1_1!$H$2","v":0},{"$f":"OT1_1!$E$68","v":"$"},{"$f":"OT1_1!$H$3","v":0},{"$f":"OT1_1!$H$4","v":0},"OT1_1",{"$f":"IF(AND(Menu!$E$48=Yes,Menu!$F$48>=ABS(RIGHT(P151,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(OT1_2!$E$10),\"\",OT1_2!$E$10)","v":"December Flood "},{"$f":"IF(ISBLANK(OT1_2!$E$11),\"\",OT1_2!$E$11)","v":"RDS003819"},{"$f":"IF(ISBLANK(OT1_2!$E$12),\"\",OT1_2!$E$12)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(OT1_2!$E$13),\"\",OT1_2!$E$13)","v":""},{"$f":"OT1_2!$E$14","v":0},{"$f":"OT1_2!$E$15","v":0},{"$f":"OT1_2!$E$16","v":0},{"$f":"OT1_2!$E$17","v":0},{"$f":"OT1_2!$E$8","v":"OT1_2"},{"$f":"OT1_2!$B$4","v":"Other  – Including Structures, Retaining Items"},{"$f":"OT1_2!$H$2","v":0},{"$f":"OT1_2!$E$91","v":0},{"$f":"OT1_2!$H$3","v":0},{"$f":"OT1_2!$H$4","v":0},"OT1_2",{"$f":"IF(AND(Menu!$E$48=Yes,Menu!$F$48>=ABS(RIGHT(P152,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(OT1_3!$E$10),\"\",OT1_3!$E$10)","v":"December Flood "},{"$f":"IF(ISBLANK(OT1_3!$E$11),\"\",OT1_3!$E$11)","v":"RDS003819"},{"$f":"IF(ISBLANK(OT1_3!$E$12),\"\",OT1_3!$E$12)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(OT1_3!$E$13),\"\",OT1_3!$E$13)","v":""},{"$f":"OT1_3!$E$14","v":0},{"$f":"OT1_3!$E$15","v":0},{"$f":"OT1_3!$E$16","v":0},{"$f":"OT1_3!$E$17","v":0},{"$f":"OT1_3!$E$8","v":"OT1_3"},{"$f":"OT1_3!$B$4","v":"Other  – Including Structures, Retaining Items"},{"$f":"OT1_3!$H$2","v":0},{"$f":"OT1_3!$E$91","v":0},{"$f":"OT1_3!$H$3","v":0},{"$f":"OT1_3!$H$4","v":0},"OT1_3",{"$f":"IF(AND(Menu!$E$48=Yes,Menu!$F$48>=ABS(RIGHT(P153,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(OT1_4!$E$10),\"\",OT1_4!$E$10)","v":"December Flood "},{"$f":"IF(ISBLANK(OT1_4!$E$11),\"\",OT1_4!$E$11)","v":"RDS003819"},{"$f":"IF(ISBLANK(OT1_4!$E$12),\"\",OT1_4!$E$12)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(OT1_4!$E$13),\"\",OT1_4!$E$13)","v":""},{"$f":"OT1_4!$E$14","v":0},{"$f":"OT1_4!$E$15","v":0},{"$f":"OT1_4!$E$16","v":0},{"$f":"OT1_4!$E$17","v":0},{"$f":"OT1_4!$E$8","v":"OT1_4"},{"$f":"OT1_4!$B$4","v":"Other  – Including Structures, Retaining Items"},{"$f":"OT1_4!$H$2","v":0},{"$f":"OT1_4!$E$91","v":0},{"$f":"OT1_4!$H$3","v":0},{"$f":"OT1_4!$H$4","v":0},"OT1_4",{"$f":"IF(AND(Menu!$E$48=Yes,Menu!$F$48>=ABS(RIGHT(P154,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(OT1_5!$E$10),\"\",OT1_5!$E$10)","v":"December Flood "},{"$f":"IF(ISBLANK(OT1_5!$E$11),\"\",OT1_5!$E$11)","v":"RDS003819"},{"$f":"IF(ISBLANK(OT1_5!$E$12),\"\",OT1_5!$E$12)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(OT1_5!$E$13),\"\",OT1_5!$E$13)","v":""},{"$f":"OT1_5!$E$14","v":0},{"$f":"OT1_5!$E$15","v":0},{"$f":"OT1_5!$E$16","v":0},{"$f":"OT1_5!$E$17","v":0},{"$f":"OT1_5!$E$8","v":"OT1_5"},{"$f":"OT1_5!$B$4","v":"Other  – Including Structures, Retaining Items"},{"$f":"OT1_5!$H$2","v":0},{"$f":"OT1_5!$E$91","v":0},{"$f":"OT1_5!$H$3","v":0},{"$f":"OT1_5!$H$4","v":0},"OT1_5",{"$f":"IF(AND(Menu!$E$48=Yes,Menu!$F$48>=ABS(RIGHT(P155,1))),1,0)","v":0}]
[null,{"$f":"IF(ISBLANK(OT1_6!$E$10),\"\",OT1_6!$E$10)","v":"December Flood "},{"$f":"IF(ISBLANK(OT1_6!$E$11),\"\",OT1_6!$E$11)","v":"RDS003819"},{"$f":"IF(ISBLANK(OT1_6!$E$12),\"\",OT1_6!$E$12)","v":"Ballan-Egerton Road"},{"$f":"IF(ISBLANK(OT1_6!$E$13),\"\",OT1_6!$E$13)","v":""},{"$f":"OT1_6!$E$14","v":0},{"$f":"OT1_6!$E$15","v":0},{"$f":"OT1_6!$E$16","v":0},{"$f":"OT1_6!$E$17","v":0},{"$f":"OT1_6!$E$8","v":"OT1_6"},{"$f":"OT1_6!$B$4","v":"Other  – Including Structures, Retaining Items"},{"$f":"OT1_6!$H$2","v":0},{"$f":"OT1_6!$E$91","v":0},{"$f":"OT1_6!$H$3","v":0},{"$f":"OT1_6!$H$4","v":0},"OT1_6",{"$f":"IF(AND(Menu!$E$48=Yes,Menu!$F$48>=ABS(RIGHT(P156,1))),1,0)","v":0}]

{"sheet":"Treatments >>","index":6,"n_rows":41,"n_cols":4,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
[]
["The following worksheets are used for the assumptions and calculations of each individual treatment >>"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"In-situ establishment – including additional material as required"]

{"sheet":"ST1_1","index":7,"n_rows":84,"n_cols":9,"rows_kept":84,"cut":false,"hidden":true,"merged":[[7,4,7,6],[9,4,9,6],[10,4,10,6],[13,4,13,6],[16,4,16,6],[8,4,8,6],[11,4,11,6],[12,4,12,6],[14,4,14,6],[15,4,15,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D30)","v":1995}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E82&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F82","v":17.207017543859649}]
[{"$f":"E8","v":"ST1_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Light Formation Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"H82","v":34328}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST1_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,1,"%"]
[]
[null,"Individual Site - Less than 500m"]
[null,"Quantity",null,495,"Lm",null,null,null,"Total Length of Light Formation Grading for this site size"]
[null,"Road Width",null,4,"Lm"]
[null,"No. of Sites",null,1,"#"]
[]
[null,"Individual Site - Greater than 500m"]
[null,"Quantity",null,1500,"Lm",null,null,null,"Total Length of Light Formation Grading for this site size"]
[null,"Road Width",null,4,"Lm"]
[null,"No. of Sites",null,1,"#"]
[]
[null,"Calculations - Individual Site Less than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,0.5,"hrs"]
[null,"Production",null,100,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,1,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B41,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D41=Yes,IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR(((D25*D26*D22)/D37+D27*(D36+D38))*(D41=Yes),\"\")","v":21.3},{"$f":"IFERROR(F41*G41,\"\")","v":2556}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(((D25*D26)/D37+D27*(D36+D38))*(D42=Yes),\"\")","v":21.3},2343]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D27*(D38+D36)))*(D43=Yes),\"\")","v":3},270,"This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((((D25*D26/D37+D27*D36)))*(D44=Yes),\"\")","v":20.3},3654]
[null,"Labourer - Traffic Control",null,"No","hr","",{"$f":"IFERROR(((D25*D26/D37)*Two)*(D45=Yes),\"\")","v":0},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"No","hr","",{"$f":"IFERROR(((D25*D26/D37+D27*(D36+D38)))*(D46=Yes),\"\")","v":0},""]
[null,"Camp - Kitchen",null,"No","hr","",{"$f":"IFERROR(((D25*D26/D37+D27*(D36+D38)))*(D47=Yes),\"\")","v":0},""]
[null,"Accommodation",null,"No","hr","",{"$f":"IFERROR((((D25*D26/D37+D27*(D36+D38)))*One)*(D48=Yes),\"\")","v":0},"","This is accommodation provision for one person"]
[null,"DBYD",null,null,"Each",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\")","v":200},1,200,"Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H55/$D$25,0)","v":18.228282828282829},null,{"$f":"SUM($H$41:$H$53)","v":9023}]
[]
[null,"Calculations - Individual Site Greater than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,0.5,"hrs"]
[null,"Production",null,100,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,1,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B64,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D64=Yes,IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR(((D30*D31*D22)/D60+D32*(D59+D61))*(D64=Yes),\"\")","v":61.5},{"$f":"IFERROR(F64*G64,\"\")","v":7380}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(((D30*D31)/D60+D32*(D59+D61))*(D65=Yes),\"\")","v":61.5},6765]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"(Two*(D32*(D61+D59)))*(D66=Yes)","v":3},270,"This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((((D30*D31)/D60)+D32*D59)*(D67=Yes),\"\")","v":60.5},10890]
[null,"Labourer - Traffic Control",null,"No","hr","",{"$f":"IFERROR(((D30*D31)/D60)*Two*(D68=Yes),\"\")","v":0},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"No","hr","",{"$f":"IFERROR(((D30*D31)/D60+D32*(D59+D61))*(D69=Yes),\"\")","v":0},""]
[null,"Camp - Kitchen",null,"No","hr","",{"$f":"IFERROR(((D30*D31)/D60+D32*(D59+D61))*(D70=Yes),\"\")","v":0},""]
[null,"Accommodation",null,"No","hr","",{"$f":"IFERROR((((D30*D31)/D60+D32*(D59+D61))*One)*(D71=Yes),\"\")","v":0},"","This is accommodation provision for one person"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B72,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B75,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B76,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H78/$D$30,0)","v":16.87},null,{"$f":"SUM($H$64:$H$76)","v":25305}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H82/SUM($D$25,$D$30),0)","v":17.207017543859649},null,{"$f":"H55+H78","v":34328}]
[]
[null,"End of Worksheet"]

{"sheet":"ST1_2","index":8,"n_rows":84,"n_cols":9,"rows_kept":84,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D30)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E82&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F82","v":0}]
[{"$f":"E8","v":"ST1_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Light Formation Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"H82","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST1_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Light Formation Grading for this site size"]
[null,"Road Width",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Light Formation Grading for this site size"]
[null,"Road Width",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B41,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D41=Yes,IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D25*D26*D22)/D37+D27*(D36+D38))*(D41=Yes),\"\")","v":""},{"$f":"IFERROR(F41*G41,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D25*D26)/D37+D27*(D36+D38))*(D42=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D27*(D38+D36)))*(D43=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((((D25*D26/D37+D27*D36)))*(D44=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(((D25*D26/D37)*Two)*(D45=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D25*D26/D37+D27*(D36+D38)))*(D46=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D25*D26/D37+D27*(D36+D38)))*(D47=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D25*D26/D37+D27*(D36+D38)))*One)*(D48=Yes),\"\")","v":""},"","This is accommodation provision for one person"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H55/$D$25,0)","v":0},null,{"$f":"SUM($H$41:$H$53)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B64,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D64=Yes,IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D30*D31*D22)/D60+D32*(D59+D61))*(D64=Yes),\"\")","v":""},{"$f":"IFERROR(F64*G64,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60+D32*(D59+D61))*(D65=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"(Two*(D32*(D61+D59)))*(D66=Yes)","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((((D30*D31)/D60)+D32*D59)*(D67=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60)*Two*(D68=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60+D32*(D59+D61))*(D69=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60+D32*(D59+D61))*(D70=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D30*D31)/D60+D32*(D59+D61))*One)*(D71=Yes),\"\")","v":""},"","This is accommodation provision for one person"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B72,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B75,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B76,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H78/$D$30,0)","v":0},null,{"$f":"SUM($H$64:$H$76)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H82/SUM($D$25,$D$30),0)","v":0},null,{"$f":"H55+H78","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST1_3","index":9,"n_rows":84,"n_cols":9,"rows_kept":84,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D30)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E82&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F82","v":0}]
[{"$f":"E8","v":"ST1_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Light Formation Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"H82","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST1_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Light Formation Grading for this site size"]
[null,"Road Width",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Light Formation Grading for this site size"]
[null,"Road Width",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B41,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D41=Yes,IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D25*D26*D22)/D37+D27*(D36+D38))*(D41=Yes),\"\")","v":""},{"$f":"IFERROR(F41*G41,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D25*D26)/D37+D27*(D36+D38))*(D42=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D27*(D38+D36)))*(D43=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((((D25*D26/D37+D27*D36)))*(D44=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(((D25*D26/D37)*Two)*(D45=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D25*D26/D37+D27*(D36+D38)))*(D46=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D25*D26/D37+D27*(D36+D38)))*(D47=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D25*D26/D37+D27*(D36+D38)))*One)*(D48=Yes),\"\")","v":""},"","This is accommodation provision for one person"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H55/$D$25,0)","v":0},null,{"$f":"SUM($H$41:$H$53)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B64,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D64=Yes,IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D30*D31*D22)/D60+D32*(D59+D61))*(D64=Yes),\"\")","v":""},{"$f":"IFERROR(F64*G64,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60+D32*(D59+D61))*(D65=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"(Two*(D32*(D61+D59)))*(D66=Yes)","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((((D30*D31)/D60)+D32*D59)*(D67=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60)*Two*(D68=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60+D32*(D59+D61))*(D69=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60+D32*(D59+D61))*(D70=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D30*D31)/D60+D32*(D59+D61))*One)*(D71=Yes),\"\")","v":""},"","This is accommodation provision for one person"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B72,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B75,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B76,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H78/$D$30,0)","v":0},null,{"$f":"SUM($H$64:$H$76)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H82/SUM($D$25,$D$30),0)","v":0},null,{"$f":"H55+H78","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST1_4","index":10,"n_rows":84,"n_cols":9,"rows_kept":84,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D30)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E82&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F82","v":0}]
[{"$f":"E8","v":"ST1_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Light Formation Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"H82","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST1_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Light Formation Grading for this site size"]
[null,"Road Width",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Light Formation Grading for this site size"]
[null,"Road Width",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B41,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D41=Yes,IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D25*D26*D22)/D37+D27*(D36+D38))*(D41=Yes),\"\")","v":""},{"$f":"IFERROR(F41*G41,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D25*D26)/D37+D27*(D36+D38))*(D42=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D27*(D38+D36)))*(D43=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((((D25*D26/D37+D27*D36)))*(D44=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(((D25*D26/D37)*Two)*(D45=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D25*D26/D37+D27*(D36+D38)))*(D46=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D25*D26/D37+D27*(D36+D38)))*(D47=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D25*D26/D37+D27*(D36+D38)))*One)*(D48=Yes),\"\")","v":""},"","This is accommodation provision for one person"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H55/$D$25,0)","v":0},null,{"$f":"SUM($H$41:$H$53)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B64,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D64=Yes,IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D30*D31*D22)/D60+D32*(D59+D61))*(D64=Yes),\"\")","v":""},{"$f":"IFERROR(F64*G64,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60+D32*(D59+D61))*(D65=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"(Two*(D32*(D61+D59)))*(D66=Yes)","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((((D30*D31)/D60)+D32*D59)*(D67=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60)*Two*(D68=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60+D32*(D59+D61))*(D69=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60+D32*(D59+D61))*(D70=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D30*D31)/D60+D32*(D59+D61))*One)*(D71=Yes),\"\")","v":""},"","This is accommodation provision for one person"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B72,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B75,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B76,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H78/$D$30,0)","v":0},null,{"$f":"SUM($H$64:$H$76)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H82/SUM($D$25,$D$30),0)","v":0},null,{"$f":"H55+H78","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST1_5","index":11,"n_rows":84,"n_cols":9,"rows_kept":84,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D30)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E82&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F82","v":0}]
[{"$f":"E8","v":"ST1_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Light Formation Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"H82","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST1_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Light Formation Grading for this site size"]
[null,"Road Width",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Light Formation Grading for this site size"]
[null,"Road Width",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B41,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D41=Yes,IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D25*D26*D22)/D37+D27*(D36+D38))*(D41=Yes),\"\")","v":""},{"$f":"IFERROR(F41*G41,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D25*D26)/D37+D27*(D36+D38))*(D42=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D27*(D38+D36)))*(D43=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((((D25*D26/D37+D27*D36)))*(D44=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(((D25*D26/D37)*Two)*(D45=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D25*D26/D37+D27*(D36+D38)))*(D46=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D25*D26/D37+D27*(D36+D38)))*(D47=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D25*D26/D37+D27*(D36+D38)))*One)*(D48=Yes),\"\")","v":""},"","This is accommodation provision for one person"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H55/$D$25,0)","v":0},null,{"$f":"SUM($H$41:$H$53)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B64,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D64=Yes,IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D30*D31*D22)/D60+D32*(D59+D61))*(D64=Yes),\"\")","v":""},{"$f":"IFERROR(F64*G64,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60+D32*(D59+D61))*(D65=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"(Two*(D32*(D61+D59)))*(D66=Yes)","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((((D30*D31)/D60)+D32*D59)*(D67=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60)*Two*(D68=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60+D32*(D59+D61))*(D69=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60+D32*(D59+D61))*(D70=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D30*D31)/D60+D32*(D59+D61))*One)*(D71=Yes),\"\")","v":""},"","This is accommodation provision for one person"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B72,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B75,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B76,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H78/$D$30,0)","v":0},null,{"$f":"SUM($H$64:$H$76)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H82/SUM($D$25,$D$30),0)","v":0},null,{"$f":"H55+H78","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST1_6","index":12,"n_rows":84,"n_cols":9,"rows_kept":84,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D30)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E82&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F82","v":0}]
[{"$f":"E8","v":"ST1_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Light Formation Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"H82","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST1_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Light Formation Grading for this site size"]
[null,"Road Width",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Light Formation Grading for this site size"]
[null,"Road Width",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B41,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D41=Yes,IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D25*D26*D22)/D37+D27*(D36+D38))*(D41=Yes),\"\")","v":""},{"$f":"IFERROR(F41*G41,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D25*D26)/D37+D27*(D36+D38))*(D42=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D27*(D38+D36)))*(D43=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((((D25*D26/D37+D27*D36)))*(D44=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(((D25*D26/D37)*Two)*(D45=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D25*D26/D37+D27*(D36+D38)))*(D46=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D25*D26/D37+D27*(D36+D38)))*(D47=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D25*D26/D37+D27*(D36+D38)))*One)*(D48=Yes),\"\")","v":""},"","This is accommodation provision for one person"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H55/$D$25,0)","v":0},null,{"$f":"SUM($H$41:$H$53)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B64,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D64=Yes,IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D30*D31*D22)/D60+D32*(D59+D61))*(D64=Yes),\"\")","v":""},{"$f":"IFERROR(F64*G64,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60+D32*(D59+D61))*(D65=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"(Two*(D32*(D61+D59)))*(D66=Yes)","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((((D30*D31)/D60)+D32*D59)*(D67=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60)*Two*(D68=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60+D32*(D59+D61))*(D69=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D30*D31)/D60+D32*(D59+D61))*(D70=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D30*D31)/D60+D32*(D59+D61))*One)*(D71=Yes),\"\")","v":""},"","This is accommodation provision for one person"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B72,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B75,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B76,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H78/$D$30,0)","v":0},null,{"$f":"SUM($H$64:$H$76)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H82/SUM($D$25,$D$30),0)","v":0},null,{"$f":"H55+H78","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST2_1","index":13,"n_rows":127,"n_cols":9,"rows_kept":127,"cut":false,"hidden":true,"merged":[[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[13,4,13,6],[11,4,11,6],[12,4,12,6],[14,4,14,6],[15,4,15,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D30,D35)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E125&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F125","v":0}]
[{"$f":"E8","v":"ST2_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Medium Formation Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"G125","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST2_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 300m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Medium Formation Grading for this site size"]
[null,"Road Width",null,null,"m"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 300m and less than 750m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Medium Formation Grading for this site size"]
[null,"Road Width",null,null,"m"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 750m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Medium Formation Grading for this site size"]
[null,"Road Width",null,null,"m"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 300m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(($D$25/($D$42/$D$26)*$D$22+($D$27*($D$41+$D$43)))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26)+(D27*(D41+D43)))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D27*(D41+D43)))*(D48=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D41*Two+Half)*D27)*(D54=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D25/(D42/D26)))*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D56=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D57=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D25/(D42/D26))+(D27*(D41+D43)))*Three)*(D58=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H65/$D$25,0)","v":0},null,{"$f":"SUM($H$46:$H$63)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 300m and less than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B74,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D74=Yes,IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D30/(D70/D31))*D22+(D32*(D69+D71)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31))+(D32*(D69+D71)))*(D75=Yes),\"\")","v":""},{"$f":"IFERROR(F75*G75,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D32*(D69+D71)))*(D76=Yes),\"\")","v":0},"","This is  for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D77=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D78=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D79=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D80=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D81=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D69*Two+Half)*D32)*(D82=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D30/(D70/D31)))*(D83=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D84=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D85=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31)+(D32*(D69+D71)))*Three)*(D86=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H93/$D$30,0)","v":0},null,{"$f":"SUM($H$74:$H$91)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B102,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D102=Yes,IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D35/(D98/D36)*D22+(D37*(D97+D99)))*(D102=Yes),\"\")","v":""},{"$f":"IFERROR(F102*G102,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D103=Yes),\"\")","v":""},{"$f":"IFERROR(F103*G103,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D37*(D97+D99)))*(D104=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D105=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D106=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36))*(D107=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36))*(D108=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36))*(D109=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D97*Two+Half)*D37)*(D110=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D35/(D98/D36)))*(D111=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D112=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D113=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*Three*(D114=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B115,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B116,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B117,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B118,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H121/$D$35,0)","v":0},null,{"$f":"SUM($H$102:$H$119)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H125/SUM($D$25,$D$30,$D$35),0)","v":0},null,{"$f":"H65+H93+H121","v":0}]
[]
["End of Worksheet"]

{"sheet":"ST2_2","index":14,"n_rows":127,"n_cols":9,"rows_kept":127,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D30,D35)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E125&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F125","v":0}]
[{"$f":"E8","v":"ST2_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Medium Formation Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"G125","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST2_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 300m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Medium Formation Grading for this site size"]
[null,"Road Width",null,null,"m"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 300m and less than 750m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Medium Formation Grading for this site size"]
[null,"Road Width",null,null,"m"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 750m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Medium Formation Grading for this site size"]
[null,"Road Width",null,null,"m"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 300m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(($D$25/($D$42/$D$26)*$D$22+($D$27*($D$41+$D$43)))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26)+(D27*(D41+D43)))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D27*(D41+D43)))*(D48=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D41*Two+Half)*D27)*(D54=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D25/(D42/D26)))*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D56=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D57=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D25/(D42/D26))+(D27*(D41+D43)))*Three)*(D58=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H65/$D$25,0)","v":0},null,{"$f":"SUM($H$46:$H$63)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 300m and less than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B74,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D74=Yes,IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D30/(D70/D31))*D22+(D32*(D69+D71)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31))+(D32*(D69+D71)))*(D75=Yes),\"\")","v":""},{"$f":"IFERROR(F75*G75,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D32*(D69+D71)))*(D76=Yes),\"\")","v":0},"","This is  for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D77=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D78=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D79=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D80=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D81=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D69*Two+Half)*D32)*(D82=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D30/(D70/D31)))*(D83=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D84=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D85=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31)+(D32*(D69+D71)))*Three)*(D86=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H93/$D$30,0)","v":0},null,{"$f":"SUM($H$74:$H$91)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B102,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D102=Yes,IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D35/(D98/D36)*D22+(D37*(D97+D99)))*(D102=Yes),\"\")","v":""},{"$f":"IFERROR(F102*G102,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D103=Yes),\"\")","v":""},{"$f":"IFERROR(F103*G103,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D37*(D97+D99)))*(D104=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D105=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D106=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36))*(D107=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36))*(D108=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36))*(D109=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D97*Two+Half)*D37)*(D110=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D35/(D98/D36)))*(D111=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D112=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D113=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*Three*(D114=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B115,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B116,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B117,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B118,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H121/$D$35,0)","v":0},null,{"$f":"SUM($H$102:$H$119)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H125/SUM($D$25,$D$30,$D$35),0)","v":0},null,{"$f":"H65+H93+H121","v":0}]
[]
["End of Worksheet"]

{"sheet":"ST2_3","index":15,"n_rows":127,"n_cols":9,"rows_kept":127,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D30,D35)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E125&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F125","v":0}]
[{"$f":"E8","v":"ST2_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Medium Formation Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"G125","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST2_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 300m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Medium Formation Grading for this site size"]
[null,"Road Width",null,null,"m"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 300m and less than 750m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Medium Formation Grading for this site size"]
[null,"Road Width",null,null,"m"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 750m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Medium Formation Grading for this site size"]
[null,"Road Width",null,null,"m"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 300m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(($D$25/($D$42/$D$26)*$D$22+($D$27*($D$41+$D$43)))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26)+(D27*(D41+D43)))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D27*(D41+D43)))*(D48=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D41*Two+Half)*D27)*(D54=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D25/(D42/D26)))*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D56=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D57=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D25/(D42/D26))+(D27*(D41+D43)))*Three)*(D58=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H65/$D$25,0)","v":0},null,{"$f":"SUM($H$46:$H$63)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 300m and less than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B74,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D74=Yes,IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D30/(D70/D31))*D22+(D32*(D69+D71)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31))+(D32*(D69+D71)))*(D75=Yes),\"\")","v":""},{"$f":"IFERROR(F75*G75,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D32*(D69+D71)))*(D76=Yes),\"\")","v":0},"","This is  for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D77=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D78=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D79=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D80=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D81=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D69*Two+Half)*D32)*(D82=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D30/(D70/D31)))*(D83=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D84=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D85=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31)+(D32*(D69+D71)))*Three)*(D86=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H93/$D$30,0)","v":0},null,{"$f":"SUM($H$74:$H$91)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B102,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D102=Yes,IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D35/(D98/D36)*D22+(D37*(D97+D99)))*(D102=Yes),\"\")","v":""},{"$f":"IFERROR(F102*G102,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D103=Yes),\"\")","v":""},{"$f":"IFERROR(F103*G103,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D37*(D97+D99)))*(D104=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D105=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D106=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36))*(D107=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36))*(D108=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36))*(D109=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D97*Two+Half)*D37)*(D110=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D35/(D98/D36)))*(D111=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D112=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D113=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*Three*(D114=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B115,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B116,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B117,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B118,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H121/$D$35,0)","v":0},null,{"$f":"SUM($H$102:$H$119)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H125/SUM($D$25,$D$30,$D$35),0)","v":0},null,{"$f":"H65+H93+H121","v":0}]
[]
["End of Worksheet"]

{"sheet":"ST2_4","index":16,"n_rows":127,"n_cols":9,"rows_kept":127,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D30,D35)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E125&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F125","v":0}]
[{"$f":"E8","v":"ST2_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Medium Formation Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"G125","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST2_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 300m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Medium Formation Grading for this site size"]
[null,"Road Width",null,null,"m"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 300m and less than 750m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Medium Formation Grading for this site size"]
[null,"Road Width",null,null,"m"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 750m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Medium Formation Grading for this site size"]
[null,"Road Width",null,null,"m"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 300m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(($D$25/($D$42/$D$26)*$D$22+($D$27*($D$41+$D$43)))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26)+(D27*(D41+D43)))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D27*(D41+D43)))*(D48=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D41*Two+Half)*D27)*(D54=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D25/(D42/D26)))*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D56=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D57=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D25/(D42/D26))+(D27*(D41+D43)))*Three)*(D58=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H65/$D$25,0)","v":0},null,{"$f":"SUM($H$46:$H$63)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 300m and less than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B74,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D74=Yes,IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D30/(D70/D31))*D22+(D32*(D69+D71)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31))+(D32*(D69+D71)))*(D75=Yes),\"\")","v":""},{"$f":"IFERROR(F75*G75,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D32*(D69+D71)))*(D76=Yes),\"\")","v":0},"","This is  for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D77=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D78=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D79=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D80=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D81=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D69*Two+Half)*D32)*(D82=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D30/(D70/D31)))*(D83=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D84=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D85=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31)+(D32*(D69+D71)))*Three)*(D86=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H93/$D$30,0)","v":0},null,{"$f":"SUM($H$74:$H$91)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B102,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D102=Yes,IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D35/(D98/D36)*D22+(D37*(D97+D99)))*(D102=Yes),\"\")","v":""},{"$f":"IFERROR(F102*G102,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D103=Yes),\"\")","v":""},{"$f":"IFERROR(F103*G103,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D37*(D97+D99)))*(D104=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D105=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D106=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36))*(D107=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36))*(D108=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36))*(D109=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D97*Two+Half)*D37)*(D110=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D35/(D98/D36)))*(D111=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D112=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D113=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*Three*(D114=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B115,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B116,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B117,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B118,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H121/$D$35,0)","v":0},null,{"$f":"SUM($H$102:$H$119)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H125/SUM($D$25,$D$30,$D$35),0)","v":0},null,{"$f":"H65+H93+H121","v":0}]
[]
["End of Worksheet"]

{"sheet":"ST2_5","index":17,"n_rows":127,"n_cols":9,"rows_kept":127,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D30,D35)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E125&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F125","v":0}]
[{"$f":"E8","v":"ST2_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Medium Formation Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"G125","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST2_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 300m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Medium Formation Grading for this site size"]
[null,"Road Width",null,null,"m"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 300m and less than 750m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Medium Formation Grading for this site size"]
[null,"Road Width",null,null,"m"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 750m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Medium Formation Grading for this site size"]
[null,"Road Width",null,null,"m"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 300m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(($D$25/($D$42/$D$26)*$D$22+($D$27*($D$41+$D$43)))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26)+(D27*(D41+D43)))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D27*(D41+D43)))*(D48=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D41*Two+Half)*D27)*(D54=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D25/(D42/D26)))*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D56=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D57=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D25/(D42/D26))+(D27*(D41+D43)))*Three)*(D58=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H65/$D$25,0)","v":0},null,{"$f":"SUM($H$46:$H$63)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 300m and less than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B74,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D74=Yes,IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D30/(D70/D31))*D22+(D32*(D69+D71)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31))+(D32*(D69+D71)))*(D75=Yes),\"\")","v":""},{"$f":"IFERROR(F75*G75,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D32*(D69+D71)))*(D76=Yes),\"\")","v":0},"","This is  for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D77=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D78=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D79=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D80=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D81=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D69*Two+Half)*D32)*(D82=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D30/(D70/D31)))*(D83=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D84=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D85=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31)+(D32*(D69+D71)))*Three)*(D86=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H93/$D$30,0)","v":0},null,{"$f":"SUM($H$74:$H$91)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B102,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D102=Yes,IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D35/(D98/D36)*D22+(D37*(D97+D99)))*(D102=Yes),\"\")","v":""},{"$f":"IFERROR(F102*G102,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D103=Yes),\"\")","v":""},{"$f":"IFERROR(F103*G103,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D37*(D97+D99)))*(D104=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D105=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D106=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36))*(D107=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36))*(D108=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36))*(D109=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D97*Two+Half)*D37)*(D110=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D35/(D98/D36)))*(D111=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D112=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D113=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*Three*(D114=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B115,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B116,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B117,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B118,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H121/$D$35,0)","v":0},null,{"$f":"SUM($H$102:$H$119)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H125/SUM($D$25,$D$30,$D$35),0)","v":0},null,{"$f":"H65+H93+H121","v":0}]
[]
["End of Worksheet"]

{"sheet":"ST2_6","index":18,"n_rows":127,"n_cols":9,"rows_kept":127,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D30,D35)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E125&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F125","v":0}]
[{"$f":"E8","v":"ST2_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Medium Formation Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"G125","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST2_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 300m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Medium Formation Grading for this site size"]
[null,"Road Width",null,null,"m"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 300m and less than 750m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Medium Formation Grading for this site size"]
[null,"Road Width",null,null,"m"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 750m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Length of Medium Formation Grading for this site size"]
[null,"Road Width",null,null,"m"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 300m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(($D$25/($D$42/$D$26)*$D$22+($D$27*($D$41+$D$43)))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26)+(D27*(D41+D43)))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D27*(D41+D43)))*(D48=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D41*Two+Half)*D27)*(D54=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D25/(D42/D26)))*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D56=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D57=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D25/(D42/D26))+(D27*(D41+D43)))*Three)*(D58=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H65/$D$25,0)","v":0},null,{"$f":"SUM($H$46:$H$63)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 300m and less than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B74,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D74=Yes,IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D30/(D70/D31))*D22+(D32*(D69+D71)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31))+(D32*(D69+D71)))*(D75=Yes),\"\")","v":""},{"$f":"IFERROR(F75*G75,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D32*(D69+D71)))*(D76=Yes),\"\")","v":0},"","This is  for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D77=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D78=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D79=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D80=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D81=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D69*Two+Half)*D32)*(D82=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D30/(D70/D31)))*(D83=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D84=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D85=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31)+(D32*(D69+D71)))*Three)*(D86=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H93/$D$30,0)","v":0},null,{"$f":"SUM($H$74:$H$91)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B102,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D102=Yes,IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D35/(D98/D36)*D22+(D37*(D97+D99)))*(D102=Yes),\"\")","v":""},{"$f":"IFERROR(F102*G102,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D103=Yes),\"\")","v":""},{"$f":"IFERROR(F103*G103,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D37*(D97+D99)))*(D104=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D105=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D106=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36))*(D107=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36))*(D108=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36))*(D109=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D97*Two+Half)*D37)*(D110=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D35/(D98/D36)))*(D111=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D112=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D113=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*Three*(D114=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B115,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B116,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B117,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B118,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H121/$D$35,0)","v":0},null,{"$f":"SUM($H$102:$H$119)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H125/SUM($D$25,$D$30,$D$35),0)","v":0},null,{"$f":"H65+H93+H121","v":0}]
[]
["End of Worksheet"]

{"sheet":"ST3_1","index":19,"n_rows":127,"n_cols":9,"rows_kept":127,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D30,D35)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E125&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F125","v":0}]
[{"$f":"E8","v":"ST3_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Heavy Formation Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"H125","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST3_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 300m"]
[null,"Quantity",null,null,"Lm"]
[null,"Road Width",null,null,"Lm"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 300m and less than 750m"]
[null,"Quantity",null,null,"Lm"]
[null,"Road Width",null,null,"Lm"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 750m"]
[null,"Quantity",null,null,"Lm"]
[null,"Road Width",null,null,"Lm"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 300m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D25/(D42/D26)*$D$22+(D27*(D41+D43)))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26)+(D27*(D41+D43)))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D27*(D41+D43)))*(D48=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D41*Two+Half)*D27)*(D54=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D25/(D42/D26)))*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D56=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D57=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D25/(D42/D26))+(D27*(D41+D43)))*Three)*(D58=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H65/$D$25,0)","v":0},null,{"$f":"SUM($H$46:$H$63)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 300m and less than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B74,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D74=Yes,IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D30/(D70/D31))*D22+(D32*(D69+D71)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31))+(D32*(D69+D71)))*(D75=Yes),\"\")","v":""},{"$f":"IFERROR(F75*G75,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"(Two*(D32*(D69+D71)))*(D76=Yes)","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D77=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D78=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D79=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D80=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D81=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D69*Two+Half)*D32)*(D82=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D30/(D70/D31)))*(D83=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D84=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D85=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31)+(D32*(D69+D71)))*Three)*(D86=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H93/$D$30,0)","v":0},null,{"$f":"SUM($H$74:$H$91)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B102,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D102=Yes,IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D35/(D98/D36)*D22+(D37*(D97+D99)))*(D102=Yes),\"\")","v":""},{"$f":"IFERROR(F102*G102,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D103=Yes),\"\")","v":""},{"$f":"IFERROR(F103*G103,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37*(D97+D99)))*(D104=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D105=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D106=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D35/(D98/D36))*(D107=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D35/(D98/D36))*(D108=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D35/(D98/D36))*(D109=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"(Three*(D97*Two+Half)*D37)*(D110=Yes)","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D35/(D98/D36)))*(D111=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D112=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D113=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*Three*(D114=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B115,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B116,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B117,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B118,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H121/$D$35,0)","v":0},null,{"$f":"SUM($H$102:$H$119)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H125/SUM(D25,D30,D35),0)","v":0},null,{"$f":"H65+H93+H121","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST3_2","index":20,"n_rows":127,"n_cols":9,"rows_kept":127,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D30,D35)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E125&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F125","v":0}]
[{"$f":"E8","v":"ST3_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Heavy Formation Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"H125","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST3_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 300m"]
[null,"Quantity",null,null,"Lm"]
[null,"Road Width",null,null,"Lm"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 300m and less than 750m"]
[null,"Quantity",null,null,"Lm"]
[null,"Road Width",null,null,"Lm"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 750m"]
[null,"Quantity",null,null,"Lm"]
[null,"Road Width",null,null,"Lm"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 300m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D25/(D42/D26)*$D$22+(D27*(D41+D43)))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26)+(D27*(D41+D43)))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D27*(D41+D43)))*(D48=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D41*Two+Half)*D27)*(D54=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D25/(D42/D26)))*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D56=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D57=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D25/(D42/D26))+(D27*(D41+D43)))*Three)*(D58=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H65/$D$25,0)","v":0},null,{"$f":"SUM($H$46:$H$63)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 300m and less than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B74,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D74=Yes,IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D30/(D70/D31))*D22+(D32*(D69+D71)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31))+(D32*(D69+D71)))*(D75=Yes),\"\")","v":""},{"$f":"IFERROR(F75*G75,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"(Two*(D32*(D69+D71)))*(D76=Yes)","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D77=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D78=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D79=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D80=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D81=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D69*Two+Half)*D32)*(D82=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D30/(D70/D31)))*(D83=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D84=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D85=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31)+(D32*(D69+D71)))*Three)*(D86=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H93/$D$30,0)","v":0},null,{"$f":"SUM($H$74:$H$91)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B102,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D102=Yes,IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D35/(D98/D36)*D22+(D37*(D97+D99)))*(D102=Yes),\"\")","v":""},{"$f":"IFERROR(F102*G102,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D103=Yes),\"\")","v":""},{"$f":"IFERROR(F103*G103,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37*(D97+D99)))*(D104=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D105=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D106=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D35/(D98/D36))*(D107=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D35/(D98/D36))*(D108=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D35/(D98/D36))*(D109=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"(Three*(D97*Two+Half)*D37)*(D110=Yes)","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D35/(D98/D36)))*(D111=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D112=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D113=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*Three*(D114=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B115,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B116,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B117,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B118,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H121/$D$35,0)","v":0},null,{"$f":"SUM($H$102:$H$119)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H125/SUM(D25,D30,D35),0)","v":0},null,{"$f":"H65+H93+H121","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST3_3","index":21,"n_rows":127,"n_cols":9,"rows_kept":127,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D30,D35)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E125&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F125","v":0}]
[{"$f":"E8","v":"ST3_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Heavy Formation Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"H125","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST3_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 300m"]
[null,"Quantity",null,null,"Lm"]
[null,"Road Width",null,null,"Lm"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 300m and less than 750m"]
[null,"Quantity",null,null,"Lm"]
[null,"Road Width",null,null,"Lm"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 750m"]
[null,"Quantity",null,null,"Lm"]
[null,"Road Width",null,null,"Lm"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 300m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D25/(D42/D26)*$D$22+(D27*(D41+D43)))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26)+(D27*(D41+D43)))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D27*(D41+D43)))*(D48=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D41*Two+Half)*D27)*(D54=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D25/(D42/D26)))*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D56=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D57=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D25/(D42/D26))+(D27*(D41+D43)))*Three)*(D58=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H65/$D$25,0)","v":0},null,{"$f":"SUM($H$46:$H$63)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 300m and less than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B74,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D74=Yes,IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D30/(D70/D31))*D22+(D32*(D69+D71)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31))+(D32*(D69+D71)))*(D75=Yes),\"\")","v":""},{"$f":"IFERROR(F75*G75,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"(Two*(D32*(D69+D71)))*(D76=Yes)","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D77=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D78=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D79=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D80=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D81=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D69*Two+Half)*D32)*(D82=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D30/(D70/D31)))*(D83=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D84=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D85=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31)+(D32*(D69+D71)))*Three)*(D86=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H93/$D$30,0)","v":0},null,{"$f":"SUM($H$74:$H$91)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B102,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D102=Yes,IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D35/(D98/D36)*D22+(D37*(D97+D99)))*(D102=Yes),\"\")","v":""},{"$f":"IFERROR(F102*G102,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D103=Yes),\"\")","v":""},{"$f":"IFERROR(F103*G103,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37*(D97+D99)))*(D104=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D105=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D106=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D35/(D98/D36))*(D107=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D35/(D98/D36))*(D108=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D35/(D98/D36))*(D109=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"(Three*(D97*Two+Half)*D37)*(D110=Yes)","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D35/(D98/D36)))*(D111=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D112=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D113=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*Three*(D114=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B115,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B116,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B117,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B118,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H121/$D$35,0)","v":0},null,{"$f":"SUM($H$102:$H$119)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H125/SUM(D25,D30,D35),0)","v":0},null,{"$f":"H65+H93+H121","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST3_4","index":22,"n_rows":127,"n_cols":9,"rows_kept":127,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D30,D35)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E125&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F125","v":0}]
[{"$f":"E8","v":"ST3_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Heavy Formation Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"H125","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST3_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 300m"]
[null,"Quantity",null,null,"Lm"]
[null,"Road Width",null,null,"Lm"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 300m and less than 750m"]
[null,"Quantity",null,null,"Lm"]
[null,"Road Width",null,null,"Lm"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 750m"]
[null,"Quantity",null,null,"Lm"]
[null,"Road Width",null,null,"Lm"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 300m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D25/(D42/D26)*$D$22+(D27*(D41+D43)))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26)+(D27*(D41+D43)))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D27*(D41+D43)))*(D48=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D41*Two+Half)*D27)*(D54=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D25/(D42/D26)))*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D56=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D57=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D25/(D42/D26))+(D27*(D41+D43)))*Three)*(D58=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H65/$D$25,0)","v":0},null,{"$f":"SUM($H$46:$H$63)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 300m and less than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B74,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D74=Yes,IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D30/(D70/D31))*D22+(D32*(D69+D71)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31))+(D32*(D69+D71)))*(D75=Yes),\"\")","v":""},{"$f":"IFERROR(F75*G75,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"(Two*(D32*(D69+D71)))*(D76=Yes)","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D77=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D78=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D79=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D80=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D81=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D69*Two+Half)*D32)*(D82=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D30/(D70/D31)))*(D83=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D84=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D85=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31)+(D32*(D69+D71)))*Three)*(D86=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H93/$D$30,0)","v":0},null,{"$f":"SUM($H$74:$H$91)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B102,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D102=Yes,IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D35/(D98/D36)*D22+(D37*(D97+D99)))*(D102=Yes),\"\")","v":""},{"$f":"IFERROR(F102*G102,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D103=Yes),\"\")","v":""},{"$f":"IFERROR(F103*G103,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37*(D97+D99)))*(D104=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D105=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D106=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D35/(D98/D36))*(D107=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D35/(D98/D36))*(D108=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D35/(D98/D36))*(D109=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"(Three*(D97*Two+Half)*D37)*(D110=Yes)","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D35/(D98/D36)))*(D111=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D112=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D113=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*Three*(D114=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B115,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B116,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B117,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B118,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H121/$D$35,0)","v":0},null,{"$f":"SUM($H$102:$H$119)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H125/SUM(D25,D30,D35),0)","v":0},null,{"$f":"H65+H93+H121","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST3_5","index":23,"n_rows":127,"n_cols":9,"rows_kept":127,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D30,D35)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E125&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F125","v":0}]
[{"$f":"E8","v":"ST3_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Heavy Formation Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"H125","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST3_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 300m"]
[null,"Quantity",null,null,"Lm"]
[null,"Road Width",null,null,"Lm"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 300m and less than 750m"]
[null,"Quantity",null,null,"Lm"]
[null,"Road Width",null,null,"Lm"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 750m"]
[null,"Quantity",null,null,"Lm"]
[null,"Road Width",null,null,"Lm"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 300m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D25/(D42/D26)*$D$22+(D27*(D41+D43)))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26)+(D27*(D41+D43)))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D27*(D41+D43)))*(D48=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D41*Two+Half)*D27)*(D54=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D25/(D42/D26)))*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D56=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D57=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D25/(D42/D26))+(D27*(D41+D43)))*Three)*(D58=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H65/$D$25,0)","v":0},null,{"$f":"SUM($H$46:$H$63)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 300m and less than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B74,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D74=Yes,IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D30/(D70/D31))*D22+(D32*(D69+D71)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31))+(D32*(D69+D71)))*(D75=Yes),\"\")","v":""},{"$f":"IFERROR(F75*G75,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"(Two*(D32*(D69+D71)))*(D76=Yes)","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D77=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D78=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D79=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D80=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D81=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D69*Two+Half)*D32)*(D82=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D30/(D70/D31)))*(D83=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D84=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D85=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31)+(D32*(D69+D71)))*Three)*(D86=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H93/$D$30,0)","v":0},null,{"$f":"SUM($H$74:$H$91)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B102,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D102=Yes,IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D35/(D98/D36)*D22+(D37*(D97+D99)))*(D102=Yes),\"\")","v":""},{"$f":"IFERROR(F102*G102,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D103=Yes),\"\")","v":""},{"$f":"IFERROR(F103*G103,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37*(D97+D99)))*(D104=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D105=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D106=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D35/(D98/D36))*(D107=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D35/(D98/D36))*(D108=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D35/(D98/D36))*(D109=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"(Three*(D97*Two+Half)*D37)*(D110=Yes)","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D35/(D98/D36)))*(D111=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D112=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D113=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*Three*(D114=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B115,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B116,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B117,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B118,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H121/$D$35,0)","v":0},null,{"$f":"SUM($H$102:$H$119)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H125/SUM(D25,D30,D35),0)","v":0},null,{"$f":"H65+H93+H121","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST3_6","index":24,"n_rows":127,"n_cols":9,"rows_kept":127,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D30,D35)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E125&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F125","v":0}]
[{"$f":"E8","v":"ST3_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Heavy Formation Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"H125","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST3_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 300m"]
[null,"Quantity",null,null,"Lm"]
[null,"Road Width",null,null,"Lm"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 300m and less than 750m"]
[null,"Quantity",null,null,"Lm"]
[null,"Road Width",null,null,"Lm"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 750m"]
[null,"Quantity",null,null,"Lm"]
[null,"Road Width",null,null,"Lm"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 300m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D25/(D42/D26)*$D$22+(D27*(D41+D43)))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26)+(D27*(D41+D43)))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D27*(D41+D43)))*(D48=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26)+D27*D41))*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D25/(D42/D26))*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D41*Two+Half)*D27)*(D54=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D25/(D42/D26)))*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D56=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(((D25/(D42/D26))+(D27*(D41+D43)))*(D57=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((((D25/(D42/D26))+(D27*(D41+D43)))*Three)*(D58=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H65/$D$25,0)","v":0},null,{"$f":"SUM($H$46:$H$63)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 300m and less than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B74,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D74=Yes,IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR(((D30/(D70/D31))*D22+(D32*(D69+D71)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31))+(D32*(D69+D71)))*(D75=Yes),\"\")","v":""},{"$f":"IFERROR(F75*G75,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"(Two*(D32*(D69+D71)))*(D76=Yes)","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D77=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*D69))*(D78=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D79=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D80=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31))*(D81=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D69*Two+Half)*D32)*(D82=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D30/(D70/D31)))*(D83=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D84=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D30/(D70/D31)+(D32*(D69+D71)))*(D85=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR(((D30/(D70/D31)+(D32*(D69+D71)))*Three)*(D86=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H93/$D$30,0)","v":0},null,{"$f":"SUM($H$74:$H$91)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 750m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B102,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D102=Yes,IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D35/(D98/D36)*D22+(D37*(D97+D99)))*(D102=Yes),\"\")","v":""},{"$f":"IFERROR(F102*G102,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D103=Yes),\"\")","v":""},{"$f":"IFERROR(F103*G103,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37*(D97+D99)))*(D104=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D105=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((D35/(D98/D36)+(D37*D97))*(D106=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D35/(D98/D36))*(D107=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D35/(D98/D36))*(D108=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D35/(D98/D36))*(D109=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"(Three*(D97*Two+Half)*D37)*(D110=Yes)","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D35/(D98/D36)))*(D111=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D112=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*(D113=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D35/(D98/D36)+(D37*(D97+D99)))*Three*(D114=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B115,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B116,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B117,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B118,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H121/$D$35,0)","v":0},null,{"$f":"SUM($H$102:$H$119)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H125/SUM(D25,D30,D35),0)","v":0},null,{"$f":"H65+H93+H121","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST4_1","index":25,"n_rows":78,"n_cols":9,"rows_kept":78,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E22&\"):\"","v":"Total quantity (Bank m3):"},{"$f":"D22","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E76&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F76","v":0}]
[{"$f":"E8","v":"ST4_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Gravel Material Supply"},null,null,null,"Total cost of treatment ($):",{"$f":"H76","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST4_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Quantity",null,null,"Bank m3"]
[null,"Sourced from a Commercial Quarry",null,null,"Yes/No"]
[]
[null,"Material Density - Commercial Quarry",null,null,"tonne/m3"]
[null,"Optimum Moisture Content - Commercial Quality",null,null,"%"]
[]
[null,"Material Density - Borrow Pit",null,null,"tonne/m3"]
[null,"Optimum Moisture Content - Borrow Pit",null,null,"%"]
[]
[null,"Construction Waste",null,null,"%"]
[null,"Average Haul Distance",null,null,"km"]
[]
[null,"Option 1 - From Commercial Quarry"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Gravel - Commercial",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B37,ResourceList,0)),\"\")","v":"tonne"},{"$f":"IF(D37=Yes,IFERROR(INDEX(ResourceRate,MATCH($B37,ResourceList,0)),\"\"),\"\")","v":35},{"$f":"(D22*D25*(1+D26)*(1+D31))*(D23=Yes)*(D37=Yes)","v":0},{"$f":"IFERROR(F37*G37,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H44/$D$22,0)","v":0},null,{"$f":"SUM($H$37:$H$42)","v":0}]
[]
[null,"Option 2 - From Council Borrow Area"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Gravel - Borrow",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B49,ResourceList,0)),\"\")","v":"tonne"},{"$f":"IF(D49=Yes,IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR((D22*D28*(1+D29)*(1+D31)*(D23=No))*(D49=Yes),\"\")","v":0},{"$f":"IFERROR(F49*G49,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H56/$D$22,0)","v":0},null,{"$f":"SUM($H$49:$H$54)","v":0}]
[]
[null,"Option 3 - From Council Borrow Area"]
[]
[null,"Productivity of Loader",null,null,"bank m3/hour"]
[null,"Bcm per load ",null,null,"bank m3/load"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Loader                   ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B64,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D64=Yes,IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\"),\"\")","v":140},{"$f":"IFERROR(((((D22*D28*(1+D29)*(1+D31)*(D23=No)/D28)/((ROUNDDOWN(D60/D61,0)*D61)))))*(D64=Yes),\"\")","v":""},{"$f":"IFERROR(F64*G64,\"\")","v":""}]
[null,"Truck and Dog",null,"Yes","hr",{"$f":"IF(D65=Yes,IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\"),\"\")","v":165},{"$f":"IFERROR(((((D22*D28*(1+D29)*(1+D31)*(D23=No)/D28)/((ROUNDDOWN(D60/D61,0)*D61)))))*ROUNDDOWN(D60/D61,0)*(D65=Yes),\"\")","v":""},{"$f":"IFERROR(F65*G65,\"\")","v":""}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B70,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H72/$D$22,0)","v":0},null,{"$f":"SUM($H$64:$H$70)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H76/SUM($D$22),0)","v":0},null,{"$f":"H44+H56+H72","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST4_2","index":26,"n_rows":78,"n_cols":9,"rows_kept":78,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E22&\"):\"","v":"Total quantity (Bank m3):"},{"$f":"D22","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E76&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F76","v":0}]
[{"$f":"E8","v":"ST4_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Gravel Material Supply"},null,null,null,"Total cost of treatment ($):",{"$f":"H76","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST4_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Quantity",null,null,"Bank m3"]
[null,"Sourced from a Commercial Quarry",null,null,"Yes/No"]
[]
[null,"Material Density - Commercial Quarry",null,null,"tonne/m3"]
[null,"Optimum Moisture Content - Commercial Quality",null,null,"%"]
[]
[null,"Material Density - Borrow Pit",null,null,"tonne/m3"]
[null,"Optimum Moisture Content - Borrow Pit",null,null,"%"]
[]
[null,"Construction Waste",null,null,"%"]
[null,"Average Haul Distance",null,null,"km"]
[]
[null,"Option 1 - From Commercial Quarry"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Gravel - Commercial",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B37,ResourceList,0)),\"\")","v":"tonne"},{"$f":"IF(D37=Yes,IFERROR(INDEX(ResourceRate,MATCH($B37,ResourceList,0)),\"\"),\"\")","v":35},{"$f":"(D22*D25*(1+D26)*(1+D31))*(D23=Yes)*(D37=Yes)","v":0},{"$f":"IFERROR(F37*G37,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H44/$D$22,0)","v":0},null,{"$f":"SUM($H$37:$H$42)","v":0}]
[]
[null,"Option 2 - From Council Borrow Area"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Gravel - Borrow",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B49,ResourceList,0)),\"\")","v":"tonne"},{"$f":"IF(D49=Yes,IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR((D22*D28*(1+D29)*(1+D31)*(D23=No))*(D49=Yes),\"\")","v":0},{"$f":"IFERROR(F49*G49,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H56/$D$22,0)","v":0},null,{"$f":"SUM($H$49:$H$54)","v":0}]
[]
[null,"Option 3 - From Council Borrow Area"]
[]
[null,"Productivity of Loader",null,null,"bank m3/hour"]
[null,"Bcm per load ",null,null,"bank m3/load"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Loader                   ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B64,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D64=Yes,IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\"),\"\")","v":140},{"$f":"IFERROR(((((D22*D28*(1+D29)*(1+D31)*(D23=No)/D28)/((ROUNDDOWN(D60/D61,0)*D61)))))*(D64=Yes),\"\")","v":""},{"$f":"IFERROR(F64*G64,\"\")","v":""}]
[null,"Truck and Dog",null,"Yes","hr",{"$f":"IF(D65=Yes,IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\"),\"\")","v":165},{"$f":"IFERROR(((((D22*D28*(1+D29)*(1+D31)*(D23=No)/D28)/((ROUNDDOWN(D60/D61,0)*D61)))))*ROUNDDOWN(D60/D61,0)*(D65=Yes),\"\")","v":""},{"$f":"IFERROR(F65*G65,\"\")","v":""}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B70,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H72/$D$22,0)","v":0},null,{"$f":"SUM($H$64:$H$70)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H76/SUM($D$22),0)","v":0},null,{"$f":"H44+H56+H72","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST4_3","index":27,"n_rows":78,"n_cols":9,"rows_kept":78,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E22&\"):\"","v":"Total quantity (Bank m3):"},{"$f":"D22","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E76&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F76","v":0}]
[{"$f":"E8","v":"ST4_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Gravel Material Supply"},null,null,null,"Total cost of treatment ($):",{"$f":"H76","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST4_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Quantity",null,null,"Bank m3"]
[null,"Sourced from a Commercial Quarry",null,null,"Yes/No"]
[]
[null,"Material Density - Commercial Quarry",null,null,"tonne/m3"]
[null,"Optimum Moisture Content - Commercial Quality",null,null,"%"]
[]
[null,"Material Density - Borrow Pit",null,null,"tonne/m3"]
[null,"Optimum Moisture Content - Borrow Pit",null,null,"%"]
[]
[null,"Construction Waste",null,null,"%"]
[null,"Average Haul Distance",null,null,"km"]
[]
[null,"Option 1 - From Commercial Quarry"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Gravel - Commercial",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B37,ResourceList,0)),\"\")","v":"tonne"},{"$f":"IF(D37=Yes,IFERROR(INDEX(ResourceRate,MATCH($B37,ResourceList,0)),\"\"),\"\")","v":35},{"$f":"(D22*D25*(1+D26)*(1+D31))*(D23=Yes)*(D37=Yes)","v":0},{"$f":"IFERROR(F37*G37,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H44/$D$22,0)","v":0},null,{"$f":"SUM($H$37:$H$42)","v":0}]
[]
[null,"Option 2 - From Council Borrow Area"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Gravel - Borrow",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B49,ResourceList,0)),\"\")","v":"tonne"},{"$f":"IF(D49=Yes,IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR((D22*D28*(1+D29)*(1+D31)*(D23=No))*(D49=Yes),\"\")","v":0},{"$f":"IFERROR(F49*G49,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H56/$D$22,0)","v":0},null,{"$f":"SUM($H$49:$H$54)","v":0}]
[]
[null,"Option 3 - From Council Borrow Area"]
[]
[null,"Productivity of Loader",null,null,"bank m3/hour"]
[null,"Bcm per load ",null,null,"bank m3/load"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Loader                   ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B64,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D64=Yes,IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\"),\"\")","v":140},{"$f":"IFERROR(((((D22*D28*(1+D29)*(1+D31)*(D23=No)/D28)/((ROUNDDOWN(D60/D61,0)*D61)))))*(D64=Yes),\"\")","v":""},{"$f":"IFERROR(F64*G64,\"\")","v":""}]
[null,"Truck and Dog",null,"Yes","hr",{"$f":"IF(D65=Yes,IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\"),\"\")","v":165},{"$f":"IFERROR(((((D22*D28*(1+D29)*(1+D31)*(D23=No)/D28)/((ROUNDDOWN(D60/D61,0)*D61)))))*ROUNDDOWN(D60/D61,0)*(D65=Yes),\"\")","v":""},{"$f":"IFERROR(F65*G65,\"\")","v":""}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B70,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H72/$D$22,0)","v":0},null,{"$f":"SUM($H$64:$H$70)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H76/SUM($D$22),0)","v":0},null,{"$f":"H44+H56+H72","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST4_4","index":28,"n_rows":78,"n_cols":9,"rows_kept":78,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E22&\"):\"","v":"Total quantity (Bank m3):"},{"$f":"D22","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E76&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F76","v":0}]
[{"$f":"E8","v":"ST4_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Gravel Material Supply"},null,null,null,"Total cost of treatment ($):",{"$f":"H76","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST4_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Quantity",null,null,"Bank m3"]
[null,"Sourced from a Commercial Quarry",null,null,"Yes/No"]
[]
[null,"Material Density - Commercial Quarry",null,null,"tonne/m3"]
[null,"Optimum Moisture Content - Commercial Quality",null,null,"%"]
[]
[null,"Material Density - Borrow Pit",null,null,"tonne/m3"]
[null,"Optimum Moisture Content - Borrow Pit",null,null,"%"]
[]
[null,"Construction Waste",null,null,"%"]
[null,"Average Haul Distance",null,null,"km"]
[]
[null,"Option 1 - From Commercial Quarry"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Gravel - Commercial",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B37,ResourceList,0)),\"\")","v":"tonne"},{"$f":"IF(D37=Yes,IFERROR(INDEX(ResourceRate,MATCH($B37,ResourceList,0)),\"\"),\"\")","v":35},{"$f":"(D22*D25*(1+D26)*(1+D31))*(D23=Yes)*(D37=Yes)","v":0},{"$f":"IFERROR(F37*G37,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H44/$D$22,0)","v":0},null,{"$f":"SUM($H$37:$H$42)","v":0}]
[]
[null,"Option 2 - From Council Borrow Area"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Gravel - Borrow",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B49,ResourceList,0)),\"\")","v":"tonne"},{"$f":"IF(D49=Yes,IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR((D22*D28*(1+D29)*(1+D31)*(D23=No))*(D49=Yes),\"\")","v":0},{"$f":"IFERROR(F49*G49,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H56/$D$22,0)","v":0},null,{"$f":"SUM($H$49:$H$54)","v":0}]
[]
[null,"Option 3 - From Council Borrow Area"]
[]
[null,"Productivity of Loader",null,null,"bank m3/hour"]
[null,"Bcm per load ",null,null,"bank m3/load"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Loader                   ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B64,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D64=Yes,IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\"),\"\")","v":140},{"$f":"IFERROR(((((D22*D28*(1+D29)*(1+D31)*(D23=No)/D28)/((ROUNDDOWN(D60/D61,0)*D61)))))*(D64=Yes),\"\")","v":""},{"$f":"IFERROR(F64*G64,\"\")","v":""}]
[null,"Truck and Dog",null,"Yes","hr",{"$f":"IF(D65=Yes,IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\"),\"\")","v":165},{"$f":"IFERROR(((((D22*D28*(1+D29)*(1+D31)*(D23=No)/D28)/((ROUNDDOWN(D60/D61,0)*D61)))))*ROUNDDOWN(D60/D61,0)*(D65=Yes),\"\")","v":""},{"$f":"IFERROR(F65*G65,\"\")","v":""}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B70,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H72/$D$22,0)","v":0},null,{"$f":"SUM($H$64:$H$70)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H76/SUM($D$22),0)","v":0},null,{"$f":"H44+H56+H72","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST4_5","index":29,"n_rows":78,"n_cols":9,"rows_kept":78,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E22&\"):\"","v":"Total quantity (Bank m3):"},{"$f":"D22","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E76&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F76","v":0}]
[{"$f":"E8","v":"ST4_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Gravel Material Supply"},null,null,null,"Total cost of treatment ($):",{"$f":"H76","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST4_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Quantity",null,null,"Bank m3"]
[null,"Sourced from a Commercial Quarry",null,null,"Yes/No"]
[]
[null,"Material Density - Commercial Quarry",null,null,"tonne/m3"]
[null,"Optimum Moisture Content - Commercial Quality",null,null,"%"]
[]
[null,"Material Density - Borrow Pit",null,null,"tonne/m3"]
[null,"Optimum Moisture Content - Borrow Pit",null,null,"%"]
[]
[null,"Construction Waste",null,null,"%"]
[null,"Average Haul Distance",null,null,"km"]
[]
[null,"Option 1 - From Commercial Quarry"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Gravel - Commercial",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B37,ResourceList,0)),\"\")","v":"tonne"},{"$f":"IF(D37=Yes,IFERROR(INDEX(ResourceRate,MATCH($B37,ResourceList,0)),\"\"),\"\")","v":35},{"$f":"(D22*D25*(1+D26)*(1+D31))*(D23=Yes)*(D37=Yes)","v":0},{"$f":"IFERROR(F37*G37,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H44/$D$22,0)","v":0},null,{"$f":"SUM($H$37:$H$42)","v":0}]
[]
[null,"Option 2 - From Council Borrow Area"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Gravel - Borrow",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B49,ResourceList,0)),\"\")","v":"tonne"},{"$f":"IF(D49=Yes,IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR((D22*D28*(1+D29)*(1+D31)*(D23=No))*(D49=Yes),\"\")","v":0},{"$f":"IFERROR(F49*G49,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H56/$D$22,0)","v":0},null,{"$f":"SUM($H$49:$H$54)","v":0}]
[]
[null,"Option 3 - From Council Borrow Area"]
[]
[null,"Productivity of Loader",null,null,"bank m3/hour"]
[null,"Bcm per load ",null,null,"bank m3/load"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Loader                   ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B64,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D64=Yes,IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\"),\"\")","v":140},{"$f":"IFERROR(((((D22*D28*(1+D29)*(1+D31)*(D23=No)/D28)/((ROUNDDOWN(D60/D61,0)*D61)))))*(D64=Yes),\"\")","v":""},{"$f":"IFERROR(F64*G64,\"\")","v":""}]
[null,"Truck and Dog",null,"Yes","hr",{"$f":"IF(D65=Yes,IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\"),\"\")","v":165},{"$f":"IFERROR(((((D22*D28*(1+D29)*(1+D31)*(D23=No)/D28)/((ROUNDDOWN(D60/D61,0)*D61)))))*ROUNDDOWN(D60/D61,0)*(D65=Yes),\"\")","v":""},{"$f":"IFERROR(F65*G65,\"\")","v":""}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B70,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H72/$D$22,0)","v":0},null,{"$f":"SUM($H$64:$H$70)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H76/SUM($D$22),0)","v":0},null,{"$f":"H44+H56+H72","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST4_6","index":30,"n_rows":78,"n_cols":9,"rows_kept":78,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E22&\"):\"","v":"Total quantity (Bank m3):"},{"$f":"D22","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E76&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F76","v":0}]
[{"$f":"E8","v":"ST4_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Gravel Material Supply"},null,null,null,"Total cost of treatment ($):",{"$f":"H76","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST4_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Quantity",null,null,"Bank m3"]
[null,"Sourced from a Commercial Quarry",null,null,"Yes/No"]
[]
[null,"Material Density - Commercial Quarry",null,null,"tonne/m3"]
[null,"Optimum Moisture Content - Commercial Quality",null,null,"%"]
[]
[null,"Material Density - Borrow Pit",null,null,"tonne/m3"]
[null,"Optimum Moisture Content - Borrow Pit",null,null,"%"]
[]
[null,"Construction Waste",null,null,"%"]
[null,"Average Haul Distance",null,null,"km"]
[]
[null,"Option 1 - From Commercial Quarry"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Gravel - Commercial",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B37,ResourceList,0)),\"\")","v":"tonne"},{"$f":"IF(D37=Yes,IFERROR(INDEX(ResourceRate,MATCH($B37,ResourceList,0)),\"\"),\"\")","v":35},{"$f":"(D22*D25*(1+D26)*(1+D31))*(D23=Yes)*(D37=Yes)","v":0},{"$f":"IFERROR(F37*G37,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H44/$D$22,0)","v":0},null,{"$f":"SUM($H$37:$H$42)","v":0}]
[]
[null,"Option 2 - From Council Borrow Area"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Gravel - Borrow",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B49,ResourceList,0)),\"\")","v":"tonne"},{"$f":"IF(D49=Yes,IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR((D22*D28*(1+D29)*(1+D31)*(D23=No))*(D49=Yes),\"\")","v":0},{"$f":"IFERROR(F49*G49,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H56/$D$22,0)","v":0},null,{"$f":"SUM($H$49:$H$54)","v":0}]
[]
[null,"Option 3 - From Council Borrow Area"]
[]
[null,"Productivity of Loader",null,null,"bank m3/hour"]
[null,"Bcm per load ",null,null,"bank m3/load"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Loader                   ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B64,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D64=Yes,IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\"),\"\")","v":140},{"$f":"IFERROR(((((D22*D28*(1+D29)*(1+D31)*(D23=No)/D28)/((ROUNDDOWN(D60/D61,0)*D61)))))*(D64=Yes),\"\")","v":""},{"$f":"IFERROR(F64*G64,\"\")","v":""}]
[null,"Truck and Dog",null,"Yes","hr",{"$f":"IF(D65=Yes,IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\"),\"\")","v":165},{"$f":"IFERROR(((((D22*D28*(1+D29)*(1+D31)*(D23=No)/D28)/((ROUNDDOWN(D60/D61,0)*D61)))))*ROUNDDOWN(D60/D61,0)*(D65=Yes),\"\")","v":""},{"$f":"IFERROR(F65*G65,\"\")","v":""}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B70,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H72/$D$22,0)","v":0},null,{"$f":"SUM($H$64:$H$70)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H76/SUM($D$22),0)","v":0},null,{"$f":"H44+H56+H72","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST5_1","index":31,"n_rows":130,"n_cols":9,"rows_kept":130,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32,D36)","v":200}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E128&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F128","v":85.525500000000008}]
[{"$f":"E8","v":"ST5_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Gravel Resheeting"},null,null,null,"Total cost of treatment ($):",{"$f":"H128","v":17105.100000000002}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST5_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage",null,null,1]
[null,"Finish Chainage",null,null,"0`"]
[null,"Start Latitude",null,null,500]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,1,"%"]
[null,"Material Density",null,2.2000000000000002,"tonne/m3"]
[null,"Optimum Moisture Content",null,0.03,"%"]
[null,"Construction Waste",null,0.05,"%"]
[]
[null,"Individual Site - Less than 100m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites < 100m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 100m3 and less than 300m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites between 100m3 and 300m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 300m3"]
[null,"Quantity",null,200,"m3",null,null,null,"Total Quantity for sites > 300m3"]
[null,"No. of Sites",null,2,"#"]
[]
[null,"Calculations - Individual Site Less than 100m3"]
[]
[null,"Average Travel Time from One Site to Other",null,0.5,"hrs"]
[null,"Production",null,100,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,1,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D28/D42*D22+D29*(D41+D43))*(D46=Yes),\"\")","v":0},{"$f":"IFERROR(F46*G46,\"\")","v":0}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D28/D42+D29*(D41+D43))*(D47=Yes),\"\")","v":0},{"$f":"IFERROR(F47*G47,\"\")","v":0}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D29*(D41+D43)))*(D48=Yes),\"\")","v":0},0,"This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D28/D42)+D29*D41)*(D49=Yes),\"\")","v":0},0]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D28/D42)+D29*D41)*(D50=Yes),\"\")","v":0},0]
[null,"Pad Foot Roller and Operator",null,"No","hr","",{"$f":"IFERROR((D28/D42)*(D51=Yes),\"\")","v":0},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D28/D42)*(D52=Yes),\"\")","v":0},0]
[null,"Multi-Tyre Roller Without Operator",null,"No","hr","",{"$f":"IFERROR((D28/D42)*(D53=Yes),\"\")","v":0},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D41*Two+Half)*D29)*(D54=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"No","hr","",{"$f":"IFERROR(((D28/D42)*Two)*(D55=Yes),\"\")","v":0},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D28*D23*(1+D24)*(1+D25))*(D56=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"No","hr","",{"$f":"IFERROR((D28/D42+D29*(D41+D43))*(D57=Yes),\"\")","v":0},""]
[null,"Camp - Kitchen",null,"No","hr","",{"$f":"IFERROR((D28/D42+D29*(D41+D43))*(D58=Yes),\"\")","v":0},""]
[null,"Accommodation",null,"No","hr","",{"$f":"IFERROR(((D28/D42+D29*(D41+D43))*Three)*(D59=Yes),\"\")","v":0},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H66/$D$28,0)","v":0},null,{"$f":"SUM($H$46:$H$64)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 100m3 and less than 300m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B75,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D75=Yes,IFERROR(INDEX(ResourceRate,MATCH($B75,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D75=Yes),\"\")","v":""},{"$f":"IFERROR(F75*G75,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D76=Yes),\"\")","v":""},{"$f":"IFERROR(F76*G76,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33*(D70+D72)))*(D77=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D32/D71)+D33*D70)*(D78=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D32/D71)+D33*D70)*(D79=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D71)*(D80=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D71)*(D81=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D32/D71)*(D82=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D70*Two+Half)*D33)*(D83=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((D32/D71)*Two)*(D84=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D32*D23*(1+D24)*(1+D25))*(D85=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D86=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D87=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D32/D71+D33*(D70+D72))*Three)*(D88=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B92,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B93,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H95/$D$32,0)","v":0},null,{"$f":"SUM($H$75:$H$93)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 300m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B104,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D104=Yes,IFERROR(INDEX(ResourceRate,MATCH($B104,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D36/D100*D22+D37*(D99+D101))*(D104=Yes),\"\")","v":""},{"$f":"IFERROR(F104*G104,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D100+D37*(D99+D101))*(D105=Yes),\"\")","v":""},{"$f":"IFERROR(F105*G105,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37*(D99+D101)))*(D106=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D36/D100)+D37*D99)*(D107=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D36/D100)+D37*D99)*(D108=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D100)*(D109=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D100)*(D110=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D36/D100)*(D111=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D99*Two+Half)*D37)*(D112=Yes),\"\")","v":3},450,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((D36/D100)*Two)*(D113=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D36*D23*(1+D24)*(1+D25))*(D114=Yes),\"\")","v":475.86000000000007},16655.100000000002]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D36/D100+D37*(D99+D101))*(D115=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D36/D100+D37*(D99+D101))*(D116=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D36/D100+D37*(D99+D101))*Three)*(D117=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B118,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B120,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B121,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B122,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H124/$D$36,0)","v":85.525500000000008},null,{"$f":"SUM($H$104:$H$122)","v":17105.100000000002}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H128/SUM($D$28,$D$32,$D$36),0)","v":85.525500000000008},null,{"$f":"H66+H95+H124","v":17105.100000000002}]
[]
[null,"End of Worksheet"]

{"sheet":"ST5_2","index":32,"n_rows":130,"n_cols":9,"rows_kept":130,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32,D36)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E128&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F128","v":0}]
[{"$f":"E8","v":"ST5_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Gravel Resheeting"},null,null,null,"Total cost of treatment ($):",{"$f":"H128","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST5_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 100m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites < 100m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 100m3 and less than 300m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites between 100m3 and 300m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 300m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites > 300m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 100m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D28/D42*D22+D29*(D41+D43))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42+D29*(D41+D43))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D29*(D41+D43)))*(D48=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D28/D42)+D29*D41)*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D28/D42)+D29*D41)*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42)*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42)*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42)*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D41*Two+Half)*D29)*(D54=Yes),\"\")","v":0},"","This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(((D28/D42)*Two)*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,null,"tonne","",{"$f":"IFERROR((D28*D23*(1+D24)*(1+D25))*(D56=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D28/D42+D29*(D41+D43))*(D57=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D28/D42+D29*(D41+D43))*(D58=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR(((D28/D42+D29*(D41+D43))*Three)*(D59=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H66/$D$28,0)","v":0},null,{"$f":"SUM($H$46:$H$64)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 100m3 and less than 300m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B75,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D75=Yes,IFERROR(INDEX(ResourceRate,MATCH($B75,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D75=Yes),\"\")","v":""},{"$f":"IFERROR(F75*G75,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D76=Yes),\"\")","v":""},{"$f":"IFERROR(F76*G76,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33*(D70+D72)))*(D77=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D32/D71)+D33*D70)*(D78=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D32/D71)+D33*D70)*(D79=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D71)*(D80=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D71)*(D81=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D32/D71)*(D82=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D70*Two+Half)*D33)*(D83=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((D32/D71)*Two)*(D84=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D32*D23*(1+D24)*(1+D25))*(D85=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D86=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D87=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D32/D71+D33*(D70+D72))*Three)*(D88=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B92,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B93,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H95/$D$32,0)","v":0},null,{"$f":"SUM($H$75:$H$93)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 300m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B104,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D104=Yes,IFERROR(INDEX(ResourceRate,MATCH($B104,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D36/D100*D22+D37*(D99+D101))*(D104=Yes),\"\")","v":""},{"$f":"IFERROR(F104*G104,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D100+D37*(D99+D101))*(D105=Yes),\"\")","v":""},{"$f":"IFERROR(F105*G105,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37*(D99+D101)))*(D106=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D36/D100)+D37*D99)*(D107=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D36/D100)+D37*D99)*(D108=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D100)*(D109=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D100)*(D110=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D36/D100)*(D111=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D99*Two+Half)*D37)*(D112=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((D36/D100)*Two)*(D113=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D36*D23*(1+D24)*(1+D25))*(D114=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D36/D100+D37*(D99+D101))*(D115=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D36/D100+D37*(D99+D101))*(D116=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D36/D100+D37*(D99+D101))*Three)*(D117=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B118,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B120,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B121,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B122,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H124/$D$36,0)","v":0},null,{"$f":"SUM($H$104:$H$122)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H128/SUM($D$28,$D$32,$D$36),0)","v":0},null,{"$f":"H66+H95+H124","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST5_3","index":33,"n_rows":130,"n_cols":9,"rows_kept":130,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32,D36)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E128&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F128","v":0}]
[{"$f":"E8","v":"ST5_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Gravel Resheeting"},null,null,null,"Total cost of treatment ($):",{"$f":"H128","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST5_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 100m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites < 100m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 100m3 and less than 300m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites between 100m3 and 300m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 300m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites > 300m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 100m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D28/D42*D22+D29*(D41+D43))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42+D29*(D41+D43))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D29*(D41+D43)))*(D48=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D28/D42)+D29*D41)*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D28/D42)+D29*D41)*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42)*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42)*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42)*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D41*Two+Half)*D29)*(D54=Yes),\"\")","v":0},"","This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(((D28/D42)*Two)*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,null,"tonne","",{"$f":"IFERROR((D28*D23*(1+D24)*(1+D25))*(D56=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D28/D42+D29*(D41+D43))*(D57=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D28/D42+D29*(D41+D43))*(D58=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR(((D28/D42+D29*(D41+D43))*Three)*(D59=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H66/$D$28,0)","v":0},null,{"$f":"SUM($H$46:$H$64)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 100m3 and less than 300m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B75,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D75=Yes,IFERROR(INDEX(ResourceRate,MATCH($B75,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D75=Yes),\"\")","v":""},{"$f":"IFERROR(F75*G75,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D76=Yes),\"\")","v":""},{"$f":"IFERROR(F76*G76,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33*(D70+D72)))*(D77=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D32/D71)+D33*D70)*(D78=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D32/D71)+D33*D70)*(D79=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D71)*(D80=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D71)*(D81=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D32/D71)*(D82=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D70*Two+Half)*D33)*(D83=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((D32/D71)*Two)*(D84=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D32*D23*(1+D24)*(1+D25))*(D85=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D86=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D87=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D32/D71+D33*(D70+D72))*Three)*(D88=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B92,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B93,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H95/$D$32,0)","v":0},null,{"$f":"SUM($H$75:$H$93)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 300m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B104,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D104=Yes,IFERROR(INDEX(ResourceRate,MATCH($B104,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D36/D100*D22+D37*(D99+D101))*(D104=Yes),\"\")","v":""},{"$f":"IFERROR(F104*G104,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D100+D37*(D99+D101))*(D105=Yes),\"\")","v":""},{"$f":"IFERROR(F105*G105,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37*(D99+D101)))*(D106=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D36/D100)+D37*D99)*(D107=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D36/D100)+D37*D99)*(D108=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D100)*(D109=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D100)*(D110=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D36/D100)*(D111=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D99*Two+Half)*D37)*(D112=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((D36/D100)*Two)*(D113=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D36*D23*(1+D24)*(1+D25))*(D114=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D36/D100+D37*(D99+D101))*(D115=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D36/D100+D37*(D99+D101))*(D116=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D36/D100+D37*(D99+D101))*Three)*(D117=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B118,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B120,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B121,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B122,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H124/$D$36,0)","v":0},null,{"$f":"SUM($H$104:$H$122)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H128/SUM($D$28,$D$32,$D$36),0)","v":0},null,{"$f":"H66+H95+H124","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST5_4","index":34,"n_rows":130,"n_cols":9,"rows_kept":130,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32,D36)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E128&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F128","v":0}]
[{"$f":"E8","v":"ST5_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Gravel Resheeting"},null,null,null,"Total cost of treatment ($):",{"$f":"H128","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST5_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 100m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites < 100m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 100m3 and less than 300m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites between 100m3 and 300m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 300m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites > 300m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 100m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D28/D42*D22+D29*(D41+D43))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42+D29*(D41+D43))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D29*(D41+D43)))*(D48=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D28/D42)+D29*D41)*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D28/D42)+D29*D41)*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42)*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42)*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42)*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D41*Two+Half)*D29)*(D54=Yes),\"\")","v":0},"","This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(((D28/D42)*Two)*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,null,"tonne","",{"$f":"IFERROR((D28*D23*(1+D24)*(1+D25))*(D56=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D28/D42+D29*(D41+D43))*(D57=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D28/D42+D29*(D41+D43))*(D58=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR(((D28/D42+D29*(D41+D43))*Three)*(D59=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H66/$D$28,0)","v":0},null,{"$f":"SUM($H$46:$H$64)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 100m3 and less than 300m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B75,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D75=Yes,IFERROR(INDEX(ResourceRate,MATCH($B75,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D75=Yes),\"\")","v":""},{"$f":"IFERROR(F75*G75,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D76=Yes),\"\")","v":""},{"$f":"IFERROR(F76*G76,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33*(D70+D72)))*(D77=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D32/D71)+D33*D70)*(D78=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D32/D71)+D33*D70)*(D79=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D71)*(D80=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D71)*(D81=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D32/D71)*(D82=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D70*Two+Half)*D33)*(D83=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((D32/D71)*Two)*(D84=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D32*D23*(1+D24)*(1+D25))*(D85=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D86=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D87=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D32/D71+D33*(D70+D72))*Three)*(D88=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B92,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B93,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H95/$D$32,0)","v":0},null,{"$f":"SUM($H$75:$H$93)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 300m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B104,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D104=Yes,IFERROR(INDEX(ResourceRate,MATCH($B104,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D36/D100*D22+D37*(D99+D101))*(D104=Yes),\"\")","v":""},{"$f":"IFERROR(F104*G104,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D100+D37*(D99+D101))*(D105=Yes),\"\")","v":""},{"$f":"IFERROR(F105*G105,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37*(D99+D101)))*(D106=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D36/D100)+D37*D99)*(D107=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D36/D100)+D37*D99)*(D108=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D100)*(D109=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D100)*(D110=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D36/D100)*(D111=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D99*Two+Half)*D37)*(D112=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((D36/D100)*Two)*(D113=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D36*D23*(1+D24)*(1+D25))*(D114=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D36/D100+D37*(D99+D101))*(D115=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D36/D100+D37*(D99+D101))*(D116=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D36/D100+D37*(D99+D101))*Three)*(D117=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B118,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B120,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B121,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B122,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H124/$D$36,0)","v":0},null,{"$f":"SUM($H$104:$H$122)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H128/SUM($D$28,$D$32,$D$36),0)","v":0},null,{"$f":"H66+H95+H124","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST5_5","index":35,"n_rows":130,"n_cols":9,"rows_kept":130,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32,D36)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E128&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F128","v":0}]
[{"$f":"E8","v":"ST5_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Gravel Resheeting"},null,null,null,"Total cost of treatment ($):",{"$f":"H128","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST5_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 100m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites < 100m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 100m3 and less than 300m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites between 100m3 and 300m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 300m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites > 300m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 100m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D28/D42*D22+D29*(D41+D43))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42+D29*(D41+D43))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D29*(D41+D43)))*(D48=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D28/D42)+D29*D41)*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D28/D42)+D29*D41)*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42)*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42)*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42)*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D41*Two+Half)*D29)*(D54=Yes),\"\")","v":0},"","This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(((D28/D42)*Two)*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,null,"tonne","",{"$f":"IFERROR((D28*D23*(1+D24)*(1+D25))*(D56=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D28/D42+D29*(D41+D43))*(D57=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D28/D42+D29*(D41+D43))*(D58=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR(((D28/D42+D29*(D41+D43))*Three)*(D59=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H66/$D$28,0)","v":0},null,{"$f":"SUM($H$46:$H$64)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 100m3 and less than 300m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B75,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D75=Yes,IFERROR(INDEX(ResourceRate,MATCH($B75,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D75=Yes),\"\")","v":""},{"$f":"IFERROR(F75*G75,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D76=Yes),\"\")","v":""},{"$f":"IFERROR(F76*G76,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33*(D70+D72)))*(D77=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D32/D71)+D33*D70)*(D78=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D32/D71)+D33*D70)*(D79=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D71)*(D80=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D71)*(D81=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D32/D71)*(D82=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D70*Two+Half)*D33)*(D83=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((D32/D71)*Two)*(D84=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D32*D23*(1+D24)*(1+D25))*(D85=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D86=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D87=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D32/D71+D33*(D70+D72))*Three)*(D88=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B92,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B93,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H95/$D$32,0)","v":0},null,{"$f":"SUM($H$75:$H$93)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 300m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B104,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D104=Yes,IFERROR(INDEX(ResourceRate,MATCH($B104,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D36/D100*D22+D37*(D99+D101))*(D104=Yes),\"\")","v":""},{"$f":"IFERROR(F104*G104,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D100+D37*(D99+D101))*(D105=Yes),\"\")","v":""},{"$f":"IFERROR(F105*G105,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37*(D99+D101)))*(D106=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D36/D100)+D37*D99)*(D107=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D36/D100)+D37*D99)*(D108=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D100)*(D109=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D100)*(D110=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D36/D100)*(D111=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D99*Two+Half)*D37)*(D112=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((D36/D100)*Two)*(D113=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D36*D23*(1+D24)*(1+D25))*(D114=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D36/D100+D37*(D99+D101))*(D115=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D36/D100+D37*(D99+D101))*(D116=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D36/D100+D37*(D99+D101))*Three)*(D117=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B118,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B120,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B121,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B122,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H124/$D$36,0)","v":0},null,{"$f":"SUM($H$104:$H$122)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H128/SUM($D$28,$D$32,$D$36),0)","v":0},null,{"$f":"H66+H95+H124","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST5_6","index":36,"n_rows":130,"n_cols":9,"rows_kept":130,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32,D36)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E128&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F128","v":0}]
[{"$f":"E8","v":"ST5_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Gravel Resheeting"},null,null,null,"Total cost of treatment ($):",{"$f":"H128","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST5_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 100m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites < 100m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 100m3 and less than 300m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites between 100m3 and 300m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 300m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites > 300m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 100m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D28/D42*D22+D29*(D41+D43))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42+D29*(D41+D43))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D29*(D41+D43)))*(D48=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D28/D42)+D29*D41)*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D28/D42)+D29*D41)*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42)*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42)*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D28/D42)*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D41*Two+Half)*D29)*(D54=Yes),\"\")","v":0},"","This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(((D28/D42)*Two)*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,null,"tonne","",{"$f":"IFERROR((D28*D23*(1+D24)*(1+D25))*(D56=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D28/D42+D29*(D41+D43))*(D57=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D28/D42+D29*(D41+D43))*(D58=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR(((D28/D42+D29*(D41+D43))*Three)*(D59=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H66/$D$28,0)","v":0},null,{"$f":"SUM($H$46:$H$64)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 100m3 and less than 300m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B75,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D75=Yes,IFERROR(INDEX(ResourceRate,MATCH($B75,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D75=Yes),\"\")","v":""},{"$f":"IFERROR(F75*G75,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D76=Yes),\"\")","v":""},{"$f":"IFERROR(F76*G76,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33*(D70+D72)))*(D77=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D32/D71)+D33*D70)*(D78=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D32/D71)+D33*D70)*(D79=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D71)*(D80=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D71)*(D81=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D32/D71)*(D82=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D70*Two+Half)*D33)*(D83=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((D32/D71)*Two)*(D84=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D32*D23*(1+D24)*(1+D25))*(D85=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D86=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D32/D71+D33*(D70+D72))*(D87=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D32/D71+D33*(D70+D72))*Three)*(D88=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B92,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B93,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H95/$D$32,0)","v":0},null,{"$f":"SUM($H$75:$H$93)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 300m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B104,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D104=Yes,IFERROR(INDEX(ResourceRate,MATCH($B104,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D36/D100*D22+D37*(D99+D101))*(D104=Yes),\"\")","v":""},{"$f":"IFERROR(F104*G104,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D100+D37*(D99+D101))*(D105=Yes),\"\")","v":""},{"$f":"IFERROR(F105*G105,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37*(D99+D101)))*(D106=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D36/D100)+D37*D99)*(D107=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D36/D100)+D37*D99)*(D108=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D100)*(D109=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D100)*(D110=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D36/D100)*(D111=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D99*Two+Half)*D37)*(D112=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((D36/D100)*Two)*(D113=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D36*D23*(1+D24)*(1+D25))*(D114=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D36/D100+D37*(D99+D101))*(D115=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D36/D100+D37*(D99+D101))*(D116=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D36/D100+D37*(D99+D101))*Three)*(D117=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B118,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B120,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B121,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B122,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H124/$D$36,0)","v":0},null,{"$f":"SUM($H$104:$H$122)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H128/SUM($D$28,$D$32,$D$36),0)","v":0},null,{"$f":"H66+H95+H124","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST6_1","index":37,"n_rows":143,"n_cols":9,"rows_kept":143,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E33&\"):\"","v":"Total quantity (m2):"},{"$f":"SUM(D33,D37,D41)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E141&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F141","v":0}]
[{"$f":"E8","v":"ST6_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"In-Situ Stabilisation – Including Additional Material As Required"},null,null,null,"Total cost of treatment ($):",{"$f":"H141","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST6_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Working hours per day",null,null,"Hrs"]
[null,"Site materials  density",null,null,"tonne/m3"]
[null,"Percentage of stabilisation agent",null,null,"%"]
[null,"Top up gravel thickness",null,null,"m"]
[null,"Stabilisation depth",null,null,"m"]
[null,"Gravel density",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 100m2"]
[null,"Quantity",null,null,"m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 100m2 and less than 500m2"]
[null,"Quantity",null,null,"m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity",null,null,"m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 100m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B51,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D51=Yes,IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D33/D47*D22+(D34*(D46+D48)))*(D51=Yes),\"\")","v":""},{"$f":"IFERROR(F51*G51,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D33/D47+(D34*(D46+D48)))*(D52=Yes),\"\")","v":""},{"$f":"IFERROR(F52*G52,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D34*(D46+D48)))*(D53=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat and Stabiliser",null,"Yes","hr",120,{"$f":"IFERROR((D33/D47)*(D54=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((One*((D33/D47)+D34*D46))*(D55=Yes),\"\")","v":""},""]
[null,"CC-10 Roller             ",null,"Yes","hr",95,{"$f":"IFERROR((D33/D47)*(D56=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((One+One)*(D46*Two+Half)*D34*(D57=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33/D47))*(D58=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Stabilisation Agent - Small Quantity ",null,"Yes","tonne",80,{"$f":"IFERROR((D33*D27*D24*D25)*(D59=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D33*D26*D28*(One+D29)*(One+D30))*(D60=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D33*(D61=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D33/D47+(D34*(D46+D48)))*(D62=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D33/D47+(D34*(D46+D48)))*(D63=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D33/D47+(D34*(D46+D48)))*Three)*(D64=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H71/$D$33,0)","v":0},null,{"$f":"SUM($H$51:$H$69)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 100m2 and less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B80,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D80=Yes,IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D37/D76*D22+(D38*(D75+D77)))*(D80=Yes),\"\")","v":""},{"$f":"IFERROR(F80*G80,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D37/D76+(D38*(D75+D77)))*(D81=Yes),\"\")","v":""},{"$f":"IFERROR(F81*G81,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D38*(D75+D77)))*(D82=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D37/D76)+D38*D75)*(D83=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((Two*((D37/D76)+D38*D75))*(D84=Yes),\"\")","v":""},"","Includes provision for two water trucks"]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D37/D76)*(D85=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D37/D76)*(D86=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D37/D76)*(D87=Yes),\"\")","v":""},""]
[null,"Stabiliser and Spreader",null,"Yes","day",2500,{"$f":"IFERROR(ROUNDUP(((D37/D76)+D38*D75)/D23,0)*(D88=Yes),\"\")","v":""},""]
[null,"Holding Tank",null,"Yes","day",0,{"$f":"IFERROR(ROUNDUP(((D37/D76)+D38*D75)/D23,0)*(D89=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three+One)*(D75*Two+Half)*D38*(D90=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37/D76))*(D91=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Stabilisation Agent - Standard Quantity",null,"Yes","tonne",80,{"$f":"IFERROR((D37*D27*D24*D25)*(D92=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D37*D26*D28*(One+D29)*(One+D30))*(D93=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D37*(D94=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D37/D76+(D38*(D75+D77)))*(D95=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D37/D76+(D38*(D75+D77)))*(D96=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D37/D76+(D38*(D75+D77)))*Three)*(D97=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B98,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B99,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B100,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H104/$D$37,0)","v":0},null,{"$f":"SUM($H$80:$H$102)","v":0}]
[]
[null,"Calculations - Individual Site - Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B113,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D113=Yes,IFERROR(INDEX(ResourceRate,MATCH($B113,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D41/D109*D22+(D42*(D108+D110)))*(D113=Yes),\"\")","v":""},{"$f":"IFERROR(F113*G113,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*(D114=Yes),\"\")","v":""},{"$f":"IFERROR(F114*G114,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D42*(D108+D110)))*(D115=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D41/D109)+D42*D108)*(D116=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((Two*((D41/D109)+D42*D108))*(D117=Yes),\"\")","v":""},"","Includes provision for two water trucks"]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D41/D109)*(D118=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D41/D109)*(D119=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D41/D109)*(D120=Yes),\"\")","v":""},""]
[null,"Stabiliser and Spreader",null,"Yes","day",2500,{"$f":"IFERROR(ROUNDUP(((D41/D109)+D42*D108)/D23,0)*(D121=Yes),\"\")","v":""},""]
[null,"Holding Tank",null,"Yes","day",0,{"$f":"IFERROR(ROUNDUP(((D41/D109)+D42*D108)/D23,0)*(D122=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three+One)*(D108*Two+Half)*D42*(D123=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D41/D109))*(D124=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Stabilisation Agent - Standard Quantity",null,"Yes","tonne",80,{"$f":"IFERROR((D41*D27*D24*D25)*(D125=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D41*D26*D28*(One+D29)*(One+D30))*(D126=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D41*(D127=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*(D128=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*(D129=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*Three*(D130=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B131,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B132,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B133,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B134,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B135,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H137/$D$41,0)","v":0},null,{"$f":"SUM($H$113:$H$135)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H141/SUM($D$33,$D$37,$D$41),0)","v":0},null,{"$f":"H71+H104+H137","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST6_2","index":38,"n_rows":143,"n_cols":9,"rows_kept":143,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E33&\"):\"","v":"Total quantity (m2):"},{"$f":"SUM(D33,D37,D41)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E141&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F141","v":0}]
[{"$f":"E8","v":"ST6_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"In-Situ Stabilisation – Including Additional Material As Required"},null,null,null,"Total cost of treatment ($):",{"$f":"H141","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST6_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Working hours per day",null,null,"Hrs"]
[null,"Site materials  density",null,null,"tonne/m3"]
[null,"Percentage of stabilisation agent",null,null,"%"]
[null,"Top up gravel thickness",null,null,"m"]
[null,"Stabilisation depth",null,null,"m"]
[null,"Gravel density",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 100m2"]
[null,"Quantity",null,null,"m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 100m2 and less than 500m2"]
[null,"Quantity",null,null,"m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity",null,null,"m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 100m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B51,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D51=Yes,IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D33/D47*D22+(D34*(D46+D48)))*(D51=Yes),\"\")","v":""},{"$f":"IFERROR(F51*G51,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D33/D47+(D34*(D46+D48)))*(D52=Yes),\"\")","v":""},{"$f":"IFERROR(F52*G52,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D34*(D46+D48)))*(D53=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat and Stabiliser",null,"Yes","hr",120,{"$f":"IFERROR((D33/D47)*(D54=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((One*((D33/D47)+D34*D46))*(D55=Yes),\"\")","v":""},""]
[null,"CC-10 Roller             ",null,"Yes","hr",95,{"$f":"IFERROR((D33/D47)*(D56=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((One+One)*(D46*Two+Half)*D34*(D57=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33/D47))*(D58=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Stabilisation Agent - Small Quantity ",null,"Yes","tonne",80,{"$f":"IFERROR((D33*D27*D24*D25)*(D59=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D33*D26*D28*(One+D29)*(One+D30))*(D60=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D33*(D61=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D33/D47+(D34*(D46+D48)))*(D62=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D33/D47+(D34*(D46+D48)))*(D63=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D33/D47+(D34*(D46+D48)))*Three)*(D64=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H71/$D$33,0)","v":0},null,{"$f":"SUM($H$51:$H$69)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 100m2 and less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B80,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D80=Yes,IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D37/D76*D22+(D38*(D75+D77)))*(D80=Yes),\"\")","v":""},{"$f":"IFERROR(F80*G80,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D37/D76+(D38*(D75+D77)))*(D81=Yes),\"\")","v":""},{"$f":"IFERROR(F81*G81,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D38*(D75+D77)))*(D82=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D37/D76)+D38*D75)*(D83=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((Two*((D37/D76)+D38*D75))*(D84=Yes),\"\")","v":""},"","Includes provision for two water trucks"]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D37/D76)*(D85=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D37/D76)*(D86=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D37/D76)*(D87=Yes),\"\")","v":""},""]
[null,"Stabiliser and Spreader",null,"Yes","day",2500,{"$f":"IFERROR(ROUNDUP(((D37/D76)+D38*D75)/D23,0)*(D88=Yes),\"\")","v":""},""]
[null,"Holding Tank",null,"Yes","day",0,{"$f":"IFERROR(ROUNDUP(((D37/D76)+D38*D75)/D23,0)*(D89=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three+One)*(D75*Two+Half)*D38*(D90=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37/D76))*(D91=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Stabilisation Agent - Standard Quantity",null,"Yes","tonne",80,{"$f":"IFERROR((D37*D27*D24*D25)*(D92=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D37*D26*D28*(One+D29)*(One+D30))*(D93=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D37*(D94=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D37/D76+(D38*(D75+D77)))*(D95=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D37/D76+(D38*(D75+D77)))*(D96=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D37/D76+(D38*(D75+D77)))*Three)*(D97=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B98,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B99,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B100,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H104/$D$37,0)","v":0},null,{"$f":"SUM($H$80:$H$102)","v":0}]
[]
[null,"Calculations - Individual Site - Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B113,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D113=Yes,IFERROR(INDEX(ResourceRate,MATCH($B113,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D41/D109*D22+(D42*(D108+D110)))*(D113=Yes),\"\")","v":""},{"$f":"IFERROR(F113*G113,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*(D114=Yes),\"\")","v":""},{"$f":"IFERROR(F114*G114,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D42*(D108+D110)))*(D115=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D41/D109)+D42*D108)*(D116=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((Two*((D41/D109)+D42*D108))*(D117=Yes),\"\")","v":""},"","Includes provision for two water trucks"]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D41/D109)*(D118=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D41/D109)*(D119=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D41/D109)*(D120=Yes),\"\")","v":""},""]
[null,"Stabiliser and Spreader",null,"Yes","day",2500,{"$f":"IFERROR(ROUNDUP(((D41/D109)+D42*D108)/D23,0)*(D121=Yes),\"\")","v":""},""]
[null,"Holding Tank",null,"Yes","day",0,{"$f":"IFERROR(ROUNDUP(((D41/D109)+D42*D108)/D23,0)*(D122=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three+One)*(D108*Two+Half)*D42*(D123=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D41/D109))*(D124=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Stabilisation Agent - Standard Quantity",null,"Yes","tonne",80,{"$f":"IFERROR((D41*D27*D24*D25)*(D125=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D41*D26*D28*(One+D29)*(One+D30))*(D126=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D41*(D127=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*(D128=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*(D129=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*Three*(D130=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B131,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B132,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B133,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B134,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B135,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H137/$D$41,0)","v":0},null,{"$f":"SUM($H$113:$H$135)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H141/SUM($D$33,$D$37,$D$41),0)","v":0},null,{"$f":"H71+H104+H137","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST6_3","index":39,"n_rows":143,"n_cols":9,"rows_kept":143,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E33&\"):\"","v":"Total quantity (m2):"},{"$f":"SUM(D33,D37,D41)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E141&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F141","v":0}]
[{"$f":"E8","v":"ST6_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"In-Situ Stabilisation – Including Additional Material As Required"},null,null,null,"Total cost of treatment ($):",{"$f":"H141","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST6_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Working hours per day",null,null,"Hrs"]
[null,"Site materials  density",null,null,"tonne/m3"]
[null,"Percentage of stabilisation agent",null,null,"%"]
[null,"Top up gravel thickness",null,null,"m"]
[null,"Stabilisation depth",null,null,"m"]
[null,"Gravel density",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 100m2"]
[null,"Quantity",null,null,"m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 100m2 and less than 500m2"]
[null,"Quantity",null,null,"m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity",null,null,"m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 100m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B51,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D51=Yes,IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D33/D47*D22+(D34*(D46+D48)))*(D51=Yes),\"\")","v":""},{"$f":"IFERROR(F51*G51,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D33/D47+(D34*(D46+D48)))*(D52=Yes),\"\")","v":""},{"$f":"IFERROR(F52*G52,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D34*(D46+D48)))*(D53=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat and Stabiliser",null,"Yes","hr",120,{"$f":"IFERROR((D33/D47)*(D54=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((One*((D33/D47)+D34*D46))*(D55=Yes),\"\")","v":""},""]
[null,"CC-10 Roller             ",null,"Yes","hr",95,{"$f":"IFERROR((D33/D47)*(D56=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((One+One)*(D46*Two+Half)*D34*(D57=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33/D47))*(D58=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Stabilisation Agent - Small Quantity ",null,"Yes","tonne",80,{"$f":"IFERROR((D33*D27*D24*D25)*(D59=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D33*D26*D28*(One+D29)*(One+D30))*(D60=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D33*(D61=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D33/D47+(D34*(D46+D48)))*(D62=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D33/D47+(D34*(D46+D48)))*(D63=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D33/D47+(D34*(D46+D48)))*Three)*(D64=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H71/$D$33,0)","v":0},null,{"$f":"SUM($H$51:$H$69)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 100m2 and less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B80,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D80=Yes,IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D37/D76*D22+(D38*(D75+D77)))*(D80=Yes),\"\")","v":""},{"$f":"IFERROR(F80*G80,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D37/D76+(D38*(D75+D77)))*(D81=Yes),\"\")","v":""},{"$f":"IFERROR(F81*G81,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D38*(D75+D77)))*(D82=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D37/D76)+D38*D75)*(D83=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((Two*((D37/D76)+D38*D75))*(D84=Yes),\"\")","v":""},"","Includes provision for two water trucks"]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D37/D76)*(D85=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D37/D76)*(D86=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D37/D76)*(D87=Yes),\"\")","v":""},""]
[null,"Stabiliser and Spreader",null,"Yes","day",2500,{"$f":"IFERROR(ROUNDUP(((D37/D76)+D38*D75)/D23,0)*(D88=Yes),\"\")","v":""},""]
[null,"Holding Tank",null,"Yes","day",0,{"$f":"IFERROR(ROUNDUP(((D37/D76)+D38*D75)/D23,0)*(D89=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three+One)*(D75*Two+Half)*D38*(D90=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37/D76))*(D91=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Stabilisation Agent - Standard Quantity",null,"Yes","tonne",80,{"$f":"IFERROR((D37*D27*D24*D25)*(D92=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D37*D26*D28*(One+D29)*(One+D30))*(D93=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D37*(D94=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D37/D76+(D38*(D75+D77)))*(D95=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D37/D76+(D38*(D75+D77)))*(D96=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D37/D76+(D38*(D75+D77)))*Three)*(D97=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B98,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B99,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B100,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H104/$D$37,0)","v":0},null,{"$f":"SUM($H$80:$H$102)","v":0}]
[]
[null,"Calculations - Individual Site - Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B113,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D113=Yes,IFERROR(INDEX(ResourceRate,MATCH($B113,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D41/D109*D22+(D42*(D108+D110)))*(D113=Yes),\"\")","v":""},{"$f":"IFERROR(F113*G113,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*(D114=Yes),\"\")","v":""},{"$f":"IFERROR(F114*G114,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D42*(D108+D110)))*(D115=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D41/D109)+D42*D108)*(D116=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((Two*((D41/D109)+D42*D108))*(D117=Yes),\"\")","v":""},"","Includes provision for two water trucks"]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D41/D109)*(D118=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D41/D109)*(D119=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D41/D109)*(D120=Yes),\"\")","v":""},""]
[null,"Stabiliser and Spreader",null,"Yes","day",2500,{"$f":"IFERROR(ROUNDUP(((D41/D109)+D42*D108)/D23,0)*(D121=Yes),\"\")","v":""},""]
[null,"Holding Tank",null,"Yes","day",0,{"$f":"IFERROR(ROUNDUP(((D41/D109)+D42*D108)/D23,0)*(D122=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three+One)*(D108*Two+Half)*D42*(D123=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D41/D109))*(D124=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Stabilisation Agent - Standard Quantity",null,"Yes","tonne",80,{"$f":"IFERROR((D41*D27*D24*D25)*(D125=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D41*D26*D28*(One+D29)*(One+D30))*(D126=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D41*(D127=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*(D128=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*(D129=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*Three*(D130=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B131,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B132,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B133,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B134,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B135,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H137/$D$41,0)","v":0},null,{"$f":"SUM($H$113:$H$135)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H141/SUM($D$33,$D$37,$D$41),0)","v":0},null,{"$f":"H71+H104+H137","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST6_4","index":40,"n_rows":143,"n_cols":9,"rows_kept":143,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E33&\"):\"","v":"Total quantity (m2):"},{"$f":"SUM(D33,D37,D41)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E141&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F141","v":0}]
[{"$f":"E8","v":"ST6_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"In-Situ Stabilisation – Including Additional Material As Required"},null,null,null,"Total cost of treatment ($):",{"$f":"H141","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST6_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Working hours per day",null,null,"Hrs"]
[null,"Site materials  density",null,null,"tonne/m3"]
[null,"Percentage of stabilisation agent",null,null,"%"]
[null,"Top up gravel thickness",null,null,"m"]
[null,"Stabilisation depth",null,null,"m"]
[null,"Gravel density",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 100m2"]
[null,"Quantity",null,null,"m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 100m2 and less than 500m2"]
[null,"Quantity",null,null,"m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity",null,null,"m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 100m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B51,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D51=Yes,IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D33/D47*D22+(D34*(D46+D48)))*(D51=Yes),\"\")","v":""},{"$f":"IFERROR(F51*G51,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D33/D47+(D34*(D46+D48)))*(D52=Yes),\"\")","v":""},{"$f":"IFERROR(F52*G52,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D34*(D46+D48)))*(D53=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat and Stabiliser",null,"Yes","hr",120,{"$f":"IFERROR((D33/D47)*(D54=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((One*((D33/D47)+D34*D46))*(D55=Yes),\"\")","v":""},""]
[null,"CC-10 Roller             ",null,"Yes","hr",95,{"$f":"IFERROR((D33/D47)*(D56=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((One+One)*(D46*Two+Half)*D34*(D57=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33/D47))*(D58=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Stabilisation Agent - Small Quantity ",null,"Yes","tonne",80,{"$f":"IFERROR((D33*D27*D24*D25)*(D59=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D33*D26*D28*(One+D29)*(One+D30))*(D60=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D33*(D61=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D33/D47+(D34*(D46+D48)))*(D62=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D33/D47+(D34*(D46+D48)))*(D63=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D33/D47+(D34*(D46+D48)))*Three)*(D64=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H71/$D$33,0)","v":0},null,{"$f":"SUM($H$51:$H$69)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 100m2 and less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B80,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D80=Yes,IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D37/D76*D22+(D38*(D75+D77)))*(D80=Yes),\"\")","v":""},{"$f":"IFERROR(F80*G80,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D37/D76+(D38*(D75+D77)))*(D81=Yes),\"\")","v":""},{"$f":"IFERROR(F81*G81,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D38*(D75+D77)))*(D82=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D37/D76)+D38*D75)*(D83=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((Two*((D37/D76)+D38*D75))*(D84=Yes),\"\")","v":""},"","Includes provision for two water trucks"]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D37/D76)*(D85=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D37/D76)*(D86=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D37/D76)*(D87=Yes),\"\")","v":""},""]
[null,"Stabiliser and Spreader",null,"Yes","day",2500,{"$f":"IFERROR(ROUNDUP(((D37/D76)+D38*D75)/D23,0)*(D88=Yes),\"\")","v":""},""]
[null,"Holding Tank",null,"Yes","day",0,{"$f":"IFERROR(ROUNDUP(((D37/D76)+D38*D75)/D23,0)*(D89=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three+One)*(D75*Two+Half)*D38*(D90=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37/D76))*(D91=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Stabilisation Agent - Standard Quantity",null,"Yes","tonne",80,{"$f":"IFERROR((D37*D27*D24*D25)*(D92=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D37*D26*D28*(One+D29)*(One+D30))*(D93=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D37*(D94=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D37/D76+(D38*(D75+D77)))*(D95=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D37/D76+(D38*(D75+D77)))*(D96=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D37/D76+(D38*(D75+D77)))*Three)*(D97=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B98,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B99,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B100,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H104/$D$37,0)","v":0},null,{"$f":"SUM($H$80:$H$102)","v":0}]
[]
[null,"Calculations - Individual Site - Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B113,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D113=Yes,IFERROR(INDEX(ResourceRate,MATCH($B113,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D41/D109*D22+(D42*(D108+D110)))*(D113=Yes),\"\")","v":""},{"$f":"IFERROR(F113*G113,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*(D114=Yes),\"\")","v":""},{"$f":"IFERROR(F114*G114,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D42*(D108+D110)))*(D115=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D41/D109)+D42*D108)*(D116=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((Two*((D41/D109)+D42*D108))*(D117=Yes),\"\")","v":""},"","Includes provision for two water trucks"]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D41/D109)*(D118=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D41/D109)*(D119=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D41/D109)*(D120=Yes),\"\")","v":""},""]
[null,"Stabiliser and Spreader",null,"Yes","day",2500,{"$f":"IFERROR(ROUNDUP(((D41/D109)+D42*D108)/D23,0)*(D121=Yes),\"\")","v":""},""]
[null,"Holding Tank",null,"Yes","day",0,{"$f":"IFERROR(ROUNDUP(((D41/D109)+D42*D108)/D23,0)*(D122=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three+One)*(D108*Two+Half)*D42*(D123=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D41/D109))*(D124=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Stabilisation Agent - Standard Quantity",null,"Yes","tonne",80,{"$f":"IFERROR((D41*D27*D24*D25)*(D125=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D41*D26*D28*(One+D29)*(One+D30))*(D126=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D41*(D127=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*(D128=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*(D129=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*Three*(D130=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B131,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B132,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B133,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B134,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B135,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H137/$D$41,0)","v":0},null,{"$f":"SUM($H$113:$H$135)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H141/SUM($D$33,$D$37,$D$41),0)","v":0},null,{"$f":"H71+H104+H137","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST6_5","index":41,"n_rows":143,"n_cols":9,"rows_kept":143,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E33&\"):\"","v":"Total quantity (m2):"},{"$f":"SUM(D33,D37,D41)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E141&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F141","v":0}]
[{"$f":"E8","v":"ST6_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"In-Situ Stabilisation – Including Additional Material As Required"},null,null,null,"Total cost of treatment ($):",{"$f":"H141","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST6_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Working hours per day",null,null,"Hrs"]
[null,"Site materials  density",null,null,"tonne/m3"]
[null,"Percentage of stabilisation agent",null,null,"%"]
[null,"Top up gravel thickness",null,null,"m"]
[null,"Stabilisation depth",null,null,"m"]
[null,"Gravel density",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 100m2"]
[null,"Quantity",null,null,"m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 100m2 and less than 500m2"]
[null,"Quantity",null,null,"m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity",null,null,"m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 100m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B51,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D51=Yes,IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D33/D47*D22+(D34*(D46+D48)))*(D51=Yes),\"\")","v":""},{"$f":"IFERROR(F51*G51,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D33/D47+(D34*(D46+D48)))*(D52=Yes),\"\")","v":""},{"$f":"IFERROR(F52*G52,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D34*(D46+D48)))*(D53=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat and Stabiliser",null,"Yes","hr",120,{"$f":"IFERROR((D33/D47)*(D54=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((One*((D33/D47)+D34*D46))*(D55=Yes),\"\")","v":""},""]
[null,"CC-10 Roller             ",null,"Yes","hr",95,{"$f":"IFERROR((D33/D47)*(D56=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((One+One)*(D46*Two+Half)*D34*(D57=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33/D47))*(D58=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Stabilisation Agent - Small Quantity ",null,"Yes","tonne",80,{"$f":"IFERROR((D33*D27*D24*D25)*(D59=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D33*D26*D28*(One+D29)*(One+D30))*(D60=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D33*(D61=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D33/D47+(D34*(D46+D48)))*(D62=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D33/D47+(D34*(D46+D48)))*(D63=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D33/D47+(D34*(D46+D48)))*Three)*(D64=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H71/$D$33,0)","v":0},null,{"$f":"SUM($H$51:$H$69)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 100m2 and less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B80,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D80=Yes,IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D37/D76*D22+(D38*(D75+D77)))*(D80=Yes),\"\")","v":""},{"$f":"IFERROR(F80*G80,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D37/D76+(D38*(D75+D77)))*(D81=Yes),\"\")","v":""},{"$f":"IFERROR(F81*G81,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D38*(D75+D77)))*(D82=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D37/D76)+D38*D75)*(D83=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((Two*((D37/D76)+D38*D75))*(D84=Yes),\"\")","v":""},"","Includes provision for two water trucks"]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D37/D76)*(D85=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D37/D76)*(D86=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D37/D76)*(D87=Yes),\"\")","v":""},""]
[null,"Stabiliser and Spreader",null,"Yes","day",2500,{"$f":"IFERROR(ROUNDUP(((D37/D76)+D38*D75)/D23,0)*(D88=Yes),\"\")","v":""},""]
[null,"Holding Tank",null,"Yes","day",0,{"$f":"IFERROR(ROUNDUP(((D37/D76)+D38*D75)/D23,0)*(D89=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three+One)*(D75*Two+Half)*D38*(D90=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37/D76))*(D91=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Stabilisation Agent - Standard Quantity",null,"Yes","tonne",80,{"$f":"IFERROR((D37*D27*D24*D25)*(D92=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D37*D26*D28*(One+D29)*(One+D30))*(D93=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D37*(D94=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D37/D76+(D38*(D75+D77)))*(D95=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D37/D76+(D38*(D75+D77)))*(D96=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D37/D76+(D38*(D75+D77)))*Three)*(D97=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B98,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B99,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B100,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H104/$D$37,0)","v":0},null,{"$f":"SUM($H$80:$H$102)","v":0}]
[]
[null,"Calculations - Individual Site - Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B113,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D113=Yes,IFERROR(INDEX(ResourceRate,MATCH($B113,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D41/D109*D22+(D42*(D108+D110)))*(D113=Yes),\"\")","v":""},{"$f":"IFERROR(F113*G113,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*(D114=Yes),\"\")","v":""},{"$f":"IFERROR(F114*G114,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D42*(D108+D110)))*(D115=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D41/D109)+D42*D108)*(D116=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((Two*((D41/D109)+D42*D108))*(D117=Yes),\"\")","v":""},"","Includes provision for two water trucks"]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D41/D109)*(D118=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D41/D109)*(D119=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D41/D109)*(D120=Yes),\"\")","v":""},""]
[null,"Stabiliser and Spreader",null,"Yes","day",2500,{"$f":"IFERROR(ROUNDUP(((D41/D109)+D42*D108)/D23,0)*(D121=Yes),\"\")","v":""},""]
[null,"Holding Tank",null,"Yes","day",0,{"$f":"IFERROR(ROUNDUP(((D41/D109)+D42*D108)/D23,0)*(D122=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three+One)*(D108*Two+Half)*D42*(D123=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D41/D109))*(D124=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Stabilisation Agent - Standard Quantity",null,"Yes","tonne",80,{"$f":"IFERROR((D41*D27*D24*D25)*(D125=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D41*D26*D28*(One+D29)*(One+D30))*(D126=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D41*(D127=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*(D128=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*(D129=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*Three*(D130=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B131,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B132,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B133,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B134,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B135,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H137/$D$41,0)","v":0},null,{"$f":"SUM($H$113:$H$135)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H141/SUM($D$33,$D$37,$D$41),0)","v":0},null,{"$f":"H71+H104+H137","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST6_6","index":42,"n_rows":143,"n_cols":9,"rows_kept":143,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E33&\"):\"","v":"Total quantity (m2):"},{"$f":"SUM(D33,D37,D41)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E141&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F141","v":0}]
[{"$f":"E8","v":"ST6_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"In-Situ Stabilisation – Including Additional Material As Required"},null,null,null,"Total cost of treatment ($):",{"$f":"H141","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST6_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Working hours per day",null,null,"Hrs"]
[null,"Site materials  density",null,null,"tonne/m3"]
[null,"Percentage of stabilisation agent",null,null,"%"]
[null,"Top up gravel thickness",null,null,"m"]
[null,"Stabilisation depth",null,null,"m"]
[null,"Gravel density",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 100m2"]
[null,"Quantity",null,null,"m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 100m2 and less than 500m2"]
[null,"Quantity",null,null,"m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity",null,null,"m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 100m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B51,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D51=Yes,IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D33/D47*D22+(D34*(D46+D48)))*(D51=Yes),\"\")","v":""},{"$f":"IFERROR(F51*G51,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D33/D47+(D34*(D46+D48)))*(D52=Yes),\"\")","v":""},{"$f":"IFERROR(F52*G52,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D34*(D46+D48)))*(D53=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat and Stabiliser",null,"Yes","hr",120,{"$f":"IFERROR((D33/D47)*(D54=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((One*((D33/D47)+D34*D46))*(D55=Yes),\"\")","v":""},""]
[null,"CC-10 Roller             ",null,"Yes","hr",95,{"$f":"IFERROR((D33/D47)*(D56=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((One+One)*(D46*Two+Half)*D34*(D57=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33/D47))*(D58=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Stabilisation Agent - Small Quantity ",null,"Yes","tonne",80,{"$f":"IFERROR((D33*D27*D24*D25)*(D59=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D33*D26*D28*(One+D29)*(One+D30))*(D60=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D33*(D61=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D33/D47+(D34*(D46+D48)))*(D62=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D33/D47+(D34*(D46+D48)))*(D63=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D33/D47+(D34*(D46+D48)))*Three)*(D64=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H71/$D$33,0)","v":0},null,{"$f":"SUM($H$51:$H$69)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 100m2 and less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B80,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D80=Yes,IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D37/D76*D22+(D38*(D75+D77)))*(D80=Yes),\"\")","v":""},{"$f":"IFERROR(F80*G80,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D37/D76+(D38*(D75+D77)))*(D81=Yes),\"\")","v":""},{"$f":"IFERROR(F81*G81,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D38*(D75+D77)))*(D82=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D37/D76)+D38*D75)*(D83=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((Two*((D37/D76)+D38*D75))*(D84=Yes),\"\")","v":""},"","Includes provision for two water trucks"]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D37/D76)*(D85=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D37/D76)*(D86=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D37/D76)*(D87=Yes),\"\")","v":""},""]
[null,"Stabiliser and Spreader",null,"Yes","day",2500,{"$f":"IFERROR(ROUNDUP(((D37/D76)+D38*D75)/D23,0)*(D88=Yes),\"\")","v":""},""]
[null,"Holding Tank",null,"Yes","day",0,{"$f":"IFERROR(ROUNDUP(((D37/D76)+D38*D75)/D23,0)*(D89=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three+One)*(D75*Two+Half)*D38*(D90=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37/D76))*(D91=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Stabilisation Agent - Standard Quantity",null,"Yes","tonne",80,{"$f":"IFERROR((D37*D27*D24*D25)*(D92=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D37*D26*D28*(One+D29)*(One+D30))*(D93=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D37*(D94=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D37/D76+(D38*(D75+D77)))*(D95=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D37/D76+(D38*(D75+D77)))*(D96=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(((D37/D76+(D38*(D75+D77)))*Three)*(D97=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B98,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B99,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B100,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H104/$D$37,0)","v":0},null,{"$f":"SUM($H$80:$H$102)","v":0}]
[]
[null,"Calculations - Individual Site - Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B113,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D113=Yes,IFERROR(INDEX(ResourceRate,MATCH($B113,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D41/D109*D22+(D42*(D108+D110)))*(D113=Yes),\"\")","v":""},{"$f":"IFERROR(F113*G113,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*(D114=Yes),\"\")","v":""},{"$f":"IFERROR(F114*G114,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D42*(D108+D110)))*(D115=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D41/D109)+D42*D108)*(D116=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((Two*((D41/D109)+D42*D108))*(D117=Yes),\"\")","v":""},"","Includes provision for two water trucks"]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D41/D109)*(D118=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D41/D109)*(D119=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D41/D109)*(D120=Yes),\"\")","v":""},""]
[null,"Stabiliser and Spreader",null,"Yes","day",2500,{"$f":"IFERROR(ROUNDUP(((D41/D109)+D42*D108)/D23,0)*(D121=Yes),\"\")","v":""},""]
[null,"Holding Tank",null,"Yes","day",0,{"$f":"IFERROR(ROUNDUP(((D41/D109)+D42*D108)/D23,0)*(D122=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three+One)*(D108*Two+Half)*D42*(D123=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D41/D109))*(D124=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Stabilisation Agent - Standard Quantity",null,"Yes","tonne",80,{"$f":"IFERROR((D41*D27*D24*D25)*(D125=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D41*D26*D28*(One+D29)*(One+D30))*(D126=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D41*(D127=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*(D128=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*(D129=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D41/D109+(D42*(D108+D110)))*Three*(D130=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B131,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B132,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B133,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B134,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B135,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H137/$D$41,0)","v":0},null,{"$f":"SUM($H$113:$H$135)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H141/SUM($D$33,$D$37,$D$41),0)","v":0},null,{"$f":"H71+H104+H137","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST7_1","index":43,"n_rows":103,"n_cols":9,"rows_kept":103,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E32&\"):\"","v":"Total quantity (m2):"},{"$f":"SUM(D32,D36)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E101&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F101","v":0}]
[{"$f":"E8","v":"ST7_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Granular Overlay – Overlay With Imported Material (≤150Mm)"},null,null,null,"Total cost of treatment ($):",{"$f":"H101","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST7_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Traffic Controllers Required",null,null,"Yes/No"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Material loose density",null,null,"tonne/m3"]
[null,"Density of Gravel",null,null,"tonne/m3"]
[null,"Stabilisation depth",null,null,"m"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 500m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites < 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites > 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D32/D42*D23+(D33*(D41+D43)))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33*(D41+D43)))*(D48=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D32/D42)+D33*D41)*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D32/D42)+D33*D41)*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D42)*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D42)*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D32/D42)*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D41*Two+Half)*D33)*(D54=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D32/D42*Two)*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D32*D27*D26*(One+D28)*(One+D29))*(D56=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D32*(D57=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*(D58=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*(D59=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*Three*(D60=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H67/$D$32,0)","v":0},null,{"$f":"SUM($H$46:$H$65)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B76,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D76=Yes,IFERROR(INDEX(ResourceRate,MATCH($B76,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D36/D72*D23+(D37*(D71+D73)))*(D76=Yes),\"\")","v":""},{"$f":"IFERROR(F76*G76,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*(D77=Yes),\"\")","v":""},{"$f":"IFERROR(F77*G77,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37*(D71+D73)))*(D78=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D36/D72)+D37*D71)*(D79=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D36/D72)+D37*D71)*(D80=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D72)*(D81=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D72)*(D82=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D36/D72)*(D83=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D71*Two+Half)*D37)*(D84=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D36/D72*Two)*(D85=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D36*D25*D26*(One+D28)*(One+D29))*(D86=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D36*(D87=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*(D88=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*(D89=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*Three*(D90=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B92,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B93,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B94,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B95,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H97/$D$36,0)","v":0},null,{"$f":"SUM($H$76:$H$95)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H101/SUM($D$32,$D$36),0)","v":0},null,{"$f":"H67+H97","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST7_2","index":44,"n_rows":103,"n_cols":9,"rows_kept":103,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E32&\"):\"","v":"Total quantity (m2):"},{"$f":"SUM(D32,D36)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E101&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F101","v":0}]
[{"$f":"E8","v":"ST7_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Granular Overlay – Overlay With Imported Material (≤150Mm)"},null,null,null,"Total cost of treatment ($):",{"$f":"H101","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST7_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Traffic Controllers Required",null,null,"Yes/No"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Material loose density",null,null,"tonne/m3"]
[null,"Density of Gravel",null,null,"tonne/m3"]
[null,"Stabilisation depth",null,null,"m"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 500m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites < 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites > 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D32/D42*D23+(D33*(D41+D43)))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33*(D41+D43)))*(D48=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D32/D42)+D33*D41)*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D32/D42)+D33*D41)*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D42)*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D42)*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D32/D42)*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D41*Two+Half)*D33)*(D54=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D32/D42*Two)*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D32*D27*D26*(One+D28)*(One+D29))*(D56=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D32*(D57=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*(D58=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*(D59=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*Three*(D60=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H67/$D$32,0)","v":0},null,{"$f":"SUM($H$46:$H$65)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B76,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D76=Yes,IFERROR(INDEX(ResourceRate,MATCH($B76,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D36/D72*D23+(D37*(D71+D73)))*(D76=Yes),\"\")","v":""},{"$f":"IFERROR(F76*G76,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*(D77=Yes),\"\")","v":""},{"$f":"IFERROR(F77*G77,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37*(D71+D73)))*(D78=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D36/D72)+D37*D71)*(D79=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D36/D72)+D37*D71)*(D80=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D72)*(D81=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D72)*(D82=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D36/D72)*(D83=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D71*Two+Half)*D37)*(D84=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D36/D72*Two)*(D85=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D36*D25*D26*(One+D28)*(One+D29))*(D86=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D36*(D87=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*(D88=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*(D89=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*Three*(D90=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B92,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B93,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B94,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B95,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H97/$D$36,0)","v":0},null,{"$f":"SUM($H$76:$H$95)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H101/SUM($D$32,$D$36),0)","v":0},null,{"$f":"H67+H97","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST7_3","index":45,"n_rows":103,"n_cols":9,"rows_kept":103,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E32&\"):\"","v":"Total quantity (m2):"},{"$f":"SUM(D32,D36)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E101&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F101","v":0}]
[{"$f":"E8","v":"ST7_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Granular Overlay – Overlay With Imported Material (≤150Mm)"},null,null,null,"Total cost of treatment ($):",{"$f":"H101","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST7_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Traffic Controllers Required",null,null,"Yes/No"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Material loose density",null,null,"tonne/m3"]
[null,"Density of Gravel",null,null,"tonne/m3"]
[null,"Stabilisation depth",null,null,"m"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 500m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites < 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites > 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D32/D42*D23+(D33*(D41+D43)))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33*(D41+D43)))*(D48=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D32/D42)+D33*D41)*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D32/D42)+D33*D41)*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D42)*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D42)*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D32/D42)*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D41*Two+Half)*D33)*(D54=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D32/D42*Two)*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D32*D27*D26*(One+D28)*(One+D29))*(D56=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D32*(D57=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*(D58=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*(D59=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*Three*(D60=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H67/$D$32,0)","v":0},null,{"$f":"SUM($H$46:$H$65)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B76,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D76=Yes,IFERROR(INDEX(ResourceRate,MATCH($B76,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D36/D72*D23+(D37*(D71+D73)))*(D76=Yes),\"\")","v":""},{"$f":"IFERROR(F76*G76,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*(D77=Yes),\"\")","v":""},{"$f":"IFERROR(F77*G77,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37*(D71+D73)))*(D78=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D36/D72)+D37*D71)*(D79=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D36/D72)+D37*D71)*(D80=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D72)*(D81=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D72)*(D82=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D36/D72)*(D83=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D71*Two+Half)*D37)*(D84=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D36/D72*Two)*(D85=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D36*D25*D26*(One+D28)*(One+D29))*(D86=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D36*(D87=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*(D88=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*(D89=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*Three*(D90=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B92,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B93,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B94,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B95,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H97/$D$36,0)","v":0},null,{"$f":"SUM($H$76:$H$95)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H101/SUM($D$32,$D$36),0)","v":0},null,{"$f":"H67+H97","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST7_4","index":46,"n_rows":103,"n_cols":9,"rows_kept":103,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E32&\"):\"","v":"Total quantity (m2):"},{"$f":"SUM(D32,D36)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E101&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F101","v":0}]
[{"$f":"E8","v":"ST7_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Granular Overlay – Overlay With Imported Material (≤150Mm)"},null,null,null,"Total cost of treatment ($):",{"$f":"H101","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST7_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Traffic Controllers Required",null,null,"Yes/No"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Material loose density",null,null,"tonne/m3"]
[null,"Density of Gravel",null,null,"tonne/m3"]
[null,"Stabilisation depth",null,null,"m"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 500m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites < 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites > 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D32/D42*D23+(D33*(D41+D43)))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33*(D41+D43)))*(D48=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D32/D42)+D33*D41)*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D32/D42)+D33*D41)*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D42)*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D42)*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D32/D42)*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D41*Two+Half)*D33)*(D54=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D32/D42*Two)*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D32*D27*D26*(One+D28)*(One+D29))*(D56=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D32*(D57=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*(D58=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*(D59=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*Three*(D60=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H67/$D$32,0)","v":0},null,{"$f":"SUM($H$46:$H$65)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B76,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D76=Yes,IFERROR(INDEX(ResourceRate,MATCH($B76,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D36/D72*D23+(D37*(D71+D73)))*(D76=Yes),\"\")","v":""},{"$f":"IFERROR(F76*G76,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*(D77=Yes),\"\")","v":""},{"$f":"IFERROR(F77*G77,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37*(D71+D73)))*(D78=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D36/D72)+D37*D71)*(D79=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D36/D72)+D37*D71)*(D80=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D72)*(D81=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D72)*(D82=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D36/D72)*(D83=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D71*Two+Half)*D37)*(D84=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D36/D72*Two)*(D85=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D36*D25*D26*(One+D28)*(One+D29))*(D86=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D36*(D87=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*(D88=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*(D89=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*Three*(D90=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B92,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B93,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B94,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B95,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H97/$D$36,0)","v":0},null,{"$f":"SUM($H$76:$H$95)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H101/SUM($D$32,$D$36),0)","v":0},null,{"$f":"H67+H97","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST7_5","index":47,"n_rows":103,"n_cols":9,"rows_kept":103,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E32&\"):\"","v":"Total quantity (m2):"},{"$f":"SUM(D32,D36)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E101&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F101","v":0}]
[{"$f":"E8","v":"ST7_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Granular Overlay – Overlay With Imported Material (≤150Mm)"},null,null,null,"Total cost of treatment ($):",{"$f":"H101","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST7_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Traffic Controllers Required",null,null,"Yes/No"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Material loose density",null,null,"tonne/m3"]
[null,"Density of Gravel",null,null,"tonne/m3"]
[null,"Stabilisation depth",null,null,"m"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 500m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites < 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites > 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D32/D42*D23+(D33*(D41+D43)))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33*(D41+D43)))*(D48=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D32/D42)+D33*D41)*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D32/D42)+D33*D41)*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D42)*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D42)*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D32/D42)*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D41*Two+Half)*D33)*(D54=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D32/D42*Two)*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D32*D27*D26*(One+D28)*(One+D29))*(D56=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D32*(D57=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*(D58=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*(D59=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*Three*(D60=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H67/$D$32,0)","v":0},null,{"$f":"SUM($H$46:$H$65)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B76,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D76=Yes,IFERROR(INDEX(ResourceRate,MATCH($B76,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D36/D72*D23+(D37*(D71+D73)))*(D76=Yes),\"\")","v":""},{"$f":"IFERROR(F76*G76,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*(D77=Yes),\"\")","v":""},{"$f":"IFERROR(F77*G77,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37*(D71+D73)))*(D78=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D36/D72)+D37*D71)*(D79=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D36/D72)+D37*D71)*(D80=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D72)*(D81=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D72)*(D82=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D36/D72)*(D83=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D71*Two+Half)*D37)*(D84=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D36/D72*Two)*(D85=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D36*D25*D26*(One+D28)*(One+D29))*(D86=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D36*(D87=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*(D88=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*(D89=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*Three*(D90=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B92,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B93,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B94,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B95,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H97/$D$36,0)","v":0},null,{"$f":"SUM($H$76:$H$95)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H101/SUM($D$32,$D$36),0)","v":0},null,{"$f":"H67+H97","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST7_6","index":48,"n_rows":103,"n_cols":9,"rows_kept":103,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E32&\"):\"","v":"Total quantity (m2):"},{"$f":"SUM(D32,D36)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E101&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F101","v":0}]
[{"$f":"E8","v":"ST7_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Granular Overlay – Overlay With Imported Material (≤150Mm)"},null,null,null,"Total cost of treatment ($):",{"$f":"H101","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST7_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Traffic Controllers Required",null,null,"Yes/No"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Material loose density",null,null,"tonne/m3"]
[null,"Density of Gravel",null,null,"tonne/m3"]
[null,"Stabilisation depth",null,null,"m"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 500m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites < 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites > 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D46=Yes,IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D32/D42*D23+(D33*(D41+D43)))*(D46=Yes),\"\")","v":""},{"$f":"IFERROR(F46*G46,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*(D47=Yes),\"\")","v":""},{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33*(D41+D43)))*(D48=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D32/D42)+D33*D41)*(D49=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D32/D42)+D33*D41)*(D50=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D42)*(D51=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D42)*(D52=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D32/D42)*(D53=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D41*Two+Half)*D33)*(D54=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D32/D42*Two)*(D55=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D32*D27*D26*(One+D28)*(One+D29))*(D56=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D32*(D57=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*(D58=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*(D59=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D32/D42+(D33*(D41+D43)))*Three*(D60=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H67/$D$32,0)","v":0},null,{"$f":"SUM($H$46:$H$65)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B76,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D76=Yes,IFERROR(INDEX(ResourceRate,MATCH($B76,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D36/D72*D23+(D37*(D71+D73)))*(D76=Yes),\"\")","v":""},{"$f":"IFERROR(F76*G76,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*(D77=Yes),\"\")","v":""},{"$f":"IFERROR(F77*G77,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D37*(D71+D73)))*(D78=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D36/D72)+D37*D71)*(D79=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D36/D72)+D37*D71)*(D80=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D72)*(D81=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D36/D72)*(D82=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D36/D72)*(D83=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*(D71*Two+Half)*D37)*(D84=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D36/D72*Two)*(D85=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR((D36*D25*D26*(One+D28)*(One+D29))*(D86=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D36*(D87=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*(D88=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*(D89=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D36/D72+(D37*(D71+D73)))*Three*(D90=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B92,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B93,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B94,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B95,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H97/$D$36,0)","v":0},null,{"$f":"SUM($H$76:$H$95)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H101/SUM($D$32,$D$36),0)","v":0},null,{"$f":"H67+H97","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST8_1","index":49,"n_rows":145,"n_cols":9,"rows_kept":145,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E30&\"):\"","v":"Total quantity (m2):"},{"$f":"SUM(D30,D34,D38)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E143&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F143","v":0}]
[{"$f":"E8","v":"ST8_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Reconstruct Unbound Granular Pavement"},null,null,null,"Total cost of treatment ($):",{"$f":"H143","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST8_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Reconstruct depth",null,null,"m"]
[null,"Unsuitable area percentage ",null,null,"%"]
[null,"Density of gravel",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Percentage Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 20m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites < 20m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 20m2 and less than 200m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites between 20m2 and 200m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 200m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites > 200m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 20m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,null,null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B48,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D48=Yes,IFERROR(INDEX(ResourceRate,MATCH($B48,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D30/D44*D22+(D31*(D43+D45)))*(D48=Yes),\"\")","v":""},{"$f":"IFERROR(F48*G48,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*(D49=Yes),\"\")","v":""},{"$f":"IFERROR(F49*G49,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D31*(D43+D45)))*(D50=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,"Yes","hr",100,{"$f":"IFERROR((D30/D44)*(D51=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,"Yes","hr",85,{"$f":"IFERROR(((D30/D44)+D31*D43)*(D52=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D30/D44)+D31*D43)*(D53=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR((D30/D44)*(D54=Yes),\"\")","v":""},""]
[null,"CC-10 Roller             ",null,"Yes","hr",95,{"$f":"IFERROR((D30/D44)*(D55=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D30/D44)*(D56=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR((D30/D44)*(D57=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR(Three*(D43*Two+Half)*D31*(D58=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D30/D44)*Two*(D59=Yes),\"\")","v":""},""]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(D30*D23*D25*(One+D26)*(One+D27)*(D60=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(((D30*D24/Hundred)*D23*D25*(One+D26)*(One+D27))*(D61=Yes),\"\")","v":0},0,"Gravel required in unsuitable areas"]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D30*(D62=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*(D63=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*(D64=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*Three*(D65=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B70,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H72/$D$30,0)","v":0},null,{"$f":"SUM($H$48:$H$70)","v":0}]
[]
[null,"Calculations - Individual Site - Greater than 20m2 and less than 200m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B81,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D81=Yes,IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D34/D77*D22+(D35*(D76+D78)))*(D81=Yes),\"\")","v":""},{"$f":"IFERROR(F81*G81,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*(D82=Yes),\"\")","v":""},{"$f":"IFERROR(F82*G82,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D35*(D76+D78)))*(D83=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,"Yes","hr",100,{"$f":"IFERROR((D34/D77)*(D84=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,"Yes","hr",85,{"$f":"IFERROR(((D34/D77)+D35*D76)*(D85=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D34/D77)+D35*D76)*(D86=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR((D34/D77)*(D87=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D34/D77)*(D88=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D34/D77)*(D89=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR((D34/D77)*(D90=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR(Three*(D76*Two+Half)*D35*(D91=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D34/D77)*Two*(D92=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(D34*D23*D25*(One+D26)*(One+D27)*(D93=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(((D34*D24/Hundred)*D23*D25*(One+D26)*(One+D27))*(D94=Yes),\"\")","v":0},0,"Gravel required in unsuitable areas"]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D34*(D95=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*(D96=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*(D97=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"No","hr","",{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*Three*(D98=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B99,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B100,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B103,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H105/$D$34,0)","v":0},null,{"$f":"SUM($H$81:$H$103)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 200m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B114,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D114=Yes,IFERROR(INDEX(ResourceRate,MATCH($B114,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D38/D110*D22+(D39*(D109+D111)))*(D114=Yes),\"\")","v":""},{"$f":"IFERROR(F114*G114,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*(D115=Yes),\"\")","v":""},{"$f":"IFERROR(F115*G115,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D39*(D109+D111)))*(D116=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D38/D110)+D39*D109)*(D117=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,null,"hr","",{"$f":"IFERROR(((D38/D110)+D39*D109)*(D118=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D38/D110)+D39*D109)*(D119=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D120=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D121=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D122=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D123=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D124=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D109*Two+Half)*D39)*(D125=Yes),\"\")","v":0},"","This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((D38/D110)*Two*D111*(D126=Yes),\"\")","v":""},""]
[null,"Gravel - Commercial",null,null,"tonne","",{"$f":"IFERROR(D38*D23*D25*(One+D26)*(One+D27)*(D127=Yes),\"\")","v":0},""]
[null,"Gravel - Commercial",null,null,"tonne","",{"$f":"IFERROR(((D38*D24/Hundred)*D23*D25*(One+D26)*(One+D27))*(D128=Yes),\"\")","v":0},""]
[null,"Bitumen Spray Seal - 2-Coat",null,null,"m2","",{"$f":"IFERROR(D38*(D129=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*(D130=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*(D131=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*Three*(D132=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B133,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B134,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B135,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B136,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B137,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H139/$D$38,0)","v":0},null,{"$f":"SUM($H$114:$H$137)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H143/SUM($D$30,D34,$D$38),0)","v":0},null,{"$f":"H72+H105+H139","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST8_2","index":50,"n_rows":145,"n_cols":9,"rows_kept":145,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E30&\"):\"","v":"Total quantity (m2):"},{"$f":"SUM(D30,D34,D38)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E143&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F143","v":0}]
[{"$f":"E8","v":"ST8_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Reconstruct Unbound Granular Pavement"},null,null,null,"Total cost of treatment ($):",{"$f":"H143","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST8_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Reconstruct depth",null,null,"m"]
[null,"Unsuitable area percentage ",null,null,"%"]
[null,"Density of gravel",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Percentage Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 20m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites < 20m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 20m2 and less than 200m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites between 20m2 and 200m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 200m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites > 200m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 20m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,null,null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B48,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D48=Yes,IFERROR(INDEX(ResourceRate,MATCH($B48,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D30/D44*D22+(D31*(D43+D45)))*(D48=Yes),\"\")","v":""},{"$f":"IFERROR(F48*G48,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*(D49=Yes),\"\")","v":""},{"$f":"IFERROR(F49*G49,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D31*(D43+D45)))*(D50=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,"Yes","hr",100,{"$f":"IFERROR((D30/D44)*(D51=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,"Yes","hr",85,{"$f":"IFERROR(((D30/D44)+D31*D43)*(D52=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D30/D44)+D31*D43)*(D53=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR((D30/D44)*(D54=Yes),\"\")","v":""},""]
[null,"CC-10 Roller             ",null,"Yes","hr",95,{"$f":"IFERROR((D30/D44)*(D55=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D30/D44)*(D56=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR((D30/D44)*(D57=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR(Three*(D43*Two+Half)*D31*(D58=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D30/D44)*Two*(D59=Yes),\"\")","v":""},""]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(D30*D23*D25*(One+D26)*(One+D27)*(D60=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(((D30*D24/Hundred)*D23*D25*(One+D26)*(One+D27))*(D61=Yes),\"\")","v":0},0,"Gravel required in unsuitable areas"]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D30*(D62=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*(D63=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*(D64=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*Three*(D65=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B70,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H72/$D$30,0)","v":0},null,{"$f":"SUM($H$48:$H$70)","v":0}]
[]
[null,"Calculations - Individual Site - Greater than 20m2 and less than 200m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B81,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D81=Yes,IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D34/D77*D22+(D35*(D76+D78)))*(D81=Yes),\"\")","v":""},{"$f":"IFERROR(F81*G81,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*(D82=Yes),\"\")","v":""},{"$f":"IFERROR(F82*G82,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D35*(D76+D78)))*(D83=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,"Yes","hr",100,{"$f":"IFERROR((D34/D77)*(D84=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,"Yes","hr",85,{"$f":"IFERROR(((D34/D77)+D35*D76)*(D85=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D34/D77)+D35*D76)*(D86=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR((D34/D77)*(D87=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D34/D77)*(D88=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D34/D77)*(D89=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR((D34/D77)*(D90=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR(Three*(D76*Two+Half)*D35*(D91=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D34/D77)*Two*(D92=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(D34*D23*D25*(One+D26)*(One+D27)*(D93=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(((D34*D24/Hundred)*D23*D25*(One+D26)*(One+D27))*(D94=Yes),\"\")","v":0},0,"Gravel required in unsuitable areas"]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D34*(D95=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*(D96=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*(D97=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"No","hr","",{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*Three*(D98=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B99,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B100,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B103,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H105/$D$34,0)","v":0},null,{"$f":"SUM($H$81:$H$103)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 200m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B114,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D114=Yes,IFERROR(INDEX(ResourceRate,MATCH($B114,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D38/D110*D22+(D39*(D109+D111)))*(D114=Yes),\"\")","v":""},{"$f":"IFERROR(F114*G114,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*(D115=Yes),\"\")","v":""},{"$f":"IFERROR(F115*G115,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D39*(D109+D111)))*(D116=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D38/D110)+D39*D109)*(D117=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,null,"hr","",{"$f":"IFERROR(((D38/D110)+D39*D109)*(D118=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D38/D110)+D39*D109)*(D119=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D120=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D121=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D122=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D123=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D124=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D109*Two+Half)*D39)*(D125=Yes),\"\")","v":0},"","This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((D38/D110)*Two*D111*(D126=Yes),\"\")","v":""},""]
[null,"Gravel - Commercial",null,null,"tonne","",{"$f":"IFERROR(D38*D23*D25*(One+D26)*(One+D27)*(D127=Yes),\"\")","v":0},""]
[null,"Gravel - Commercial",null,null,"tonne","",{"$f":"IFERROR(((D38*D24/Hundred)*D23*D25*(One+D26)*(One+D27))*(D128=Yes),\"\")","v":0},""]
[null,"Bitumen Spray Seal - 2-Coat",null,null,"m2","",{"$f":"IFERROR(D38*(D129=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*(D130=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*(D131=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*Three*(D132=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B133,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B134,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B135,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B136,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B137,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H139/$D$38,0)","v":0},null,{"$f":"SUM($H$114:$H$137)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H143/SUM($D$30,D34,$D$38),0)","v":0},null,{"$f":"H72+H105+H139","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST8_3","index":51,"n_rows":145,"n_cols":9,"rows_kept":145,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E30&\"):\"","v":"Total quantity (m2):"},{"$f":"SUM(D30,D34,D38)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E143&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F143","v":0}]
[{"$f":"E8","v":"ST8_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Reconstruct Unbound Granular Pavement"},null,null,null,"Total cost of treatment ($):",{"$f":"H143","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST8_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Reconstruct depth",null,null,"m"]
[null,"Unsuitable area percentage ",null,null,"%"]
[null,"Density of gravel",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Percentage Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 20m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites < 20m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 20m2 and less than 200m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites between 20m2 and 200m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 200m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites > 200m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 20m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,null,null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B48,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D48=Yes,IFERROR(INDEX(ResourceRate,MATCH($B48,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D30/D44*D22+(D31*(D43+D45)))*(D48=Yes),\"\")","v":""},{"$f":"IFERROR(F48*G48,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*(D49=Yes),\"\")","v":""},{"$f":"IFERROR(F49*G49,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D31*(D43+D45)))*(D50=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,"Yes","hr",100,{"$f":"IFERROR((D30/D44)*(D51=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,"Yes","hr",85,{"$f":"IFERROR(((D30/D44)+D31*D43)*(D52=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D30/D44)+D31*D43)*(D53=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR((D30/D44)*(D54=Yes),\"\")","v":""},""]
[null,"CC-10 Roller             ",null,"Yes","hr",95,{"$f":"IFERROR((D30/D44)*(D55=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D30/D44)*(D56=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR((D30/D44)*(D57=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR(Three*(D43*Two+Half)*D31*(D58=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D30/D44)*Two*(D59=Yes),\"\")","v":""},""]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(D30*D23*D25*(One+D26)*(One+D27)*(D60=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(((D30*D24/Hundred)*D23*D25*(One+D26)*(One+D27))*(D61=Yes),\"\")","v":0},0,"Gravel required in unsuitable areas"]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D30*(D62=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*(D63=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*(D64=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*Three*(D65=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B70,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H72/$D$30,0)","v":0},null,{"$f":"SUM($H$48:$H$70)","v":0}]
[]
[null,"Calculations - Individual Site - Greater than 20m2 and less than 200m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B81,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D81=Yes,IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D34/D77*D22+(D35*(D76+D78)))*(D81=Yes),\"\")","v":""},{"$f":"IFERROR(F81*G81,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*(D82=Yes),\"\")","v":""},{"$f":"IFERROR(F82*G82,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D35*(D76+D78)))*(D83=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,"Yes","hr",100,{"$f":"IFERROR((D34/D77)*(D84=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,"Yes","hr",85,{"$f":"IFERROR(((D34/D77)+D35*D76)*(D85=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D34/D77)+D35*D76)*(D86=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR((D34/D77)*(D87=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D34/D77)*(D88=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D34/D77)*(D89=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR((D34/D77)*(D90=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR(Three*(D76*Two+Half)*D35*(D91=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D34/D77)*Two*(D92=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(D34*D23*D25*(One+D26)*(One+D27)*(D93=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(((D34*D24/Hundred)*D23*D25*(One+D26)*(One+D27))*(D94=Yes),\"\")","v":0},0,"Gravel required in unsuitable areas"]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D34*(D95=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*(D96=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*(D97=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"No","hr","",{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*Three*(D98=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B99,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B100,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B103,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H105/$D$34,0)","v":0},null,{"$f":"SUM($H$81:$H$103)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 200m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B114,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D114=Yes,IFERROR(INDEX(ResourceRate,MATCH($B114,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D38/D110*D22+(D39*(D109+D111)))*(D114=Yes),\"\")","v":""},{"$f":"IFERROR(F114*G114,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*(D115=Yes),\"\")","v":""},{"$f":"IFERROR(F115*G115,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D39*(D109+D111)))*(D116=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D38/D110)+D39*D109)*(D117=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,null,"hr","",{"$f":"IFERROR(((D38/D110)+D39*D109)*(D118=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D38/D110)+D39*D109)*(D119=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D120=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D121=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D122=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D123=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D124=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D109*Two+Half)*D39)*(D125=Yes),\"\")","v":0},"","This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((D38/D110)*Two*D111*(D126=Yes),\"\")","v":""},""]
[null,"Gravel - Commercial",null,null,"tonne","",{"$f":"IFERROR(D38*D23*D25*(One+D26)*(One+D27)*(D127=Yes),\"\")","v":0},""]
[null,"Gravel - Commercial",null,null,"tonne","",{"$f":"IFERROR(((D38*D24/Hundred)*D23*D25*(One+D26)*(One+D27))*(D128=Yes),\"\")","v":0},""]
[null,"Bitumen Spray Seal - 2-Coat",null,null,"m2","",{"$f":"IFERROR(D38*(D129=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*(D130=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*(D131=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*Three*(D132=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B133,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B134,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B135,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B136,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B137,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H139/$D$38,0)","v":0},null,{"$f":"SUM($H$114:$H$137)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H143/SUM($D$30,D34,$D$38),0)","v":0},null,{"$f":"H72+H105+H139","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST8_4","index":52,"n_rows":145,"n_cols":9,"rows_kept":145,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E30&\"):\"","v":"Total quantity (m2):"},{"$f":"SUM(D30,D34,D38)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E143&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F143","v":0}]
[{"$f":"E8","v":"ST8_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Reconstruct Unbound Granular Pavement"},null,null,null,"Total cost of treatment ($):",{"$f":"H143","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST8_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Reconstruct depth",null,null,"m"]
[null,"Unsuitable area percentage ",null,null,"%"]
[null,"Density of gravel",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Percentage Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 20m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites < 20m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 20m2 and less than 200m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites between 20m2 and 200m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 200m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites > 200m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 20m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,null,null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B48,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D48=Yes,IFERROR(INDEX(ResourceRate,MATCH($B48,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D30/D44*D22+(D31*(D43+D45)))*(D48=Yes),\"\")","v":""},{"$f":"IFERROR(F48*G48,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*(D49=Yes),\"\")","v":""},{"$f":"IFERROR(F49*G49,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D31*(D43+D45)))*(D50=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,"Yes","hr",100,{"$f":"IFERROR((D30/D44)*(D51=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,"Yes","hr",85,{"$f":"IFERROR(((D30/D44)+D31*D43)*(D52=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D30/D44)+D31*D43)*(D53=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR((D30/D44)*(D54=Yes),\"\")","v":""},""]
[null,"CC-10 Roller             ",null,"Yes","hr",95,{"$f":"IFERROR((D30/D44)*(D55=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D30/D44)*(D56=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR((D30/D44)*(D57=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR(Three*(D43*Two+Half)*D31*(D58=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D30/D44)*Two*(D59=Yes),\"\")","v":""},""]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(D30*D23*D25*(One+D26)*(One+D27)*(D60=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(((D30*D24/Hundred)*D23*D25*(One+D26)*(One+D27))*(D61=Yes),\"\")","v":0},0,"Gravel required in unsuitable areas"]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D30*(D62=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*(D63=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*(D64=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*Three*(D65=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B70,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H72/$D$30,0)","v":0},null,{"$f":"SUM($H$48:$H$70)","v":0}]
[]
[null,"Calculations - Individual Site - Greater than 20m2 and less than 200m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B81,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D81=Yes,IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D34/D77*D22+(D35*(D76+D78)))*(D81=Yes),\"\")","v":""},{"$f":"IFERROR(F81*G81,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*(D82=Yes),\"\")","v":""},{"$f":"IFERROR(F82*G82,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D35*(D76+D78)))*(D83=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,"Yes","hr",100,{"$f":"IFERROR((D34/D77)*(D84=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,"Yes","hr",85,{"$f":"IFERROR(((D34/D77)+D35*D76)*(D85=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D34/D77)+D35*D76)*(D86=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR((D34/D77)*(D87=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D34/D77)*(D88=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D34/D77)*(D89=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR((D34/D77)*(D90=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR(Three*(D76*Two+Half)*D35*(D91=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D34/D77)*Two*(D92=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(D34*D23*D25*(One+D26)*(One+D27)*(D93=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(((D34*D24/Hundred)*D23*D25*(One+D26)*(One+D27))*(D94=Yes),\"\")","v":0},0,"Gravel required in unsuitable areas"]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D34*(D95=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*(D96=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*(D97=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"No","hr","",{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*Three*(D98=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B99,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B100,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B103,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H105/$D$34,0)","v":0},null,{"$f":"SUM($H$81:$H$103)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 200m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B114,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D114=Yes,IFERROR(INDEX(ResourceRate,MATCH($B114,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D38/D110*D22+(D39*(D109+D111)))*(D114=Yes),\"\")","v":""},{"$f":"IFERROR(F114*G114,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*(D115=Yes),\"\")","v":""},{"$f":"IFERROR(F115*G115,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D39*(D109+D111)))*(D116=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D38/D110)+D39*D109)*(D117=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,null,"hr","",{"$f":"IFERROR(((D38/D110)+D39*D109)*(D118=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D38/D110)+D39*D109)*(D119=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D120=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D121=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D122=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D123=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D124=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D109*Two+Half)*D39)*(D125=Yes),\"\")","v":0},"","This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((D38/D110)*Two*D111*(D126=Yes),\"\")","v":""},""]
[null,"Gravel - Commercial",null,null,"tonne","",{"$f":"IFERROR(D38*D23*D25*(One+D26)*(One+D27)*(D127=Yes),\"\")","v":0},""]
[null,"Gravel - Commercial",null,null,"tonne","",{"$f":"IFERROR(((D38*D24/Hundred)*D23*D25*(One+D26)*(One+D27))*(D128=Yes),\"\")","v":0},""]
[null,"Bitumen Spray Seal - 2-Coat",null,null,"m2","",{"$f":"IFERROR(D38*(D129=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*(D130=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*(D131=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*Three*(D132=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B133,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B134,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B135,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B136,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B137,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H139/$D$38,0)","v":0},null,{"$f":"SUM($H$114:$H$137)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H143/SUM($D$30,D34,$D$38),0)","v":0},null,{"$f":"H72+H105+H139","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST8_5","index":53,"n_rows":145,"n_cols":9,"rows_kept":145,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E30&\"):\"","v":"Total quantity (m2):"},{"$f":"SUM(D30,D34,D38)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E143&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F143","v":0}]
[{"$f":"E8","v":"ST8_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Reconstruct Unbound Granular Pavement"},null,null,null,"Total cost of treatment ($):",{"$f":"H143","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST8_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Reconstruct depth",null,null,"m"]
[null,"Unsuitable area percentage ",null,null,"%"]
[null,"Density of gravel",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Percentage Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 20m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites < 20m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 20m2 and less than 200m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites between 20m2 and 200m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 200m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites > 200m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 20m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,null,null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B48,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D48=Yes,IFERROR(INDEX(ResourceRate,MATCH($B48,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D30/D44*D22+(D31*(D43+D45)))*(D48=Yes),\"\")","v":""},{"$f":"IFERROR(F48*G48,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*(D49=Yes),\"\")","v":""},{"$f":"IFERROR(F49*G49,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D31*(D43+D45)))*(D50=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,"Yes","hr",100,{"$f":"IFERROR((D30/D44)*(D51=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,"Yes","hr",85,{"$f":"IFERROR(((D30/D44)+D31*D43)*(D52=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D30/D44)+D31*D43)*(D53=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR((D30/D44)*(D54=Yes),\"\")","v":""},""]
[null,"CC-10 Roller             ",null,"Yes","hr",95,{"$f":"IFERROR((D30/D44)*(D55=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D30/D44)*(D56=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR((D30/D44)*(D57=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR(Three*(D43*Two+Half)*D31*(D58=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D30/D44)*Two*(D59=Yes),\"\")","v":""},""]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(D30*D23*D25*(One+D26)*(One+D27)*(D60=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(((D30*D24/Hundred)*D23*D25*(One+D26)*(One+D27))*(D61=Yes),\"\")","v":0},0,"Gravel required in unsuitable areas"]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D30*(D62=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*(D63=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*(D64=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*Three*(D65=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B70,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H72/$D$30,0)","v":0},null,{"$f":"SUM($H$48:$H$70)","v":0}]
[]
[null,"Calculations - Individual Site - Greater than 20m2 and less than 200m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B81,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D81=Yes,IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D34/D77*D22+(D35*(D76+D78)))*(D81=Yes),\"\")","v":""},{"$f":"IFERROR(F81*G81,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*(D82=Yes),\"\")","v":""},{"$f":"IFERROR(F82*G82,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D35*(D76+D78)))*(D83=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,"Yes","hr",100,{"$f":"IFERROR((D34/D77)*(D84=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,"Yes","hr",85,{"$f":"IFERROR(((D34/D77)+D35*D76)*(D85=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D34/D77)+D35*D76)*(D86=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR((D34/D77)*(D87=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D34/D77)*(D88=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D34/D77)*(D89=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR((D34/D77)*(D90=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR(Three*(D76*Two+Half)*D35*(D91=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D34/D77)*Two*(D92=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(D34*D23*D25*(One+D26)*(One+D27)*(D93=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(((D34*D24/Hundred)*D23*D25*(One+D26)*(One+D27))*(D94=Yes),\"\")","v":0},0,"Gravel required in unsuitable areas"]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D34*(D95=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*(D96=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*(D97=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"No","hr","",{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*Three*(D98=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B99,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B100,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B103,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H105/$D$34,0)","v":0},null,{"$f":"SUM($H$81:$H$103)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 200m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B114,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D114=Yes,IFERROR(INDEX(ResourceRate,MATCH($B114,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D38/D110*D22+(D39*(D109+D111)))*(D114=Yes),\"\")","v":""},{"$f":"IFERROR(F114*G114,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*(D115=Yes),\"\")","v":""},{"$f":"IFERROR(F115*G115,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D39*(D109+D111)))*(D116=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D38/D110)+D39*D109)*(D117=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,null,"hr","",{"$f":"IFERROR(((D38/D110)+D39*D109)*(D118=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D38/D110)+D39*D109)*(D119=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D120=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D121=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D122=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D123=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D124=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D109*Two+Half)*D39)*(D125=Yes),\"\")","v":0},"","This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((D38/D110)*Two*D111*(D126=Yes),\"\")","v":""},""]
[null,"Gravel - Commercial",null,null,"tonne","",{"$f":"IFERROR(D38*D23*D25*(One+D26)*(One+D27)*(D127=Yes),\"\")","v":0},""]
[null,"Gravel - Commercial",null,null,"tonne","",{"$f":"IFERROR(((D38*D24/Hundred)*D23*D25*(One+D26)*(One+D27))*(D128=Yes),\"\")","v":0},""]
[null,"Bitumen Spray Seal - 2-Coat",null,null,"m2","",{"$f":"IFERROR(D38*(D129=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*(D130=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*(D131=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*Three*(D132=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B133,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B134,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B135,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B136,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B137,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H139/$D$38,0)","v":0},null,{"$f":"SUM($H$114:$H$137)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H143/SUM($D$30,D34,$D$38),0)","v":0},null,{"$f":"H72+H105+H139","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST8_6","index":54,"n_rows":145,"n_cols":9,"rows_kept":145,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E30&\"):\"","v":"Total quantity (m2):"},{"$f":"SUM(D30,D34,D38)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E143&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F143","v":0}]
[{"$f":"E8","v":"ST8_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Reconstruct Unbound Granular Pavement"},null,null,null,"Total cost of treatment ($):",{"$f":"H143","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST8_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Reconstruct depth",null,null,"m"]
[null,"Unsuitable area percentage ",null,null,"%"]
[null,"Density of gravel",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Percentage Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 20m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites < 20m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 20m2 and less than 200m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites between 20m2 and 200m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 200m2"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Quantity for sites > 200m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 20m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,null,null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B48,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D48=Yes,IFERROR(INDEX(ResourceRate,MATCH($B48,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D30/D44*D22+(D31*(D43+D45)))*(D48=Yes),\"\")","v":""},{"$f":"IFERROR(F48*G48,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*(D49=Yes),\"\")","v":""},{"$f":"IFERROR(F49*G49,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D31*(D43+D45)))*(D50=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,"Yes","hr",100,{"$f":"IFERROR((D30/D44)*(D51=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,"Yes","hr",85,{"$f":"IFERROR(((D30/D44)+D31*D43)*(D52=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D30/D44)+D31*D43)*(D53=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR((D30/D44)*(D54=Yes),\"\")","v":""},""]
[null,"CC-10 Roller             ",null,"Yes","hr",95,{"$f":"IFERROR((D30/D44)*(D55=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D30/D44)*(D56=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR((D30/D44)*(D57=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR(Three*(D43*Two+Half)*D31*(D58=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D30/D44)*Two*(D59=Yes),\"\")","v":""},""]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(D30*D23*D25*(One+D26)*(One+D27)*(D60=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(((D30*D24/Hundred)*D23*D25*(One+D26)*(One+D27))*(D61=Yes),\"\")","v":0},0,"Gravel required in unsuitable areas"]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D30*(D62=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*(D63=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*(D64=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D30/D44+(D31*(D43+D45)))*Three*(D65=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B70,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H72/$D$30,0)","v":0},null,{"$f":"SUM($H$48:$H$70)","v":0}]
[]
[null,"Calculations - Individual Site - Greater than 20m2 and less than 200m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B81,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D81=Yes,IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D34/D77*D22+(D35*(D76+D78)))*(D81=Yes),\"\")","v":""},{"$f":"IFERROR(F81*G81,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*(D82=Yes),\"\")","v":""},{"$f":"IFERROR(F82*G82,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D35*(D76+D78)))*(D83=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,"Yes","hr",100,{"$f":"IFERROR((D34/D77)*(D84=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,"Yes","hr",85,{"$f":"IFERROR(((D34/D77)+D35*D76)*(D85=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D34/D77)+D35*D76)*(D86=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR((D34/D77)*(D87=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D34/D77)*(D88=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D34/D77)*(D89=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR((D34/D77)*(D90=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR(Three*(D76*Two+Half)*D35*(D91=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((D34/D77)*Two*(D92=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(D34*D23*D25*(One+D26)*(One+D27)*(D93=Yes),\"\")","v":0},0]
[null,"Gravel - Commercial",null,"Yes","tonne",35,{"$f":"IFERROR(((D34*D24/Hundred)*D23*D25*(One+D26)*(One+D27))*(D94=Yes),\"\")","v":0},0,"Gravel required in unsuitable areas"]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D34*(D95=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*(D96=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*(D97=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"No","hr","",{"$f":"IFERROR((D34/D77+(D35*(D76+D78)))*Three*(D98=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B99,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B100,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B103,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H105/$D$34,0)","v":0},null,{"$f":"SUM($H$81:$H$103)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 200m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B114,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D114=Yes,IFERROR(INDEX(ResourceRate,MATCH($B114,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D38/D110*D22+(D39*(D109+D111)))*(D114=Yes),\"\")","v":""},{"$f":"IFERROR(F114*G114,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*(D115=Yes),\"\")","v":""},{"$f":"IFERROR(F115*G115,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D39*(D109+D111)))*(D116=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D38/D110)+D39*D109)*(D117=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,null,"hr","",{"$f":"IFERROR(((D38/D110)+D39*D109)*(D118=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D38/D110)+D39*D109)*(D119=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D120=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D121=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D122=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D123=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,null,"hr","",{"$f":"IFERROR(D38/D110*(D124=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Three*(D109*Two+Half)*D39)*(D125=Yes),\"\")","v":0},"","This is for the movement between sites of three plant item"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((D38/D110)*Two*D111*(D126=Yes),\"\")","v":""},""]
[null,"Gravel - Commercial",null,null,"tonne","",{"$f":"IFERROR(D38*D23*D25*(One+D26)*(One+D27)*(D127=Yes),\"\")","v":0},""]
[null,"Gravel - Commercial",null,null,"tonne","",{"$f":"IFERROR(((D38*D24/Hundred)*D23*D25*(One+D26)*(One+D27))*(D128=Yes),\"\")","v":0},""]
[null,"Bitumen Spray Seal - 2-Coat",null,null,"m2","",{"$f":"IFERROR(D38*(D129=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*(D130=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*(D131=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D38/D110+(D39*(D109+D111)))*Three*(D132=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B133,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B134,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B135,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B136,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B137,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H139/$D$38,0)","v":0},null,{"$f":"SUM($H$114:$H$137)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR(H143/SUM($D$30,D34,$D$38),0)","v":0},null,{"$f":"H72+H105+H139","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST9_1","index":55,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E22&\"):\"","v":"Total quantity (m2):"},{"$f":"D22","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E59&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F59","v":0}]
[{"$f":"E8","v":"ST9_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Patch Repair – Patch Unbound Pavement Failure"},null,null,null,"Total cost of treatment ($):",{"$f":"H59","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST9_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Area of Patches"]
[null,"Shift Day",null,null,"Shift hrs"]
[null,"Productivity",null,null,"m2/hr"]
[null,"Thickness of Premix",null,null,"m"]
[null,"Average Area of Patch",null,null,"m2 "]
[null,"Average Depth of Patch",null,null,"m"]
[null,"No of Patch ",null,null,"#"]
[null,"Density of  Premix",null,null,"tonne/m3"]
[null,"Density of  Gravel",null,null,"tonne/m3"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Calculations"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B36,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D36=Yes,IFERROR(INDEX(ResourceRate,MATCH($B36,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D22*D23/D24)*D31*(D36=Yes),\"\")","v":""},{"$f":"IFERROR(F36*G36,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D22*D23/D24)*(D37=Yes),\"\")","v":""},{"$f":"IFERROR(F37*G37,\"\")","v":""}]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D22*D23/D24)*(D38=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR((D22*D23/D24)*(D39=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,"Yes","hr",85,{"$f":"IFERROR((D22*D23/D24)*(D40=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR((D22*D23/D24)*(D41=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*(D22*D23/D24)*(D42=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Jetpacker                ",null,"Yes","hr",0,{"$f":"IFERROR((D22*D23/D24)*(D43=Yes),\"\")","v":""},""]
[null,"Gravel - Borrow",null,"Yes","tonne",0,{"$f":"IFERROR((D22*D30*D27)*(D44=Yes),\"\")","v":0},0]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR(Two*(D22*D23/D24)*(D45=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Emulsion (1L/m2)       ",null,"Yes","litre",0,{"$f":"IFERROR(D22*D25*(D46=Yes),\"\")","v":0},0]
[null,"Premix                   ",null,"Yes","tonne",280,{"$f":"IFERROR(D22*D29*D25*(D47=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D22*D26*D28*(D48=Yes),\"\")","v":0},0]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR($H$55/$D$22,0)","v":0},null,{"$f":"SUM($H$36:$H$53)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR($H$59/$D$22,0)","v":0},null,{"$f":"$H$55","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST9_2","index":56,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E22&\"):\"","v":"Total quantity (m2):"},{"$f":"D22","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E59&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F59","v":0}]
[{"$f":"E8","v":"ST9_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Patch Repair – Patch Unbound Pavement Failure"},null,null,null,"Total cost of treatment ($):",{"$f":"H59","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST9_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Area of Patches"]
[null,"Shift Day",null,null,"Shift hrs"]
[null,"Productivity",null,null,"m2/hr"]
[null,"Thickness of Premix",null,null,"m"]
[null,"Average Area of Patch",null,null,"m2 "]
[null,"Average Depth of Patch",null,null,"m"]
[null,"No of Patch ",null,null,"#"]
[null,"Density of  Premix",null,null,"tonne/m3"]
[null,"Density of  Gravel",null,null,"tonne/m3"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Calculations"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B36,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D36=Yes,IFERROR(INDEX(ResourceRate,MATCH($B36,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D22*D23/D24)*D31*(D36=Yes),\"\")","v":""},{"$f":"IFERROR(F36*G36,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D22*D23/D24)*(D37=Yes),\"\")","v":""},{"$f":"IFERROR(F37*G37,\"\")","v":""}]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D22*D23/D24)*(D38=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR((D22*D23/D24)*(D39=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,"Yes","hr",85,{"$f":"IFERROR((D22*D23/D24)*(D40=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR((D22*D23/D24)*(D41=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*(D22*D23/D24)*(D42=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Jetpacker                ",null,"Yes","hr",0,{"$f":"IFERROR((D22*D23/D24)*(D43=Yes),\"\")","v":""},""]
[null,"Gravel - Borrow",null,"Yes","tonne",0,{"$f":"IFERROR((D22*D30*D27)*(D44=Yes),\"\")","v":0},0]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR(Two*(D22*D23/D24)*(D45=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Emulsion (1L/m2)       ",null,"Yes","litre",0,{"$f":"IFERROR(D22*D25*(D46=Yes),\"\")","v":0},0]
[null,"Premix                   ",null,"Yes","tonne",280,{"$f":"IFERROR(D22*D29*D25*(D47=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D22*D26*D28*(D48=Yes),\"\")","v":0},0]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR($H$55/$D$22,0)","v":0},null,{"$f":"SUM($H$36:$H$53)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR($H$59/$D$22,0)","v":0},null,{"$f":"$H$55","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST9_3","index":57,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E22&\"):\"","v":"Total quantity (m2):"},{"$f":"D22","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E59&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F59","v":0}]
[{"$f":"E8","v":"ST9_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Patch Repair – Patch Unbound Pavement Failure"},null,null,null,"Total cost of treatment ($):",{"$f":"H59","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST9_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Area of Patches"]
[null,"Shift Day",null,null,"Shift hrs"]
[null,"Productivity",null,null,"m2/hr"]
[null,"Thickness of Premix",null,null,"m"]
[null,"Average Area of Patch",null,null,"m2 "]
[null,"Average Depth of Patch",null,null,"m"]
[null,"No of Patch ",null,null,"#"]
[null,"Density of  Premix",null,null,"tonne/m3"]
[null,"Density of  Gravel",null,null,"tonne/m3"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Calculations"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B36,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D36=Yes,IFERROR(INDEX(ResourceRate,MATCH($B36,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D22*D23/D24)*D31*(D36=Yes),\"\")","v":""},{"$f":"IFERROR(F36*G36,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D22*D23/D24)*(D37=Yes),\"\")","v":""},{"$f":"IFERROR(F37*G37,\"\")","v":""}]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D22*D23/D24)*(D38=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR((D22*D23/D24)*(D39=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,"Yes","hr",85,{"$f":"IFERROR((D22*D23/D24)*(D40=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR((D22*D23/D24)*(D41=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*(D22*D23/D24)*(D42=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Jetpacker                ",null,"Yes","hr",0,{"$f":"IFERROR((D22*D23/D24)*(D43=Yes),\"\")","v":""},""]
[null,"Gravel - Borrow",null,"Yes","tonne",0,{"$f":"IFERROR((D22*D30*D27)*(D44=Yes),\"\")","v":0},0]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR(Two*(D22*D23/D24)*(D45=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Emulsion (1L/m2)       ",null,"Yes","litre",0,{"$f":"IFERROR(D22*D25*(D46=Yes),\"\")","v":0},0]
[null,"Premix                   ",null,"Yes","tonne",280,{"$f":"IFERROR(D22*D29*D25*(D47=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D22*D26*D28*(D48=Yes),\"\")","v":0},0]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR($H$55/$D$22,0)","v":0},null,{"$f":"SUM($H$36:$H$53)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR($H$59/$D$22,0)","v":0},null,{"$f":"$H$55","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST9_4","index":58,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E22&\"):\"","v":"Total quantity (m2):"},{"$f":"D22","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E59&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F59","v":0}]
[{"$f":"E8","v":"ST9_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Patch Repair – Patch Unbound Pavement Failure"},null,null,null,"Total cost of treatment ($):",{"$f":"H59","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST9_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Area of Patches"]
[null,"Shift Day",null,null,"Shift hrs"]
[null,"Productivity",null,null,"m2/hr"]
[null,"Thickness of Premix",null,null,"m"]
[null,"Average Area of Patch",null,null,"m2 "]
[null,"Average Depth of Patch",null,null,"m"]
[null,"No of Patch ",null,null,"#"]
[null,"Density of  Premix",null,null,"tonne/m3"]
[null,"Density of  Gravel",null,null,"tonne/m3"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Calculations"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B36,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D36=Yes,IFERROR(INDEX(ResourceRate,MATCH($B36,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D22*D23/D24)*D31*(D36=Yes),\"\")","v":""},{"$f":"IFERROR(F36*G36,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D22*D23/D24)*(D37=Yes),\"\")","v":""},{"$f":"IFERROR(F37*G37,\"\")","v":""}]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D22*D23/D24)*(D38=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR((D22*D23/D24)*(D39=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,"Yes","hr",85,{"$f":"IFERROR((D22*D23/D24)*(D40=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR((D22*D23/D24)*(D41=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*(D22*D23/D24)*(D42=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Jetpacker                ",null,"Yes","hr",0,{"$f":"IFERROR((D22*D23/D24)*(D43=Yes),\"\")","v":""},""]
[null,"Gravel - Borrow",null,"Yes","tonne",0,{"$f":"IFERROR((D22*D30*D27)*(D44=Yes),\"\")","v":0},0]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR(Two*(D22*D23/D24)*(D45=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Emulsion (1L/m2)       ",null,"Yes","litre",0,{"$f":"IFERROR(D22*D25*(D46=Yes),\"\")","v":0},0]
[null,"Premix                   ",null,"Yes","tonne",280,{"$f":"IFERROR(D22*D29*D25*(D47=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D22*D26*D28*(D48=Yes),\"\")","v":0},0]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR($H$55/$D$22,0)","v":0},null,{"$f":"SUM($H$36:$H$53)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR($H$59/$D$22,0)","v":0},null,{"$f":"$H$55","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST9_5","index":59,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E22&\"):\"","v":"Total quantity (m2):"},{"$f":"D22","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E59&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F59","v":0}]
[{"$f":"E8","v":"ST9_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Patch Repair – Patch Unbound Pavement Failure"},null,null,null,"Total cost of treatment ($):",{"$f":"H59","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST9_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Area of Patches"]
[null,"Shift Day",null,null,"Shift hrs"]
[null,"Productivity",null,null,"m2/hr"]
[null,"Thickness of Premix",null,null,"m"]
[null,"Average Area of Patch",null,null,"m2 "]
[null,"Average Depth of Patch",null,null,"m"]
[null,"No of Patch ",null,null,"#"]
[null,"Density of  Premix",null,null,"tonne/m3"]
[null,"Density of  Gravel",null,null,"tonne/m3"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Calculations"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B36,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D36=Yes,IFERROR(INDEX(ResourceRate,MATCH($B36,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D22*D23/D24)*D31*(D36=Yes),\"\")","v":""},{"$f":"IFERROR(F36*G36,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D22*D23/D24)*(D37=Yes),\"\")","v":""},{"$f":"IFERROR(F37*G37,\"\")","v":""}]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D22*D23/D24)*(D38=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR((D22*D23/D24)*(D39=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,"Yes","hr",85,{"$f":"IFERROR((D22*D23/D24)*(D40=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR((D22*D23/D24)*(D41=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*(D22*D23/D24)*(D42=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Jetpacker                ",null,"Yes","hr",0,{"$f":"IFERROR((D22*D23/D24)*(D43=Yes),\"\")","v":""},""]
[null,"Gravel - Borrow",null,"Yes","tonne",0,{"$f":"IFERROR((D22*D30*D27)*(D44=Yes),\"\")","v":0},0]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR(Two*(D22*D23/D24)*(D45=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Emulsion (1L/m2)       ",null,"Yes","litre",0,{"$f":"IFERROR(D22*D25*(D46=Yes),\"\")","v":0},0]
[null,"Premix                   ",null,"Yes","tonne",280,{"$f":"IFERROR(D22*D29*D25*(D47=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D22*D26*D28*(D48=Yes),\"\")","v":0},0]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR($H$55/$D$22,0)","v":0},null,{"$f":"SUM($H$36:$H$53)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR($H$59/$D$22,0)","v":0},null,{"$f":"$H$55","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST9_6","index":60,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E22&\"):\"","v":"Total quantity (m2):"},{"$f":"D22","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E59&\"):\"","v":"Cost per unit ($/m2):"},{"$f":"F59","v":0}]
[{"$f":"E8","v":"ST9_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Patch Repair – Patch Unbound Pavement Failure"},null,null,null,"Total cost of treatment ($):",{"$f":"H59","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST9_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Quantity",null,null,"m2",null,null,null,"Total Area of Patches"]
[null,"Shift Day",null,null,"Shift hrs"]
[null,"Productivity",null,null,"m2/hr"]
[null,"Thickness of Premix",null,null,"m"]
[null,"Average Area of Patch",null,null,"m2 "]
[null,"Average Depth of Patch",null,null,"m"]
[null,"No of Patch ",null,null,"#"]
[null,"Density of  Premix",null,null,"tonne/m3"]
[null,"Density of  Gravel",null,null,"tonne/m3"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Calculations"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B36,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D36=Yes,IFERROR(INDEX(ResourceRate,MATCH($B36,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D22*D23/D24)*D31*(D36=Yes),\"\")","v":""},{"$f":"IFERROR(F36*G36,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D22*D23/D24)*(D37=Yes),\"\")","v":""},{"$f":"IFERROR(F37*G37,\"\")","v":""}]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D22*D23/D24)*(D38=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR((D22*D23/D24)*(D39=Yes),\"\")","v":""},""]
[null,"Water Trailer            ",null,"Yes","hr",85,{"$f":"IFERROR((D22*D23/D24)*(D40=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR((D22*D23/D24)*(D41=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*(D22*D23/D24)*(D42=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Jetpacker                ",null,"Yes","hr",0,{"$f":"IFERROR((D22*D23/D24)*(D43=Yes),\"\")","v":""},""]
[null,"Gravel - Borrow",null,"Yes","tonne",0,{"$f":"IFERROR((D22*D30*D27)*(D44=Yes),\"\")","v":0},0]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR(Two*(D22*D23/D24)*(D45=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Emulsion (1L/m2)       ",null,"Yes","litre",0,{"$f":"IFERROR(D22*D25*(D46=Yes),\"\")","v":0},0]
[null,"Premix                   ",null,"Yes","tonne",280,{"$f":"IFERROR(D22*D29*D25*(D47=Yes),\"\")","v":0},0]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR(D22*D26*D28*(D48=Yes),\"\")","v":0},0]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m2",{"$f":"IFERROR($H$55/$D$22,0)","v":0},null,{"$f":"SUM($H$36:$H$53)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m2",{"$f":"IFERROR($H$59/$D$22,0)","v":0},null,{"$f":"$H$55","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST10_1","index":61,"n_rows":60,"n_cols":9,"rows_kept":60,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E22&\"):\"","v":"Total quantity (tonne):"},{"$f":"D22","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E58&\"):\"","v":"Cost per unit ($/tonne):"},{"$f":"F58","v":0}]
[{"$f":"E8","v":"ST10_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Pothole Repair"},null,null,null,"Total cost of treatment ($):",{"$f":"H58","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST10_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Quantity",null,null,"tonne",null,null,null,"Total number of Patches"]
[null,"Average Area of Pothole",null,null,"m2"]
[null,"Average Depth of Pothole",null,null,"m"]
[null,"Average m3 per Patch",null,{"$f":"IFERROR(D22*D23*D24,\"\")","v":0},"m3"]
[null,"Premix Density",null,null,"tonne/m3"]
[null,"# of Patches",null,null,"#"]
[null,"Patches per hour",null,null,"Patches/hr"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Calculations"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"tonne/hr"]
[null,"No of sites",null,null,"#"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B38,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D38=Yes,IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D22/(D28*(D23*D24)*D26)*D29*D27+D35*(D33))*(D38=Yes),\"\")","v":""},{"$f":"IFERROR(F38*G38,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(D27*(D22/(D28*(D23*D24)*D26)+D35*(D33))*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D27*D22/(D28*(D23*D24)*D26)+D35*(D33))*(D40=Yes),\"\")","v":""},""]
[null,"Quick Saw",null,"Yes","hr",20,{"$f":"IFERROR((D22/D34+D35*D33)*(D41=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((Two*(D33*D35))+(D27*D22/(D28*(D23*D24)*D26)+D35*(D33)))*(D42=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Jetpacker                ",null,"Yes","hr",0,{"$f":"IFERROR((D27*D22/(D28*(D23*D24)*D26)+D35*(D33))*(D43=Yes),\"\")","v":""},""]
[null,"Premix                   ",null,"Yes","tonne",280,{"$f":"IFERROR(D22*(D44=Yes),\"\")","v":0},0]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR(Two*(D27*D22/(D28*(D23*D24)*D26)+D35*(D33))*(D45=Yes),\"\")","v":""},"","Allows for two construction workers"]
[null,"Emulsion (1L/m2)       ",null,"Yes","litre",0,{"$f":"IFERROR((D22/D26/D24)*(D46=Yes),\"\")","v":""},""]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR((D22/D26/D24)*(D47=Yes),\"\")","v":""},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B48,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/tonne",{"$f":"IFERROR(H54/D22,0)","v":0},null,{"$f":"SUM($H$38:$H$52)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/tonne",{"$f":"IFERROR(H58/D22,0)","v":0},null,{"$f":"H54","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST10_2","index":62,"n_rows":60,"n_cols":9,"rows_kept":60,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E22&\"):\"","v":"Total quantity (tonne):"},{"$f":"D22","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E58&\"):\"","v":"Cost per unit ($/tonne):"},{"$f":"F58","v":0}]
[{"$f":"E8","v":"ST10_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Pothole Repair"},null,null,null,"Total cost of treatment ($):",{"$f":"H58","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST10_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Quantity",null,null,"tonne",null,null,null,"Total number of Patches"]
[null,"Average Area of Pothole",null,null,"m2"]
[null,"Average Depth of Pothole",null,null,"m"]
[null,"Average m3 per Patch",null,{"$f":"IFERROR(D22*D23*D24,\"\")","v":0},"m3"]
[null,"Premix Density",null,null,"tonne/m3"]
[null,"# of Patches",null,null,"#"]
[null,"Patches per hour",null,null,"Patches/hr"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Calculations"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"tonne/hr"]
[null,"No of sites",null,null,"#"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B38,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D38=Yes,IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D22/(D28*(D23*D24)*D26)*D29*D27+D35*(D33))*(D38=Yes),\"\")","v":""},{"$f":"IFERROR(F38*G38,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(D27*(D22/(D28*(D23*D24)*D26)+D35*(D33))*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D27*D22/(D28*(D23*D24)*D26)+D35*(D33))*(D40=Yes),\"\")","v":""},""]
[null,"Quick Saw",null,"Yes","hr",20,{"$f":"IFERROR((D22/D34+D35*D33)*(D41=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((Two*(D33*D35))+(D27*D22/(D28*(D23*D24)*D26)+D35*(D33)))*(D42=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Jetpacker                ",null,"Yes","hr",0,{"$f":"IFERROR((D27*D22/(D28*(D23*D24)*D26)+D35*(D33))*(D43=Yes),\"\")","v":""},""]
[null,"Premix                   ",null,"Yes","tonne",280,{"$f":"IFERROR(D22*(D44=Yes),\"\")","v":0},0]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR(Two*(D27*D22/(D28*(D23*D24)*D26)+D35*(D33))*(D45=Yes),\"\")","v":""},"","Allows for two construction workers"]
[null,"Emulsion (1L/m2)       ",null,"Yes","litre",0,{"$f":"IFERROR((D22/D26/D24)*(D46=Yes),\"\")","v":""},""]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR((D22/D26/D24)*(D47=Yes),\"\")","v":""},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B48,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/tonne",{"$f":"IFERROR(H54/D22,0)","v":0},null,{"$f":"SUM($H$38:$H$52)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/tonne",{"$f":"IFERROR(H58/D22,0)","v":0},null,{"$f":"H54","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST10_3","index":63,"n_rows":60,"n_cols":9,"rows_kept":60,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E22&\"):\"","v":"Total quantity (tonne):"},{"$f":"D22","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E58&\"):\"","v":"Cost per unit ($/tonne):"},{"$f":"F58","v":0}]
[{"$f":"E8","v":"ST10_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Pothole Repair"},null,null,null,"Total cost of treatment ($):",{"$f":"H58","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST10_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Quantity",null,null,"tonne",null,null,null,"Total number of Patches"]
[null,"Average Area of Pothole",null,null,"m2"]
[null,"Average Depth of Pothole",null,null,"m"]
[null,"Average m3 per Patch",null,{"$f":"IFERROR(D22*D23*D24,\"\")","v":0},"m3"]
[null,"Premix Density",null,null,"tonne/m3"]
[null,"# of Patches",null,null,"#"]
[null,"Patches per hour",null,null,"Patches/hr"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Calculations"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"tonne/hr"]
[null,"No of sites",null,null,"#"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B38,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D38=Yes,IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D22/(D28*(D23*D24)*D26)*D29*D27+D35*(D33))*(D38=Yes),\"\")","v":""},{"$f":"IFERROR(F38*G38,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(D27*(D22/(D28*(D23*D24)*D26)+D35*(D33))*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D27*D22/(D28*(D23*D24)*D26)+D35*(D33))*(D40=Yes),\"\")","v":""},""]
[null,"Quick Saw",null,"Yes","hr",20,{"$f":"IFERROR((D22/D34+D35*D33)*(D41=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((Two*(D33*D35))+(D27*D22/(D28*(D23*D24)*D26)+D35*(D33)))*(D42=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Jetpacker                ",null,"Yes","hr",0,{"$f":"IFERROR((D27*D22/(D28*(D23*D24)*D26)+D35*(D33))*(D43=Yes),\"\")","v":""},""]
[null,"Premix                   ",null,"Yes","tonne",280,{"$f":"IFERROR(D22*(D44=Yes),\"\")","v":0},0]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR(Two*(D27*D22/(D28*(D23*D24)*D26)+D35*(D33))*(D45=Yes),\"\")","v":""},"","Allows for two construction workers"]
[null,"Emulsion (1L/m2)       ",null,"Yes","litre",0,{"$f":"IFERROR((D22/D26/D24)*(D46=Yes),\"\")","v":""},""]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR((D22/D26/D24)*(D47=Yes),\"\")","v":""},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B48,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/tonne",{"$f":"IFERROR(H54/D22,0)","v":0},null,{"$f":"SUM($H$38:$H$52)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/tonne",{"$f":"IFERROR(H58/D22,0)","v":0},null,{"$f":"H54","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST10_4","index":64,"n_rows":60,"n_cols":9,"rows_kept":60,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E22&\"):\"","v":"Total quantity (tonne):"},{"$f":"D22","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E58&\"):\"","v":"Cost per unit ($/tonne):"},{"$f":"F58","v":0}]
[{"$f":"E8","v":"ST10_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Pothole Repair"},null,null,null,"Total cost of treatment ($):",{"$f":"H58","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST10_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Quantity",null,null,"tonne",null,null,null,"Total number of Patches"]
[null,"Average Area of Pothole",null,null,"m2"]
[null,"Average Depth of Pothole",null,null,"m"]
[null,"Average m3 per Patch",null,{"$f":"IFERROR(D22*D23*D24,\"\")","v":0},"m3"]
[null,"Premix Density",null,null,"tonne/m3"]
[null,"# of Patches",null,null,"#"]
[null,"Patches per hour",null,null,"Patches/hr"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Calculations"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"tonne/hr"]
[null,"No of sites",null,null,"#"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B38,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D38=Yes,IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D22/(D28*(D23*D24)*D26)*D29*D27+D35*(D33))*(D38=Yes),\"\")","v":""},{"$f":"IFERROR(F38*G38,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(D27*(D22/(D28*(D23*D24)*D26)+D35*(D33))*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D27*D22/(D28*(D23*D24)*D26)+D35*(D33))*(D40=Yes),\"\")","v":""},""]
[null,"Quick Saw",null,"Yes","hr",20,{"$f":"IFERROR((D22/D34+D35*D33)*(D41=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((Two*(D33*D35))+(D27*D22/(D28*(D23*D24)*D26)+D35*(D33)))*(D42=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Jetpacker                ",null,"Yes","hr",0,{"$f":"IFERROR((D27*D22/(D28*(D23*D24)*D26)+D35*(D33))*(D43=Yes),\"\")","v":""},""]
[null,"Premix                   ",null,"Yes","tonne",280,{"$f":"IFERROR(D22*(D44=Yes),\"\")","v":0},0]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR(Two*(D27*D22/(D28*(D23*D24)*D26)+D35*(D33))*(D45=Yes),\"\")","v":""},"","Allows for two construction workers"]
[null,"Emulsion (1L/m2)       ",null,"Yes","litre",0,{"$f":"IFERROR((D22/D26/D24)*(D46=Yes),\"\")","v":""},""]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR((D22/D26/D24)*(D47=Yes),\"\")","v":""},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B48,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/tonne",{"$f":"IFERROR(H54/D22,0)","v":0},null,{"$f":"SUM($H$38:$H$52)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/tonne",{"$f":"IFERROR(H58/D22,0)","v":0},null,{"$f":"H54","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST10_5","index":65,"n_rows":60,"n_cols":9,"rows_kept":60,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E22&\"):\"","v":"Total quantity (tonne):"},{"$f":"D22","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E58&\"):\"","v":"Cost per unit ($/tonne):"},{"$f":"F58","v":0}]
[{"$f":"E8","v":"ST10_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Pothole Repair"},null,null,null,"Total cost of treatment ($):",{"$f":"H58","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST10_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Quantity",null,null,"tonne",null,null,null,"Total number of Patches"]
[null,"Average Area of Pothole",null,null,"m2"]
[null,"Average Depth of Pothole",null,null,"m"]
[null,"Average m3 per Patch",null,{"$f":"IFERROR(D22*D23*D24,\"\")","v":0},"m3"]
[null,"Premix Density",null,null,"tonne/m3"]
[null,"# of Patches",null,null,"#"]
[null,"Patches per hour",null,null,"Patches/hr"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Calculations"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"tonne/hr"]
[null,"No of sites",null,null,"#"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B38,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D38=Yes,IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D22/(D28*(D23*D24)*D26)*D29*D27+D35*(D33))*(D38=Yes),\"\")","v":""},{"$f":"IFERROR(F38*G38,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(D27*(D22/(D28*(D23*D24)*D26)+D35*(D33))*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D27*D22/(D28*(D23*D24)*D26)+D35*(D33))*(D40=Yes),\"\")","v":""},""]
[null,"Quick Saw",null,"Yes","hr",20,{"$f":"IFERROR((D22/D34+D35*D33)*(D41=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((Two*(D33*D35))+(D27*D22/(D28*(D23*D24)*D26)+D35*(D33)))*(D42=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Jetpacker                ",null,"Yes","hr",0,{"$f":"IFERROR((D27*D22/(D28*(D23*D24)*D26)+D35*(D33))*(D43=Yes),\"\")","v":""},""]
[null,"Premix                   ",null,"Yes","tonne",280,{"$f":"IFERROR(D22*(D44=Yes),\"\")","v":0},0]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR(Two*(D27*D22/(D28*(D23*D24)*D26)+D35*(D33))*(D45=Yes),\"\")","v":""},"","Allows for two construction workers"]
[null,"Emulsion (1L/m2)       ",null,"Yes","litre",0,{"$f":"IFERROR((D22/D26/D24)*(D46=Yes),\"\")","v":""},""]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR((D22/D26/D24)*(D47=Yes),\"\")","v":""},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B48,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/tonne",{"$f":"IFERROR(H54/D22,0)","v":0},null,{"$f":"SUM($H$38:$H$52)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/tonne",{"$f":"IFERROR(H58/D22,0)","v":0},null,{"$f":"H54","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST10_6","index":66,"n_rows":60,"n_cols":9,"rows_kept":60,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E22&\"):\"","v":"Total quantity (tonne):"},{"$f":"D22","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E58&\"):\"","v":"Cost per unit ($/tonne):"},{"$f":"F58","v":0}]
[{"$f":"E8","v":"ST10_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Pothole Repair"},null,null,null,"Total cost of treatment ($):",{"$f":"H58","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST10_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Quantity",null,null,"tonne",null,null,null,"Total number of Patches"]
[null,"Average Area of Pothole",null,null,"m2"]
[null,"Average Depth of Pothole",null,null,"m"]
[null,"Average m3 per Patch",null,{"$f":"IFERROR(D22*D23*D24,\"\")","v":0},"m3"]
[null,"Premix Density",null,null,"tonne/m3"]
[null,"# of Patches",null,null,"#"]
[null,"Patches per hour",null,null,"Patches/hr"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Calculations"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"tonne/hr"]
[null,"No of sites",null,null,"#"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B38,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D38=Yes,IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D22/(D28*(D23*D24)*D26)*D29*D27+D35*(D33))*(D38=Yes),\"\")","v":""},{"$f":"IFERROR(F38*G38,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(D27*(D22/(D28*(D23*D24)*D26)+D35*(D33))*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR((D27*D22/(D28*(D23*D24)*D26)+D35*(D33))*(D40=Yes),\"\")","v":""},""]
[null,"Quick Saw",null,"Yes","hr",20,{"$f":"IFERROR((D22/D34+D35*D33)*(D41=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((Two*(D33*D35))+(D27*D22/(D28*(D23*D24)*D26)+D35*(D33)))*(D42=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Jetpacker                ",null,"Yes","hr",0,{"$f":"IFERROR((D27*D22/(D28*(D23*D24)*D26)+D35*(D33))*(D43=Yes),\"\")","v":""},""]
[null,"Premix                   ",null,"Yes","tonne",280,{"$f":"IFERROR(D22*(D44=Yes),\"\")","v":0},0]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR(Two*(D27*D22/(D28*(D23*D24)*D26)+D35*(D33))*(D45=Yes),\"\")","v":""},"","Allows for two construction workers"]
[null,"Emulsion (1L/m2)       ",null,"Yes","litre",0,{"$f":"IFERROR((D22/D26/D24)*(D46=Yes),\"\")","v":""},""]
[null,"Bitumen Spray Seal - 2-Coat",null,"Yes","m2",35,{"$f":"IFERROR((D22/D26/D24)*(D47=Yes),\"\")","v":""},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B48,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/tonne",{"$f":"IFERROR(H54/D22,0)","v":0},null,{"$f":"SUM($H$38:$H$52)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/tonne",{"$f":"IFERROR(H58/D22,0)","v":0},null,{"$f":"H54","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST11_1","index":67,"n_rows":91,"n_cols":9,"rows_kept":91,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E26&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D26,D30)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E89&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F89","v":0}]
[{"$f":"E8","v":"ST11_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Heavy Shoulder Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"H89","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST11_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Average Shoulder Width",null,null,"m"]
[]
[null,"Individual Site - Less than 500m2"]
[null,"Quantity of Shoulder Grading Required",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity of Shoulder Grading Required",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm/Hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B40,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D40=Yes,IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D26/D36*D22+(D27*(D35+D37)))*(D40=Yes),\"\")","v":""},{"$f":"IFERROR(F40*G40,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*(D41=Yes),\"\")","v":""},{"$f":"IFERROR(F41*G41,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D27*(D35+D37))*(D42=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((($D$26/$D$36)+$D$27*$D$35)*(D43=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((($D$26/$D$36)+$D$27*$D$35)*(D44=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D26/D36)*(D45=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D26/D36)*(D46=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Two*(D35*Two+Half)*D27)*(D47=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D26/D36))*(D48=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*(D49=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*(D50=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*Three*(D51=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H58/D26,0)","v":0},null,{"$f":"SUM($H$40:$H$56)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm/Hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B67,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D67=Yes,IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D30/D63*D22+(D31*(D62+D64)))*(D67=Yes),\"\")","v":""},{"$f":"IFERROR(F67*G67,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*(D68=Yes),\"\")","v":""},{"$f":"IFERROR(F68*G68,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*(D31*(D62+D64))*(D69=Yes),\"\")","v":0},0,"This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D30/D63)+D31*D62)*(D70=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D30/D63)+D31*D62)*(D71=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D30/D63)*(D72=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D30/D63)*(D73=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Two*(D62*Two+Half)*D31)*(D74=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D30/D63))*(D75=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*(D76=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*(D77=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*Three*(D78=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B82,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H85/D30,0)","v":0},null,{"$f":"SUM($H$67:$H$83)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H89/SUM(D26,D30),0)","v":0},null,{"$f":"H58+H85","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST11_2","index":68,"n_rows":91,"n_cols":9,"rows_kept":91,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E26&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D26,D30)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E89&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F89","v":0}]
[{"$f":"E8","v":"ST11_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Heavy Shoulder Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"H89","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST11_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Average Shoulder Width",null,null,"m"]
[]
[null,"Individual Site - Less than 500m2"]
[null,"Quantity of Shoulder Grading Required",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity of Shoulder Grading Required",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm/Hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B40,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D40=Yes,IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D26/D36*D22+(D27*(D35+D37)))*(D40=Yes),\"\")","v":""},{"$f":"IFERROR(F40*G40,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*(D41=Yes),\"\")","v":""},{"$f":"IFERROR(F41*G41,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D27*(D35+D37))*(D42=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((($D$26/$D$36)+$D$27*$D$35)*(D43=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((($D$26/$D$36)+$D$27*$D$35)*(D44=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D26/D36)*(D45=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D26/D36)*(D46=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Two*(D35*Two+Half)*D27)*(D47=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D26/D36))*(D48=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*(D49=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*(D50=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*Three*(D51=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H58/D26,0)","v":0},null,{"$f":"SUM($H$40:$H$56)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm/Hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B67,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D67=Yes,IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D30/D63*D22+(D31*(D62+D64)))*(D67=Yes),\"\")","v":""},{"$f":"IFERROR(F67*G67,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*(D68=Yes),\"\")","v":""},{"$f":"IFERROR(F68*G68,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*(D31*(D62+D64))*(D69=Yes),\"\")","v":0},0,"This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D30/D63)+D31*D62)*(D70=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D30/D63)+D31*D62)*(D71=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D30/D63)*(D72=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D30/D63)*(D73=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Two*(D62*Two+Half)*D31)*(D74=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D30/D63))*(D75=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*(D76=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*(D77=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*Three*(D78=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B82,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H85/D30,0)","v":0},null,{"$f":"SUM($H$67:$H$83)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H89/SUM(D26,D30),0)","v":0},null,{"$f":"H58+H85","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST11_3","index":69,"n_rows":91,"n_cols":9,"rows_kept":91,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E26&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D26,D30)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E89&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F89","v":0}]
[{"$f":"E8","v":"ST11_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Heavy Shoulder Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"H89","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST11_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Average Shoulder Width",null,null,"m"]
[]
[null,"Individual Site - Less than 500m2"]
[null,"Quantity of Shoulder Grading Required",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity of Shoulder Grading Required",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm/Hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B40,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D40=Yes,IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D26/D36*D22+(D27*(D35+D37)))*(D40=Yes),\"\")","v":""},{"$f":"IFERROR(F40*G40,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*(D41=Yes),\"\")","v":""},{"$f":"IFERROR(F41*G41,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D27*(D35+D37))*(D42=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((($D$26/$D$36)+$D$27*$D$35)*(D43=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((($D$26/$D$36)+$D$27*$D$35)*(D44=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D26/D36)*(D45=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D26/D36)*(D46=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Two*(D35*Two+Half)*D27)*(D47=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D26/D36))*(D48=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*(D49=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*(D50=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*Three*(D51=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H58/D26,0)","v":0},null,{"$f":"SUM($H$40:$H$56)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm/Hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B67,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D67=Yes,IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D30/D63*D22+(D31*(D62+D64)))*(D67=Yes),\"\")","v":""},{"$f":"IFERROR(F67*G67,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*(D68=Yes),\"\")","v":""},{"$f":"IFERROR(F68*G68,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*(D31*(D62+D64))*(D69=Yes),\"\")","v":0},0,"This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D30/D63)+D31*D62)*(D70=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D30/D63)+D31*D62)*(D71=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D30/D63)*(D72=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D30/D63)*(D73=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Two*(D62*Two+Half)*D31)*(D74=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D30/D63))*(D75=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*(D76=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*(D77=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*Three*(D78=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B82,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H85/D30,0)","v":0},null,{"$f":"SUM($H$67:$H$83)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H89/SUM(D26,D30),0)","v":0},null,{"$f":"H58+H85","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST11_4","index":70,"n_rows":91,"n_cols":9,"rows_kept":91,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E26&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D26,D30)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E89&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F89","v":0}]
[{"$f":"E8","v":"ST11_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Heavy Shoulder Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"H89","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST11_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Average Shoulder Width",null,null,"m"]
[]
[null,"Individual Site - Less than 500m2"]
[null,"Quantity of Shoulder Grading Required",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity of Shoulder Grading Required",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm/Hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B40,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D40=Yes,IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D26/D36*D22+(D27*(D35+D37)))*(D40=Yes),\"\")","v":""},{"$f":"IFERROR(F40*G40,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*(D41=Yes),\"\")","v":""},{"$f":"IFERROR(F41*G41,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D27*(D35+D37))*(D42=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((($D$26/$D$36)+$D$27*$D$35)*(D43=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((($D$26/$D$36)+$D$27*$D$35)*(D44=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D26/D36)*(D45=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D26/D36)*(D46=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Two*(D35*Two+Half)*D27)*(D47=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D26/D36))*(D48=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*(D49=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*(D50=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*Three*(D51=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H58/D26,0)","v":0},null,{"$f":"SUM($H$40:$H$56)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm/Hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B67,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D67=Yes,IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D30/D63*D22+(D31*(D62+D64)))*(D67=Yes),\"\")","v":""},{"$f":"IFERROR(F67*G67,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*(D68=Yes),\"\")","v":""},{"$f":"IFERROR(F68*G68,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*(D31*(D62+D64))*(D69=Yes),\"\")","v":0},0,"This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D30/D63)+D31*D62)*(D70=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D30/D63)+D31*D62)*(D71=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D30/D63)*(D72=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D30/D63)*(D73=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Two*(D62*Two+Half)*D31)*(D74=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D30/D63))*(D75=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*(D76=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*(D77=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*Three*(D78=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B82,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H85/D30,0)","v":0},null,{"$f":"SUM($H$67:$H$83)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H89/SUM(D26,D30),0)","v":0},null,{"$f":"H58+H85","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST11_5","index":71,"n_rows":91,"n_cols":9,"rows_kept":91,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E26&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D26,D30)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E89&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F89","v":0}]
[{"$f":"E8","v":"ST11_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Heavy Shoulder Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"H89","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST11_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Average Shoulder Width",null,null,"m"]
[]
[null,"Individual Site - Less than 500m2"]
[null,"Quantity of Shoulder Grading Required",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity of Shoulder Grading Required",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm/Hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B40,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D40=Yes,IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D26/D36*D22+(D27*(D35+D37)))*(D40=Yes),\"\")","v":""},{"$f":"IFERROR(F40*G40,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*(D41=Yes),\"\")","v":""},{"$f":"IFERROR(F41*G41,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D27*(D35+D37))*(D42=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((($D$26/$D$36)+$D$27*$D$35)*(D43=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((($D$26/$D$36)+$D$27*$D$35)*(D44=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D26/D36)*(D45=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D26/D36)*(D46=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Two*(D35*Two+Half)*D27)*(D47=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D26/D36))*(D48=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*(D49=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*(D50=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*Three*(D51=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H58/D26,0)","v":0},null,{"$f":"SUM($H$40:$H$56)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm/Hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B67,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D67=Yes,IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D30/D63*D22+(D31*(D62+D64)))*(D67=Yes),\"\")","v":""},{"$f":"IFERROR(F67*G67,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*(D68=Yes),\"\")","v":""},{"$f":"IFERROR(F68*G68,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*(D31*(D62+D64))*(D69=Yes),\"\")","v":0},0,"This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D30/D63)+D31*D62)*(D70=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D30/D63)+D31*D62)*(D71=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D30/D63)*(D72=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D30/D63)*(D73=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Two*(D62*Two+Half)*D31)*(D74=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D30/D63))*(D75=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*(D76=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*(D77=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*Three*(D78=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B82,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H85/D30,0)","v":0},null,{"$f":"SUM($H$67:$H$83)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H89/SUM(D26,D30),0)","v":0},null,{"$f":"H58+H85","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST11_6","index":72,"n_rows":91,"n_cols":9,"rows_kept":91,"cut":false,"hidden":true,"merged":[[14,4,14,6],[15,4,15,6],[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E26&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D26,D30)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E89&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F89","v":0}]
[{"$f":"E8","v":"ST11_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Heavy Shoulder Grading"},null,null,null,"Total cost of treatment ($):",{"$f":"H89","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST11_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Average Shoulder Width",null,null,"m"]
[]
[null,"Individual Site - Less than 500m2"]
[null,"Quantity of Shoulder Grading Required",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity of Shoulder Grading Required",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m2"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm/Hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B40,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D40=Yes,IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D26/D36*D22+(D27*(D35+D37)))*(D40=Yes),\"\")","v":""},{"$f":"IFERROR(F40*G40,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*(D41=Yes),\"\")","v":""},{"$f":"IFERROR(F41*G41,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D27*(D35+D37))*(D42=Yes),\"\")","v":0},"","This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR((($D$26/$D$36)+$D$27*$D$35)*(D43=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR((($D$26/$D$36)+$D$27*$D$35)*(D44=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,null,"hr","",{"$f":"IFERROR((D26/D36)*(D45=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR((D26/D36)*(D46=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((Two*(D35*Two+Half)*D27)*(D47=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D26/D36))*(D48=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*(D49=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*(D50=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D26/D36+(D27*(D35+D37)))*Three*(D51=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H58/D26,0)","v":0},null,{"$f":"SUM($H$40:$H$56)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm/Hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B67,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D67=Yes,IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D30/D63*D22+(D31*(D62+D64)))*(D67=Yes),\"\")","v":""},{"$f":"IFERROR(F67*G67,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*(D68=Yes),\"\")","v":""},{"$f":"IFERROR(F68*G68,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*(D31*(D62+D64))*(D69=Yes),\"\")","v":0},0,"This is for two persons for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D30/D63)+D31*D62)*(D70=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D30/D63)+D31*D62)*(D71=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR((D30/D63)*(D72=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR((D30/D63)*(D73=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Two*(D62*Two+Half)*D31)*(D74=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D30/D63))*(D75=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*(D76=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*(D77=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D30/D63+(D31*(D62+D64)))*Three*(D78=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B82,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H85/D30,0)","v":0},null,{"$f":"SUM($H$67:$H$83)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H89/SUM(D26,D30),0)","v":0},null,{"$f":"H58+H85","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST12_1","index":73,"n_rows":100,"n_cols":9,"rows_kept":100,"cut":false,"hidden":false,"merged":[[7,4,7,6],[8,4,8,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E29&\"):\"","v":"Total quantity (m):"},{"$f":"SUM(D29,D33)","v":200}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E98&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F98","v":29.442499999999999}]
[{"$f":"E8","v":"ST12_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Shoulder Reconstruction"},null,null,null,"Total cost of treatment ($):",{"$f":"H98","v":5888.5}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST12_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage",null,null,4.55]
[null,"Finish Chainage",null,null,4.55]
[null,"Start Latitude",null,null,-37.629787696999998]
[null,"Start Longitude",null,null,144.16111223600001]
[null,"End Latitude",null,null,-37.629787696999998]
[null,"End Longitude",null,null,144.16111223600001]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,0.2,"%"]
[null,"Average Shoulder Width",null,1,"m"]
[null,"Unsuitable Materials Replace",null,0.2,"%"]
[null,"Unsuitable Depth",null,0.1,"m"]
[null,"Imported Fill Density",null,2.5,"tonne / m3"]
[]
[null,"Individual Site - Less than 500m2"]
[null,"Quantity",null,200,"m",null,null,null,"Total Quantity for sites < 500Lm"]
[null,"No. of Sites",null,2,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity",null,null,"m",null,null,null,"Total Quantity for sites > 500Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,0.25,"hrs"]
[null,"Production",null,50,"Lm / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,0.5,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B43,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D43=Yes,IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR(($D$29/$D$39*$D$22+($D$30*($D$38+$D$40)))*(D43=Yes),\"\")","v":2.2999999999999998},{"$f":"IFERROR(F43*G43,\"\")","v":276}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*(D44=Yes),\"\")","v":5.5},{"$f":"IFERROR(F44*G44,\"\")","v":605}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$30*($D$38+$D$40))*(D45=Yes),\"\")","v":3},270,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((($D$29/$D$39)+$D$30*$D$38)*(D46=Yes),\"\")","v":4.5},810]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((($D$29/$D$39)+$D$30*$D$38)*(D47=Yes),\"\")","v":4.5},472.5]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR((($D$29/$D$39)+$D$30*$D$38)*(D48=Yes),\"\")","v":4.5},495]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$29/$D$39)*(D49=Yes),\"\")","v":4},440]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR(($D$29/$D$39)*(D50=Yes),\"\")","v":4},500]
[null,"Multi-Tyre Roller Without Operator",null,null,"hr","",{"$f":"IFERROR(($D$29/$D$39)*(D51=Yes),\"\")","v":0},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*($D$38*Two+Half)*$D$30)*(D52=Yes),\"\")","v":6},900,"This is for the movement between sites of three plant item"]
[null,"Imported Fill",null,null,"tonne","",{"$f":"IFERROR($D$29*$D$23*D25*$D$26*$D$24*(D53=Yes),\"\")","v":0},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*($D$29/$D$39))*(D54=Yes),\"\")","v":8},720,"This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*(D55=Yes),\"\")","v":0},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*(D56=Yes),\"\")","v":0},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*Three*(D57=Yes),\"\")","v":0},"","This is accommodation provision for three persons"]
[null,"DBYD",null,null,"Each",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":200},2,400,"Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H64/D29,0)","v":29.442499999999999},null,{"$f":"SUM($H$43:$H$62)","v":5888.5}]
[]
[null,"Calculations - Individual Site Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B73,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D73=Yes,IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR(($D$33/$D$69*$D$22+($D$34*($D$68+$D$70)))*(D73=Yes),\"\")","v":""},{"$f":"IFERROR(F73*G73,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$34*($D$68+$D$70))*(D75=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((($D$33/$D$69)+$D$34*D68)*(D76=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((($D$33/$D$69)+$D$34*D68)*(D77=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR((($D$33/$D$69)+$D$34*D68)*(D78=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$33/$D$69)*(D79=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR(($D$33/$D$69)*(D80=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR(($D$33/$D$69)*(D81=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*($D$68*Two+Half)*$D$34)*(D82=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Imported Fill",null,"Yes","tonne",27,{"$f":"IFERROR($D$33*$D$23*$D$25*$D$26*$D$24*(D83=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*($D$33/$D$69))*(D84=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*(D85=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*(D86=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*Three*(D87=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B92,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H94/D33,0)","v":0},null,{"$f":"SUM($H$73:$H$92)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H98/SUM(D29,D33),0)","v":29.442499999999999},null,{"$f":"H64+H94","v":5888.5}]
[]
[null,"End of Worksheet"]

{"sheet":"ST12_2","index":74,"n_rows":100,"n_cols":9,"rows_kept":100,"cut":false,"hidden":true,"merged":[[7,4,7,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E29&\"):\"","v":"Total quantity (m):"},{"$f":"SUM(D29,D33)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E98&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F98","v":0}]
[{"$f":"E8","v":"ST12_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Shoulder Reconstruction"},null,null,null,"Total cost of treatment ($):",{"$f":"H98","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST12_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Average Shoulder Width",null,null,"m"]
[null,"Unsuitable Materials Replace",null,null,"%"]
[null,"Unsuitable Depth",null,null,"m"]
[null,"Imported Fill Density",null,null,"tonne / m3"]
[]
[null,"Individual Site - Less than 500m2"]
[null,"Quantity",null,null,"m",null,null,null,"Total Quantity for sites < 500Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity",null,null,"m",null,null,null,"Total Quantity for sites > 500Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B43,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D43=Yes,IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR(($D$29/$D$39*$D$22+($D$30*($D$38+$D$40)))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*(D44=Yes),\"\")","v":""},{"$f":"IFERROR(F44*G44,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$30*($D$38+$D$40))*(D45=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((($D$29/$D$39)+$D$30*$D$38)*(D46=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((($D$29/$D$39)+$D$30*$D$38)*(D47=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR((($D$29/$D$39)+$D$30*$D$38)*(D48=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$29/$D$39)*(D49=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR(($D$29/$D$39)*(D50=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR(($D$29/$D$39)*(D51=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*($D$38*Two+Half)*$D$30)*(D52=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Imported Fill",null,"Yes","tonne",27,{"$f":"IFERROR($D$29*$D$23*D25*$D$26*$D$24*(D53=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*($D$29/$D$39))*(D54=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*(D55=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*(D56=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*Three*(D57=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H64/D29,0)","v":0},null,{"$f":"SUM($H$43:$H$62)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B73,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D73=Yes,IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR(($D$33/$D$69*$D$22+($D$34*($D$68+$D$70)))*(D73=Yes),\"\")","v":""},{"$f":"IFERROR(F73*G73,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$34*($D$68+$D$70))*(D75=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((($D$33/$D$69)+$D$34*D68)*(D76=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((($D$33/$D$69)+$D$34*D68)*(D77=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR((($D$33/$D$69)+$D$34*D68)*(D78=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$33/$D$69)*(D79=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR(($D$33/$D$69)*(D80=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR(($D$33/$D$69)*(D81=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*($D$68*Two+Half)*$D$34)*(D82=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Imported Fill",null,"Yes","tonne",27,{"$f":"IFERROR($D$33*$D$23*$D$25*$D$26*$D$24*(D83=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*($D$33/$D$69))*(D84=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*(D85=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*(D86=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*Three*(D87=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B92,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H94/D33,0)","v":0},null,{"$f":"SUM($H$73:$H$92)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H98/SUM(D29,D33),0)","v":0},null,{"$f":"H64+H94","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST12_3","index":75,"n_rows":100,"n_cols":9,"rows_kept":100,"cut":false,"hidden":true,"merged":[[7,4,7,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E29&\"):\"","v":"Total quantity (m):"},{"$f":"SUM(D29,D33)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E98&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F98","v":0}]
[{"$f":"E8","v":"ST12_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Shoulder Reconstruction"},null,null,null,"Total cost of treatment ($):",{"$f":"H98","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST12_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Average Shoulder Width",null,null,"m"]
[null,"Unsuitable Materials Replace",null,null,"%"]
[null,"Unsuitable Depth",null,null,"m"]
[null,"Imported Fill Density",null,null,"tonne / m3"]
[]
[null,"Individual Site - Less than 500m2"]
[null,"Quantity",null,null,"m",null,null,null,"Total Quantity for sites < 500Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity",null,null,"m",null,null,null,"Total Quantity for sites > 500Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B43,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D43=Yes,IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR(($D$29/$D$39*$D$22+($D$30*($D$38+$D$40)))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*(D44=Yes),\"\")","v":""},{"$f":"IFERROR(F44*G44,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$30*($D$38+$D$40))*(D45=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((($D$29/$D$39)+$D$30*$D$38)*(D46=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((($D$29/$D$39)+$D$30*$D$38)*(D47=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR((($D$29/$D$39)+$D$30*$D$38)*(D48=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$29/$D$39)*(D49=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR(($D$29/$D$39)*(D50=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR(($D$29/$D$39)*(D51=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*($D$38*Two+Half)*$D$30)*(D52=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Imported Fill",null,"Yes","tonne",27,{"$f":"IFERROR($D$29*$D$23*D25*$D$26*$D$24*(D53=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*($D$29/$D$39))*(D54=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*(D55=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*(D56=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*Three*(D57=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H64/D29,0)","v":0},null,{"$f":"SUM($H$43:$H$62)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B73,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D73=Yes,IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR(($D$33/$D$69*$D$22+($D$34*($D$68+$D$70)))*(D73=Yes),\"\")","v":""},{"$f":"IFERROR(F73*G73,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$34*($D$68+$D$70))*(D75=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((($D$33/$D$69)+$D$34*D68)*(D76=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((($D$33/$D$69)+$D$34*D68)*(D77=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR((($D$33/$D$69)+$D$34*D68)*(D78=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$33/$D$69)*(D79=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR(($D$33/$D$69)*(D80=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR(($D$33/$D$69)*(D81=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*($D$68*Two+Half)*$D$34)*(D82=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Imported Fill",null,"Yes","tonne",27,{"$f":"IFERROR($D$33*$D$23*$D$25*$D$26*$D$24*(D83=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*($D$33/$D$69))*(D84=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*(D85=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*(D86=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*Three*(D87=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B92,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H94/D33,0)","v":0},null,{"$f":"SUM($H$73:$H$92)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H98/SUM(D29,D33),0)","v":0},null,{"$f":"H64+H94","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST12_4","index":76,"n_rows":100,"n_cols":9,"rows_kept":100,"cut":false,"hidden":true,"merged":[[7,4,7,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E29&\"):\"","v":"Total quantity (m):"},{"$f":"SUM(D29,D33)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E98&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F98","v":0}]
[{"$f":"E8","v":"ST12_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Shoulder Reconstruction"},null,null,null,"Total cost of treatment ($):",{"$f":"H98","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST12_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Average Shoulder Width",null,null,"m"]
[null,"Unsuitable Materials Replace",null,null,"%"]
[null,"Unsuitable Depth",null,null,"m"]
[null,"Imported Fill Density",null,null,"tonne / m3"]
[]
[null,"Individual Site - Less than 500m2"]
[null,"Quantity",null,null,"m",null,null,null,"Total Quantity for sites < 500Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity",null,null,"m",null,null,null,"Total Quantity for sites > 500Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B43,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D43=Yes,IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR(($D$29/$D$39*$D$22+($D$30*($D$38+$D$40)))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*(D44=Yes),\"\")","v":""},{"$f":"IFERROR(F44*G44,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$30*($D$38+$D$40))*(D45=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((($D$29/$D$39)+$D$30*$D$38)*(D46=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((($D$29/$D$39)+$D$30*$D$38)*(D47=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR((($D$29/$D$39)+$D$30*$D$38)*(D48=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$29/$D$39)*(D49=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR(($D$29/$D$39)*(D50=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR(($D$29/$D$39)*(D51=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*($D$38*Two+Half)*$D$30)*(D52=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Imported Fill",null,"Yes","tonne",27,{"$f":"IFERROR($D$29*$D$23*D25*$D$26*$D$24*(D53=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*($D$29/$D$39))*(D54=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*(D55=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*(D56=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*Three*(D57=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H64/D29,0)","v":0},null,{"$f":"SUM($H$43:$H$62)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B73,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D73=Yes,IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR(($D$33/$D$69*$D$22+($D$34*($D$68+$D$70)))*(D73=Yes),\"\")","v":""},{"$f":"IFERROR(F73*G73,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$34*($D$68+$D$70))*(D75=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((($D$33/$D$69)+$D$34*D68)*(D76=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((($D$33/$D$69)+$D$34*D68)*(D77=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR((($D$33/$D$69)+$D$34*D68)*(D78=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$33/$D$69)*(D79=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR(($D$33/$D$69)*(D80=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR(($D$33/$D$69)*(D81=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*($D$68*Two+Half)*$D$34)*(D82=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Imported Fill",null,"Yes","tonne",27,{"$f":"IFERROR($D$33*$D$23*$D$25*$D$26*$D$24*(D83=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*($D$33/$D$69))*(D84=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*(D85=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*(D86=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*Three*(D87=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B92,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H94/D33,0)","v":0},null,{"$f":"SUM($H$73:$H$92)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H98/SUM(D29,D33),0)","v":0},null,{"$f":"H64+H94","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST12_5","index":77,"n_rows":100,"n_cols":9,"rows_kept":100,"cut":false,"hidden":true,"merged":[[7,4,7,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E29&\"):\"","v":"Total quantity (m):"},{"$f":"SUM(D29,D33)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E98&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F98","v":0}]
[{"$f":"E8","v":"ST12_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Shoulder Reconstruction"},null,null,null,"Total cost of treatment ($):",{"$f":"H98","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST12_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Average Shoulder Width",null,null,"m"]
[null,"Unsuitable Materials Replace",null,null,"%"]
[null,"Unsuitable Depth",null,null,"m"]
[null,"Imported Fill Density",null,null,"tonne / m3"]
[]
[null,"Individual Site - Less than 500m2"]
[null,"Quantity",null,null,"m",null,null,null,"Total Quantity for sites < 500Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity",null,null,"m",null,null,null,"Total Quantity for sites > 500Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B43,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D43=Yes,IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR(($D$29/$D$39*$D$22+($D$30*($D$38+$D$40)))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*(D44=Yes),\"\")","v":""},{"$f":"IFERROR(F44*G44,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$30*($D$38+$D$40))*(D45=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((($D$29/$D$39)+$D$30*$D$38)*(D46=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((($D$29/$D$39)+$D$30*$D$38)*(D47=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR((($D$29/$D$39)+$D$30*$D$38)*(D48=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$29/$D$39)*(D49=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR(($D$29/$D$39)*(D50=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR(($D$29/$D$39)*(D51=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*($D$38*Two+Half)*$D$30)*(D52=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Imported Fill",null,"Yes","tonne",27,{"$f":"IFERROR($D$29*$D$23*D25*$D$26*$D$24*(D53=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*($D$29/$D$39))*(D54=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*(D55=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*(D56=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*Three*(D57=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H64/D29,0)","v":0},null,{"$f":"SUM($H$43:$H$62)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B73,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D73=Yes,IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR(($D$33/$D$69*$D$22+($D$34*($D$68+$D$70)))*(D73=Yes),\"\")","v":""},{"$f":"IFERROR(F73*G73,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$34*($D$68+$D$70))*(D75=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((($D$33/$D$69)+$D$34*D68)*(D76=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((($D$33/$D$69)+$D$34*D68)*(D77=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR((($D$33/$D$69)+$D$34*D68)*(D78=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$33/$D$69)*(D79=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR(($D$33/$D$69)*(D80=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR(($D$33/$D$69)*(D81=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*($D$68*Two+Half)*$D$34)*(D82=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Imported Fill",null,"Yes","tonne",27,{"$f":"IFERROR($D$33*$D$23*$D$25*$D$26*$D$24*(D83=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*($D$33/$D$69))*(D84=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*(D85=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*(D86=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*Three*(D87=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B92,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H94/D33,0)","v":0},null,{"$f":"SUM($H$73:$H$92)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H98/SUM(D29,D33),0)","v":0},null,{"$f":"H64+H94","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST12_6","index":78,"n_rows":100,"n_cols":9,"rows_kept":100,"cut":false,"hidden":true,"merged":[[7,4,7,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6],[13,4,13,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E29&\"):\"","v":"Total quantity (m):"},{"$f":"SUM(D29,D33)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E98&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F98","v":0}]
[{"$f":"E8","v":"ST12_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Shoulder Reconstruction"},null,null,null,"Total cost of treatment ($):",{"$f":"H98","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST12_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Average Shoulder Width",null,null,"m"]
[null,"Unsuitable Materials Replace",null,null,"%"]
[null,"Unsuitable Depth",null,null,"m"]
[null,"Imported Fill Density",null,null,"tonne / m3"]
[]
[null,"Individual Site - Less than 500m2"]
[null,"Quantity",null,null,"m",null,null,null,"Total Quantity for sites < 500Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m2"]
[null,"Quantity",null,null,"m",null,null,null,"Total Quantity for sites > 500Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B43,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D43=Yes,IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR(($D$29/$D$39*$D$22+($D$30*($D$38+$D$40)))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*(D44=Yes),\"\")","v":""},{"$f":"IFERROR(F44*G44,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$30*($D$38+$D$40))*(D45=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((($D$29/$D$39)+$D$30*$D$38)*(D46=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((($D$29/$D$39)+$D$30*$D$38)*(D47=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR((($D$29/$D$39)+$D$30*$D$38)*(D48=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$29/$D$39)*(D49=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR(($D$29/$D$39)*(D50=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR(($D$29/$D$39)*(D51=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*($D$38*Two+Half)*$D$30)*(D52=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Imported Fill",null,"Yes","tonne",27,{"$f":"IFERROR($D$29*$D$23*D25*$D$26*$D$24*(D53=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*($D$29/$D$39))*(D54=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*(D55=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*(D56=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(($D$29/$D$39+($D$30*($D$38+$D$40)))*Three*(D57=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B61,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H64/D29,0)","v":0},null,{"$f":"SUM($H$43:$H$62)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m2"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Lm / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B73,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D73=Yes,IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR(($D$33/$D$69*$D$22+($D$34*($D$68+$D$70)))*(D73=Yes),\"\")","v":""},{"$f":"IFERROR(F73*G73,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$34*($D$68+$D$70))*(D75=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR((($D$33/$D$69)+$D$34*D68)*(D76=Yes),\"\")","v":""},""]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR((($D$33/$D$69)+$D$34*D68)*(D77=Yes),\"\")","v":""},""]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR((($D$33/$D$69)+$D$34*D68)*(D78=Yes),\"\")","v":""},""]
[null,"Smooth Drum Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR(($D$33/$D$69)*(D79=Yes),\"\")","v":""},""]
[null,"Excavator 8 Tonne (Capacity)",null,"Yes","hr",125,{"$f":"IFERROR(($D$33/$D$69)*(D80=Yes),\"\")","v":""},""]
[null,"Multi-Tyre Roller Without Operator",null,"Yes","hr",70,{"$f":"IFERROR(($D$33/$D$69)*(D81=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((Three*($D$68*Two+Half)*$D$34)*(D82=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,"Imported Fill",null,"Yes","tonne",27,{"$f":"IFERROR($D$33*$D$23*$D$25*$D$26*$D$24*(D83=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*($D$33/$D$69))*(D84=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*(D85=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*(D86=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR(($D$33/$D$69+($D$34*($D$68+$D$70)))*Three*(D87=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B90,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B91,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B92,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H94/D33,0)","v":0},null,{"$f":"SUM($H$73:$H$92)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H98/SUM(D29,D33),0)","v":0},null,{"$f":"H64+H94","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST13_1","index":79,"n_rows":65,"n_cols":9,"rows_kept":65,"cut":false,"hidden":true,"merged":[[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E63&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F63","v":0}]
[{"$f":"E8","v":"ST13_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Asphalt"},null,null,null,"Total cost of treatment ($):",{"$f":"H63","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST13_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Thick Layer",null,null,"m"]
[null,"Percentage Construction Waste",null,null,"%"]
[null,"Tact Coat Spray Rate",null,null,"l/m2"]
[]
[null,"Individual Site - Less than 2m3"]
[null,"Volume",null,null,"m3",null,null,null,"Total Volume for sites < 2m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 2m3"]
[null,"Volume",null,null,"m3",null,null,null,"Total Volume for sites > 2m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 2m3"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Tack Coat - Small Area",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B38,ResourceList,0)),\"\")","v":"litre"},{"$f":"IF(D38=Yes,IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\"),\"\")","v":7},{"$f":"IFERROR(D28*D25/D23*(D38=Yes),\"\")","v":""},{"$f":"IFERROR(F38*G38,\"\")","v":""}]
[null,"Asphalt - Small area",null,"Yes","tonne",{"$f":"IF(D39=Yes,IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\"),\"\")","v":220},{"$f":"IFERROR(D29*D28/D24*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B44,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H46/D28,0)","v":0},null,{"$f":"SUM($H$38:$H$44)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 2m3"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Tack Coat - Large Area",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B51,ResourceList,0)),\"\")","v":"litre"},{"$f":"IF(D51=Yes,IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\"),\"\")","v":7},{"$f":"IFERROR(D32*D25/D23*(D51=Yes),\"\")","v":""},{"$f":"IFERROR(F51*G51,\"\")","v":""}]
[null,"Asphalt - Large area",null,"Yes","tonne",{"$f":"IF(D52=Yes,IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\"),\"\")","v":200},{"$f":"IFERROR(D32*D22*(1+D24)*(D52=Yes),\"\")","v":0},{"$f":"IFERROR(F52*G52,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H59/D32,0)","v":0},null,{"$f":"SUM($H$51:$H$57)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H63/SUM(D28,D32),0)","v":0},null,{"$f":"H46+H59","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST13_2","index":80,"n_rows":65,"n_cols":9,"rows_kept":65,"cut":false,"hidden":true,"merged":[[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E63&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F63","v":0}]
[{"$f":"E8","v":"ST13_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Asphalt"},null,null,null,"Total cost of treatment ($):",{"$f":"H63","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST13_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Thick Layer",null,null,"m"]
[null,"Percentage Construction Waste",null,null,"%"]
[null,"Tact Coat Spray Rate",null,null,"l/m2"]
[]
[null,"Individual Site - Less than 2m3"]
[null,"Volume",null,null,"m3",null,null,null,"Total Volume for sites < 2m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 2m3"]
[null,"Volume",null,null,"m3",null,null,null,"Total Volume for sites > 2m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 2m3"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Tack Coat - Small Area",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B38,ResourceList,0)),\"\")","v":"litre"},{"$f":"IF(D38=Yes,IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\"),\"\")","v":7},{"$f":"IFERROR(D28*D25/D23*(D38=Yes),\"\")","v":""},{"$f":"IFERROR(F38*G38,\"\")","v":""}]
[null,"Asphalt - Small area",null,"Yes","tonne",{"$f":"IF(D39=Yes,IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\"),\"\")","v":220},{"$f":"IFERROR(D29*D28/D24*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B44,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H46/D28,0)","v":0},null,{"$f":"SUM($H$38:$H$44)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 2m3"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Tack Coat - Large Area",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B51,ResourceList,0)),\"\")","v":"litre"},{"$f":"IF(D51=Yes,IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\"),\"\")","v":7},{"$f":"IFERROR(D32*D25/D23*(D51=Yes),\"\")","v":""},{"$f":"IFERROR(F51*G51,\"\")","v":""}]
[null,"Asphalt - Large area",null,"Yes","tonne",{"$f":"IF(D52=Yes,IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\"),\"\")","v":200},{"$f":"IFERROR(D32*D22*(1+D24)*(D52=Yes),\"\")","v":0},{"$f":"IFERROR(F52*G52,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H59/D32,0)","v":0},null,{"$f":"SUM($H$51:$H$57)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H63/SUM(D28,D32),0)","v":0},null,{"$f":"H46+H59","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST13_3","index":81,"n_rows":65,"n_cols":9,"rows_kept":65,"cut":false,"hidden":true,"merged":[[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E63&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F63","v":0}]
[{"$f":"E8","v":"ST13_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Asphalt"},null,null,null,"Total cost of treatment ($):",{"$f":"H63","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST13_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Thick Layer",null,null,"m"]
[null,"Percentage Construction Waste",null,null,"%"]
[null,"Tact Coat Spray Rate",null,null,"l/m2"]
[]
[null,"Individual Site - Less than 2m3"]
[null,"Volume",null,null,"m3",null,null,null,"Total Volume for sites < 2m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 2m3"]
[null,"Volume",null,null,"m3",null,null,null,"Total Volume for sites > 2m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 2m3"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Tack Coat - Small Area",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B38,ResourceList,0)),\"\")","v":"litre"},{"$f":"IF(D38=Yes,IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\"),\"\")","v":7},{"$f":"IFERROR(D28*D25/D23*(D38=Yes),\"\")","v":""},{"$f":"IFERROR(F38*G38,\"\")","v":""}]
[null,"Asphalt - Small area",null,"Yes","tonne",{"$f":"IF(D39=Yes,IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\"),\"\")","v":220},{"$f":"IFERROR(D29*D28/D24*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B44,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H46/D28,0)","v":0},null,{"$f":"SUM($H$38:$H$44)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 2m3"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Tack Coat - Large Area",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B51,ResourceList,0)),\"\")","v":"litre"},{"$f":"IF(D51=Yes,IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\"),\"\")","v":7},{"$f":"IFERROR(D32*D25/D23*(D51=Yes),\"\")","v":""},{"$f":"IFERROR(F51*G51,\"\")","v":""}]
[null,"Asphalt - Large area",null,"Yes","tonne",{"$f":"IF(D52=Yes,IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\"),\"\")","v":200},{"$f":"IFERROR(D32*D22*(1+D24)*(D52=Yes),\"\")","v":0},{"$f":"IFERROR(F52*G52,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H59/D32,0)","v":0},null,{"$f":"SUM($H$51:$H$57)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H63/SUM(D28,D32),0)","v":0},null,{"$f":"H46+H59","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST13_4","index":82,"n_rows":65,"n_cols":9,"rows_kept":65,"cut":false,"hidden":true,"merged":[[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E63&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F63","v":0}]
[{"$f":"E8","v":"ST13_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Asphalt"},null,null,null,"Total cost of treatment ($):",{"$f":"H63","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST13_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Thick Layer",null,null,"m"]
[null,"Percentage Construction Waste",null,null,"%"]
[null,"Tact Coat Spray Rate",null,null,"l/m2"]
[]
[null,"Individual Site - Less than 2m3"]
[null,"Volume",null,null,"m3",null,null,null,"Total Volume for sites < 2m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 2m3"]
[null,"Volume",null,null,"m3",null,null,null,"Total Volume for sites > 2m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 2m3"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Tack Coat - Small Area",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B38,ResourceList,0)),\"\")","v":"litre"},{"$f":"IF(D38=Yes,IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\"),\"\")","v":7},{"$f":"IFERROR(D28*D25/D23*(D38=Yes),\"\")","v":""},{"$f":"IFERROR(F38*G38,\"\")","v":""}]
[null,"Asphalt - Small area",null,"Yes","tonne",{"$f":"IF(D39=Yes,IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\"),\"\")","v":220},{"$f":"IFERROR(D29*D28/D24*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B44,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H46/D28,0)","v":0},null,{"$f":"SUM($H$38:$H$44)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 2m3"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Tack Coat - Large Area",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B51,ResourceList,0)),\"\")","v":"litre"},{"$f":"IF(D51=Yes,IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\"),\"\")","v":7},{"$f":"IFERROR(D32*D25/D23*(D51=Yes),\"\")","v":""},{"$f":"IFERROR(F51*G51,\"\")","v":""}]
[null,"Asphalt - Large area",null,"Yes","tonne",{"$f":"IF(D52=Yes,IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\"),\"\")","v":200},{"$f":"IFERROR(D32*D22*(1+D24)*(D52=Yes),\"\")","v":0},{"$f":"IFERROR(F52*G52,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H59/D32,0)","v":0},null,{"$f":"SUM($H$51:$H$57)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H63/SUM(D28,D32),0)","v":0},null,{"$f":"H46+H59","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST13_5","index":83,"n_rows":65,"n_cols":9,"rows_kept":65,"cut":false,"hidden":true,"merged":[[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E63&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F63","v":0}]
[{"$f":"E8","v":"ST13_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Asphalt"},null,null,null,"Total cost of treatment ($):",{"$f":"H63","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST13_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Thick Layer",null,null,"m"]
[null,"Percentage Construction Waste",null,null,"%"]
[null,"Tact Coat Spray Rate",null,null,"l/m2"]
[]
[null,"Individual Site - Less than 2m3"]
[null,"Volume",null,null,"m3",null,null,null,"Total Volume for sites < 2m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 2m3"]
[null,"Volume",null,null,"m3",null,null,null,"Total Volume for sites > 2m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 2m3"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Tack Coat - Small Area",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B38,ResourceList,0)),\"\")","v":"litre"},{"$f":"IF(D38=Yes,IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\"),\"\")","v":7},{"$f":"IFERROR(D28*D25/D23*(D38=Yes),\"\")","v":""},{"$f":"IFERROR(F38*G38,\"\")","v":""}]
[null,"Asphalt - Small area",null,"Yes","tonne",{"$f":"IF(D39=Yes,IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\"),\"\")","v":220},{"$f":"IFERROR(D29*D28/D24*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B44,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H46/D28,0)","v":0},null,{"$f":"SUM($H$38:$H$44)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 2m3"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Tack Coat - Large Area",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B51,ResourceList,0)),\"\")","v":"litre"},{"$f":"IF(D51=Yes,IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\"),\"\")","v":7},{"$f":"IFERROR(D32*D25/D23*(D51=Yes),\"\")","v":""},{"$f":"IFERROR(F51*G51,\"\")","v":""}]
[null,"Asphalt - Large area",null,"Yes","tonne",{"$f":"IF(D52=Yes,IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\"),\"\")","v":200},{"$f":"IFERROR(D32*D22*(1+D24)*(D52=Yes),\"\")","v":0},{"$f":"IFERROR(F52*G52,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H59/D32,0)","v":0},null,{"$f":"SUM($H$51:$H$57)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H63/SUM(D28,D32),0)","v":0},null,{"$f":"H46+H59","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST13_6","index":84,"n_rows":65,"n_cols":9,"rows_kept":65,"cut":false,"hidden":true,"merged":[[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E63&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F63","v":0}]
[{"$f":"E8","v":"ST13_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Asphalt"},null,null,null,"Total cost of treatment ($):",{"$f":"H63","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST13_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Thick Layer",null,null,"m"]
[null,"Percentage Construction Waste",null,null,"%"]
[null,"Tact Coat Spray Rate",null,null,"l/m2"]
[]
[null,"Individual Site - Less than 2m3"]
[null,"Volume",null,null,"m3",null,null,null,"Total Volume for sites < 2m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 2m3"]
[null,"Volume",null,null,"m3",null,null,null,"Total Volume for sites > 2m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 2m3"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Tack Coat - Small Area",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B38,ResourceList,0)),\"\")","v":"litre"},{"$f":"IF(D38=Yes,IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\"),\"\")","v":7},{"$f":"IFERROR(D28*D25/D23*(D38=Yes),\"\")","v":""},{"$f":"IFERROR(F38*G38,\"\")","v":""}]
[null,"Asphalt - Small area",null,"Yes","tonne",{"$f":"IF(D39=Yes,IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\"),\"\")","v":220},{"$f":"IFERROR(D29*D28/D24*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B44,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H46/D28,0)","v":0},null,{"$f":"SUM($H$38:$H$44)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 2m3"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Tack Coat - Large Area",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B51,ResourceList,0)),\"\")","v":"litre"},{"$f":"IF(D51=Yes,IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\"),\"\")","v":7},{"$f":"IFERROR(D32*D25/D23*(D51=Yes),\"\")","v":""},{"$f":"IFERROR(F51*G51,\"\")","v":""}]
[null,"Asphalt - Large area",null,"Yes","tonne",{"$f":"IF(D52=Yes,IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\"),\"\")","v":200},{"$f":"IFERROR(D32*D22*(1+D24)*(D52=Yes),\"\")","v":0},{"$f":"IFERROR(F52*G52,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H59/D32,0)","v":0},null,{"$f":"SUM($H$51:$H$57)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H63/SUM(D28,D32),0)","v":0},null,{"$f":"H46+H59","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST14_1","index":85,"n_rows":89,"n_cols":9,"rows_kept":89,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E27&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D27,D31)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E87&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F87","v":0}]
[{"$f":"E8","v":"ST14_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Bulk Excavate Surplus Material/Debris And Remove From Site"},null,null,null,"Total cost of treatment ($):",{"$f":"H87","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST14_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites < 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites > 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B41,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D41=Yes,IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D27/D37*D22+D28*(D36+D38))*(D41=Yes),\"\")","v":""},{"$f":"IFERROR(F41*G41,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D27/D37+D28*(D36+D38))*(D42=Yes),\"\")","v":""},{"$f":"IFERROR(F42*G42,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D28*(D38+D36)))*(D43=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D27/D37)+D28*D36)*(D44=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR(D27/D37*(D45=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((D36*Two+Half)*D28*(D46=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D27/D37*Two*(D47=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D27/D37+D28*(D36+D38))*(D48=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D27/D37+D28*(D36+D38))*(D49=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D27/D37+D28*(D36+D38))*Two*(D50=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H57/$D$27,0)","v":0},null,{"$f":"SUM($H$41:$H$55)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B66,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D66=Yes,IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D31/D62*D22+D32*(D61+D63))*(D66=Yes),\"\")","v":""},{"$f":"IFERROR(F66*G66,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*(D67=Yes),\"\")","v":""},{"$f":"IFERROR(F67*G67,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D32*(D63+D61)))*(D68=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(Two*((D31/D62)+D32*D61)*(D69=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D31/D62)+D32*D61)*(D70=Yes),\"\")","v":""},""]
[null,"Loader                   ",null,"Yes","hr",140,{"$f":"IFERROR(D31/D62*(D71=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((D61*Two+Half)*D32*(D72=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D31/D62*Two*(D73=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*(D74=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*(D75=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*Two*(D76=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B77,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B78,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H83/$D$31,0)","v":0},null,{"$f":"SUM($H$66:$H$81)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H87/SUM($D$27,$D$31),0)","v":0},null,{"$f":"H57+H83","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST14_2","index":86,"n_rows":89,"n_cols":9,"rows_kept":89,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E27&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D27,D31)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E87&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F87","v":0}]
[{"$f":"E8","v":"ST14_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Bulk Excavate Surplus Material/Debris And Remove From Site"},null,null,null,"Total cost of treatment ($):",{"$f":"H87","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST14_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites < 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites > 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B41,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D41=Yes,IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D27/D37*D22+D28*(D36+D38))*(D41=Yes),\"\")","v":""},{"$f":"IFERROR(F41*G41,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*(D42=Yes),\"\")","v":""},{"$f":"IFERROR(F42*G42,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D28*(D38+D36)))*(D43=Yes),\"\")","v":0},"","This is for two persons for travel time, set up and removal of traffic control"]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D27/D37)+D28*D36)*(D44=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D27/D37*(D45=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((D36*Two+Half)*D28*(D46=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D27/D37*Two*(D47=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*(D48=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*(D49=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*Two*(D50=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H57/$D$27,0)","v":0},null,{"$f":"SUM($H$41:$H$55)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B66,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D66=Yes,IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D31/D62*D22+D32*(D61+D63))*(D66=Yes),\"\")","v":""},{"$f":"IFERROR(F66*G66,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*(D67=Yes),\"\")","v":""},{"$f":"IFERROR(F67*G67,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D32*(D63+D61)))*(D68=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(Two*((D31/D62)+D32*D61)*(D69=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D31/D62)+D32*D61)*(D70=Yes),\"\")","v":""},""]
[null,"Loader                   ",null,"Yes","hr",140,{"$f":"IFERROR(D31/D62*(D71=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((D61*Two+Half)*D32*(D72=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D31/D62*Two*(D73=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*(D74=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*(D75=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*Two*(D76=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B77,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B78,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H83/$D$31,0)","v":0},null,{"$f":"SUM($H$66:$H$81)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H87/SUM($D$27,$D$31),0)","v":0},null,{"$f":"H57+H83","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST14_3","index":87,"n_rows":89,"n_cols":9,"rows_kept":89,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E27&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D27,D31)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E87&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F87","v":0}]
[{"$f":"E8","v":"ST14_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Bulk Excavate Surplus Material/Debris And Remove From Site"},null,null,null,"Total cost of treatment ($):",{"$f":"H87","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST14_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites < 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites > 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B41,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D41=Yes,IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D27/D37*D22+D28*(D36+D38))*(D41=Yes),\"\")","v":""},{"$f":"IFERROR(F41*G41,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*(D42=Yes),\"\")","v":""},{"$f":"IFERROR(F42*G42,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D28*(D38+D36)))*(D43=Yes),\"\")","v":0},"","This is for two persons for travel time, set up and removal of traffic control"]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D27/D37)+D28*D36)*(D44=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D27/D37*(D45=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((D36*Two+Half)*D28*(D46=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D27/D37*Two*(D47=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*(D48=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*(D49=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*Two*(D50=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H57/$D$27,0)","v":0},null,{"$f":"SUM($H$41:$H$55)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B66,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D66=Yes,IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D31/D62*D22+D32*(D61+D63))*(D66=Yes),\"\")","v":""},{"$f":"IFERROR(F66*G66,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*(D67=Yes),\"\")","v":""},{"$f":"IFERROR(F67*G67,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D32*(D63+D61)))*(D68=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(Two*((D31/D62)+D32*D61)*(D69=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D31/D62)+D32*D61)*(D70=Yes),\"\")","v":""},""]
[null,"Loader                   ",null,"Yes","hr",140,{"$f":"IFERROR(D31/D62*(D71=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((D61*Two+Half)*D32*(D72=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D31/D62*Two*(D73=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*(D74=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*(D75=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*Two*(D76=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B77,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B78,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H83/$D$31,0)","v":0},null,{"$f":"SUM($H$66:$H$81)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H87/SUM($D$27,$D$31),0)","v":0},null,{"$f":"H57+H83","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST14_4","index":88,"n_rows":89,"n_cols":9,"rows_kept":89,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E27&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D27,D31)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E87&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F87","v":0}]
[{"$f":"E8","v":"ST14_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Bulk Excavate Surplus Material/Debris And Remove From Site"},null,null,null,"Total cost of treatment ($):",{"$f":"H87","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST14_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites < 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites > 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B41,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D41=Yes,IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D27/D37*D22+D28*(D36+D38))*(D41=Yes),\"\")","v":""},{"$f":"IFERROR(F41*G41,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*(D42=Yes),\"\")","v":""},{"$f":"IFERROR(F42*G42,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D28*(D38+D36)))*(D43=Yes),\"\")","v":0},"","This is for two persons for travel time, set up and removal of traffic control"]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D27/D37)+D28*D36)*(D44=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D27/D37*(D45=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((D36*Two+Half)*D28*(D46=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D27/D37*Two*(D47=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*(D48=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*(D49=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*Two*(D50=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H57/$D$27,0)","v":0},null,{"$f":"SUM($H$41:$H$55)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B66,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D66=Yes,IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D31/D62*D22+D32*(D61+D63))*(D66=Yes),\"\")","v":""},{"$f":"IFERROR(F66*G66,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*(D67=Yes),\"\")","v":""},{"$f":"IFERROR(F67*G67,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D32*(D63+D61)))*(D68=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(Two*((D31/D62)+D32*D61)*(D69=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D31/D62)+D32*D61)*(D70=Yes),\"\")","v":""},""]
[null,"Loader                   ",null,"Yes","hr",140,{"$f":"IFERROR(D31/D62*(D71=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((D61*Two+Half)*D32*(D72=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D31/D62*Two*(D73=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*(D74=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*(D75=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*Two*(D76=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B77,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B78,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H83/$D$31,0)","v":0},null,{"$f":"SUM($H$66:$H$81)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H87/SUM($D$27,$D$31),0)","v":0},null,{"$f":"H57+H83","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST14_5","index":89,"n_rows":89,"n_cols":9,"rows_kept":89,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E27&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D27,D31)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E87&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F87","v":0}]
[{"$f":"E8","v":"ST14_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Bulk Excavate Surplus Material/Debris And Remove From Site"},null,null,null,"Total cost of treatment ($):",{"$f":"H87","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST14_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites < 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites > 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B41,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D41=Yes,IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D27/D37*D22+D28*(D36+D38))*(D41=Yes),\"\")","v":""},{"$f":"IFERROR(F41*G41,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*(D42=Yes),\"\")","v":""},{"$f":"IFERROR(F42*G42,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D28*(D38+D36)))*(D43=Yes),\"\")","v":0},"","This is for two persons for travel time, set up and removal of traffic control"]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D27/D37)+D28*D36)*(D44=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D27/D37*(D45=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((D36*Two+Half)*D28*(D46=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D27/D37*Two*(D47=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*(D48=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*(D49=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*Two*(D50=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H57/$D$27,0)","v":0},null,{"$f":"SUM($H$41:$H$55)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B66,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D66=Yes,IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D31/D62*D22+D32*(D61+D63))*(D66=Yes),\"\")","v":""},{"$f":"IFERROR(F66*G66,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*(D67=Yes),\"\")","v":""},{"$f":"IFERROR(F67*G67,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D32*(D63+D61)))*(D68=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(Two*((D31/D62)+D32*D61)*(D69=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D31/D62)+D32*D61)*(D70=Yes),\"\")","v":""},""]
[null,"Loader                   ",null,"Yes","hr",140,{"$f":"IFERROR(D31/D62*(D71=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((D61*Two+Half)*D32*(D72=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D31/D62*Two*(D73=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*(D74=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*(D75=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*Two*(D76=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B77,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B78,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H83/$D$31,0)","v":0},null,{"$f":"SUM($H$66:$H$81)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H87/SUM($D$27,$D$31),0)","v":0},null,{"$f":"H57+H83","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST14_6","index":90,"n_rows":89,"n_cols":9,"rows_kept":89,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E27&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D27,D31)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E87&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F87","v":0}]
[{"$f":"E8","v":"ST14_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Bulk Excavate Surplus Material/Debris And Remove From Site"},null,null,null,"Total cost of treatment ($):",{"$f":"H87","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST14_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites < 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for sites > 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B41,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D41=Yes,IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D27/D37*D22+D28*(D36+D38))*(D41=Yes),\"\")","v":""},{"$f":"IFERROR(F41*G41,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*(D42=Yes),\"\")","v":""},{"$f":"IFERROR(F42*G42,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D28*(D38+D36)))*(D43=Yes),\"\")","v":0},"","This is for two persons for travel time, set up and removal of traffic control"]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D27/D37)+D28*D36)*(D44=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D27/D37*(D45=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((D36*Two+Half)*D28*(D46=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D27/D37*Two*(D47=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*(D48=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*(D49=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D27/D37+D28*(D36+D38))*Two*(D50=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H57/$D$27,0)","v":0},null,{"$f":"SUM($H$41:$H$55)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B66,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D66=Yes,IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D31/D62*D22+D32*(D61+D63))*(D66=Yes),\"\")","v":""},{"$f":"IFERROR(F66*G66,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*(D67=Yes),\"\")","v":""},{"$f":"IFERROR(F67*G67,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D32*(D63+D61)))*(D68=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(Two*((D31/D62)+D32*D61)*(D69=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D31/D62)+D32*D61)*(D70=Yes),\"\")","v":""},""]
[null,"Loader                   ",null,"Yes","hr",140,{"$f":"IFERROR(D31/D62*(D71=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((D61*Two+Half)*D32*(D72=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D31/D62*Two*(D73=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*(D74=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*(D75=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D31/D62+D32*(D61+D63))*Two*(D76=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B77,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B78,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H83/$D$31,0)","v":0},null,{"$f":"SUM($H$66:$H$81)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H87/SUM($D$27,$D$31),0)","v":0},null,{"$f":"H57+H83","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST15_1","index":91,"n_rows":93,"n_cols":9,"rows_kept":93,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E91&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F91","v":0}]
[{"$f":"E8","v":"ST15_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Bulk Fill"},null,null,null,"Total cost of treatment ($):",{"$f":"H91","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST15_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites < 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites > 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Production",null,null,null,null,null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B42,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D42=Yes,IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D28/H38*D22+D29*(H37+H39))*(D42=Yes),\"\")","v":""},{"$f":"IFERROR(F42*G42,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D28/H38+D29*(H37+H39))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D29*(H39+H37)))*(D44=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Water Truck              ",null,"Yes","hr",105,{"$f":"IFERROR(((D28/H38)+D29*H37)*(D45=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,"Yes","hr",110,{"$f":"IFERROR(D28/H38*(D46=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR(D28/H38*(D47=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR(Two*(H37*Two+Half)*D29*(D48=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D28/H38*Two*(D49=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Imported Fill",null,"Yes","tonne",27,{"$f":"IFERROR(D28*D23*(1+D24)*(1+D25)*(D50=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D28/H38+D29*(H37+H39))*(D51=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D28/H38+D29*(H37+H39))*(D52=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D28/H38+D29*(H37+H39))*Two*(D53=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H60/$D$28,0)","v":0},null,{"$f":"SUM($H$42:$H$58)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Production",null,null,null,null,null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B69,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D69=Yes,IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D32/H65*D22+D33*(H64+H66))*(D69=Yes),\"\")","v":""},{"$f":"IFERROR(F69*G69,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*(D70=Yes),\"\")","v":""},{"$f":"IFERROR(F70*G70,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D33*(H66+H64)))*(D71=Yes),\"\")","v":0},"","This is for two persons for travel time, set up and removal of traffic control"]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D32/H65)+D33*H64)*(D72=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR(D32/H65*(D73=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D32/H65)+D33*H64)*(D74=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((H64*Two+Half)*D33*(D75=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D32/H65*Two*(D76=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Imported Fill",null,null,"tonne","",{"$f":"IFERROR(D32*D23*(1+D24)*(1+D25)*(D77=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*(D78=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*(D79=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*Two*(D80=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B82,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H87/$D$32,0)","v":0},null,{"$f":"SUM($H$69:$H$85)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H91/SUM($D$28,$D$32),0)","v":0},null,{"$f":"H60+H87","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST15_2","index":92,"n_rows":93,"n_cols":9,"rows_kept":93,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E91&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F91","v":0}]
[{"$f":"E8","v":"ST15_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Bulk Fill"},null,null,null,"Total cost of treatment ($):",{"$f":"H91","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST15_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites < 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites > 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Production",null,null,null,null,null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B42,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D42=Yes,IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D28/H38*D22+D29*(H37+H39))*(D42=Yes),\"\")","v":""},{"$f":"IFERROR(F42*G42,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D29*(H39+H37)))*(D44=Yes),\"\")","v":0},"","This is for two persons for travel time, set up and removal of traffic control"]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D28/H38)+D29*H37)*(D45=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR(D28/H38*(D46=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D28/H38*(D47=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR(Two*(H37*Two+Half)*D29*(D48=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D28/H38*Two*(D49=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Imported Fill",null,null,"tonne","",{"$f":"IFERROR(D28*D23*(1+D24)*(1+D25)*(D50=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*(D51=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*(D52=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*Two*(D53=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H60/$D$28,0)","v":0},null,{"$f":"SUM($H$42:$H$58)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Production",null,null,null,null,null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B69,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D69=Yes,IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D32/H65*D22+D33*(H64+H66))*(D69=Yes),\"\")","v":""},{"$f":"IFERROR(F69*G69,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*(D70=Yes),\"\")","v":""},{"$f":"IFERROR(F70*G70,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D33*(H66+H64)))*(D71=Yes),\"\")","v":0},"","This is for two persons for travel time, set up and removal of traffic control"]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D32/H65)+D33*H64)*(D72=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR(D32/H65*(D73=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D32/H65)+D33*H64)*(D74=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((H64*Two+Half)*D33*(D75=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D32/H65*Two*(D76=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Imported Fill",null,null,"tonne","",{"$f":"IFERROR(D32*D23*(1+D24)*(1+D25)*(D77=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*(D78=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*(D79=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*Two*(D80=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B82,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H87/$D$32,0)","v":0},null,{"$f":"SUM($H$69:$H$85)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H91/SUM($D$28,$D$32),0)","v":0},null,{"$f":"H60+H87","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST15_3","index":93,"n_rows":93,"n_cols":9,"rows_kept":93,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E91&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F91","v":0}]
[{"$f":"E8","v":"ST15_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Bulk Fill"},null,null,null,"Total cost of treatment ($):",{"$f":"H91","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST15_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites < 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites > 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Production",null,null,null,null,null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B42,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D42=Yes,IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D28/H38*D22+D29*(H37+H39))*(D42=Yes),\"\")","v":""},{"$f":"IFERROR(F42*G42,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D29*(H39+H37)))*(D44=Yes),\"\")","v":0},"","This is for two persons for travel time, set up and removal of traffic control"]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D28/H38)+D29*H37)*(D45=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR(D28/H38*(D46=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D28/H38*(D47=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR(Two*(H37*Two+Half)*D29*(D48=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D28/H38*Two*(D49=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Imported Fill",null,null,"tonne","",{"$f":"IFERROR(D28*D23*(1+D24)*(1+D25)*(D50=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*(D51=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*(D52=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*Two*(D53=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H60/$D$28,0)","v":0},null,{"$f":"SUM($H$42:$H$58)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Production",null,null,null,null,null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B69,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D69=Yes,IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D32/H65*D22+D33*(H64+H66))*(D69=Yes),\"\")","v":""},{"$f":"IFERROR(F69*G69,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*(D70=Yes),\"\")","v":""},{"$f":"IFERROR(F70*G70,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D33*(H66+H64)))*(D71=Yes),\"\")","v":0},"","This is for two persons for travel time, set up and removal of traffic control"]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D32/H65)+D33*H64)*(D72=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR(D32/H65*(D73=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D32/H65)+D33*H64)*(D74=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((H64*Two+Half)*D33*(D75=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D32/H65*Two*(D76=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Imported Fill",null,null,"tonne","",{"$f":"IFERROR(D32*D23*(1+D24)*(1+D25)*(D77=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*(D78=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*(D79=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*Two*(D80=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B82,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H87/$D$32,0)","v":0},null,{"$f":"SUM($H$69:$H$85)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H91/SUM($D$28,$D$32),0)","v":0},null,{"$f":"H60+H87","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST15_4","index":94,"n_rows":93,"n_cols":9,"rows_kept":93,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E91&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F91","v":0}]
[{"$f":"E8","v":"ST15_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Bulk Fill"},null,null,null,"Total cost of treatment ($):",{"$f":"H91","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST15_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites < 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites > 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Production",null,null,null,null,null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B42,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D42=Yes,IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D28/H38*D22+D29*(H37+H39))*(D42=Yes),\"\")","v":""},{"$f":"IFERROR(F42*G42,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D29*(H39+H37)))*(D44=Yes),\"\")","v":0},"","This is for two persons for travel time, set up and removal of traffic control"]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D28/H38)+D29*H37)*(D45=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR(D28/H38*(D46=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D28/H38*(D47=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR(Two*(H37*Two+Half)*D29*(D48=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D28/H38*Two*(D49=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Imported Fill",null,null,"tonne","",{"$f":"IFERROR(D28*D23*(1+D24)*(1+D25)*(D50=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*(D51=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*(D52=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*Two*(D53=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H60/$D$28,0)","v":0},null,{"$f":"SUM($H$42:$H$58)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Production",null,null,null,null,null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B69,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D69=Yes,IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D32/H65*D22+D33*(H64+H66))*(D69=Yes),\"\")","v":""},{"$f":"IFERROR(F69*G69,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*(D70=Yes),\"\")","v":""},{"$f":"IFERROR(F70*G70,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D33*(H66+H64)))*(D71=Yes),\"\")","v":0},"","This is for two persons for travel time, set up and removal of traffic control"]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D32/H65)+D33*H64)*(D72=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR(D32/H65*(D73=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D32/H65)+D33*H64)*(D74=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((H64*Two+Half)*D33*(D75=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D32/H65*Two*(D76=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Imported Fill",null,null,"tonne","",{"$f":"IFERROR(D32*D23*(1+D24)*(1+D25)*(D77=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*(D78=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*(D79=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*Two*(D80=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B82,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H87/$D$32,0)","v":0},null,{"$f":"SUM($H$69:$H$85)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H91/SUM($D$28,$D$32),0)","v":0},null,{"$f":"H60+H87","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST15_5","index":95,"n_rows":93,"n_cols":9,"rows_kept":93,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E91&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F91","v":0}]
[{"$f":"E8","v":"ST15_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Bulk Fill"},null,null,null,"Total cost of treatment ($):",{"$f":"H91","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST15_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites < 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites > 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Production",null,null,null,null,null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B42,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D42=Yes,IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D28/H38*D22+D29*(H37+H39))*(D42=Yes),\"\")","v":""},{"$f":"IFERROR(F42*G42,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D29*(H39+H37)))*(D44=Yes),\"\")","v":0},"","This is for two persons for travel time, set up and removal of traffic control"]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D28/H38)+D29*H37)*(D45=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR(D28/H38*(D46=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D28/H38*(D47=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR(Two*(H37*Two+Half)*D29*(D48=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D28/H38*Two*(D49=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Imported Fill",null,null,"tonne","",{"$f":"IFERROR(D28*D23*(1+D24)*(1+D25)*(D50=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*(D51=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*(D52=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*Two*(D53=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H60/$D$28,0)","v":0},null,{"$f":"SUM($H$42:$H$58)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Production",null,null,null,null,null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B69,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D69=Yes,IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D32/H65*D22+D33*(H64+H66))*(D69=Yes),\"\")","v":""},{"$f":"IFERROR(F69*G69,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*(D70=Yes),\"\")","v":""},{"$f":"IFERROR(F70*G70,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D33*(H66+H64)))*(D71=Yes),\"\")","v":0},"","This is for two persons for travel time, set up and removal of traffic control"]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D32/H65)+D33*H64)*(D72=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR(D32/H65*(D73=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D32/H65)+D33*H64)*(D74=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((H64*Two+Half)*D33*(D75=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D32/H65*Two*(D76=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Imported Fill",null,null,"tonne","",{"$f":"IFERROR(D32*D23*(1+D24)*(1+D25)*(D77=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*(D78=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*(D79=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*Two*(D80=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B82,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H87/$D$32,0)","v":0},null,{"$f":"SUM($H$69:$H$85)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H91/SUM($D$28,$D$32),0)","v":0},null,{"$f":"H60+H87","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST15_6","index":96,"n_rows":93,"n_cols":9,"rows_kept":93,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E91&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F91","v":0}]
[{"$f":"E8","v":"ST15_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Bulk Fill"},null,null,null,"Total cost of treatment ($):",{"$f":"H91","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST15_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Optimum Moisture Content",null,null,"%"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites < 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 50m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites > 50m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Production",null,null,null,null,null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B42,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D42=Yes,IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D28/H38*D22+D29*(H37+H39))*(D42=Yes),\"\")","v":""},{"$f":"IFERROR(F42*G42,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D29*(H39+H37)))*(D44=Yes),\"\")","v":0},"","This is for two persons for travel time, set up and removal of traffic control"]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D28/H38)+D29*H37)*(D45=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR(D28/H38*(D46=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D28/H38*(D47=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR(Two*(H37*Two+Half)*D29*(D48=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D28/H38*Two*(D49=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Imported Fill",null,null,"tonne","",{"$f":"IFERROR(D28*D23*(1+D24)*(1+D25)*(D50=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*(D51=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*(D52=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D28/H38+D29*(H37+H39))*Two*(D53=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H60/$D$28,0)","v":0},null,{"$f":"SUM($H$42:$H$58)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 50m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Production",null,null,null,null,null,null,"m2/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B69,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D69=Yes,IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D32/H65*D22+D33*(H64+H66))*(D69=Yes),\"\")","v":""},{"$f":"IFERROR(F69*G69,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*(D70=Yes),\"\")","v":""},{"$f":"IFERROR(F70*G70,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D33*(H66+H64)))*(D71=Yes),\"\")","v":0},"","This is for two persons for travel time, set up and removal of traffic control"]
[null,"Water Truck              ",null,null,"hr","",{"$f":"IFERROR(((D32/H65)+D33*H64)*(D72=Yes),\"\")","v":""},""]
[null,"Pad Foot Roller and Operator",null,null,"hr","",{"$f":"IFERROR(D32/H65*(D73=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D32/H65)+D33*H64)*(D74=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((H64*Two+Half)*D33*(D75=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D32/H65*Two*(D76=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Imported Fill",null,null,"tonne","",{"$f":"IFERROR(D32*D23*(1+D24)*(1+D25)*(D77=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*(D78=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*(D79=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D32/H65+D33*(H64+H66))*Two*(D80=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B82,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H87/$D$32,0)","v":0},null,{"$f":"SUM($H$69:$H$85)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H91/SUM($D$28,$D$32),0)","v":0},null,{"$f":"H60+H87","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST16_1","index":97,"n_rows":93,"n_cols":9,"rows_kept":93,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E91&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F91","v":0}]
[{"$f":"E8","v":"ST16_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Rock Protection"},null,null,null,"Total cost of treatment ($):",{"$f":"H91","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST16_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Geotextile",null,null,"m2/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 25m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites < 25m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 25m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites > 25m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 25m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B42,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D42=Yes,IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D28/D38*D22+D29*(D37+D39))*(D42=Yes),\"\")","v":""},{"$f":"IFERROR(F42*G42,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D28/D38+D29*(D37+D39))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D29*(D39+D37)))*(D44=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D28/D38)+D29*D37)*(D45=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR(D28/D38*(D46=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"(D37*Two+Half)*D29*(D47=Yes)","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D28/D38*Two*(D48=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Rock                     ",null,"Yes","tonne",33,{"$f":"IFERROR(D28*D23*(1+D25)*(D49=Yes),\"\")","v":0},0]
[null,"Geotextile - Type E",null,"Yes","m2",15,{"$f":"IFERROR(D28*D24*(1+D25)*(D50=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D28/D38+D29*(D37+D39))*(D51=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D28/D38+D29*(D37+D39))*(D52=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D28/D38+D29*(D37+D39))*Two*(D53=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H60/$D$28,0)","v":0},null,{"$f":"SUM($H$42:$H$58)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 25m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B69,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D69=Yes,IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D32/D65*D22+D33*(D64+D66))*(D69=Yes),\"\")","v":""},{"$f":"IFERROR(F69*G69,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*(D70=Yes),\"\")","v":""},{"$f":"IFERROR(F70*G70,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33*(D66+D64)))*(D71=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D32/D65)+D33*D64)*(D72=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR(D32/D65*(D73=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((D64*Two+Half)*D33*(D74=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D32/D65*Two*(D75=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Rock                     ",null,"Yes","tonne",33,{"$f":"IFERROR(D32*D23*(1+D25)*(D76=Yes),\"\")","v":0},0]
[null,"Geotextile - Type E",null,"Yes","m2",15,{"$f":"IFERROR(D32*D24*(1+D25)*(D77=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*(D78=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*(D79=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*Two*(D80=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B82,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H87/$D$32,0)","v":0},null,{"$f":"SUM($H$69:$H$85)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H91/SUM($D$28,$D$32),0)","v":0},null,{"$f":"H60+H87","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST16_2","index":98,"n_rows":93,"n_cols":9,"rows_kept":93,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E91&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F91","v":0}]
[{"$f":"E8","v":"ST16_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Rock Protection"},null,null,null,"Total cost of treatment ($):",{"$f":"H91","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST16_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Geotextile",null,null,"m2/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 25m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites < 25m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 25m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites > 25m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 25m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B42,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D42=Yes,IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D28/D38*D22+D29*(D37+D39))*(D42=Yes),\"\")","v":""},{"$f":"IFERROR(F42*G42,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D29*(D39+D37)))*(D44=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D28/D38)+D29*D37)*(D45=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D28/D38*(D46=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"(D37*Two+Half)*D29*(D47=Yes)","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D28/D38*Two*(D48=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Rock                     ",null,null,"tonne","",{"$f":"IFERROR(D28*D23*(1+D25)*(D49=Yes),\"\")","v":0},""]
[null,"Geotextile - Type E",null,null,"m2","",{"$f":"IFERROR(D28*D24*(1+D25)*(D50=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*(D51=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*(D52=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*Two*(D53=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H60/$D$28,0)","v":0},null,{"$f":"SUM($H$42:$H$58)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 25m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B69,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D69=Yes,IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D32/D65*D22+D33*(D64+D66))*(D69=Yes),\"\")","v":""},{"$f":"IFERROR(F69*G69,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*(D70=Yes),\"\")","v":""},{"$f":"IFERROR(F70*G70,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33*(D66+D64)))*(D71=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D32/D65)+D33*D64)*(D72=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR(D32/D65*(D73=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((D64*Two+Half)*D33*(D74=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D32/D65*Two*(D75=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Rock                     ",null,"Yes","tonne",33,{"$f":"IFERROR(D32*D23*(1+D25)*(D76=Yes),\"\")","v":0},0]
[null,"Geotextile - Type E",null,"Yes","m2",15,{"$f":"IFERROR(D32*D24*(1+D25)*(D77=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*(D78=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*(D79=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*Two*(D80=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B82,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H87/$D$32,0)","v":0},null,{"$f":"SUM($H$69:$H$85)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H91/SUM($D$28,$D$32),0)","v":0},null,{"$f":"H60+H87","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST16_3","index":99,"n_rows":93,"n_cols":9,"rows_kept":93,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E91&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F91","v":0}]
[{"$f":"E8","v":"ST16_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Rock Protection"},null,null,null,"Total cost of treatment ($):",{"$f":"H91","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST16_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Geotextile",null,null,"m2/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 25m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites < 25m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 25m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites > 25m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 25m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B42,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D42=Yes,IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D28/D38*D22+D29*(D37+D39))*(D42=Yes),\"\")","v":""},{"$f":"IFERROR(F42*G42,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D29*(D39+D37)))*(D44=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D28/D38)+D29*D37)*(D45=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D28/D38*(D46=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"(D37*Two+Half)*D29*(D47=Yes)","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D28/D38*Two*(D48=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Rock                     ",null,null,"tonne","",{"$f":"IFERROR(D28*D23*(1+D25)*(D49=Yes),\"\")","v":0},""]
[null,"Geotextile - Type E",null,null,"m2","",{"$f":"IFERROR(D28*D24*(1+D25)*(D50=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*(D51=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*(D52=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*Two*(D53=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H60/$D$28,0)","v":0},null,{"$f":"SUM($H$42:$H$58)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 25m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B69,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D69=Yes,IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D32/D65*D22+D33*(D64+D66))*(D69=Yes),\"\")","v":""},{"$f":"IFERROR(F69*G69,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*(D70=Yes),\"\")","v":""},{"$f":"IFERROR(F70*G70,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33*(D66+D64)))*(D71=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D32/D65)+D33*D64)*(D72=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR(D32/D65*(D73=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((D64*Two+Half)*D33*(D74=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D32/D65*Two*(D75=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Rock                     ",null,"Yes","tonne",33,{"$f":"IFERROR(D32*D23*(1+D25)*(D76=Yes),\"\")","v":0},0]
[null,"Geotextile - Type E",null,"Yes","m2",15,{"$f":"IFERROR(D32*D24*(1+D25)*(D77=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*(D78=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*(D79=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*Two*(D80=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B82,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H87/$D$32,0)","v":0},null,{"$f":"SUM($H$69:$H$85)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H91/SUM($D$28,$D$32),0)","v":0},null,{"$f":"H60+H87","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST16_4","index":100,"n_rows":93,"n_cols":9,"rows_kept":93,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E91&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F91","v":0}]
[{"$f":"E8","v":"ST16_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Rock Protection"},null,null,null,"Total cost of treatment ($):",{"$f":"H91","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST16_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Geotextile",null,null,"m2/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 25m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites < 25m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 25m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites > 25m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 25m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B42,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D42=Yes,IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D28/D38*D22+D29*(D37+D39))*(D42=Yes),\"\")","v":""},{"$f":"IFERROR(F42*G42,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D29*(D39+D37)))*(D44=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D28/D38)+D29*D37)*(D45=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D28/D38*(D46=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"(D37*Two+Half)*D29*(D47=Yes)","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D28/D38*Two*(D48=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Rock                     ",null,null,"tonne","",{"$f":"IFERROR(D28*D23*(1+D25)*(D49=Yes),\"\")","v":0},""]
[null,"Geotextile - Type E",null,null,"m2","",{"$f":"IFERROR(D28*D24*(1+D25)*(D50=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*(D51=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*(D52=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*Two*(D53=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H60/$D$28,0)","v":0},null,{"$f":"SUM($H$42:$H$58)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 25m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B69,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D69=Yes,IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D32/D65*D22+D33*(D64+D66))*(D69=Yes),\"\")","v":""},{"$f":"IFERROR(F69*G69,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*(D70=Yes),\"\")","v":""},{"$f":"IFERROR(F70*G70,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33*(D66+D64)))*(D71=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D32/D65)+D33*D64)*(D72=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR(D32/D65*(D73=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((D64*Two+Half)*D33*(D74=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D32/D65*Two*(D75=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Rock                     ",null,"Yes","tonne",33,{"$f":"IFERROR(D32*D23*(1+D25)*(D76=Yes),\"\")","v":0},0]
[null,"Geotextile - Type E",null,"Yes","m2",15,{"$f":"IFERROR(D32*D24*(1+D25)*(D77=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*(D78=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*(D79=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*Two*(D80=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B82,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H87/$D$32,0)","v":0},null,{"$f":"SUM($H$69:$H$85)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H91/SUM($D$28,$D$32),0)","v":0},null,{"$f":"H60+H87","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST16_5","index":101,"n_rows":93,"n_cols":9,"rows_kept":93,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E91&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F91","v":0}]
[{"$f":"E8","v":"ST16_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Rock Protection"},null,null,null,"Total cost of treatment ($):",{"$f":"H91","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST16_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Geotextile",null,null,"m2/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 25m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites < 25m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 25m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites > 25m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 25m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B42,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D42=Yes,IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D28/D38*D22+D29*(D37+D39))*(D42=Yes),\"\")","v":""},{"$f":"IFERROR(F42*G42,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D29*(D39+D37)))*(D44=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D28/D38)+D29*D37)*(D45=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D28/D38*(D46=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"(D37*Two+Half)*D29*(D47=Yes)","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D28/D38*Two*(D48=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Rock                     ",null,null,"tonne","",{"$f":"IFERROR(D28*D23*(1+D25)*(D49=Yes),\"\")","v":0},""]
[null,"Geotextile - Type E",null,null,"m2","",{"$f":"IFERROR(D28*D24*(1+D25)*(D50=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*(D51=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*(D52=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*Two*(D53=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H60/$D$28,0)","v":0},null,{"$f":"SUM($H$42:$H$58)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 25m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B69,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D69=Yes,IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D32/D65*D22+D33*(D64+D66))*(D69=Yes),\"\")","v":""},{"$f":"IFERROR(F69*G69,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*(D70=Yes),\"\")","v":""},{"$f":"IFERROR(F70*G70,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33*(D66+D64)))*(D71=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D32/D65)+D33*D64)*(D72=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR(D32/D65*(D73=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((D64*Two+Half)*D33*(D74=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D32/D65*Two*(D75=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Rock                     ",null,"Yes","tonne",33,{"$f":"IFERROR(D32*D23*(1+D25)*(D76=Yes),\"\")","v":0},0]
[null,"Geotextile - Type E",null,"Yes","m2",15,{"$f":"IFERROR(D32*D24*(1+D25)*(D77=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*(D78=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*(D79=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*Two*(D80=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B82,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H87/$D$32,0)","v":0},null,{"$f":"SUM($H$69:$H$85)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H91/SUM($D$28,$D$32),0)","v":0},null,{"$f":"H60+H87","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST16_6","index":102,"n_rows":93,"n_cols":9,"rows_kept":93,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E91&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F91","v":0}]
[{"$f":"E8","v":"ST16_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Rock Protection"},null,null,null,"Total cost of treatment ($):",{"$f":"H91","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST16_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Material Density",null,null,"tonne/m3"]
[null,"Geotextile",null,null,"m2/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Individual Site - Less than 25m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites < 25m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 25m3"]
[null,"Quantity",null,null,"m3",null,null,null,"Total Quantity for Sites > 25m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 25m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B42,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D42=Yes,IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D28/D38*D22+D29*(D37+D39))*(D42=Yes),\"\")","v":""},{"$f":"IFERROR(F42*G42,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D29*(D39+D37)))*(D44=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D28/D38)+D29*D37)*(D45=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR(D28/D38*(D46=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"(D37*Two+Half)*D29*(D47=Yes)","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D28/D38*Two*(D48=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Rock                     ",null,null,"tonne","",{"$f":"IFERROR(D28*D23*(1+D25)*(D49=Yes),\"\")","v":0},""]
[null,"Geotextile - Type E",null,null,"m2","",{"$f":"IFERROR(D28*D24*(1+D25)*(D50=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*(D51=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*(D52=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D28/D38+D29*(D37+D39))*Two*(D53=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H60/$D$28,0)","v":0},null,{"$f":"SUM($H$42:$H$58)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 25m3"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m3/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B69,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D69=Yes,IFERROR(INDEX(ResourceRate,MATCH($B69,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D32/D65*D22+D33*(D64+D66))*(D69=Yes),\"\")","v":""},{"$f":"IFERROR(F69*G69,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*(D70=Yes),\"\")","v":""},{"$f":"IFERROR(F70*G70,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D33*(D66+D64)))*(D71=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D32/D65)+D33*D64)*(D72=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR(D32/D65*(D73=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((D64*Two+Half)*D33*(D74=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D32/D65*Two*(D75=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Rock                     ",null,"Yes","tonne",33,{"$f":"IFERROR(D32*D23*(1+D25)*(D76=Yes),\"\")","v":0},0]
[null,"Geotextile - Type E",null,"Yes","m2",15,{"$f":"IFERROR(D32*D24*(1+D25)*(D77=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*(D78=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*(D79=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D32/D65+D33*(D64+D66))*Two*(D80=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B82,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H87/$D$32,0)","v":0},null,{"$f":"SUM($H$69:$H$85)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H91/SUM($D$28,$D$32),0)","v":0},null,{"$f":"H60+H87","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST17_1","index":103,"n_rows":88,"n_cols":9,"rows_kept":88,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D29)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E86&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F86","v":0}]
[{"$f":"E8","v":"ST17_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Reshape Table Drain"},null,null,null,"Total cost of treatment ($):",{"$f":"H86","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST17_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Production",null,null,null,null,null,null,"m/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B39,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D39=Yes,IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D25/H35*D22+D26*(H34+H36))*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D25/H35+D26*(H34+H36))*(D40=Yes),\"\")","v":""},{"$f":"IFERROR(F40*G40,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D26*(H36+H34)))*(D41=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D25/H35)+D26*H34)*(D42=Yes),\"\")","v":""},""]
[null,"Loader                   ",null,"Yes","hr",140,{"$f":"IFERROR(D25/H35*(D43=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D25/H35)+D26*H34)*(D44=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((H34*Two+Half)*D26*(D45=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D25/H35*Two*(D46=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D25/H35+D26*(H34+H36))*(D47=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D25/H35+D26*(H34+H36))*(D48=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D25/H35+D26*(H34+H36))*Two*(D49=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H56/$D$25,0)","v":0},null,{"$f":"SUM($H$39:$H$54)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B65,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D65=Yes,IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D29/D61*D22+D30*(D60+D62))*(D65=Yes),\"\")","v":""},{"$f":"IFERROR(F65*G65,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D66=Yes),\"\")","v":""},{"$f":"IFERROR(F66*G66,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D30*(D62+D60)))*(D67=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D29/D61)+D30*D60)*(D68=Yes),\"\")","v":""},""]
[null,"Loader                   ",null,"Yes","hr",140,{"$f":"IFERROR(D29/D61*(D69=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D29/D61)+D30*D60)*(D70=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((D60*Two+Half)*D30*(D71=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D29/D61*Two*(D39=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D73=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D74=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*Two*(D75=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B76,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B77,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B78,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H82/D29,0)","v":0},null,{"$f":"SUM($H$65:$H$80)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H86/SUM($D$25,$D$29),0)","v":0},null,{"$f":"H56+H82","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST17_2","index":104,"n_rows":88,"n_cols":9,"rows_kept":88,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D29)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E86&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F86","v":0}]
[{"$f":"E8","v":"ST17_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Reshape Table Drain"},null,null,null,"Total cost of treatment ($):",{"$f":"H86","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST17_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Production",null,null,null,null,null,null,"m/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B39,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D39=Yes,IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D25/H35*D22+D26*(H34+H36))*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*(D40=Yes),\"\")","v":""},{"$f":"IFERROR(F40*G40,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D26*(H36+H34)))*(D41=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D25/H35)+D26*H34)*(D42=Yes),\"\")","v":""},""]
[null,"Loader                   ",null,null,"hr","",{"$f":"IFERROR(D25/H35*(D43=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D25/H35)+D26*H34)*(D44=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((H34*Two+Half)*D26*(D45=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D25/H35*Two*(D46=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*(D47=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*(D48=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*Two*(D49=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H56/$D$25,0)","v":0},null,{"$f":"SUM($H$39:$H$54)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B65,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D65=Yes,IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D29/D61*D22+D30*(D60+D62))*(D65=Yes),\"\")","v":""},{"$f":"IFERROR(F65*G65,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D66=Yes),\"\")","v":""},{"$f":"IFERROR(F66*G66,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D30*(D62+D60)))*(D67=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D29/D61)+D30*D60)*(D68=Yes),\"\")","v":""},""]
[null,"Loader                   ",null,"Yes","hr",140,{"$f":"IFERROR(D29/D61*(D69=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D29/D61)+D30*D60)*(D70=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((D60*Two+Half)*D30*(D71=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D29/D61*Two*(D39=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D73=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D74=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*Two*(D75=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B76,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B77,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B78,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H82/D29,0)","v":0},null,{"$f":"SUM($H$65:$H$80)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H86/SUM($D$25,$D$29),0)","v":0},null,{"$f":"H56+H82","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST17_3","index":105,"n_rows":88,"n_cols":9,"rows_kept":88,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D29)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E86&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F86","v":0}]
[{"$f":"E8","v":"ST17_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Reshape Table Drain"},null,null,null,"Total cost of treatment ($):",{"$f":"H86","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST17_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Production",null,null,null,null,null,null,"m/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B39,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D39=Yes,IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D25/H35*D22+D26*(H34+H36))*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*(D40=Yes),\"\")","v":""},{"$f":"IFERROR(F40*G40,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D26*(H36+H34)))*(D41=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D25/H35)+D26*H34)*(D42=Yes),\"\")","v":""},""]
[null,"Loader                   ",null,null,"hr","",{"$f":"IFERROR(D25/H35*(D43=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D25/H35)+D26*H34)*(D44=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((H34*Two+Half)*D26*(D45=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D25/H35*Two*(D46=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*(D47=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*(D48=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*Two*(D49=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H56/$D$25,0)","v":0},null,{"$f":"SUM($H$39:$H$54)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B65,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D65=Yes,IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D29/D61*D22+D30*(D60+D62))*(D65=Yes),\"\")","v":""},{"$f":"IFERROR(F65*G65,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D66=Yes),\"\")","v":""},{"$f":"IFERROR(F66*G66,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D30*(D62+D60)))*(D67=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D29/D61)+D30*D60)*(D68=Yes),\"\")","v":""},""]
[null,"Loader                   ",null,"Yes","hr",140,{"$f":"IFERROR(D29/D61*(D69=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D29/D61)+D30*D60)*(D70=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((D60*Two+Half)*D30*(D71=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D29/D61*Two*(D39=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D73=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D74=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*Two*(D75=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B76,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B77,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B78,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H82/D29,0)","v":0},null,{"$f":"SUM($H$65:$H$80)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H86/SUM($D$25,$D$29),0)","v":0},null,{"$f":"H56+H82","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST17_4","index":106,"n_rows":88,"n_cols":9,"rows_kept":88,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D29)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E86&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F86","v":0}]
[{"$f":"E8","v":"ST17_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Reshape Table Drain"},null,null,null,"Total cost of treatment ($):",{"$f":"H86","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST17_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Production",null,null,null,null,null,null,"m/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B39,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D39=Yes,IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D25/H35*D22+D26*(H34+H36))*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*(D40=Yes),\"\")","v":""},{"$f":"IFERROR(F40*G40,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D26*(H36+H34)))*(D41=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D25/H35)+D26*H34)*(D42=Yes),\"\")","v":""},""]
[null,"Loader                   ",null,null,"hr","",{"$f":"IFERROR(D25/H35*(D43=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D25/H35)+D26*H34)*(D44=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((H34*Two+Half)*D26*(D45=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D25/H35*Two*(D46=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*(D47=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*(D48=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*Two*(D49=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H56/$D$25,0)","v":0},null,{"$f":"SUM($H$39:$H$54)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B65,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D65=Yes,IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D29/D61*D22+D30*(D60+D62))*(D65=Yes),\"\")","v":""},{"$f":"IFERROR(F65*G65,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D66=Yes),\"\")","v":""},{"$f":"IFERROR(F66*G66,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D30*(D62+D60)))*(D67=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D29/D61)+D30*D60)*(D68=Yes),\"\")","v":""},""]
[null,"Loader                   ",null,"Yes","hr",140,{"$f":"IFERROR(D29/D61*(D69=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D29/D61)+D30*D60)*(D70=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((D60*Two+Half)*D30*(D71=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D29/D61*Two*(D39=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D73=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D74=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*Two*(D75=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B76,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B77,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B78,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H82/D29,0)","v":0},null,{"$f":"SUM($H$65:$H$80)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H86/SUM($D$25,$D$29),0)","v":0},null,{"$f":"H56+H82","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST17_5","index":107,"n_rows":88,"n_cols":9,"rows_kept":88,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D29)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E86&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F86","v":0}]
[{"$f":"E8","v":"ST17_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Reshape Table Drain"},null,null,null,"Total cost of treatment ($):",{"$f":"H86","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST17_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Production",null,null,null,null,null,null,"m/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B39,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D39=Yes,IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D25/H35*D22+D26*(H34+H36))*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*(D40=Yes),\"\")","v":""},{"$f":"IFERROR(F40*G40,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D26*(H36+H34)))*(D41=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D25/H35)+D26*H34)*(D42=Yes),\"\")","v":""},""]
[null,"Loader                   ",null,null,"hr","",{"$f":"IFERROR(D25/H35*(D43=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D25/H35)+D26*H34)*(D44=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((H34*Two+Half)*D26*(D45=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D25/H35*Two*(D46=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*(D47=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*(D48=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*Two*(D49=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H56/$D$25,0)","v":0},null,{"$f":"SUM($H$39:$H$54)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B65,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D65=Yes,IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D29/D61*D22+D30*(D60+D62))*(D65=Yes),\"\")","v":""},{"$f":"IFERROR(F65*G65,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D66=Yes),\"\")","v":""},{"$f":"IFERROR(F66*G66,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D30*(D62+D60)))*(D67=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D29/D61)+D30*D60)*(D68=Yes),\"\")","v":""},""]
[null,"Loader                   ",null,"Yes","hr",140,{"$f":"IFERROR(D29/D61*(D69=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D29/D61)+D30*D60)*(D70=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((D60*Two+Half)*D30*(D71=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D29/D61*Two*(D39=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D73=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D74=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*Two*(D75=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B76,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B77,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B78,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H82/D29,0)","v":0},null,{"$f":"SUM($H$65:$H$80)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H86/SUM($D$25,$D$29),0)","v":0},null,{"$f":"H56+H82","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST17_6","index":108,"n_rows":88,"n_cols":9,"rows_kept":88,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D25,D29)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E86&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F86","v":0}]
[{"$f":"E8","v":"ST17_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Reshape Table Drain"},null,null,null,"Total cost of treatment ($):",{"$f":"H86","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST17_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Less than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Individual Site - Greater than 500m"]
[null,"Quantity",null,null,"Lm",null,null,null,"Total Quantity for sites < 500m"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Individual Site Less than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Production",null,null,null,null,null,null,"m/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B39,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D39=Yes,IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D25/H35*D22+D26*(H34+H36))*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*(D40=Yes),\"\")","v":""},{"$f":"IFERROR(F40*G40,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D26*(H36+H34)))*(D41=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,null,"hr","",{"$f":"IFERROR(((D25/H35)+D26*H34)*(D42=Yes),\"\")","v":""},""]
[null,"Loader                   ",null,null,"hr","",{"$f":"IFERROR(D25/H35*(D43=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,null,"hr","",{"$f":"IFERROR(((D25/H35)+D26*H34)*(D44=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,null,"hr","",{"$f":"IFERROR((H34*Two+Half)*D26*(D45=Yes),\"\")","v":0},"","This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(D25/H35*Two*(D46=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*(D47=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*(D48=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((D25/H35+D26*(H34+H36))*Two*(D49=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H56/$D$25,0)","v":0},null,{"$f":"SUM($H$39:$H$54)","v":0}]
[]
[null,"Calculations - Individual Site Greater than 500m"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"m/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B65,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D65=Yes,IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D29/D61*D22+D30*(D60+D62))*(D65=Yes),\"\")","v":""},{"$f":"IFERROR(F65*G65,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D66=Yes),\"\")","v":""},{"$f":"IFERROR(F66*G66,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D30*(D62+D60)))*(D67=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Body Truck               ",null,"Yes","hr",110,{"$f":"IFERROR(((D29/D61)+D30*D60)*(D68=Yes),\"\")","v":""},""]
[null,"Loader                   ",null,"Yes","hr",140,{"$f":"IFERROR(D29/D61*(D69=Yes),\"\")","v":""},""]
[null,"Grader and Operator        ",null,"Yes","hr",180,{"$f":"IFERROR(((D29/D61)+D30*D60)*(D70=Yes),\"\")","v":""},""]
[null,"Prime Mover/L Bed        ",null,"Yes","hr",150,{"$f":"IFERROR((D60*Two+Half)*D30*(D71=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant items"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(D29/D61*Two*(D39=Yes),\"\")","v":""},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D73=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D74=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*Two*(D75=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B76,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B77,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B78,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H82/D29,0)","v":0},null,{"$f":"SUM($H$65:$H$80)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H86/SUM($D$25,$D$29),0)","v":0},null,{"$f":"H56+H82","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST18_1","index":109,"n_rows":89,"n_cols":9,"rows_kept":89,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (#):"},{"$f":"SUM(D25,D29)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E87&\"):\"","v":"Cost per unit ($/Sign):"},{"$f":"F87","v":0}]
[{"$f":"E8","v":"ST18_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Road Signage"},null,null,null,"Total cost of treatment ($):",{"$f":"H87","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST18_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Small Sign Mounted 65mm CHS Post"]
[null,"Nos of Signs",null,null,"#"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Medium Sign Mounted 100mm Slip Base Footing"]
[null,"Nos of Signs",null,null,"#"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Calculations - Small Sign Mounted 65mm CHS Post"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"# of Signs/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B39,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D39=Yes,IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D25/D35*D22+D26*(D34+D36))*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D25/D35+D26*(D34+D36))*(D40=Yes),\"\")","v":""},{"$f":"IFERROR(F40*G40,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D26*(D36+D34)))*(D41=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,"Yes","hr",100,{"$f":"IFERROR(((D25/D35)+D26*D34)*(D42=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR(Two*(D25/D35)*(D43=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*(D25/D35)*(D44=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Sign Face - Small        ",null,"Yes","each",100,{"$f":"IFERROR(D25*(D45=Yes),\"\")","v":0},0]
[null,"Sign Post - 65 mm        ",null,"Yes","each",200,{"$f":"IFERROR(D25*(D46=Yes),\"\")","v":0},0]
[null,"Sign Post - Bracket 65 mm  ",null,"Yes","each",30,{"$f":"IFERROR(D25*Two*(D47=Yes),\"\")","v":0},0]
[null,"Sign Post Cap - 65 mm",null,"Yes","each",30,{"$f":"IFERROR(D25*(D48=Yes),\"\")","v":0},0]
[null,"Quick Set Cement - 20kg bag",null,"Yes","each",35,{"$f":"IFERROR(D25*Three*(D49=Yes),\"\")","v":0},0,"This is for the movement between sites of three plant item"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Sign",{"$f":"IFERROR(H56/$D$25,0)","v":0},null,{"$f":"SUM($H$39:$H$54)","v":0}]
[]
[null,"Calculations - Medium Sign Mounted 100mm Slip Base Footing"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"# of Signs/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B65,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D65=Yes,IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D29/D61*D22+D30*(D60+D62))*(D65=Yes),\"\")","v":""},{"$f":"IFERROR(F65*G65,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D66=Yes),\"\")","v":""},{"$f":"IFERROR(F66*G66,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((Two*(D30*(D62+D60)))*(D67=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,"Yes","hr",100,{"$f":"IFERROR(((D29/D61)+D30*D60)*(D68=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,"Yes","hr",75,{"$f":"IFERROR(Two*(D29/D61)*(D69=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*(D29/D61)*(D70=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Sign Face - Medium       ",null,"Yes","each",100,{"$f":"IFERROR(D29*(D71=Yes),\"\")","v":0},0]
[null,"Sign Post - 110mm Slip Post",null,"Yes","each",200,{"$f":"IFERROR(D29*Two*(D72=Yes),\"\")","v":0},0,"Includes provision for two posts per sign"]
[null,"Sign Post - 110mm Slipbase",null,"Yes","each",200,{"$f":"IFERROR(D29*Two*(D73=Yes),\"\")","v":0},0,"Includes provision for two slipbase per sign"]
[null,"Sign Post - Bracket - 110 mm ",null,"Yes","each",30,{"$f":"IFERROR(D29*(Two*Two)*(D74=Yes),\"\")","v":0},0,"Includes provision for two post caps per sign"]
[null,"Sign Post Cap - 110 mm",null,"Yes","each",30,{"$f":"IFERROR(D29*Two*(D75=Yes),\"\")","v":0},0,"Includes provision for two brackets per sign"]
[null,"Quick Set Cement - 20kg bag",null,"Yes","each",35,{"$f":"IFERROR(D29*(Two^Three)*(D76=Yes),\"\")","v":0},0]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B77,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B78,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Sign",{"$f":"IFERROR(H83/$D$29,0)","v":0},null,{"$f":"SUM($H$65:$H$81)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Sign",{"$f":"IFERROR(H87/SUM($D$25,$D$29),0)","v":0},null,{"$f":"H56+H83","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST18_2","index":110,"n_rows":89,"n_cols":9,"rows_kept":89,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (#):"},{"$f":"SUM(D25,D29)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E87&\"):\"","v":"Cost per unit ($/Sign):"},{"$f":"F87","v":0}]
[{"$f":"E8","v":"ST18_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Road Signage"},null,null,null,"Total cost of treatment ($):",{"$f":"H87","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST18_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Small Sign Mounted 65mm CHS Post"]
[null,"Nos of Signs",null,null,"#"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Medium Sign Mounted 100mm Slip Base Footing"]
[null,"Nos of Signs",null,null,"#"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Calculations - Small Sign Mounted 65mm CHS Post"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"# of Signs/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B39,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D39=Yes,IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D25/D35*D22+D26*(D34+D36))*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/D35+D26*(D34+D36))*(D40=Yes),\"\")","v":""},{"$f":"IFERROR(F40*G40,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D26*(D36+D34)))*(D41=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,null,"hr","",{"$f":"IFERROR(((D25/D35)+D26*D34)*(D42=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,null,"hr","",{"$f":"IFERROR(Two*(D25/D35)*(D43=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D25/D35)*(D44=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Sign Face - Small        ",null,null,"each","",{"$f":"IFERROR(D25*(D45=Yes),\"\")","v":0},""]
[null,"Sign Post - 65 mm        ",null,null,"each","",{"$f":"IFERROR(D25*(D46=Yes),\"\")","v":0},""]
[null,"Sign Post - Bracket 65 mm  ",null,null,"each","",{"$f":"IFERROR(D25*Two*(D47=Yes),\"\")","v":0},""]
[null,"Sign Post Cap - 65 mm",null,null,"each","",{"$f":"IFERROR(D25*(D48=Yes),\"\")","v":0},""]
[null,"Quick Set Cement - 20kg bag",null,null,"each","",{"$f":"IFERROR(D25*Three*(D49=Yes),\"\")","v":0},"","This is for the movement between sites of three plant item"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Sign",{"$f":"IFERROR(H56/$D$25,0)","v":0},null,{"$f":"SUM($H$39:$H$54)","v":0}]
[]
[null,"Calculations - Medium Sign Mounted 100mm Slip Base Footing"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"# of Signs/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B65,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D65=Yes,IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D29/D61*D22+D30*(D60+D62))*(D65=Yes),\"\")","v":""},{"$f":"IFERROR(F65*G65,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D66=Yes),\"\")","v":""},{"$f":"IFERROR(F66*G66,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D30*(D62+D60)))*(D67=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,null,"hr","",{"$f":"IFERROR(((D29/D61)+D30*D60)*(D68=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,null,"hr","",{"$f":"IFERROR(Two*(D29/D61)*(D69=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D29/D61)*(D70=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Sign Face - Medium       ",null,null,"each","",{"$f":"IFERROR(D29*(D71=Yes),\"\")","v":0},""]
[null,"Sign Post - 110mm Slip Post",null,null,"each","",{"$f":"IFERROR(D29*Two*(D72=Yes),\"\")","v":0},"","Includes provision for two posts per sign"]
[null,"Sign Post - 110mm Slipbase",null,null,"each","",{"$f":"IFERROR(D29*Two*(D73=Yes),\"\")","v":0},"","Includes provision for two slipbase per sign"]
[null,"Sign Post - Bracket - 110 mm ",null,null,"each","",{"$f":"IFERROR(D29*(Two*Two)*(D74=Yes),\"\")","v":0},"","Includes provision for two post caps per sign"]
[null,"Sign Post Cap - 110 mm",null,null,"each","",{"$f":"IFERROR(D29*Two*(D75=Yes),\"\")","v":0},"","Includes provision for two brackets per sign"]
[null,"Quick Set Cement - 20kg bag",null,null,"each","",{"$f":"IFERROR(D29*(Two^Three)*(D76=Yes),\"\")","v":0},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B77,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B78,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Sign",{"$f":"IFERROR(H83/$D$29,0)","v":0},null,{"$f":"SUM($H$65:$H$81)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Sign",{"$f":"IFERROR(H87/SUM($D$25,$D$29),0)","v":0},null,{"$f":"H56+H83","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST18_3","index":111,"n_rows":89,"n_cols":9,"rows_kept":89,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (#):"},{"$f":"SUM(D25,D29)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E87&\"):\"","v":"Cost per unit ($/Sign):"},{"$f":"F87","v":0}]
[{"$f":"E8","v":"ST18_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Road Signage"},null,null,null,"Total cost of treatment ($):",{"$f":"H87","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST18_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Small Sign Mounted 65mm CHS Post"]
[null,"Nos of Signs",null,null,"#"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Medium Sign Mounted 100mm Slip Base Footing"]
[null,"Nos of Signs",null,null,"#"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Calculations - Small Sign Mounted 65mm CHS Post"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"# of Signs/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B39,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D39=Yes,IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D25/D35*D22+D26*(D34+D36))*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/D35+D26*(D34+D36))*(D40=Yes),\"\")","v":""},{"$f":"IFERROR(F40*G40,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D26*(D36+D34)))*(D41=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,null,"hr","",{"$f":"IFERROR(((D25/D35)+D26*D34)*(D42=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,null,"hr","",{"$f":"IFERROR(Two*(D25/D35)*(D43=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D25/D35)*(D44=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Sign Face - Small        ",null,null,"each","",{"$f":"IFERROR(D25*(D45=Yes),\"\")","v":0},""]
[null,"Sign Post - 65 mm        ",null,null,"each","",{"$f":"IFERROR(D25*(D46=Yes),\"\")","v":0},""]
[null,"Sign Post - Bracket 65 mm  ",null,null,"each","",{"$f":"IFERROR(D25*Two*(D47=Yes),\"\")","v":0},""]
[null,"Sign Post Cap - 65 mm",null,null,"each","",{"$f":"IFERROR(D25*(D48=Yes),\"\")","v":0},""]
[null,"Quick Set Cement - 20kg bag",null,null,"each","",{"$f":"IFERROR(D25*Three*(D49=Yes),\"\")","v":0},"","This is for the movement between sites of three plant item"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Sign",{"$f":"IFERROR(H56/$D$25,0)","v":0},null,{"$f":"SUM($H$39:$H$54)","v":0}]
[]
[null,"Calculations - Medium Sign Mounted 100mm Slip Base Footing"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"# of Signs/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B65,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D65=Yes,IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D29/D61*D22+D30*(D60+D62))*(D65=Yes),\"\")","v":""},{"$f":"IFERROR(F65*G65,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D66=Yes),\"\")","v":""},{"$f":"IFERROR(F66*G66,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D30*(D62+D60)))*(D67=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,null,"hr","",{"$f":"IFERROR(((D29/D61)+D30*D60)*(D68=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,null,"hr","",{"$f":"IFERROR(Two*(D29/D61)*(D69=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D29/D61)*(D70=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Sign Face - Medium       ",null,null,"each","",{"$f":"IFERROR(D29*(D71=Yes),\"\")","v":0},""]
[null,"Sign Post - 110mm Slip Post",null,null,"each","",{"$f":"IFERROR(D29*Two*(D72=Yes),\"\")","v":0},"","Includes provision for two posts per sign"]
[null,"Sign Post - 110mm Slipbase",null,null,"each","",{"$f":"IFERROR(D29*Two*(D73=Yes),\"\")","v":0},"","Includes provision for two slipbase per sign"]
[null,"Sign Post - Bracket - 110 mm ",null,null,"each","",{"$f":"IFERROR(D29*(Two*Two)*(D74=Yes),\"\")","v":0},"","Includes provision for two post caps per sign"]
[null,"Sign Post Cap - 110 mm",null,null,"each","",{"$f":"IFERROR(D29*Two*(D75=Yes),\"\")","v":0},"","Includes provision for two brackets per sign"]
[null,"Quick Set Cement - 20kg bag",null,null,"each","",{"$f":"IFERROR(D29*(Two^Three)*(D76=Yes),\"\")","v":0},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B77,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B78,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Sign",{"$f":"IFERROR(H83/$D$29,0)","v":0},null,{"$f":"SUM($H$65:$H$81)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Sign",{"$f":"IFERROR(H87/SUM($D$25,$D$29),0)","v":0},null,{"$f":"H56+H83","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST18_4","index":112,"n_rows":89,"n_cols":9,"rows_kept":89,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (#):"},{"$f":"SUM(D25,D29)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E87&\"):\"","v":"Cost per unit ($/Sign):"},{"$f":"F87","v":0}]
[{"$f":"E8","v":"ST18_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Road Signage"},null,null,null,"Total cost of treatment ($):",{"$f":"H87","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST18_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Small Sign Mounted 65mm CHS Post"]
[null,"Nos of Signs",null,null,"#"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Medium Sign Mounted 100mm Slip Base Footing"]
[null,"Nos of Signs",null,null,"#"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Calculations - Small Sign Mounted 65mm CHS Post"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"# of Signs/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B39,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D39=Yes,IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D25/D35*D22+D26*(D34+D36))*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/D35+D26*(D34+D36))*(D40=Yes),\"\")","v":""},{"$f":"IFERROR(F40*G40,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D26*(D36+D34)))*(D41=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,null,"hr","",{"$f":"IFERROR(((D25/D35)+D26*D34)*(D42=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,null,"hr","",{"$f":"IFERROR(Two*(D25/D35)*(D43=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D25/D35)*(D44=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Sign Face - Small        ",null,null,"each","",{"$f":"IFERROR(D25*(D45=Yes),\"\")","v":0},""]
[null,"Sign Post - 65 mm        ",null,null,"each","",{"$f":"IFERROR(D25*(D46=Yes),\"\")","v":0},""]
[null,"Sign Post - Bracket 65 mm  ",null,null,"each","",{"$f":"IFERROR(D25*Two*(D47=Yes),\"\")","v":0},""]
[null,"Sign Post Cap - 65 mm",null,null,"each","",{"$f":"IFERROR(D25*(D48=Yes),\"\")","v":0},""]
[null,"Quick Set Cement - 20kg bag",null,null,"each","",{"$f":"IFERROR(D25*Three*(D49=Yes),\"\")","v":0},"","This is for the movement between sites of three plant item"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Sign",{"$f":"IFERROR(H56/$D$25,0)","v":0},null,{"$f":"SUM($H$39:$H$54)","v":0}]
[]
[null,"Calculations - Medium Sign Mounted 100mm Slip Base Footing"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"# of Signs/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B65,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D65=Yes,IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D29/D61*D22+D30*(D60+D62))*(D65=Yes),\"\")","v":""},{"$f":"IFERROR(F65*G65,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D66=Yes),\"\")","v":""},{"$f":"IFERROR(F66*G66,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D30*(D62+D60)))*(D67=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,null,"hr","",{"$f":"IFERROR(((D29/D61)+D30*D60)*(D68=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,null,"hr","",{"$f":"IFERROR(Two*(D29/D61)*(D69=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D29/D61)*(D70=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Sign Face - Medium       ",null,null,"each","",{"$f":"IFERROR(D29*(D71=Yes),\"\")","v":0},""]
[null,"Sign Post - 110mm Slip Post",null,null,"each","",{"$f":"IFERROR(D29*Two*(D72=Yes),\"\")","v":0},"","Includes provision for two posts per sign"]
[null,"Sign Post - 110mm Slipbase",null,null,"each","",{"$f":"IFERROR(D29*Two*(D73=Yes),\"\")","v":0},"","Includes provision for two slipbase per sign"]
[null,"Sign Post - Bracket - 110 mm ",null,null,"each","",{"$f":"IFERROR(D29*(Two*Two)*(D74=Yes),\"\")","v":0},"","Includes provision for two post caps per sign"]
[null,"Sign Post Cap - 110 mm",null,null,"each","",{"$f":"IFERROR(D29*Two*(D75=Yes),\"\")","v":0},"","Includes provision for two brackets per sign"]
[null,"Quick Set Cement - 20kg bag",null,null,"each","",{"$f":"IFERROR(D29*(Two^Three)*(D76=Yes),\"\")","v":0},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B77,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B78,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Sign",{"$f":"IFERROR(H83/$D$29,0)","v":0},null,{"$f":"SUM($H$65:$H$81)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Sign",{"$f":"IFERROR(H87/SUM($D$25,$D$29),0)","v":0},null,{"$f":"H56+H83","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST18_5","index":113,"n_rows":89,"n_cols":9,"rows_kept":89,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (#):"},{"$f":"SUM(D25,D29)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E87&\"):\"","v":"Cost per unit ($/Sign):"},{"$f":"F87","v":0}]
[{"$f":"E8","v":"ST18_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Road Signage"},null,null,null,"Total cost of treatment ($):",{"$f":"H87","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST18_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Small Sign Mounted 65mm CHS Post"]
[null,"Nos of Signs",null,null,"#"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Medium Sign Mounted 100mm Slip Base Footing"]
[null,"Nos of Signs",null,null,"#"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Calculations - Small Sign Mounted 65mm CHS Post"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"# of Signs/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B39,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D39=Yes,IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D25/D35*D22+D26*(D34+D36))*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/D35+D26*(D34+D36))*(D40=Yes),\"\")","v":""},{"$f":"IFERROR(F40*G40,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D26*(D36+D34)))*(D41=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,null,"hr","",{"$f":"IFERROR(((D25/D35)+D26*D34)*(D42=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,null,"hr","",{"$f":"IFERROR(Two*(D25/D35)*(D43=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D25/D35)*(D44=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Sign Face - Small        ",null,null,"each","",{"$f":"IFERROR(D25*(D45=Yes),\"\")","v":0},""]
[null,"Sign Post - 65 mm        ",null,null,"each","",{"$f":"IFERROR(D25*(D46=Yes),\"\")","v":0},""]
[null,"Sign Post - Bracket 65 mm  ",null,null,"each","",{"$f":"IFERROR(D25*Two*(D47=Yes),\"\")","v":0},""]
[null,"Sign Post Cap - 65 mm",null,null,"each","",{"$f":"IFERROR(D25*(D48=Yes),\"\")","v":0},""]
[null,"Quick Set Cement - 20kg bag",null,null,"each","",{"$f":"IFERROR(D25*Three*(D49=Yes),\"\")","v":0},"","This is for the movement between sites of three plant item"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Sign",{"$f":"IFERROR(H56/$D$25,0)","v":0},null,{"$f":"SUM($H$39:$H$54)","v":0}]
[]
[null,"Calculations - Medium Sign Mounted 100mm Slip Base Footing"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"# of Signs/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B65,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D65=Yes,IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D29/D61*D22+D30*(D60+D62))*(D65=Yes),\"\")","v":""},{"$f":"IFERROR(F65*G65,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D66=Yes),\"\")","v":""},{"$f":"IFERROR(F66*G66,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D30*(D62+D60)))*(D67=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,null,"hr","",{"$f":"IFERROR(((D29/D61)+D30*D60)*(D68=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,null,"hr","",{"$f":"IFERROR(Two*(D29/D61)*(D69=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D29/D61)*(D70=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Sign Face - Medium       ",null,null,"each","",{"$f":"IFERROR(D29*(D71=Yes),\"\")","v":0},""]
[null,"Sign Post - 110mm Slip Post",null,null,"each","",{"$f":"IFERROR(D29*Two*(D72=Yes),\"\")","v":0},"","Includes provision for two posts per sign"]
[null,"Sign Post - 110mm Slipbase",null,null,"each","",{"$f":"IFERROR(D29*Two*(D73=Yes),\"\")","v":0},"","Includes provision for two slipbase per sign"]
[null,"Sign Post - Bracket - 110 mm ",null,null,"each","",{"$f":"IFERROR(D29*(Two*Two)*(D74=Yes),\"\")","v":0},"","Includes provision for two post caps per sign"]
[null,"Sign Post Cap - 110 mm",null,null,"each","",{"$f":"IFERROR(D29*Two*(D75=Yes),\"\")","v":0},"","Includes provision for two brackets per sign"]
[null,"Quick Set Cement - 20kg bag",null,null,"each","",{"$f":"IFERROR(D29*(Two^Three)*(D76=Yes),\"\")","v":0},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B77,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B78,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Sign",{"$f":"IFERROR(H83/$D$29,0)","v":0},null,{"$f":"SUM($H$65:$H$81)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Sign",{"$f":"IFERROR(H87/SUM($D$25,$D$29),0)","v":0},null,{"$f":"H56+H83","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST18_6","index":114,"n_rows":89,"n_cols":9,"rows_kept":89,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E25&\"):\"","v":"Total quantity (#):"},{"$f":"SUM(D25,D29)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E87&\"):\"","v":"Cost per unit ($/Sign):"},{"$f":"F87","v":0}]
[{"$f":"E8","v":"ST18_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Road Signage"},null,null,null,"Total cost of treatment ($):",{"$f":"H87","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST18_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"Individual Site - Small Sign Mounted 65mm CHS Post"]
[null,"Nos of Signs",null,null,"#"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Individual Site - Medium Sign Mounted 100mm Slip Base Footing"]
[null,"Nos of Signs",null,null,"#"]
[null,"No of Sites",null,null,"#"]
[]
[null,"Calculations - Small Sign Mounted 65mm CHS Post"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"# of Signs/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B39,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D39=Yes,IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D25/D35*D22+D26*(D34+D36))*(D39=Yes),\"\")","v":""},{"$f":"IFERROR(F39*G39,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D25/D35+D26*(D34+D36))*(D40=Yes),\"\")","v":""},{"$f":"IFERROR(F40*G40,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D26*(D36+D34)))*(D41=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,null,"hr","",{"$f":"IFERROR(((D25/D35)+D26*D34)*(D42=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,null,"hr","",{"$f":"IFERROR(Two*(D25/D35)*(D43=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D25/D35)*(D44=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Sign Face - Small        ",null,null,"each","",{"$f":"IFERROR(D25*(D45=Yes),\"\")","v":0},""]
[null,"Sign Post - 65 mm        ",null,null,"each","",{"$f":"IFERROR(D25*(D46=Yes),\"\")","v":0},""]
[null,"Sign Post - Bracket 65 mm  ",null,null,"each","",{"$f":"IFERROR(D25*Two*(D47=Yes),\"\")","v":0},""]
[null,"Sign Post Cap - 65 mm",null,null,"each","",{"$f":"IFERROR(D25*(D48=Yes),\"\")","v":0},""]
[null,"Quick Set Cement - 20kg bag",null,null,"each","",{"$f":"IFERROR(D25*Three*(D49=Yes),\"\")","v":0},"","This is for the movement between sites of three plant item"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Sign",{"$f":"IFERROR(H56/$D$25,0)","v":0},null,{"$f":"SUM($H$39:$H$54)","v":0}]
[]
[null,"Calculations - Medium Sign Mounted 100mm Slip Base Footing"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"# of Signs/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B65,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D65=Yes,IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((D29/D61*D22+D30*(D60+D62))*(D65=Yes),\"\")","v":""},{"$f":"IFERROR(F65*G65,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((D29/D61+D30*(D60+D62))*(D66=Yes),\"\")","v":""},{"$f":"IFERROR(F66*G66,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR((Two*(D30*(D62+D60)))*(D67=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Bobcat                   ",null,null,"hr","",{"$f":"IFERROR(((D29/D61)+D30*D60)*(D68=Yes),\"\")","v":""},""]
[null,"Labour - Construction Worker",null,null,"hr","",{"$f":"IFERROR(Two*(D29/D61)*(D69=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D29/D61)*(D70=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Sign Face - Medium       ",null,null,"each","",{"$f":"IFERROR(D29*(D71=Yes),\"\")","v":0},""]
[null,"Sign Post - 110mm Slip Post",null,null,"each","",{"$f":"IFERROR(D29*Two*(D72=Yes),\"\")","v":0},"","Includes provision for two posts per sign"]
[null,"Sign Post - 110mm Slipbase",null,null,"each","",{"$f":"IFERROR(D29*Two*(D73=Yes),\"\")","v":0},"","Includes provision for two slipbase per sign"]
[null,"Sign Post - Bracket - 110 mm ",null,null,"each","",{"$f":"IFERROR(D29*(Two*Two)*(D74=Yes),\"\")","v":0},"","Includes provision for two post caps per sign"]
[null,"Sign Post Cap - 110 mm",null,null,"each","",{"$f":"IFERROR(D29*Two*(D75=Yes),\"\")","v":0},"","Includes provision for two brackets per sign"]
[null,"Quick Set Cement - 20kg bag",null,null,"each","",{"$f":"IFERROR(D29*(Two^Three)*(D76=Yes),\"\")","v":0},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B77,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B78,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B79,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B80,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B81,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Sign",{"$f":"IFERROR(H83/$D$29,0)","v":0},null,{"$f":"SUM($H$65:$H$81)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Sign",{"$f":"IFERROR(H87/SUM($D$25,$D$29),0)","v":0},null,{"$f":"H56+H83","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST19_1","index":115,"n_rows":76,"n_cols":9,"rows_kept":76,"cut":false,"hidden":true,"merged":[[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E26&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D22,D26,D30)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E74&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F74","v":0}]
[{"$f":"E8","v":"ST19_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Roadside Barriers"},null,null,null,"Total cost of treatment ($):",{"$f":"H74","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST19_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Guard Rail"]
[null,"Length",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Wire Rope"]
[null,"Length",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Bridge Rail"]
[null,"Length",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Guard Rail"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Guard Rail - Supply and Install",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B36,ResourceList,0)),\"\")","v":"m"},{"$f":"IF(D36=Yes,IFERROR(INDEX(ResourceRate,MATCH($B36,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D22*(D36=Yes),\"\")","v":0},{"$f":"IFERROR(F36*G36,\"\")","v":0}]
[null,"Guard Rail - Mobilisation and Demobilisation",null,"Yes","each",{"$f":"IF(D37=Yes,IFERROR(INDEX(ResourceRate,MATCH($B37,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D23*(D37=Yes),\"\")","v":0},0]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$44/$D$22,0)","v":0},null,{"$f":"SUM($H$36:$H$42)","v":0}]
[]
[null,"Calculations - Wire Rope"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Wire Rope - Supply and Install",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B49,ResourceList,0)),\"\")","v":"m"},{"$f":"IF(D49=Yes,IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D26*(D49=Yes),\"\")","v":0},{"$f":"IFERROR(F49*G49,\"\")","v":0}]
[null,"Wire Rope - Mobilisation and Demobilisation",null,"Yes","each",{"$f":"IF(D50=Yes,IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D27*(D50=Yes),\"\")","v":0},{"$f":"IFERROR(F50*G50,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$57/$D$26,0)","v":0},null,{"$f":"SUM($H$49:$H$55)","v":0}]
[]
[null,"Calculations - Bridge Rail"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Bridge Rail  - Supply and Install",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B62,ResourceList,0)),\"\")","v":"m"},{"$f":"IF(D62=Yes,IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D30*(D62=Yes),\"\")","v":0},{"$f":"IFERROR(F62*G62,\"\")","v":0}]
[null,"Bridge Rail - Mobilisation and Demobilisation",null,"Yes","each",{"$f":"IF(D63=Yes,IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D31*(D63=Yes),\"\")","v":0},{"$f":"IFERROR(F63*G63,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$70/$D$30,)","v":0},null,{"$f":"SUM($H$62:$H$68)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H74/SUM($D$22,$D$26,$D$30),0)","v":0},null,{"$f":"H44+H57+H70","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST19_2","index":116,"n_rows":76,"n_cols":9,"rows_kept":76,"cut":false,"hidden":true,"merged":[[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E26&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D22,D26,D30)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E74&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F74","v":0}]
[{"$f":"E8","v":"ST19_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Roadside Barriers"},null,null,null,"Total cost of treatment ($):",{"$f":"H74","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST19_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Guard Rail"]
[null,"Length",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Wire Rope"]
[null,"Length",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Bridge Rail"]
[null,"Length",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Guard Rail"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Guard Rail - Supply and Install",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B36,ResourceList,0)),\"\")","v":"m"},{"$f":"IF(D36=Yes,IFERROR(INDEX(ResourceRate,MATCH($B36,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D22*(D36=Yes),\"\")","v":0},{"$f":"IFERROR(F36*G36,\"\")","v":0}]
[null,"Guard Rail - Mobilisation and Demobilisation",null,"Yes","each",{"$f":"IF(D37=Yes,IFERROR(INDEX(ResourceRate,MATCH($B37,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D23*(D37=Yes),\"\")","v":0},0]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$44/$D$22,0)","v":0},null,{"$f":"SUM($H$36:$H$42)","v":0}]
[]
[null,"Calculations - Wire Rope"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Wire Rope - Supply and Install",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B49,ResourceList,0)),\"\")","v":"m"},{"$f":"IF(D49=Yes,IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D26*(D49=Yes),\"\")","v":0},{"$f":"IFERROR(F49*G49,\"\")","v":0}]
[null,"Wire Rope - Mobilisation and Demobilisation",null,"Yes","each",{"$f":"IF(D50=Yes,IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D27*(D50=Yes),\"\")","v":0},{"$f":"IFERROR(F50*G50,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$57/$D$26,0)","v":0},null,{"$f":"SUM($H$49:$H$55)","v":0}]
[]
[null,"Calculations - Bridge Rail"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Bridge Rail  - Supply and Install",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B62,ResourceList,0)),\"\")","v":"m"},{"$f":"IF(D62=Yes,IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D30*(D62=Yes),\"\")","v":0},{"$f":"IFERROR(F62*G62,\"\")","v":0}]
[null,"Bridge Rail - Mobilisation and Demobilisation",null,"Yes","each",{"$f":"IF(D63=Yes,IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D31*(D63=Yes),\"\")","v":0},{"$f":"IFERROR(F63*G63,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$70/$D$30,)","v":0},null,{"$f":"SUM($H$62:$H$68)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H74/SUM($D$22,$D$26,$D$30),0)","v":0},null,{"$f":"H44+H57+H70","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST19_3","index":117,"n_rows":76,"n_cols":9,"rows_kept":76,"cut":false,"hidden":true,"merged":[[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E26&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D22,D26,D30)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E74&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F74","v":0}]
[{"$f":"E8","v":"ST19_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Roadside Barriers"},null,null,null,"Total cost of treatment ($):",{"$f":"H74","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST19_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Guard Rail"]
[null,"Length",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Wire Rope"]
[null,"Length",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Bridge Rail"]
[null,"Length",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Guard Rail"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Guard Rail - Supply and Install",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B36,ResourceList,0)),\"\")","v":"m"},{"$f":"IF(D36=Yes,IFERROR(INDEX(ResourceRate,MATCH($B36,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D22*(D36=Yes),\"\")","v":0},{"$f":"IFERROR(F36*G36,\"\")","v":0}]
[null,"Guard Rail - Mobilisation and Demobilisation",null,"Yes","each",{"$f":"IF(D37=Yes,IFERROR(INDEX(ResourceRate,MATCH($B37,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D23*(D37=Yes),\"\")","v":0},0]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$44/$D$22,0)","v":0},null,{"$f":"SUM($H$36:$H$42)","v":0}]
[]
[null,"Calculations - Wire Rope"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Wire Rope - Supply and Install",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B49,ResourceList,0)),\"\")","v":"m"},{"$f":"IF(D49=Yes,IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D26*(D49=Yes),\"\")","v":0},{"$f":"IFERROR(F49*G49,\"\")","v":0}]
[null,"Wire Rope - Mobilisation and Demobilisation",null,"Yes","each",{"$f":"IF(D50=Yes,IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D27*(D50=Yes),\"\")","v":0},{"$f":"IFERROR(F50*G50,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$57/$D$26,0)","v":0},null,{"$f":"SUM($H$49:$H$55)","v":0}]
[]
[null,"Calculations - Bridge Rail"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Bridge Rail  - Supply and Install",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B62,ResourceList,0)),\"\")","v":"m"},{"$f":"IF(D62=Yes,IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D30*(D62=Yes),\"\")","v":0},{"$f":"IFERROR(F62*G62,\"\")","v":0}]
[null,"Bridge Rail - Mobilisation and Demobilisation",null,"Yes","each",{"$f":"IF(D63=Yes,IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D31*(D63=Yes),\"\")","v":0},{"$f":"IFERROR(F63*G63,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$70/$D$30,)","v":0},null,{"$f":"SUM($H$62:$H$68)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H74/SUM($D$22,$D$26,$D$30),0)","v":0},null,{"$f":"H44+H57+H70","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST19_4","index":118,"n_rows":76,"n_cols":9,"rows_kept":76,"cut":false,"hidden":true,"merged":[[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E26&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D22,D26,D30)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E74&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F74","v":0}]
[{"$f":"E8","v":"ST19_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Roadside Barriers"},null,null,null,"Total cost of treatment ($):",{"$f":"H74","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST19_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Guard Rail"]
[null,"Length",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Wire Rope"]
[null,"Length",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Bridge Rail"]
[null,"Length",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Guard Rail"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Guard Rail - Supply and Install",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B36,ResourceList,0)),\"\")","v":"m"},{"$f":"IF(D36=Yes,IFERROR(INDEX(ResourceRate,MATCH($B36,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D22*(D36=Yes),\"\")","v":0},{"$f":"IFERROR(F36*G36,\"\")","v":0}]
[null,"Guard Rail - Mobilisation and Demobilisation",null,"Yes","each",{"$f":"IF(D37=Yes,IFERROR(INDEX(ResourceRate,MATCH($B37,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D23*(D37=Yes),\"\")","v":0},0]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$44/$D$22,0)","v":0},null,{"$f":"SUM($H$36:$H$42)","v":0}]
[]
[null,"Calculations - Wire Rope"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Wire Rope - Supply and Install",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B49,ResourceList,0)),\"\")","v":"m"},{"$f":"IF(D49=Yes,IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D26*(D49=Yes),\"\")","v":0},{"$f":"IFERROR(F49*G49,\"\")","v":0}]
[null,"Wire Rope - Mobilisation and Demobilisation",null,"Yes","each",{"$f":"IF(D50=Yes,IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D27*(D50=Yes),\"\")","v":0},{"$f":"IFERROR(F50*G50,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$57/$D$26,0)","v":0},null,{"$f":"SUM($H$49:$H$55)","v":0}]
[]
[null,"Calculations - Bridge Rail"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Bridge Rail  - Supply and Install",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B62,ResourceList,0)),\"\")","v":"m"},{"$f":"IF(D62=Yes,IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D30*(D62=Yes),\"\")","v":0},{"$f":"IFERROR(F62*G62,\"\")","v":0}]
[null,"Bridge Rail - Mobilisation and Demobilisation",null,"Yes","each",{"$f":"IF(D63=Yes,IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D31*(D63=Yes),\"\")","v":0},{"$f":"IFERROR(F63*G63,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$70/$D$30,)","v":0},null,{"$f":"SUM($H$62:$H$68)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H74/SUM($D$22,$D$26,$D$30),0)","v":0},null,{"$f":"H44+H57+H70","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST19_5","index":119,"n_rows":76,"n_cols":9,"rows_kept":76,"cut":false,"hidden":true,"merged":[[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E26&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D22,D26,D30)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E74&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F74","v":0}]
[{"$f":"E8","v":"ST19_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Roadside Barriers"},null,null,null,"Total cost of treatment ($):",{"$f":"H74","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST19_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Guard Rail"]
[null,"Length",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Wire Rope"]
[null,"Length",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Bridge Rail"]
[null,"Length",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Guard Rail"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Guard Rail - Supply and Install",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B36,ResourceList,0)),\"\")","v":"m"},{"$f":"IF(D36=Yes,IFERROR(INDEX(ResourceRate,MATCH($B36,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D22*(D36=Yes),\"\")","v":0},{"$f":"IFERROR(F36*G36,\"\")","v":0}]
[null,"Guard Rail - Mobilisation and Demobilisation",null,"Yes","each",{"$f":"IF(D37=Yes,IFERROR(INDEX(ResourceRate,MATCH($B37,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D23*(D37=Yes),\"\")","v":0},0]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$44/$D$22,0)","v":0},null,{"$f":"SUM($H$36:$H$42)","v":0}]
[]
[null,"Calculations - Wire Rope"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Wire Rope - Supply and Install",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B49,ResourceList,0)),\"\")","v":"m"},{"$f":"IF(D49=Yes,IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D26*(D49=Yes),\"\")","v":0},{"$f":"IFERROR(F49*G49,\"\")","v":0}]
[null,"Wire Rope - Mobilisation and Demobilisation",null,"Yes","each",{"$f":"IF(D50=Yes,IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D27*(D50=Yes),\"\")","v":0},{"$f":"IFERROR(F50*G50,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$57/$D$26,0)","v":0},null,{"$f":"SUM($H$49:$H$55)","v":0}]
[]
[null,"Calculations - Bridge Rail"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Bridge Rail  - Supply and Install",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B62,ResourceList,0)),\"\")","v":"m"},{"$f":"IF(D62=Yes,IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D30*(D62=Yes),\"\")","v":0},{"$f":"IFERROR(F62*G62,\"\")","v":0}]
[null,"Bridge Rail - Mobilisation and Demobilisation",null,"Yes","each",{"$f":"IF(D63=Yes,IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D31*(D63=Yes),\"\")","v":0},{"$f":"IFERROR(F63*G63,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$70/$D$30,)","v":0},null,{"$f":"SUM($H$62:$H$68)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H74/SUM($D$22,$D$26,$D$30),0)","v":0},null,{"$f":"H44+H57+H70","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST19_6","index":120,"n_rows":76,"n_cols":9,"rows_kept":76,"cut":false,"hidden":true,"merged":[[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E26&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D22,D26,D30)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E74&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F74","v":0}]
[{"$f":"E8","v":"ST19_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Roadside Barriers"},null,null,null,"Total cost of treatment ($):",{"$f":"H74","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST19_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Guard Rail"]
[null,"Length",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Wire Rope"]
[null,"Length",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Bridge Rail"]
[null,"Length",null,null,"Lm"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Guard Rail"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Guard Rail - Supply and Install",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B36,ResourceList,0)),\"\")","v":"m"},{"$f":"IF(D36=Yes,IFERROR(INDEX(ResourceRate,MATCH($B36,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D22*(D36=Yes),\"\")","v":0},{"$f":"IFERROR(F36*G36,\"\")","v":0}]
[null,"Guard Rail - Mobilisation and Demobilisation",null,"Yes","each",{"$f":"IF(D37=Yes,IFERROR(INDEX(ResourceRate,MATCH($B37,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D23*(D37=Yes),\"\")","v":0},0]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$44/$D$22,0)","v":0},null,{"$f":"SUM($H$36:$H$42)","v":0}]
[]
[null,"Calculations - Wire Rope"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Wire Rope - Supply and Install",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B49,ResourceList,0)),\"\")","v":"m"},{"$f":"IF(D49=Yes,IFERROR(INDEX(ResourceRate,MATCH($B49,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D26*(D49=Yes),\"\")","v":0},{"$f":"IFERROR(F49*G49,\"\")","v":0}]
[null,"Wire Rope - Mobilisation and Demobilisation",null,"Yes","each",{"$f":"IF(D50=Yes,IFERROR(INDEX(ResourceRate,MATCH($B50,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D27*(D50=Yes),\"\")","v":0},{"$f":"IFERROR(F50*G50,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B51,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B52,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B53,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$57/$D$26,0)","v":0},null,{"$f":"SUM($H$49:$H$55)","v":0}]
[]
[null,"Calculations - Bridge Rail"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Bridge Rail  - Supply and Install",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B62,ResourceList,0)),\"\")","v":"m"},{"$f":"IF(D62=Yes,IFERROR(INDEX(ResourceRate,MATCH($B62,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D30*(D62=Yes),\"\")","v":0},{"$f":"IFERROR(F62*G62,\"\")","v":0}]
[null,"Bridge Rail - Mobilisation and Demobilisation",null,"Yes","each",{"$f":"IF(D63=Yes,IFERROR(INDEX(ResourceRate,MATCH($B63,ResourceList,0)),\"\"),\"\")","v":0},{"$f":"IFERROR(D31*(D63=Yes),\"\")","v":0},{"$f":"IFERROR(F63*G63,\"\")","v":0}]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$70/$D$30,)","v":0},null,{"$f":"SUM($H$62:$H$68)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR(H74/SUM($D$22,$D$26,$D$30),0)","v":0},null,{"$f":"H44+H57+H70","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST20_1","index":121,"n_rows":51,"n_cols":9,"rows_kept":51,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E23&\"):\"","v":"Total quantity (#):"},{"$f":"D23","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E49&\"):\"","v":"Cost per unit ($/post):"},{"$f":"F49","v":0}]
[{"$f":"E8","v":"ST20_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Guide Posts Or Markers"},null,null,null,"Total cost of treatment ($):",{"$f":"H49","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST20_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"# of Guide Post(s)",null,null,"#"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Guide Post or Markers"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Posts / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[null,"Time required to give instructions to crew at yard",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B34,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D34=Yes,IFERROR(INDEX(ResourceRate,MATCH($B34,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D23/D29*D21+D24*(D28+D30))*D31*(D34=Yes),\"\")","v":""},{"$f":"IFERROR(F34*G34,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",{"$f":"IF(D35=Yes,IFERROR(INDEX(ResourceRate,MATCH($B35,ResourceList,0)),\"\"),\"\")","v":110},{"$f":"IFERROR((D23/D29+D24*(D28+D30))*(D35=Yes),\"\")","v":""},{"$f":"IFERROR(F35*G35,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",{"$f":"IF(D36=Yes,IFERROR(INDEX(ResourceRate,MATCH($B36,ResourceList,0)),\"\"),\"\")","v":90},{"$f":"IFERROR((D23/D29+D24*(D28+D30))*(D36=Yes),\"\")","v":""},"","This is for one person whilst works are being carried out"]
[null,"Labour - Construction Worker",null,"Yes","hr",{"$f":"IF(D37=Yes,IFERROR(INDEX(ResourceRate,MATCH($B37,ResourceList,0)),\"\"),\"\")","v":75},{"$f":"IFERROR((D23/D29+D24*(D28+D30))*(D37=Yes),\"\")","v":""},""]
[null,"Guide Post               ",null,"Yes","each",{"$f":"IF(D38=Yes,IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\"),\"\")","v":10},{"$f":"IFERROR(D23*(D38=Yes),\"\")","v":0},0]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/post",{"$f":"IFERROR(H45/$D$23,0)","v":0},null,{"$f":"SUM($H$34:$H$43)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/post",{"$f":"IFERROR(H49/$D$23,0)","v":0},null,{"$f":"H45","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST20_2","index":122,"n_rows":51,"n_cols":9,"rows_kept":51,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E23&\"):\"","v":"Total quantity (#):"},{"$f":"D23","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E49&\"):\"","v":"Cost per unit ($/post):"},{"$f":"F49","v":0}]
[{"$f":"E8","v":"ST20_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Guide Posts Or Markers"},null,null,null,"Total cost of treatment ($):",{"$f":"H49","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST20_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"# of Guide Post(s)",null,null,"#"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Guide Post or Markers"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Posts / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[null,"Time required to give instructions to crew at yard",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B34,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D34=Yes,IFERROR(INDEX(ResourceRate,MATCH($B34,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D23/D29*D21+D24*(D28+D30))*D31*(D34=Yes),\"\")","v":""},{"$f":"IFERROR(F34*G34,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",{"$f":"IF(D35=Yes,IFERROR(INDEX(ResourceRate,MATCH($B35,ResourceList,0)),\"\"),\"\")","v":110},{"$f":"IFERROR((D23/D29+D24*(D28+D30))*(D35=Yes),\"\")","v":""},{"$f":"IFERROR(F35*G35,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",{"$f":"IF(D36=Yes,IFERROR(INDEX(ResourceRate,MATCH($B36,ResourceList,0)),\"\"),\"\")","v":90},{"$f":"IFERROR((D23/D29+D24*(D28+D30))*(D36=Yes),\"\")","v":""},"","This is for one person whilst works are being carried out"]
[null,"Labour - Construction Worker",null,"Yes","hr",{"$f":"IF(D37=Yes,IFERROR(INDEX(ResourceRate,MATCH($B37,ResourceList,0)),\"\"),\"\")","v":75},{"$f":"IFERROR((D23/D29+D24*(D28+D30))*(D37=Yes),\"\")","v":""},""]
[null,"Guide Post               ",null,"Yes","each",{"$f":"IF(D38=Yes,IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\"),\"\")","v":10},{"$f":"IFERROR(D23*(D38=Yes),\"\")","v":0},0]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/post",{"$f":"IFERROR(H45/$D$23,0)","v":0},null,{"$f":"SUM($H$34:$H$43)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/post",{"$f":"IFERROR(H49/$D$23,0)","v":0},null,{"$f":"H45","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST20_3","index":123,"n_rows":51,"n_cols":9,"rows_kept":51,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E23&\"):\"","v":"Total quantity (#):"},{"$f":"D23","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E49&\"):\"","v":"Cost per unit ($/post):"},{"$f":"F49","v":0}]
[{"$f":"E8","v":"ST20_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Guide Posts Or Markers"},null,null,null,"Total cost of treatment ($):",{"$f":"H49","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST20_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"# of Guide Post(s)",null,null,"#"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Guide Post or Markers"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Posts / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[null,"Time required to give instructions to crew at yard",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B34,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D34=Yes,IFERROR(INDEX(ResourceRate,MATCH($B34,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D23/D29*D21+D24*(D28+D30))*D31*(D34=Yes),\"\")","v":""},{"$f":"IFERROR(F34*G34,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",{"$f":"IF(D35=Yes,IFERROR(INDEX(ResourceRate,MATCH($B35,ResourceList,0)),\"\"),\"\")","v":110},{"$f":"IFERROR((D23/D29+D24*(D28+D30))*(D35=Yes),\"\")","v":""},{"$f":"IFERROR(F35*G35,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",{"$f":"IF(D36=Yes,IFERROR(INDEX(ResourceRate,MATCH($B36,ResourceList,0)),\"\"),\"\")","v":90},{"$f":"IFERROR((D23/D29+D24*(D28+D30))*(D36=Yes),\"\")","v":""},"","This is for one person whilst works are being carried out"]
[null,"Labour - Construction Worker",null,"Yes","hr",{"$f":"IF(D37=Yes,IFERROR(INDEX(ResourceRate,MATCH($B37,ResourceList,0)),\"\"),\"\")","v":75},{"$f":"IFERROR((D23/D29+D24*(D28+D30))*(D37=Yes),\"\")","v":""},""]
[null,"Guide Post               ",null,"Yes","each",{"$f":"IF(D38=Yes,IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\"),\"\")","v":10},{"$f":"IFERROR(D23*(D38=Yes),\"\")","v":0},0]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/post",{"$f":"IFERROR(H45/$D$23,0)","v":0},null,{"$f":"SUM($H$34:$H$43)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/post",{"$f":"IFERROR(H49/$D$23,0)","v":0},null,{"$f":"H45","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST20_4","index":124,"n_rows":51,"n_cols":9,"rows_kept":51,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E23&\"):\"","v":"Total quantity (#):"},{"$f":"D23","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E49&\"):\"","v":"Cost per unit ($/post):"},{"$f":"F49","v":0}]
[{"$f":"E8","v":"ST20_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Guide Posts Or Markers"},null,null,null,"Total cost of treatment ($):",{"$f":"H49","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST20_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"# of Guide Post(s)",null,null,"#"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Guide Post or Markers"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Posts / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[null,"Time required to give instructions to crew at yard",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B34,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D34=Yes,IFERROR(INDEX(ResourceRate,MATCH($B34,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D23/D29*D21+D24*(D28+D30))*D31*(D34=Yes),\"\")","v":""},{"$f":"IFERROR(F34*G34,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",{"$f":"IF(D35=Yes,IFERROR(INDEX(ResourceRate,MATCH($B35,ResourceList,0)),\"\"),\"\")","v":110},{"$f":"IFERROR((D23/D29+D24*(D28+D30))*(D35=Yes),\"\")","v":""},{"$f":"IFERROR(F35*G35,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",{"$f":"IF(D36=Yes,IFERROR(INDEX(ResourceRate,MATCH($B36,ResourceList,0)),\"\"),\"\")","v":90},{"$f":"IFERROR((D23/D29+D24*(D28+D30))*(D36=Yes),\"\")","v":""},"","This is for one person whilst works are being carried out"]
[null,"Labour - Construction Worker",null,"Yes","hr",{"$f":"IF(D37=Yes,IFERROR(INDEX(ResourceRate,MATCH($B37,ResourceList,0)),\"\"),\"\")","v":75},{"$f":"IFERROR((D23/D29+D24*(D28+D30))*(D37=Yes),\"\")","v":""},""]
[null,"Guide Post               ",null,"Yes","each",{"$f":"IF(D38=Yes,IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\"),\"\")","v":10},{"$f":"IFERROR(D23*(D38=Yes),\"\")","v":0},0]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/post",{"$f":"IFERROR(H45/$D$23,0)","v":0},null,{"$f":"SUM($H$34:$H$43)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/post",{"$f":"IFERROR(H49/$D$23,0)","v":0},null,{"$f":"H45","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST20_5","index":125,"n_rows":51,"n_cols":9,"rows_kept":51,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E23&\"):\"","v":"Total quantity (#):"},{"$f":"D23","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E49&\"):\"","v":"Cost per unit ($/post):"},{"$f":"F49","v":0}]
[{"$f":"E8","v":"ST20_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Guide Posts Or Markers"},null,null,null,"Total cost of treatment ($):",{"$f":"H49","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST20_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"# of Guide Post(s)",null,null,"#"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Guide Post or Markers"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Posts / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[null,"Time required to give instructions to crew at yard",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B34,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D34=Yes,IFERROR(INDEX(ResourceRate,MATCH($B34,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D23/D29*D21+D24*(D28+D30))*D31*(D34=Yes),\"\")","v":""},{"$f":"IFERROR(F34*G34,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",{"$f":"IF(D35=Yes,IFERROR(INDEX(ResourceRate,MATCH($B35,ResourceList,0)),\"\"),\"\")","v":110},{"$f":"IFERROR((D23/D29+D24*(D28+D30))*(D35=Yes),\"\")","v":""},{"$f":"IFERROR(F35*G35,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",{"$f":"IF(D36=Yes,IFERROR(INDEX(ResourceRate,MATCH($B36,ResourceList,0)),\"\"),\"\")","v":90},{"$f":"IFERROR((D23/D29+D24*(D28+D30))*(D36=Yes),\"\")","v":""},"","This is for one person whilst works are being carried out"]
[null,"Labour - Construction Worker",null,"Yes","hr",{"$f":"IF(D37=Yes,IFERROR(INDEX(ResourceRate,MATCH($B37,ResourceList,0)),\"\"),\"\")","v":75},{"$f":"IFERROR((D23/D29+D24*(D28+D30))*(D37=Yes),\"\")","v":""},""]
[null,"Guide Post               ",null,"Yes","each",{"$f":"IF(D38=Yes,IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\"),\"\")","v":10},{"$f":"IFERROR(D23*(D38=Yes),\"\")","v":0},0]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/post",{"$f":"IFERROR(H45/$D$23,0)","v":0},null,{"$f":"SUM($H$34:$H$43)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/post",{"$f":"IFERROR(H49/$D$23,0)","v":0},null,{"$f":"H45","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST20_6","index":126,"n_rows":51,"n_cols":9,"rows_kept":51,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E23&\"):\"","v":"Total quantity (#):"},{"$f":"D23","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E49&\"):\"","v":"Cost per unit ($/post):"},{"$f":"F49","v":0}]
[{"$f":"E8","v":"ST20_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Guide Posts Or Markers"},null,null,null,"Total cost of treatment ($):",{"$f":"H49","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST20_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[]
[null,"# of Guide Post(s)",null,null,"#"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Guide Post or Markers"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Production",null,null,"Posts / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[null,"Time required to give instructions to crew at yard",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B34,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D34=Yes,IFERROR(INDEX(ResourceRate,MATCH($B34,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((D23/D29*D21+D24*(D28+D30))*D31*(D34=Yes),\"\")","v":""},{"$f":"IFERROR(F34*G34,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",{"$f":"IF(D35=Yes,IFERROR(INDEX(ResourceRate,MATCH($B35,ResourceList,0)),\"\"),\"\")","v":110},{"$f":"IFERROR((D23/D29+D24*(D28+D30))*(D35=Yes),\"\")","v":""},{"$f":"IFERROR(F35*G35,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",{"$f":"IF(D36=Yes,IFERROR(INDEX(ResourceRate,MATCH($B36,ResourceList,0)),\"\"),\"\")","v":90},{"$f":"IFERROR((D23/D29+D24*(D28+D30))*(D36=Yes),\"\")","v":""},"","This is for one person whilst works are being carried out"]
[null,"Labour - Construction Worker",null,"Yes","hr",{"$f":"IF(D37=Yes,IFERROR(INDEX(ResourceRate,MATCH($B37,ResourceList,0)),\"\"),\"\")","v":75},{"$f":"IFERROR((D23/D29+D24*(D28+D30))*(D37=Yes),\"\")","v":""},""]
[null,"Guide Post               ",null,"Yes","each",{"$f":"IF(D38=Yes,IFERROR(INDEX(ResourceRate,MATCH($B38,ResourceList,0)),\"\"),\"\")","v":10},{"$f":"IFERROR(D23*(D38=Yes),\"\")","v":0},0]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B39,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B40,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B41,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B42,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/post",{"$f":"IFERROR(H45/$D$23,0)","v":0},null,{"$f":"SUM($H$34:$H$43)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/post",{"$f":"IFERROR(H49/$D$23,0)","v":0},null,{"$f":"H45","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST21_1","index":127,"n_rows":206,"n_cols":9,"rows_kept":206,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32,D36,D40,D44)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E204&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F204","v":0}]
[{"$f":"E8","v":"ST21_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Reconstruct Reinforced Concrete"},null,null,null,"Total cost of treatment ($):",{"$f":"H204","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST21_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"# Persons"]
[null,"Reinforcement Ratio",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Culvert Size Reinforced Concrete Pipe in Between 300 and 1200"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size Reinforced Concrete Pipe Greater than 1,200"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size Reinforced Concrete Box Culvert in Between 375 and 600"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size Reinforced Concrete Box Culvert Greater than 675"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Concrete Margin"]
[null,"Quantity",null,null,"m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Culvert Size RCP in Between 300 and 1200"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,"m2 / m3"]
[null,"Production Formwork",null,null,"hr / m2"]
[null,"Production Install Steel",null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B57,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D57=Yes,IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))*$D$22+($D$29*($D$49+$D$54)))*(D57=Yes),\"\")","v":""},{"$f":"IFERROR(F57*G57,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*(D58=Yes),\"\")","v":""},{"$f":"IFERROR(F58*G58,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$29*($D$49+$D$54)*(D59=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$28*$D$50*$D$51*(D60=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$28*$D$24*$D$52*(D61=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$28*$D$53*(D62=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))*Two*(D63=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$28*(1+$D$25)*(D64=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$28*$D$24*(D65=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$28*$D$50*(D66=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*(D67=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*(D68=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*$D$23/Three*(D69=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B70,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B71,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B72,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$76/$D$28,0)","v":0},null,{"$f":"SUM($H$57:$H$74)","v":0}]
[]
[null,"Calculations - Culvert Size RCP Greater than 1,200"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,"m2 / m3"]
[null,"Production Formwork",null,null,"hr / m2"]
[null,"Production Install Steel",null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B88,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D88=Yes,IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))*$D$22+($D$33*($D$80+$D$85)))*(D88=Yes),\"\")","v":""},{"$f":"IFERROR(F88*G88,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*(D89=Yes),\"\")","v":""},{"$f":"IFERROR(F89*G89,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$33*($D$80+$D$85)*(D90=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$32*$D$81*$D$82*(D91=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$32*$D$24*$D$83*(D92=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$32*$D$84*(D93=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))*Two*(D94=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$32*(1+$D$25)*(D95=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$32*$D$24*(D96=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$32*$D$81*(D97=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*(D98=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*(D99=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*D23/Three*(D100=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B103,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B104,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B105,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$107/$D$32,0)","v":0},null,{"$f":"SUM($H$88:$H$105)","v":0}]
[]
[null,"Calculations - Culvert Size RCBC in Between 375 and 600"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,null,null,null,null,"m2 / m3"]
[null,"Production Formwork",null,null,null,null,null,null,"hr / m2"]
[null,"Production Install Steel",null,null,null,null,null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,null,null,null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B119,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D119=Yes,IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))*$D$22+($D$37*($H$111+$H$116)))*(D119=Yes),\"\")","v":""},{"$f":"IFERROR(F119*G119,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*(D120=Yes),\"\")","v":""},{"$f":"IFERROR(F120*G120,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$37*($H$111+$H$116),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$36*$H$112*$H$113*(D122=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$36*$D$24*$H$114*(D123=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$36*$H$115*(D124=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))*Two*(D125=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$36*(1+$D$25)*(D126=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$36*$D$24*(D127=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$36*$H$112*(D128=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*(D129=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*(D130=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*$D$23/Three*(D131=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B132,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B133,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B134,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B135,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B136,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$138/$D$36,0)","v":0},null,{"$f":"SUM($H$119:$H$136)","v":0}]
[]
[null,"Calculations - Culvert Size RCBC Greater than 675"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,null,null,null,null,"m2 / m3"]
[null,"Production Formwork",null,null,null,null,null,null,"hr / m2"]
[null,"Production Install Steel",null,null,null,null,null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,null,null,null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B150,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D150=Yes,IFERROR(INDEX(ResourceRate,MATCH($B150,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))*$D$22+($D$41*($H$142+$H$147)))*(D150=Yes),\"\")","v":""},{"$f":"IFERROR(F150*G150,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*(D151=Yes),\"\")","v":""},{"$f":"IFERROR(F151*G151,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$41*($H$142+$H$147)*(D152=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$40*$H$143*$H$144*(D153=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$40*$D$24*$H$145*(D154=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$40*$H$146*(D155=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((((Two*$D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))*(D156=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR(Two*$D$40*(1+$D$25)*(D157=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$40*$D$24*(D158=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$40*$H$143*(D159=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*(D160=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*(D161=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*$D$23/Three*(D162=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B163,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B164,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B165,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B166,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B167,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$169/$D$40,0)","v":0},null,{"$f":"SUM($H$150:$H$167)","v":0}]
[]
[null,"Calculations - Concrete Margin"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,null,null,null,null,"m2 / m3"]
[null,"Production Formwork",null,null,null,null,null,null,"hr / m2"]
[null,"Production Install Steel",null,null,null,null,null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,null,null,null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B181,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D181=Yes,IFERROR(INDEX(ResourceRate,MATCH($B181,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))*$D$22+($D$45*($H$173+$H$178)))*(D181=Yes),\"\")","v":""},{"$f":"IFERROR(F181*G181,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*(D182=Yes),\"\")","v":""},{"$f":"IFERROR(F182*G182,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$45*($H$173+$H$178)*(D183=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$44*$H$174*$H$175*(D184=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$44*$D$24*$H$176*(D185=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$44*$H$177*(D186=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((((Two*$D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))*(D187=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$44*(1+$D$25)*(D188=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$44*$D$24*(D189=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$44*$H$174*(D190=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*(D191=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*(D192=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*$D$23/Three*(D193=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B194,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B195,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B196,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B197,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B198,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H200/$D$44,0)","v":0},null,{"$f":"SUM($H$181:$H$198)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$204/SUM($D$28,D$32,D$36,D$40,D$44),0)","v":0},null,{"$f":"$H$76+$H$107+$H$138+$H$169+$H$200","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST21_2","index":128,"n_rows":206,"n_cols":9,"rows_kept":206,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32,D36,D40,D44)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E204&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F204","v":0}]
[{"$f":"E8","v":"ST21_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Reconstruct Reinforced Concrete"},null,null,null,"Total cost of treatment ($):",{"$f":"H204","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST21_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"# Persons"]
[null,"Reinforcement Ratio",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Culvert Size Reinforced Concrete Pipe in Between 300 and 1200"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size Reinforced Concrete Pipe Greater than 1,200"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size Reinforced Concrete Box Culvert in Between 375 and 600"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size Reinforced Concrete Box Culvert Greater than 675"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Concrete Margin"]
[null,"Quantity",null,null,"m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Culvert Size RCP in Between 300 and 1200"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,"m2 / m3"]
[null,"Production Formwork",null,null,"hr / m2"]
[null,"Production Install Steel",null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B57,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D57=Yes,IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))*$D$22+($D$29*($D$49+$D$54)))*(D57=Yes),\"\")","v":""},{"$f":"IFERROR(F57*G57,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*(D58=Yes),\"\")","v":""},{"$f":"IFERROR(F58*G58,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$29*($D$49+$D$54)*(D59=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$28*$D$50*$D$51*(D60=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$28*$D$24*$D$52*(D61=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$28*$D$53*(D62=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))*Two*(D63=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$28*(1+$D$25)*(D64=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$28*$D$24*(D65=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$28*$D$50*(D66=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*(D67=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*(D68=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*$D$23/Three*(D69=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B70,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B71,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B72,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$76/$D$28,0)","v":0},null,{"$f":"SUM($H$57:$H$74)","v":0}]
[]
[null,"Calculations - Culvert Size RCP Greater than 1,200"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,"m2 / m3"]
[null,"Production Formwork",null,null,"hr / m2"]
[null,"Production Install Steel",null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B88,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D88=Yes,IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))*$D$22+($D$33*($D$80+$D$85)))*(D88=Yes),\"\")","v":""},{"$f":"IFERROR(F88*G88,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*(D89=Yes),\"\")","v":""},{"$f":"IFERROR(F89*G89,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$33*($D$80+$D$85)*(D90=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$32*$D$81*$D$82*(D91=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$32*$D$24*$D$83*(D92=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$32*$D$84*(D93=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))*Two*(D94=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$32*(1+$D$25)*(D95=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$32*$D$24*(D96=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$32*$D$81*(D97=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*(D98=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*(D99=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*D23/Three*(D100=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B103,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B104,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B105,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$107/$D$32,0)","v":0},null,{"$f":"SUM($H$88:$H$105)","v":0}]
[]
[null,"Calculations - Culvert Size RCBC in Between 375 and 600"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,null,null,null,null,"m2 / m3"]
[null,"Production Formwork",null,null,null,null,null,null,"hr / m2"]
[null,"Production Install Steel",null,null,null,null,null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,null,null,null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B119,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D119=Yes,IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))*$D$22+($D$37*($H$111+$H$116)))*(D119=Yes),\"\")","v":""},{"$f":"IFERROR(F119*G119,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*(D120=Yes),\"\")","v":""},{"$f":"IFERROR(F120*G120,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$37*($H$111+$H$116),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$36*$H$112*$H$113*(D122=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$36*$D$24*$H$114*(D123=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$36*$H$115*(D124=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))*Two*(D125=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$36*(1+$D$25)*(D126=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$36*$D$24*(D127=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$36*$H$112*(D128=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*(D129=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*(D130=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*$D$23/Three*(D131=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B132,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B133,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B134,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B135,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B136,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$138/$D$36,0)","v":0},null,{"$f":"SUM($H$119:$H$136)","v":0}]
[]
[null,"Calculations - Culvert Size RCBC Greater than 675"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,null,null,null,null,"m2 / m3"]
[null,"Production Formwork",null,null,null,null,null,null,"hr / m2"]
[null,"Production Install Steel",null,null,null,null,null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,null,null,null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B150,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D150=Yes,IFERROR(INDEX(ResourceRate,MATCH($B150,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))*$D$22+($D$41*($H$142+$H$147)))*(D150=Yes),\"\")","v":""},{"$f":"IFERROR(F150*G150,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*(D151=Yes),\"\")","v":""},{"$f":"IFERROR(F151*G151,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$41*($H$142+$H$147)*(D152=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$40*$H$143*$H$144*(D153=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$40*$D$24*$H$145*(D154=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$40*$H$146*(D155=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((((Two*$D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))*(D156=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR(Two*$D$40*(1+$D$25)*(D157=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$40*$D$24*(D158=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$40*$H$143*(D159=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*(D160=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*(D161=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*$D$23/Three*(D162=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B163,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B164,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B165,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B166,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B167,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$169/$D$40,0)","v":0},null,{"$f":"SUM($H$150:$H$167)","v":0}]
[]
[null,"Calculations - Concrete Margin"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,null,null,null,null,"m2 / m3"]
[null,"Production Formwork",null,null,null,null,null,null,"hr / m2"]
[null,"Production Install Steel",null,null,null,null,null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,null,null,null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B181,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D181=Yes,IFERROR(INDEX(ResourceRate,MATCH($B181,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))*$D$22+($D$45*($H$173+$H$178)))*(D181=Yes),\"\")","v":""},{"$f":"IFERROR(F181*G181,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*(D182=Yes),\"\")","v":""},{"$f":"IFERROR(F182*G182,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$45*($H$173+$H$178)*(D183=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$44*$H$174*$H$175*(D184=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$44*$D$24*$H$176*(D185=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$44*$H$177*(D186=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((((Two*$D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))*(D187=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$44*(1+$D$25)*(D188=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$44*$D$24*(D189=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$44*$H$174*(D190=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*(D191=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*(D192=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*$D$23/Three*(D193=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B194,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B195,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B196,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B197,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B198,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H200/$D$44,0)","v":0},null,{"$f":"SUM($H$181:$H$198)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$204/SUM($D$28,D$32,D$36,D$40,D$44),0)","v":0},null,{"$f":"$H$76+$H$107+$H$138+$H$169+$H$200","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST21_3","index":129,"n_rows":206,"n_cols":9,"rows_kept":206,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32,D36,D40,D44)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E204&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F204","v":0}]
[{"$f":"E8","v":"ST21_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Reconstruct Reinforced Concrete"},null,null,null,"Total cost of treatment ($):",{"$f":"H204","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST21_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"# Persons"]
[null,"Reinforcement Ratio",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Culvert Size Reinforced Concrete Pipe in Between 300 and 1200"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size Reinforced Concrete Pipe Greater than 1,200"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size Reinforced Concrete Box Culvert in Between 375 and 600"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size Reinforced Concrete Box Culvert Greater than 675"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Concrete Margin"]
[null,"Quantity",null,null,"m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Culvert Size RCP in Between 300 and 1200"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,"m2 / m3"]
[null,"Production Formwork",null,null,"hr / m2"]
[null,"Production Install Steel",null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B57,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D57=Yes,IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))*$D$22+($D$29*($D$49+$D$54)))*(D57=Yes),\"\")","v":""},{"$f":"IFERROR(F57*G57,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*(D58=Yes),\"\")","v":""},{"$f":"IFERROR(F58*G58,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$29*($D$49+$D$54)*(D59=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$28*$D$50*$D$51*(D60=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$28*$D$24*$D$52*(D61=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$28*$D$53*(D62=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))*Two*(D63=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$28*(1+$D$25)*(D64=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$28*$D$24*(D65=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$28*$D$50*(D66=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*(D67=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*(D68=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*$D$23/Three*(D69=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B70,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B71,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B72,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$76/$D$28,0)","v":0},null,{"$f":"SUM($H$57:$H$74)","v":0}]
[]
[null,"Calculations - Culvert Size RCP Greater than 1,200"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,"m2 / m3"]
[null,"Production Formwork",null,null,"hr / m2"]
[null,"Production Install Steel",null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B88,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D88=Yes,IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))*$D$22+($D$33*($D$80+$D$85)))*(D88=Yes),\"\")","v":""},{"$f":"IFERROR(F88*G88,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*(D89=Yes),\"\")","v":""},{"$f":"IFERROR(F89*G89,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$33*($D$80+$D$85)*(D90=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$32*$D$81*$D$82*(D91=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$32*$D$24*$D$83*(D92=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$32*$D$84*(D93=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))*Two*(D94=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$32*(1+$D$25)*(D95=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$32*$D$24*(D96=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$32*$D$81*(D97=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*(D98=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*(D99=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*D23/Three*(D100=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B103,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B104,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B105,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$107/$D$32,0)","v":0},null,{"$f":"SUM($H$88:$H$105)","v":0}]
[]
[null,"Calculations - Culvert Size RCBC in Between 375 and 600"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,null,null,null,null,"m2 / m3"]
[null,"Production Formwork",null,null,null,null,null,null,"hr / m2"]
[null,"Production Install Steel",null,null,null,null,null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,null,null,null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B119,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D119=Yes,IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))*$D$22+($D$37*($H$111+$H$116)))*(D119=Yes),\"\")","v":""},{"$f":"IFERROR(F119*G119,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*(D120=Yes),\"\")","v":""},{"$f":"IFERROR(F120*G120,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$37*($H$111+$H$116),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$36*$H$112*$H$113*(D122=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$36*$D$24*$H$114*(D123=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$36*$H$115*(D124=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))*Two*(D125=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$36*(1+$D$25)*(D126=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$36*$D$24*(D127=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$36*$H$112*(D128=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*(D129=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*(D130=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*$D$23/Three*(D131=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B132,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B133,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B134,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B135,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B136,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$138/$D$36,0)","v":0},null,{"$f":"SUM($H$119:$H$136)","v":0}]
[]
[null,"Calculations - Culvert Size RCBC Greater than 675"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,null,null,null,null,"m2 / m3"]
[null,"Production Formwork",null,null,null,null,null,null,"hr / m2"]
[null,"Production Install Steel",null,null,null,null,null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,null,null,null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B150,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D150=Yes,IFERROR(INDEX(ResourceRate,MATCH($B150,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))*$D$22+($D$41*($H$142+$H$147)))*(D150=Yes),\"\")","v":""},{"$f":"IFERROR(F150*G150,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*(D151=Yes),\"\")","v":""},{"$f":"IFERROR(F151*G151,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$41*($H$142+$H$147)*(D152=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$40*$H$143*$H$144*(D153=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$40*$D$24*$H$145*(D154=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$40*$H$146*(D155=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((((Two*$D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))*(D156=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR(Two*$D$40*(1+$D$25)*(D157=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$40*$D$24*(D158=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$40*$H$143*(D159=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*(D160=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*(D161=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*$D$23/Three*(D162=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B163,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B164,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B165,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B166,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B167,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$169/$D$40,0)","v":0},null,{"$f":"SUM($H$150:$H$167)","v":0}]
[]
[null,"Calculations - Concrete Margin"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,null,null,null,null,"m2 / m3"]
[null,"Production Formwork",null,null,null,null,null,null,"hr / m2"]
[null,"Production Install Steel",null,null,null,null,null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,null,null,null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B181,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D181=Yes,IFERROR(INDEX(ResourceRate,MATCH($B181,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))*$D$22+($D$45*($H$173+$H$178)))*(D181=Yes),\"\")","v":""},{"$f":"IFERROR(F181*G181,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*(D182=Yes),\"\")","v":""},{"$f":"IFERROR(F182*G182,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$45*($H$173+$H$178)*(D183=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$44*$H$174*$H$175*(D184=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$44*$D$24*$H$176*(D185=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$44*$H$177*(D186=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((((Two*$D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))*(D187=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$44*(1+$D$25)*(D188=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$44*$D$24*(D189=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$44*$H$174*(D190=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*(D191=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*(D192=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*$D$23/Three*(D193=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B194,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B195,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B196,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B197,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B198,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H200/$D$44,0)","v":0},null,{"$f":"SUM($H$181:$H$198)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$204/SUM($D$28,D$32,D$36,D$40,D$44),0)","v":0},null,{"$f":"$H$76+$H$107+$H$138+$H$169+$H$200","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST21_4","index":130,"n_rows":206,"n_cols":9,"rows_kept":206,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32,D36,D40,D44)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E204&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F204","v":0}]
[{"$f":"E8","v":"ST21_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Reconstruct Reinforced Concrete"},null,null,null,"Total cost of treatment ($):",{"$f":"H204","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST21_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"# Persons"]
[null,"Reinforcement Ratio",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Culvert Size Reinforced Concrete Pipe in Between 300 and 1200"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size Reinforced Concrete Pipe Greater than 1,200"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size Reinforced Concrete Box Culvert in Between 375 and 600"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size Reinforced Concrete Box Culvert Greater than 675"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Concrete Margin"]
[null,"Quantity",null,null,"m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Culvert Size RCP in Between 300 and 1200"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,"m2 / m3"]
[null,"Production Formwork",null,null,"hr / m2"]
[null,"Production Install Steel",null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B57,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D57=Yes,IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))*$D$22+($D$29*($D$49+$D$54)))*(D57=Yes),\"\")","v":""},{"$f":"IFERROR(F57*G57,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*(D58=Yes),\"\")","v":""},{"$f":"IFERROR(F58*G58,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$29*($D$49+$D$54)*(D59=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$28*$D$50*$D$51*(D60=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$28*$D$24*$D$52*(D61=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$28*$D$53*(D62=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))*Two*(D63=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$28*(1+$D$25)*(D64=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$28*$D$24*(D65=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$28*$D$50*(D66=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*(D67=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*(D68=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*$D$23/Three*(D69=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B70,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B71,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B72,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$76/$D$28,0)","v":0},null,{"$f":"SUM($H$57:$H$74)","v":0}]
[]
[null,"Calculations - Culvert Size RCP Greater than 1,200"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,"m2 / m3"]
[null,"Production Formwork",null,null,"hr / m2"]
[null,"Production Install Steel",null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B88,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D88=Yes,IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))*$D$22+($D$33*($D$80+$D$85)))*(D88=Yes),\"\")","v":""},{"$f":"IFERROR(F88*G88,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*(D89=Yes),\"\")","v":""},{"$f":"IFERROR(F89*G89,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$33*($D$80+$D$85)*(D90=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$32*$D$81*$D$82*(D91=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$32*$D$24*$D$83*(D92=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$32*$D$84*(D93=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))*Two*(D94=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$32*(1+$D$25)*(D95=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$32*$D$24*(D96=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$32*$D$81*(D97=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*(D98=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*(D99=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*D23/Three*(D100=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B103,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B104,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B105,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$107/$D$32,0)","v":0},null,{"$f":"SUM($H$88:$H$105)","v":0}]
[]
[null,"Calculations - Culvert Size RCBC in Between 375 and 600"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,null,null,null,null,"m2 / m3"]
[null,"Production Formwork",null,null,null,null,null,null,"hr / m2"]
[null,"Production Install Steel",null,null,null,null,null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,null,null,null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B119,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D119=Yes,IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))*$D$22+($D$37*($H$111+$H$116)))*(D119=Yes),\"\")","v":""},{"$f":"IFERROR(F119*G119,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*(D120=Yes),\"\")","v":""},{"$f":"IFERROR(F120*G120,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$37*($H$111+$H$116),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$36*$H$112*$H$113*(D122=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$36*$D$24*$H$114*(D123=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$36*$H$115*(D124=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))*Two*(D125=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$36*(1+$D$25)*(D126=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$36*$D$24*(D127=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$36*$H$112*(D128=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*(D129=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*(D130=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*$D$23/Three*(D131=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B132,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B133,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B134,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B135,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B136,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$138/$D$36,0)","v":0},null,{"$f":"SUM($H$119:$H$136)","v":0}]
[]
[null,"Calculations - Culvert Size RCBC Greater than 675"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,null,null,null,null,"m2 / m3"]
[null,"Production Formwork",null,null,null,null,null,null,"hr / m2"]
[null,"Production Install Steel",null,null,null,null,null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,null,null,null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B150,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D150=Yes,IFERROR(INDEX(ResourceRate,MATCH($B150,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))*$D$22+($D$41*($H$142+$H$147)))*(D150=Yes),\"\")","v":""},{"$f":"IFERROR(F150*G150,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*(D151=Yes),\"\")","v":""},{"$f":"IFERROR(F151*G151,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$41*($H$142+$H$147)*(D152=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$40*$H$143*$H$144*(D153=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$40*$D$24*$H$145*(D154=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$40*$H$146*(D155=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((((Two*$D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))*(D156=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR(Two*$D$40*(1+$D$25)*(D157=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$40*$D$24*(D158=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$40*$H$143*(D159=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*(D160=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*(D161=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*$D$23/Three*(D162=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B163,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B164,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B165,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B166,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B167,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$169/$D$40,0)","v":0},null,{"$f":"SUM($H$150:$H$167)","v":0}]
[]
[null,"Calculations - Concrete Margin"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,null,null,null,null,"m2 / m3"]
[null,"Production Formwork",null,null,null,null,null,null,"hr / m2"]
[null,"Production Install Steel",null,null,null,null,null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,null,null,null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B181,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D181=Yes,IFERROR(INDEX(ResourceRate,MATCH($B181,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))*$D$22+($D$45*($H$173+$H$178)))*(D181=Yes),\"\")","v":""},{"$f":"IFERROR(F181*G181,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*(D182=Yes),\"\")","v":""},{"$f":"IFERROR(F182*G182,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$45*($H$173+$H$178)*(D183=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$44*$H$174*$H$175*(D184=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$44*$D$24*$H$176*(D185=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$44*$H$177*(D186=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((((Two*$D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))*(D187=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$44*(1+$D$25)*(D188=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$44*$D$24*(D189=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$44*$H$174*(D190=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*(D191=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*(D192=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*$D$23/Three*(D193=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B194,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B195,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B196,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B197,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B198,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H200/$D$44,0)","v":0},null,{"$f":"SUM($H$181:$H$198)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$204/SUM($D$28,D$32,D$36,D$40,D$44),0)","v":0},null,{"$f":"$H$76+$H$107+$H$138+$H$169+$H$200","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST21_5","index":131,"n_rows":206,"n_cols":9,"rows_kept":206,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32,D36,D40,D44)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E204&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F204","v":0}]
[{"$f":"E8","v":"ST21_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Reconstruct Reinforced Concrete"},null,null,null,"Total cost of treatment ($):",{"$f":"H204","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST21_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"# Persons"]
[null,"Reinforcement Ratio",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Culvert Size Reinforced Concrete Pipe in Between 300 and 1200"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size Reinforced Concrete Pipe Greater than 1,200"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size Reinforced Concrete Box Culvert in Between 375 and 600"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size Reinforced Concrete Box Culvert Greater than 675"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Concrete Margin"]
[null,"Quantity",null,null,"m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Culvert Size RCP in Between 300 and 1200"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,"m2 / m3"]
[null,"Production Formwork",null,null,"hr / m2"]
[null,"Production Install Steel",null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B57,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D57=Yes,IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))*$D$22+($D$29*($D$49+$D$54)))*(D57=Yes),\"\")","v":""},{"$f":"IFERROR(F57*G57,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*(D58=Yes),\"\")","v":""},{"$f":"IFERROR(F58*G58,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$29*($D$49+$D$54)*(D59=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$28*$D$50*$D$51*(D60=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$28*$D$24*$D$52*(D61=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$28*$D$53*(D62=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))*Two*(D63=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$28*(1+$D$25)*(D64=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$28*$D$24*(D65=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$28*$D$50*(D66=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*(D67=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*(D68=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*$D$23/Three*(D69=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B70,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B71,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B72,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$76/$D$28,0)","v":0},null,{"$f":"SUM($H$57:$H$74)","v":0}]
[]
[null,"Calculations - Culvert Size RCP Greater than 1,200"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,"m2 / m3"]
[null,"Production Formwork",null,null,"hr / m2"]
[null,"Production Install Steel",null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B88,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D88=Yes,IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))*$D$22+($D$33*($D$80+$D$85)))*(D88=Yes),\"\")","v":""},{"$f":"IFERROR(F88*G88,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*(D89=Yes),\"\")","v":""},{"$f":"IFERROR(F89*G89,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$33*($D$80+$D$85)*(D90=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$32*$D$81*$D$82*(D91=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$32*$D$24*$D$83*(D92=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$32*$D$84*(D93=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))*Two*(D94=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$32*(1+$D$25)*(D95=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$32*$D$24*(D96=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$32*$D$81*(D97=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*(D98=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*(D99=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*D23/Three*(D100=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B103,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B104,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B105,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$107/$D$32,0)","v":0},null,{"$f":"SUM($H$88:$H$105)","v":0}]
[]
[null,"Calculations - Culvert Size RCBC in Between 375 and 600"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,null,null,null,null,"m2 / m3"]
[null,"Production Formwork",null,null,null,null,null,null,"hr / m2"]
[null,"Production Install Steel",null,null,null,null,null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,null,null,null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B119,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D119=Yes,IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))*$D$22+($D$37*($H$111+$H$116)))*(D119=Yes),\"\")","v":""},{"$f":"IFERROR(F119*G119,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*(D120=Yes),\"\")","v":""},{"$f":"IFERROR(F120*G120,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$37*($H$111+$H$116),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$36*$H$112*$H$113*(D122=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$36*$D$24*$H$114*(D123=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$36*$H$115*(D124=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))*Two*(D125=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$36*(1+$D$25)*(D126=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$36*$D$24*(D127=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$36*$H$112*(D128=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*(D129=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*(D130=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*$D$23/Three*(D131=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B132,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B133,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B134,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B135,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B136,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$138/$D$36,0)","v":0},null,{"$f":"SUM($H$119:$H$136)","v":0}]
[]
[null,"Calculations - Culvert Size RCBC Greater than 675"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,null,null,null,null,"m2 / m3"]
[null,"Production Formwork",null,null,null,null,null,null,"hr / m2"]
[null,"Production Install Steel",null,null,null,null,null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,null,null,null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B150,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D150=Yes,IFERROR(INDEX(ResourceRate,MATCH($B150,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))*$D$22+($D$41*($H$142+$H$147)))*(D150=Yes),\"\")","v":""},{"$f":"IFERROR(F150*G150,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*(D151=Yes),\"\")","v":""},{"$f":"IFERROR(F151*G151,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$41*($H$142+$H$147)*(D152=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$40*$H$143*$H$144*(D153=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$40*$D$24*$H$145*(D154=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$40*$H$146*(D155=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((((Two*$D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))*(D156=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR(Two*$D$40*(1+$D$25)*(D157=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$40*$D$24*(D158=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$40*$H$143*(D159=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*(D160=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*(D161=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*$D$23/Three*(D162=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B163,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B164,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B165,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B166,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B167,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$169/$D$40,0)","v":0},null,{"$f":"SUM($H$150:$H$167)","v":0}]
[]
[null,"Calculations - Concrete Margin"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,null,null,null,null,"m2 / m3"]
[null,"Production Formwork",null,null,null,null,null,null,"hr / m2"]
[null,"Production Install Steel",null,null,null,null,null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,null,null,null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B181,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D181=Yes,IFERROR(INDEX(ResourceRate,MATCH($B181,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))*$D$22+($D$45*($H$173+$H$178)))*(D181=Yes),\"\")","v":""},{"$f":"IFERROR(F181*G181,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*(D182=Yes),\"\")","v":""},{"$f":"IFERROR(F182*G182,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$45*($H$173+$H$178)*(D183=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$44*$H$174*$H$175*(D184=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$44*$D$24*$H$176*(D185=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$44*$H$177*(D186=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((((Two*$D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))*(D187=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$44*(1+$D$25)*(D188=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$44*$D$24*(D189=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$44*$H$174*(D190=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*(D191=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*(D192=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*$D$23/Three*(D193=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B194,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B195,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B196,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B197,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B198,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H200/$D$44,0)","v":0},null,{"$f":"SUM($H$181:$H$198)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$204/SUM($D$28,D$32,D$36,D$40,D$44),0)","v":0},null,{"$f":"$H$76+$H$107+$H$138+$H$169+$H$200","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST21_6","index":132,"n_rows":206,"n_cols":9,"rows_kept":206,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (m3):"},{"$f":"SUM(D28,D32,D36,D40,D44)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E204&\"):\"","v":"Cost per unit ($/m3):"},{"$f":"F204","v":0}]
[{"$f":"E8","v":"ST21_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Reconstruct Reinforced Concrete"},null,null,null,"Total cost of treatment ($):",{"$f":"H204","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST21_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"# Persons"]
[null,"Reinforcement Ratio",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Culvert Size Reinforced Concrete Pipe in Between 300 and 1200"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size Reinforced Concrete Pipe Greater than 1,200"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size Reinforced Concrete Box Culvert in Between 375 and 600"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size Reinforced Concrete Box Culvert Greater than 675"]
[null,"Quantity",null,null,"m3",null,null,null,"This is the volume of the end structure"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Concrete Margin"]
[null,"Quantity",null,null,"m3"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Culvert Size RCP in Between 300 and 1200"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,"m2 / m3"]
[null,"Production Formwork",null,null,"hr / m2"]
[null,"Production Install Steel",null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B57,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D57=Yes,IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))*$D$22+($D$29*($D$49+$D$54)))*(D57=Yes),\"\")","v":""},{"$f":"IFERROR(F57*G57,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*(D58=Yes),\"\")","v":""},{"$f":"IFERROR(F58*G58,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$29*($D$49+$D$54)*(D59=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$28*$D$50*$D$51*(D60=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$28*$D$24*$D$52*(D61=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$28*$D$53*(D62=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))*Two*(D63=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$28*(1+$D$25)*(D64=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$28*$D$24*(D65=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$28*$D$50*(D66=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*(D67=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*(D68=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$28*($D$50*$D$51+$D$24*$D$52+$D$53))/$D$23))+($D$29*($D$49+$D$54)))*$D$23/Three*(D69=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B70,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B71,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B72,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B74,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$76/$D$28,0)","v":0},null,{"$f":"SUM($H$57:$H$74)","v":0}]
[]
[null,"Calculations - Culvert Size RCP Greater than 1,200"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,"m2 / m3"]
[null,"Production Formwork",null,null,"hr / m2"]
[null,"Production Install Steel",null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B88,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D88=Yes,IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))*$D$22+($D$33*($D$80+$D$85)))*(D88=Yes),\"\")","v":""},{"$f":"IFERROR(F88*G88,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*(D89=Yes),\"\")","v":""},{"$f":"IFERROR(F89*G89,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$33*($D$80+$D$85)*(D90=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$32*$D$81*$D$82*(D91=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$32*$D$24*$D$83*(D92=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$32*$D$84*(D93=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))*Two*(D94=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$32*(1+$D$25)*(D95=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$32*$D$24*(D96=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$32*$D$81*(D97=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*(D98=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*(D99=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$32*($D$81*$D$82+$D$24*$D$83+$D$84))/$D$23))+($D$33*($D$80+$D$85)))*D23/Three*(D100=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B103,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B104,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B105,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$107/$D$32,0)","v":0},null,{"$f":"SUM($H$88:$H$105)","v":0}]
[]
[null,"Calculations - Culvert Size RCBC in Between 375 and 600"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,null,null,null,null,"m2 / m3"]
[null,"Production Formwork",null,null,null,null,null,null,"hr / m2"]
[null,"Production Install Steel",null,null,null,null,null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,null,null,null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B119,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D119=Yes,IFERROR(INDEX(ResourceRate,MATCH($B119,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))*$D$22+($D$37*($H$111+$H$116)))*(D119=Yes),\"\")","v":""},{"$f":"IFERROR(F119*G119,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*(D120=Yes),\"\")","v":""},{"$f":"IFERROR(F120*G120,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$37*($H$111+$H$116),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$36*$H$112*$H$113*(D122=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$36*$D$24*$H$114*(D123=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$36*$H$115*(D124=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))*Two*(D125=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$36*(1+$D$25)*(D126=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$36*$D$24*(D127=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$36*$H$112*(D128=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*(D129=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*(D130=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$36*($H$112*$H$113+$D$24*$H$114+$H$115))/$D$23))+($D$37*($H$111+$H$116)))*$D$23/Three*(D131=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B132,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B133,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B134,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B135,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B136,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$138/$D$36,0)","v":0},null,{"$f":"SUM($H$119:$H$136)","v":0}]
[]
[null,"Calculations - Culvert Size RCBC Greater than 675"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,null,null,null,null,"m2 / m3"]
[null,"Production Formwork",null,null,null,null,null,null,"hr / m2"]
[null,"Production Install Steel",null,null,null,null,null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,null,null,null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B150,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D150=Yes,IFERROR(INDEX(ResourceRate,MATCH($B150,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))*$D$22+($D$41*($H$142+$H$147)))*(D150=Yes),\"\")","v":""},{"$f":"IFERROR(F150*G150,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*(D151=Yes),\"\")","v":""},{"$f":"IFERROR(F151*G151,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$41*($H$142+$H$147)*(D152=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$40*$H$143*$H$144*(D153=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$40*$D$24*$H$145*(D154=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$40*$H$146*(D155=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((((Two*$D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))*(D156=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR(Two*$D$40*(1+$D$25)*(D157=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$40*$D$24*(D158=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$40*$H$143*(D159=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*(D160=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*(D161=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$40*($H$143*$H$144+$D$24*$H$145+$H$146))/$D$23))+($D$41*($H$142+$H$147)))*$D$23/Three*(D162=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B163,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B164,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B165,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B166,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B167,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$169/$D$40,0)","v":0},null,{"$f":"SUM($H$150:$H$167)","v":0}]
[]
[null,"Calculations - Concrete Margin"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Ratio Formwork and Concrete",null,null,null,null,null,null,"m2 / m3"]
[null,"Production Formwork",null,null,null,null,null,null,"hr / m2"]
[null,"Production Install Steel",null,null,null,null,null,null,"hr / tonne"]
[null,"Production Install Concrete",null,null,null,null,null,null,"hr / m3"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B181,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D181=Yes,IFERROR(INDEX(ResourceRate,MATCH($B181,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))*$D$22+($D$45*($H$173+$H$178)))*(D181=Yes),\"\")","v":""},{"$f":"IFERROR(F181*G181,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*(D182=Yes),\"\")","v":""},{"$f":"IFERROR(F182*G182,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$45*($H$173+$H$178)*(D183=Yes),\"\")","v":0},0,"This is for two persons for travel time, set up and removal of traffic control"]
[null,"Labour - Formworkers",null,"Yes","hr",75,{"$f":"IFERROR($D$44*$H$174*$H$175*(D184=Yes),\"\")","v":0},0]
[null,"Labour - Steelfixer",null,"Yes","hr",75,{"$f":"IFERROR($D$44*$D$24*$H$176*(D185=Yes),\"\")","v":0},0]
[null,"Labour - Concreter",null,"Yes","hr",75,{"$f":"IFERROR($D$44*$H$177*(D186=Yes),\"\")","v":0},0]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR((((Two*$D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))*(D187=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$44*(1+$D$25)*(D188=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$44*$D$24*(D189=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$44*$H$174*(D190=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*(D191=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*(D192=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((((($D$44*($H$174*$H$175+$D$24*$H$176+$H$177))/$D$23))+($D$45*($H$173+$H$178)))*$D$23/Three*(D193=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B194,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B195,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B196,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B197,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B198,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/m3",{"$f":"IFERROR(H200/$D$44,0)","v":0},null,{"$f":"SUM($H$181:$H$198)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/m3",{"$f":"IFERROR($H$204/SUM($D$28,D$32,D$36,D$40,D$44),0)","v":0},null,{"$f":"$H$76+$H$107+$H$138+$H$169+$H$200","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST22_1","index":133,"n_rows":95,"n_cols":9,"rows_kept":95,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E93&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F93","v":0}]
[{"$f":"E8","v":"ST22_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Repair Drainage Structure – Excavate, Repair And Reinstate"},null,null,null,"Total cost of treatment ($):",{"$f":"H93","v":180}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST22_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"#"]
[null,"Density of Sand",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Culvert Size RCP Span 450 to 900"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size RCP Span 1200 to 1800"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Culvert Size RCP Span 450 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"m3/Lm"]
[null,"Productivity",null,null,"m/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B43,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D43=Yes,IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$28/$D$39)*$D$22+($D$29*($D$37+$D$40)))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D44=Yes),\"\")","v":""},{"$f":"IFERROR(F44*G44,\"\")","v":""},"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$29*($D$37+$D$40)*(D45=Yes),\"\")","v":0},0]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$28/$D$39*$D$23*($D$37+$D$40)*(D46=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$28/$D$39*(D47=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$28/$D$39*(D48=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$28/$D$39)*(D49=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$28*$D$38*$D$24*(1+$D$25)*(D50=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D51=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D52=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*$D$23*(D53=Yes),\"\")","v":""},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$60/$D$28,0)","v":0},null,{"$f":"SUM($H$43:$H$58)","v":0}]
[]
[null,"Calculations - Culvert Size RCP Span 450 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"tonne/m3"]
[null,"High Strength Tape",null,null,"m"]
[null,"Productivity",null,null,"m/h"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B71,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D71=Yes,IFERROR(INDEX(ResourceRate,MATCH($B71,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$32/$D$67)*$D$22+($D$33*($D$64+$D$68)))*(D71=Yes),\"\")","v":""},{"$f":"IFERROR(F71*G71,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*(D72=Yes),\"\")","v":""},{"$f":"IFERROR(F72*G72,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$33*($D$64+$D$68)*(D73=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$32/$D$67*$D$23*($D$64+$D$68)*(D74=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$32/$D$67*(D75=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$32/$D$67*(D76=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*(D77=Yes),\"\")","v":2},180]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$32*$D$65*$D$24*(1+$D$25)*(D78=Yes),\"\")","v":0},0,"This is for two persons whilst works are being carried out"]
[null,"High Strength Tape",null,"Yes","m",0,{"$f":"IFERROR($D$66*$D$32*(1+$D$25)*(D79=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*(D80=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*(D81=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*$D$23*(D82=Yes),\"\")","v":""},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B86,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$89/$D$32,0)","v":0},null,{"$f":"SUM($H$71:$H$87)","v":180}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$93/SUM($D$28,D$32),0)","v":0},null,{"$f":"$H$60+$H$89","v":180}]
[]
[null,"End of Worksheet"]

{"sheet":"ST22_2","index":134,"n_rows":95,"n_cols":9,"rows_kept":95,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E93&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F93","v":0}]
[{"$f":"E8","v":"ST22_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Repair Drainage Structure – Excavate, Repair And Reinstate"},null,null,null,"Total cost of treatment ($):",{"$f":"H93","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST22_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"#"]
[null,"Density of Sand",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Culvert Size RCP Span 450 to 900"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size RCP Span 1200 to 1800"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Culvert Size RCP Span 450 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"m3/Lm"]
[null,"Productivity",null,null,"m/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B43,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D43=Yes,IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((($D$28/$D$39)*$D$22+($D$29*($D$37+$D$40)))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D44=Yes),\"\")","v":""},{"$f":"IFERROR(F44*G44,\"\")","v":""},"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*$D$29*($D$37+$D$40)*(D45=Yes),\"\")","v":0},""]
[null,"Labour - Pipe Layer",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*$D$23*($D$37+$D$40)*(D46=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D47=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D48=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*($D$28/$D$39)*(D49=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Sand                     ",null,null,"tonne","",{"$f":"IFERROR($D$28*$D$38*$D$24*(1+$D$25)*(D50=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D51=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D52=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*$D$23*(D53=Yes),\"\")","v":""},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$60/$D$28,0)","v":0},null,{"$f":"SUM($H$43:$H$58)","v":0}]
[]
[null,"Calculations - Culvert Size RCP Span 450 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"tonne/m3"]
[null,"High Strength Tape",null,null,"m"]
[null,"Productivity",null,null,"m/h"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B71,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D71=Yes,IFERROR(INDEX(ResourceRate,MATCH($B71,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((($D$32/$D$67)*$D$22+($D$33*($D$64+$D$68)))*(D71=Yes),\"\")","v":""},{"$f":"IFERROR(F71*G71,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*(D72=Yes),\"\")","v":""},{"$f":"IFERROR(F72*G72,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*$D$33*($D$64+$D$68)*(D73=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,null,"hr","",{"$f":"IFERROR($D$32/$D$67*$D$23*($D$64+$D$68)*(D74=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR($D$32/$D$67*(D75=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR($D$32/$D$67*(D76=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D77=Yes),\"\")","v":0},""]
[null,"Sand                     ",null,null,"tonne","",{"$f":"IFERROR($D$32*$D$65*$D$24*(1+$D$25)*(D78=Yes),\"\")","v":0},"","This is for two persons whilst works are being carried out"]
[null,"High Strength Tape",null,null,"m","",{"$f":"IFERROR($D$66*$D$32*(1+$D$25)*(D79=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*(D80=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*(D81=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*$D$23*(D82=Yes),\"\")","v":""},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B86,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$89/$D$32,0)","v":0},null,{"$f":"SUM($H$71:$H$87)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$93/SUM($D$28,D$32),0)","v":0},null,{"$f":"$H$60+$H$89","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST22_3","index":135,"n_rows":95,"n_cols":9,"rows_kept":95,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E93&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F93","v":0}]
[{"$f":"E8","v":"ST22_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Repair Drainage Structure – Excavate, Repair And Reinstate"},null,null,null,"Total cost of treatment ($):",{"$f":"H93","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST22_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"#"]
[null,"Density of Sand",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Culvert Size RCP Span 450 to 900"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size RCP Span 1200 to 1800"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Culvert Size RCP Span 450 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"m3/Lm"]
[null,"Productivity",null,null,"m/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B43,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D43=Yes,IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((($D$28/$D$39)*$D$22+($D$29*($D$37+$D$40)))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D44=Yes),\"\")","v":""},{"$f":"IFERROR(F44*G44,\"\")","v":""},"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*$D$29*($D$37+$D$40)*(D45=Yes),\"\")","v":0},""]
[null,"Labour - Pipe Layer",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*$D$23*($D$37+$D$40)*(D46=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D47=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D48=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*($D$28/$D$39)*(D49=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Sand                     ",null,null,"tonne","",{"$f":"IFERROR($D$28*$D$38*$D$24*(1+$D$25)*(D50=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D51=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D52=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*$D$23*(D53=Yes),\"\")","v":""},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$60/$D$28,0)","v":0},null,{"$f":"SUM($H$43:$H$58)","v":0}]
[]
[null,"Calculations - Culvert Size RCP Span 450 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"tonne/m3"]
[null,"High Strength Tape",null,null,"m"]
[null,"Productivity",null,null,"m/h"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B71,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D71=Yes,IFERROR(INDEX(ResourceRate,MATCH($B71,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((($D$32/$D$67)*$D$22+($D$33*($D$64+$D$68)))*(D71=Yes),\"\")","v":""},{"$f":"IFERROR(F71*G71,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*(D72=Yes),\"\")","v":""},{"$f":"IFERROR(F72*G72,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*$D$33*($D$64+$D$68)*(D73=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,null,"hr","",{"$f":"IFERROR($D$32/$D$67*$D$23*($D$64+$D$68)*(D74=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR($D$32/$D$67*(D75=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR($D$32/$D$67*(D76=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D77=Yes),\"\")","v":0},""]
[null,"Sand                     ",null,null,"tonne","",{"$f":"IFERROR($D$32*$D$65*$D$24*(1+$D$25)*(D78=Yes),\"\")","v":0},"","This is for two persons whilst works are being carried out"]
[null,"High Strength Tape",null,null,"m","",{"$f":"IFERROR($D$66*$D$32*(1+$D$25)*(D79=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*(D80=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*(D81=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*$D$23*(D82=Yes),\"\")","v":""},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B86,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$89/$D$32,0)","v":0},null,{"$f":"SUM($H$71:$H$87)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$93/SUM($D$28,D$32),0)","v":0},null,{"$f":"$H$60+$H$89","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST22_4","index":136,"n_rows":95,"n_cols":9,"rows_kept":95,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E93&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F93","v":0}]
[{"$f":"E8","v":"ST22_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Repair Drainage Structure – Excavate, Repair And Reinstate"},null,null,null,"Total cost of treatment ($):",{"$f":"H93","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST22_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"#"]
[null,"Density of Sand",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Culvert Size RCP Span 450 to 900"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size RCP Span 1200 to 1800"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Culvert Size RCP Span 450 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"m3/Lm"]
[null,"Productivity",null,null,"m/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B43,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D43=Yes,IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((($D$28/$D$39)*$D$22+($D$29*($D$37+$D$40)))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D44=Yes),\"\")","v":""},{"$f":"IFERROR(F44*G44,\"\")","v":""},"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*$D$29*($D$37+$D$40)*(D45=Yes),\"\")","v":0},""]
[null,"Labour - Pipe Layer",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*$D$23*($D$37+$D$40)*(D46=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D47=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D48=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*($D$28/$D$39)*(D49=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Sand                     ",null,null,"tonne","",{"$f":"IFERROR($D$28*$D$38*$D$24*(1+$D$25)*(D50=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D51=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D52=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*$D$23*(D53=Yes),\"\")","v":""},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$60/$D$28,0)","v":0},null,{"$f":"SUM($H$43:$H$58)","v":0}]
[]
[null,"Calculations - Culvert Size RCP Span 450 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"tonne/m3"]
[null,"High Strength Tape",null,null,"m"]
[null,"Productivity",null,null,"m/h"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B71,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D71=Yes,IFERROR(INDEX(ResourceRate,MATCH($B71,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((($D$32/$D$67)*$D$22+($D$33*($D$64+$D$68)))*(D71=Yes),\"\")","v":""},{"$f":"IFERROR(F71*G71,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*(D72=Yes),\"\")","v":""},{"$f":"IFERROR(F72*G72,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*$D$33*($D$64+$D$68)*(D73=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,null,"hr","",{"$f":"IFERROR($D$32/$D$67*$D$23*($D$64+$D$68)*(D74=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR($D$32/$D$67*(D75=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR($D$32/$D$67*(D76=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D77=Yes),\"\")","v":0},""]
[null,"Sand                     ",null,null,"tonne","",{"$f":"IFERROR($D$32*$D$65*$D$24*(1+$D$25)*(D78=Yes),\"\")","v":0},"","This is for two persons whilst works are being carried out"]
[null,"High Strength Tape",null,null,"m","",{"$f":"IFERROR($D$66*$D$32*(1+$D$25)*(D79=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*(D80=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*(D81=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*$D$23*(D82=Yes),\"\")","v":""},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B86,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$89/$D$32,0)","v":0},null,{"$f":"SUM($H$71:$H$87)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$93/SUM($D$28,D$32),0)","v":0},null,{"$f":"$H$60+$H$89","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST22_5","index":137,"n_rows":95,"n_cols":9,"rows_kept":95,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E93&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F93","v":0}]
[{"$f":"E8","v":"ST22_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Repair Drainage Structure – Excavate, Repair And Reinstate"},null,null,null,"Total cost of treatment ($):",{"$f":"H93","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST22_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"#"]
[null,"Density of Sand",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Culvert Size RCP Span 450 to 900"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size RCP Span 1200 to 1800"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Culvert Size RCP Span 450 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"m3/Lm"]
[null,"Productivity",null,null,"m/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B43,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D43=Yes,IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((($D$28/$D$39)*$D$22+($D$29*($D$37+$D$40)))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D44=Yes),\"\")","v":""},{"$f":"IFERROR(F44*G44,\"\")","v":""},"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*$D$29*($D$37+$D$40)*(D45=Yes),\"\")","v":0},""]
[null,"Labour - Pipe Layer",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*$D$23*($D$37+$D$40)*(D46=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D47=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D48=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*($D$28/$D$39)*(D49=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Sand                     ",null,null,"tonne","",{"$f":"IFERROR($D$28*$D$38*$D$24*(1+$D$25)*(D50=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D51=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D52=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*$D$23*(D53=Yes),\"\")","v":""},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$60/$D$28,0)","v":0},null,{"$f":"SUM($H$43:$H$58)","v":0}]
[]
[null,"Calculations - Culvert Size RCP Span 450 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"tonne/m3"]
[null,"High Strength Tape",null,null,"m"]
[null,"Productivity",null,null,"m/h"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B71,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D71=Yes,IFERROR(INDEX(ResourceRate,MATCH($B71,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((($D$32/$D$67)*$D$22+($D$33*($D$64+$D$68)))*(D71=Yes),\"\")","v":""},{"$f":"IFERROR(F71*G71,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*(D72=Yes),\"\")","v":""},{"$f":"IFERROR(F72*G72,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*$D$33*($D$64+$D$68)*(D73=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,null,"hr","",{"$f":"IFERROR($D$32/$D$67*$D$23*($D$64+$D$68)*(D74=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR($D$32/$D$67*(D75=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR($D$32/$D$67*(D76=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D77=Yes),\"\")","v":0},""]
[null,"Sand                     ",null,null,"tonne","",{"$f":"IFERROR($D$32*$D$65*$D$24*(1+$D$25)*(D78=Yes),\"\")","v":0},"","This is for two persons whilst works are being carried out"]
[null,"High Strength Tape",null,null,"m","",{"$f":"IFERROR($D$66*$D$32*(1+$D$25)*(D79=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*(D80=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*(D81=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*$D$23*(D82=Yes),\"\")","v":""},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B86,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$89/$D$32,0)","v":0},null,{"$f":"SUM($H$71:$H$87)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$93/SUM($D$28,D$32),0)","v":0},null,{"$f":"$H$60+$H$89","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST22_6","index":138,"n_rows":95,"n_cols":9,"rows_kept":95,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E93&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F93","v":0}]
[{"$f":"E8","v":"ST22_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Repair Drainage Structure – Excavate, Repair And Reinstate"},null,null,null,"Total cost of treatment ($):",{"$f":"H93","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST22_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"#"]
[null,"Density of Sand",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Culvert Size RCP Span 450 to 900"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size RCP Span 1200 to 1800"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Culvert Size RCP Span 450 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"m3/Lm"]
[null,"Productivity",null,null,"m/hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B43,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D43=Yes,IFERROR(INDEX(ResourceRate,MATCH($B43,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((($D$28/$D$39)*$D$22+($D$29*($D$37+$D$40)))*(D43=Yes),\"\")","v":""},{"$f":"IFERROR(F43*G43,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D44=Yes),\"\")","v":""},{"$f":"IFERROR(F44*G44,\"\")","v":""},"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*$D$29*($D$37+$D$40)*(D45=Yes),\"\")","v":0},""]
[null,"Labour - Pipe Layer",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*$D$23*($D$37+$D$40)*(D46=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D47=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D48=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*($D$28/$D$39)*(D49=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Sand                     ",null,null,"tonne","",{"$f":"IFERROR($D$28*$D$38*$D$24*(1+$D$25)*(D50=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D51=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D52=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*$D$23*(D53=Yes),\"\")","v":""},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B54,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B55,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$60/$D$28,0)","v":0},null,{"$f":"SUM($H$43:$H$58)","v":0}]
[]
[null,"Calculations - Culvert Size RCP Span 450 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"tonne/m3"]
[null,"High Strength Tape",null,null,"m"]
[null,"Productivity",null,null,"m/h"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B71,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D71=Yes,IFERROR(INDEX(ResourceRate,MATCH($B71,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((($D$32/$D$67)*$D$22+($D$33*($D$64+$D$68)))*(D71=Yes),\"\")","v":""},{"$f":"IFERROR(F71*G71,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*(D72=Yes),\"\")","v":""},{"$f":"IFERROR(F72*G72,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*$D$33*($D$64+$D$68)*(D73=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,null,"hr","",{"$f":"IFERROR($D$32/$D$67*$D$23*($D$64+$D$68)*(D74=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR($D$32/$D$67*(D75=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR($D$32/$D$67*(D76=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*(D77=Yes),\"\")","v":0},""]
[null,"Sand                     ",null,null,"tonne","",{"$f":"IFERROR($D$32*$D$65*$D$24*(1+$D$25)*(D78=Yes),\"\")","v":0},"","This is for two persons whilst works are being carried out"]
[null,"High Strength Tape",null,null,"m","",{"$f":"IFERROR($D$66*$D$32*(1+$D$25)*(D79=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*(D80=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*(D81=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((($D$32/$D$67)+($D$33*($D$64+$D$68)))*$D$23*(D82=Yes),\"\")","v":""},""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B83,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B86,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$89/$D$32,0)","v":0},null,{"$f":"SUM($H$71:$H$87)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$93/SUM($D$28,D$32),0)","v":0},null,{"$f":"$H$60+$H$89","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST23_1","index":139,"n_rows":112,"n_cols":9,"rows_kept":112,"cut":false,"hidden":true,"merged":[[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E29&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D29,D33)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E110&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F110","v":0}]
[{"$f":"E8","v":"ST23_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Reinforced Concrete Box Culvert (RCBC)"},null,null,null,"Total cost of treatment ($):",{"$f":"H110","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST23_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"#"]
[null,"Density of Sand",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[null,"Reinforcement Steel Ratio",null,null,"tonne/m3"]
[]
[null,"Replace RCBC Span 450 to 900"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Box Culvert to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Replace RCBC Span 1200 to 1800"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Box Culvert to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Replace RCBC Span 450 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Sand",null,null,null,null,null,null,"m3/Lm"]
[null,"High Strength Tape",null,null,null,null,null,null,"m"]
[null,"Concrete",null,null,null,null,null,null,"m3/m"]
[null,"Formwork",null,null,null,null,null,null,"m2/m3"]
[null,"Productivity",null,null,null,null,null,null,"m/h"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[null,"Size of pipe required",null,null,null,null,null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B48,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D48=Yes,IFERROR(INDEX(ResourceRate,MATCH($B48,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$29/$H$43)*$D$22+($D$30*($H$38+$H$44)))*(D48=Yes),\"\")","v":""},{"$f":"IFERROR(F48*G48,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*(D49=Yes),\"\")","v":""},{"$f":"IFERROR(F49*G49,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$30*($H$38+$H$44)*(D50=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$29/$H$43*$D$23*(D51=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$29/$H$43*(D52=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$29/$H$43*(D53=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$29/$H$43)*(D54=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe RCBC Span 450 - 900",null,"Yes","m",0,{"$f":"IFERROR(ROUNDUP($D$29/H45,0)*H45*(D55=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$29*$H$39*$D$24*(1+$D$25)*(D56=Yes),\"\")","v":0},0]
[null,"High Strength Tape",null,"Yes","m",0,{"$f":"IFERROR($H$40*$D$29*(1+$D$25)*(D57=Yes),\"\")","v":0},0]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$29*$H$41*(1+$D$25)*(D58=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$29*$H$41*(1+$D$25)*$D$26*(D59=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$29*H42*$H$41*(1+$D$25)*(D60=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*(D61=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*(D62=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*$D$23*(D63=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B64,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B65,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B66,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B67,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B68,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$70/$D$29,0)","v":0},null,{"$f":"SUM($H$48:$H$68)","v":0}]
[]
[null,"Calculations - Replace RCBC Span 1200 to 1800"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Sand",null,null,null,null,null,null,"m3 / Lm"]
[null,"High Strength Tape",null,null,null,null,null,null,"m"]
[null,"Concrete",null,null,null,null,null,null,"m3 / Lm"]
[null,"Formwork",null,null,null,null,null,null,"m2 / m3"]
[null,"Productivity",null,null,null,null,null,null,"m / h"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[null,"Size of pipe required",null,null,null,null,null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B84,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D84=Yes,IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$33/$H$79)*$D$22+($D$34*($H$74+$H$80)))*(D84=Yes),\"\")","v":""},{"$f":"IFERROR(F84*G84,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*(D85=Yes),\"\")","v":""},{"$f":"IFERROR(F85*G85,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$34*($H$74+$H$80)*(D86=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$33/$H$79*$D$23*(D87=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$33/$H$79*(D88=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$33/$H$79*(D89=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$33/$H$79)*(D90=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe RCBC Span1200 - 1800",null,"Yes","m",0,{"$f":"IFERROR(ROUNDUP($D$33/H81,0)*H81*(D91=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$33*$H$75*$D$24*(1+$D$25)*(D92=Yes),\"\")","v":0},0]
[null,"High Strength Tape",null,"Yes","m",0,{"$f":"IFERROR($H$76*$D$33*(1+$D$25)*(D93=Yes),\"\")","v":0},0]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$33*$H$77*(1+$D$25)*(D94=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$33*$H$77*(1+$D$25)*$D$26*(D95=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$33*H78*$H$77*(1+$D$25)*(D96=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*(D97=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*(D98=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*$D$23*(D99=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B100,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B103,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B104,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$106/$D$33,0)","v":0},null,{"$f":"SUM($H$84:$H$104)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$110/SUM($D$29,D$33),0)","v":0},null,{"$f":"$H$70+$H$106","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST23_2","index":140,"n_rows":112,"n_cols":9,"rows_kept":112,"cut":false,"hidden":true,"merged":[[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E29&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D29,D33)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E110&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F110","v":0}]
[{"$f":"E8","v":"ST23_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Reinforced Concrete Box Culvert (RCBC)"},null,null,null,"Total cost of treatment ($):",{"$f":"H110","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST23_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"#"]
[null,"Density of Sand",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[null,"Reinforcement Steel Ratio",null,null,"tonne/m3"]
[]
[null,"Replace RCBC Span 450 to 900"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Box Culvert to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Replace RCBC Span 1200 to 1800"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Box Culvert to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Replace RCBC Span 450 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Sand",null,null,null,null,null,null,"m3/Lm"]
[null,"High Strength Tape",null,null,null,null,null,null,"m"]
[null,"Concrete",null,null,null,null,null,null,"m3/m"]
[null,"Formwork",null,null,null,null,null,null,"m2/m3"]
[null,"Productivity",null,null,null,null,null,null,"m/h"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[null,"Size of pipe required",null,null,null,null,null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B48,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D48=Yes,IFERROR(INDEX(ResourceRate,MATCH($B48,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$29/$H$43)*$D$22+($D$30*($H$38+$H$44)))*(D48=Yes),\"\")","v":""},{"$f":"IFERROR(F48*G48,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*(D49=Yes),\"\")","v":""},{"$f":"IFERROR(F49*G49,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$30*($H$38+$H$44)*(D50=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$29/$H$43*$D$23*(D51=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$29/$H$43*(D52=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$29/$H$43*(D53=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$29/$H$43)*(D54=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe RCBC Span 450 - 900",null,"Yes","m",0,{"$f":"IFERROR(ROUNDUP($D$29/H45,0)*H45*(D55=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$29*$H$39*$D$24*(1+$D$25)*(D56=Yes),\"\")","v":0},0]
[null,"High Strength Tape",null,"Yes","m",0,{"$f":"IFERROR($H$40*$D$29*(1+$D$25)*(D57=Yes),\"\")","v":0},0]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$29*$H$41*(1+$D$25)*(D58=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$29*$H$41*(1+$D$25)*$D$26*(D59=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$29*H42*$H$41*(1+$D$25)*(D60=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*(D61=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*(D62=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*$D$23*(D63=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B64,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B65,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B66,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B67,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B68,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$70/$D$29,0)","v":0},null,{"$f":"SUM($H$48:$H$68)","v":0}]
[]
[null,"Calculations - Replace RCBC Span 1200 to 1800"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Sand",null,null,null,null,null,null,"m3 / Lm"]
[null,"High Strength Tape",null,null,null,null,null,null,"m"]
[null,"Concrete",null,null,null,null,null,null,"m3 / Lm"]
[null,"Formwork",null,null,null,null,null,null,"m2 / m3"]
[null,"Productivity",null,null,null,null,null,null,"m / h"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[null,"Size of pipe required",null,null,null,null,null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B84,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D84=Yes,IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$33/$H$79)*$D$22+($D$34*($H$74+$H$80)))*(D84=Yes),\"\")","v":""},{"$f":"IFERROR(F84*G84,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*(D85=Yes),\"\")","v":""},{"$f":"IFERROR(F85*G85,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$34*($H$74+$H$80)*(D86=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$33/$H$79*$D$23*(D87=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$33/$H$79*(D88=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$33/$H$79*(D89=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$33/$H$79)*(D90=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe RCBC Span1200 - 1800",null,"Yes","m",0,{"$f":"IFERROR(ROUNDUP($D$33/H81,0)*H81*(D91=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$33*$H$75*$D$24*(1+$D$25)*(D92=Yes),\"\")","v":0},0]
[null,"High Strength Tape",null,"Yes","m",0,{"$f":"IFERROR($H$76*$D$33*(1+$D$25)*(D93=Yes),\"\")","v":0},0]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$33*$H$77*(1+$D$25)*(D94=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$33*$H$77*(1+$D$25)*$D$26*(D95=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$33*H78*$H$77*(1+$D$25)*(D96=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*(D97=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*(D98=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*$D$23*(D99=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B100,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B103,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B104,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$106/$D$33,0)","v":0},null,{"$f":"SUM($H$84:$H$104)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$110/SUM($D$29,D$33),0)","v":0},null,{"$f":"$H$70+$H$106","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST23_3","index":141,"n_rows":112,"n_cols":9,"rows_kept":112,"cut":false,"hidden":true,"merged":[[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E29&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D29,D33)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E110&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F110","v":0}]
[{"$f":"E8","v":"ST23_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Reinforced Concrete Box Culvert (RCBC)"},null,null,null,"Total cost of treatment ($):",{"$f":"H110","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST23_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"#"]
[null,"Density of Sand",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[null,"Reinforcement Steel Ratio",null,null,"tonne/m3"]
[]
[null,"Replace RCBC Span 450 to 900"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Box Culvert to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Replace RCBC Span 1200 to 1800"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Box Culvert to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Replace RCBC Span 450 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Sand",null,null,null,null,null,null,"m3/Lm"]
[null,"High Strength Tape",null,null,null,null,null,null,"m"]
[null,"Concrete",null,null,null,null,null,null,"m3/m"]
[null,"Formwork",null,null,null,null,null,null,"m2/m3"]
[null,"Productivity",null,null,null,null,null,null,"m/h"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[null,"Size of pipe required",null,null,null,null,null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B48,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D48=Yes,IFERROR(INDEX(ResourceRate,MATCH($B48,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$29/$H$43)*$D$22+($D$30*($H$38+$H$44)))*(D48=Yes),\"\")","v":""},{"$f":"IFERROR(F48*G48,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*(D49=Yes),\"\")","v":""},{"$f":"IFERROR(F49*G49,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$30*($H$38+$H$44)*(D50=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$29/$H$43*$D$23*(D51=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$29/$H$43*(D52=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$29/$H$43*(D53=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$29/$H$43)*(D54=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe RCBC Span 450 - 900",null,"Yes","m",0,{"$f":"IFERROR(ROUNDUP($D$29/H45,0)*H45*(D55=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$29*$H$39*$D$24*(1+$D$25)*(D56=Yes),\"\")","v":0},0]
[null,"High Strength Tape",null,"Yes","m",0,{"$f":"IFERROR($H$40*$D$29*(1+$D$25)*(D57=Yes),\"\")","v":0},0]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$29*$H$41*(1+$D$25)*(D58=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$29*$H$41*(1+$D$25)*$D$26*(D59=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$29*H42*$H$41*(1+$D$25)*(D60=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*(D61=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*(D62=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*$D$23*(D63=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B64,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B65,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B66,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B67,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B68,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$70/$D$29,0)","v":0},null,{"$f":"SUM($H$48:$H$68)","v":0}]
[]
[null,"Calculations - Replace RCBC Span 1200 to 1800"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Sand",null,null,null,null,null,null,"m3 / Lm"]
[null,"High Strength Tape",null,null,null,null,null,null,"m"]
[null,"Concrete",null,null,null,null,null,null,"m3 / Lm"]
[null,"Formwork",null,null,null,null,null,null,"m2 / m3"]
[null,"Productivity",null,null,null,null,null,null,"m / h"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[null,"Size of pipe required",null,null,null,null,null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B84,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D84=Yes,IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$33/$H$79)*$D$22+($D$34*($H$74+$H$80)))*(D84=Yes),\"\")","v":""},{"$f":"IFERROR(F84*G84,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*(D85=Yes),\"\")","v":""},{"$f":"IFERROR(F85*G85,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$34*($H$74+$H$80)*(D86=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$33/$H$79*$D$23*(D87=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$33/$H$79*(D88=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$33/$H$79*(D89=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$33/$H$79)*(D90=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe RCBC Span1200 - 1800",null,"Yes","m",0,{"$f":"IFERROR(ROUNDUP($D$33/H81,0)*H81*(D91=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$33*$H$75*$D$24*(1+$D$25)*(D92=Yes),\"\")","v":0},0]
[null,"High Strength Tape",null,"Yes","m",0,{"$f":"IFERROR($H$76*$D$33*(1+$D$25)*(D93=Yes),\"\")","v":0},0]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$33*$H$77*(1+$D$25)*(D94=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$33*$H$77*(1+$D$25)*$D$26*(D95=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$33*H78*$H$77*(1+$D$25)*(D96=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*(D97=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*(D98=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*$D$23*(D99=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B100,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B103,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B104,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$106/$D$33,0)","v":0},null,{"$f":"SUM($H$84:$H$104)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$110/SUM($D$29,D$33),0)","v":0},null,{"$f":"$H$70+$H$106","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST23_4","index":142,"n_rows":112,"n_cols":9,"rows_kept":112,"cut":false,"hidden":true,"merged":[[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E29&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D29,D33)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E110&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F110","v":0}]
[{"$f":"E8","v":"ST23_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Reinforced Concrete Box Culvert (RCBC)"},null,null,null,"Total cost of treatment ($):",{"$f":"H110","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST23_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"#"]
[null,"Density of Sand",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[null,"Reinforcement Steel Ratio",null,null,"tonne/m3"]
[]
[null,"Replace RCBC Span 450 to 900"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Box Culvert to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Replace RCBC Span 1200 to 1800"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Box Culvert to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Replace RCBC Span 450 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Sand",null,null,null,null,null,null,"m3/Lm"]
[null,"High Strength Tape",null,null,null,null,null,null,"m"]
[null,"Concrete",null,null,null,null,null,null,"m3/m"]
[null,"Formwork",null,null,null,null,null,null,"m2/m3"]
[null,"Productivity",null,null,null,null,null,null,"m/h"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[null,"Size of pipe required",null,null,null,null,null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B48,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D48=Yes,IFERROR(INDEX(ResourceRate,MATCH($B48,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$29/$H$43)*$D$22+($D$30*($H$38+$H$44)))*(D48=Yes),\"\")","v":""},{"$f":"IFERROR(F48*G48,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*(D49=Yes),\"\")","v":""},{"$f":"IFERROR(F49*G49,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$30*($H$38+$H$44)*(D50=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$29/$H$43*$D$23*(D51=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$29/$H$43*(D52=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$29/$H$43*(D53=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$29/$H$43)*(D54=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe RCBC Span 450 - 900",null,"Yes","m",0,{"$f":"IFERROR(ROUNDUP($D$29/H45,0)*H45*(D55=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$29*$H$39*$D$24*(1+$D$25)*(D56=Yes),\"\")","v":0},0]
[null,"High Strength Tape",null,"Yes","m",0,{"$f":"IFERROR($H$40*$D$29*(1+$D$25)*(D57=Yes),\"\")","v":0},0]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$29*$H$41*(1+$D$25)*(D58=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$29*$H$41*(1+$D$25)*$D$26*(D59=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$29*H42*$H$41*(1+$D$25)*(D60=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*(D61=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*(D62=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*$D$23*(D63=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B64,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B65,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B66,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B67,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B68,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$70/$D$29,0)","v":0},null,{"$f":"SUM($H$48:$H$68)","v":0}]
[]
[null,"Calculations - Replace RCBC Span 1200 to 1800"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Sand",null,null,null,null,null,null,"m3 / Lm"]
[null,"High Strength Tape",null,null,null,null,null,null,"m"]
[null,"Concrete",null,null,null,null,null,null,"m3 / Lm"]
[null,"Formwork",null,null,null,null,null,null,"m2 / m3"]
[null,"Productivity",null,null,null,null,null,null,"m / h"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[null,"Size of pipe required",null,null,null,null,null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B84,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D84=Yes,IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$33/$H$79)*$D$22+($D$34*($H$74+$H$80)))*(D84=Yes),\"\")","v":""},{"$f":"IFERROR(F84*G84,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*(D85=Yes),\"\")","v":""},{"$f":"IFERROR(F85*G85,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$34*($H$74+$H$80)*(D86=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$33/$H$79*$D$23*(D87=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$33/$H$79*(D88=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$33/$H$79*(D89=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$33/$H$79)*(D90=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe RCBC Span1200 - 1800",null,"Yes","m",0,{"$f":"IFERROR(ROUNDUP($D$33/H81,0)*H81*(D91=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$33*$H$75*$D$24*(1+$D$25)*(D92=Yes),\"\")","v":0},0]
[null,"High Strength Tape",null,"Yes","m",0,{"$f":"IFERROR($H$76*$D$33*(1+$D$25)*(D93=Yes),\"\")","v":0},0]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$33*$H$77*(1+$D$25)*(D94=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$33*$H$77*(1+$D$25)*$D$26*(D95=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$33*H78*$H$77*(1+$D$25)*(D96=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*(D97=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*(D98=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*$D$23*(D99=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B100,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B103,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B104,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$106/$D$33,0)","v":0},null,{"$f":"SUM($H$84:$H$104)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$110/SUM($D$29,D$33),0)","v":0},null,{"$f":"$H$70+$H$106","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST23_5","index":143,"n_rows":112,"n_cols":9,"rows_kept":112,"cut":false,"hidden":true,"merged":[[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E29&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D29,D33)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E110&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F110","v":0}]
[{"$f":"E8","v":"ST23_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Reinforced Concrete Box Culvert (RCBC)"},null,null,null,"Total cost of treatment ($):",{"$f":"H110","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST23_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"#"]
[null,"Density of Sand",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[null,"Reinforcement Steel Ratio",null,null,"tonne/m3"]
[]
[null,"Replace RCBC Span 450 to 900"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Box Culvert to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Replace RCBC Span 1200 to 1800"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Box Culvert to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Replace RCBC Span 450 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Sand",null,null,null,null,null,null,"m3/Lm"]
[null,"High Strength Tape",null,null,null,null,null,null,"m"]
[null,"Concrete",null,null,null,null,null,null,"m3/m"]
[null,"Formwork",null,null,null,null,null,null,"m2/m3"]
[null,"Productivity",null,null,null,null,null,null,"m/h"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[null,"Size of pipe required",null,null,null,null,null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B48,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D48=Yes,IFERROR(INDEX(ResourceRate,MATCH($B48,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$29/$H$43)*$D$22+($D$30*($H$38+$H$44)))*(D48=Yes),\"\")","v":""},{"$f":"IFERROR(F48*G48,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*(D49=Yes),\"\")","v":""},{"$f":"IFERROR(F49*G49,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$30*($H$38+$H$44)*(D50=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$29/$H$43*$D$23*(D51=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$29/$H$43*(D52=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$29/$H$43*(D53=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$29/$H$43)*(D54=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe RCBC Span 450 - 900",null,"Yes","m",0,{"$f":"IFERROR(ROUNDUP($D$29/H45,0)*H45*(D55=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$29*$H$39*$D$24*(1+$D$25)*(D56=Yes),\"\")","v":0},0]
[null,"High Strength Tape",null,"Yes","m",0,{"$f":"IFERROR($H$40*$D$29*(1+$D$25)*(D57=Yes),\"\")","v":0},0]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$29*$H$41*(1+$D$25)*(D58=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$29*$H$41*(1+$D$25)*$D$26*(D59=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$29*H42*$H$41*(1+$D$25)*(D60=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*(D61=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*(D62=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*$D$23*(D63=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B64,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B65,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B66,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B67,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B68,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$70/$D$29,0)","v":0},null,{"$f":"SUM($H$48:$H$68)","v":0}]
[]
[null,"Calculations - Replace RCBC Span 1200 to 1800"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Sand",null,null,null,null,null,null,"m3 / Lm"]
[null,"High Strength Tape",null,null,null,null,null,null,"m"]
[null,"Concrete",null,null,null,null,null,null,"m3 / Lm"]
[null,"Formwork",null,null,null,null,null,null,"m2 / m3"]
[null,"Productivity",null,null,null,null,null,null,"m / h"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[null,"Size of pipe required",null,null,null,null,null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B84,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D84=Yes,IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$33/$H$79)*$D$22+($D$34*($H$74+$H$80)))*(D84=Yes),\"\")","v":""},{"$f":"IFERROR(F84*G84,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*(D85=Yes),\"\")","v":""},{"$f":"IFERROR(F85*G85,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$34*($H$74+$H$80)*(D86=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$33/$H$79*$D$23*(D87=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$33/$H$79*(D88=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$33/$H$79*(D89=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$33/$H$79)*(D90=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe RCBC Span1200 - 1800",null,"Yes","m",0,{"$f":"IFERROR(ROUNDUP($D$33/H81,0)*H81*(D91=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$33*$H$75*$D$24*(1+$D$25)*(D92=Yes),\"\")","v":0},0]
[null,"High Strength Tape",null,"Yes","m",0,{"$f":"IFERROR($H$76*$D$33*(1+$D$25)*(D93=Yes),\"\")","v":0},0]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$33*$H$77*(1+$D$25)*(D94=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$33*$H$77*(1+$D$25)*$D$26*(D95=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$33*H78*$H$77*(1+$D$25)*(D96=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*(D97=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*(D98=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*$D$23*(D99=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B100,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B103,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B104,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$106/$D$33,0)","v":0},null,{"$f":"SUM($H$84:$H$104)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$110/SUM($D$29,D$33),0)","v":0},null,{"$f":"$H$70+$H$106","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST23_6","index":144,"n_rows":112,"n_cols":9,"rows_kept":112,"cut":false,"hidden":true,"merged":[[16,4,16,6],[11,4,11,6],[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E29&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D29,D33)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E110&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F110","v":0}]
[{"$f":"E8","v":"ST23_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Reinforced Concrete Box Culvert (RCBC)"},null,null,null,"Total cost of treatment ($):",{"$f":"H110","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST23_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"#"]
[null,"Density of Sand",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[null,"Reinforcement Steel Ratio",null,null,"tonne/m3"]
[]
[null,"Replace RCBC Span 450 to 900"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Box Culvert to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Replace RCBC Span 1200 to 1800"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Box Culvert to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Replace RCBC Span 450 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Sand",null,null,null,null,null,null,"m3/Lm"]
[null,"High Strength Tape",null,null,null,null,null,null,"m"]
[null,"Concrete",null,null,null,null,null,null,"m3/m"]
[null,"Formwork",null,null,null,null,null,null,"m2/m3"]
[null,"Productivity",null,null,null,null,null,null,"m/h"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[null,"Size of pipe required",null,null,null,null,null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B48,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D48=Yes,IFERROR(INDEX(ResourceRate,MATCH($B48,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$29/$H$43)*$D$22+($D$30*($H$38+$H$44)))*(D48=Yes),\"\")","v":""},{"$f":"IFERROR(F48*G48,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*(D49=Yes),\"\")","v":""},{"$f":"IFERROR(F49*G49,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$30*($H$38+$H$44)*(D50=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$29/$H$43*$D$23*(D51=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$29/$H$43*(D52=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$29/$H$43*(D53=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$29/$H$43)*(D54=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe RCBC Span 450 - 900",null,"Yes","m",0,{"$f":"IFERROR(ROUNDUP($D$29/H45,0)*H45*(D55=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$29*$H$39*$D$24*(1+$D$25)*(D56=Yes),\"\")","v":0},0]
[null,"High Strength Tape",null,"Yes","m",0,{"$f":"IFERROR($H$40*$D$29*(1+$D$25)*(D57=Yes),\"\")","v":0},0]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$29*$H$41*(1+$D$25)*(D58=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$29*$H$41*(1+$D$25)*$D$26*(D59=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$29*H42*$H$41*(1+$D$25)*(D60=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*(D61=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*(D62=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$29/$H$43)+($D$30*($H$38+$H$44)))*$D$23*(D63=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B64,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B64,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B65,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B65,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B66,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B66,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B67,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B67,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B68,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B68,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$70/$D$29,0)","v":0},null,{"$f":"SUM($H$48:$H$68)","v":0}]
[]
[null,"Calculations - Replace RCBC Span 1200 to 1800"]
[]
[null,"Average Travel Time from One Site to Other",null,null,null,null,null,null,"hrs"]
[null,"Sand",null,null,null,null,null,null,"m3 / Lm"]
[null,"High Strength Tape",null,null,null,null,null,null,"m"]
[null,"Concrete",null,null,null,null,null,null,"m3 / Lm"]
[null,"Formwork",null,null,null,null,null,null,"m2 / m3"]
[null,"Productivity",null,null,null,null,null,null,"m / h"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,null,null,null,null,"hrs"]
[null,"Size of pipe required",null,null,null,null,null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B84,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D84=Yes,IFERROR(INDEX(ResourceRate,MATCH($B84,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$33/$H$79)*$D$22+($D$34*($H$74+$H$80)))*(D84=Yes),\"\")","v":""},{"$f":"IFERROR(F84*G84,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*(D85=Yes),\"\")","v":""},{"$f":"IFERROR(F85*G85,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$34*($H$74+$H$80)*(D86=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$33/$H$79*$D$23*(D87=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$33/$H$79*(D88=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$33/$H$79*(D89=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$33/$H$79)*(D90=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe RCBC Span1200 - 1800",null,"Yes","m",0,{"$f":"IFERROR(ROUNDUP($D$33/H81,0)*H81*(D91=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$33*$H$75*$D$24*(1+$D$25)*(D92=Yes),\"\")","v":0},0]
[null,"High Strength Tape",null,"Yes","m",0,{"$f":"IFERROR($H$76*$D$33*(1+$D$25)*(D93=Yes),\"\")","v":0},0]
[null,"Concrete                 ",null,"Yes","m3",250,{"$f":"IFERROR($D$33*$H$77*(1+$D$25)*(D94=Yes),\"\")","v":0},0]
[null,"Reinforcement            ",null,"Yes","tonne",35,{"$f":"IFERROR($D$33*$H$77*(1+$D$25)*$D$26*(D95=Yes),\"\")","v":0},0]
[null,"Formwork - Materials",null,"Yes","m2",65,{"$f":"IFERROR($D$33*H78*$H$77*(1+$D$25)*(D96=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*(D97=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*(D98=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$33/$H$79)+($D$34*($H$74+$H$80)))*$D$23*(D99=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B100,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B101,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B102,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B103,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B104,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$106/$D$33,0)","v":0},null,{"$f":"SUM($H$84:$H$104)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$110/SUM($D$29,D$33),0)","v":0},null,{"$f":"$H$70+$H$106","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST24_1","index":145,"n_rows":97,"n_cols":9,"rows_kept":97,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E95&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F95","v":0}]
[{"$f":"E8","v":"ST24_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Concrete Pipe"},null,null,null,"Total cost of treatment ($):",{"$f":"H95","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST24_1"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"#"]
[null,"Density of Sand",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Culvert Size RCP 375 to 900"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size RCP 1050 to 1800"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Culvert Size RCP 375 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"m3 / Lm"]
[null,"Productivity",null,null,"m / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[null,"Size of pipe required",null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B44,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D44=Yes,IFERROR(INDEX(ResourceRate,MATCH($B44,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$28/$D$39)*$D$22+($D$29*($D$37+$D$40)))*(D44=Yes),\"\")","v":""},{"$f":"IFERROR(F44*G44,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D45=Yes),\"\")","v":""},{"$f":"IFERROR(F45*G45,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$29*($D$37+$D$40)*(D46=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$28/$D$39*$D$23*(D47=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$28/$D$39*(D48=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$28/$D$39*(D49=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$28/$D$39)*(D50=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe 375-900             ",null,"Yes","m",450,{"$f":"IFERROR(ROUNDUP($D$28/D41,0)*D41*(D51=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$28*$D$38*$D$24*(1+$D$25)*(D52=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D53=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D54=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*$D$23/Three*(D55=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$62/$D$28,0)","v":0},null,{"$f":"SUM($H$44:$H$60)","v":0}]
[]
[null,"Calculations - Replace RCBC Span 1050 to 1800"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"m3 / Lm"]
[null,"Productivity",null,null,"m / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[null,"Size of pipe required",null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B73,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D73=Yes,IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$32/$D$68)*$D$22+($D$33*($D$66+$D$69)))*(D73=Yes),\"\")","v":""},{"$f":"IFERROR(F73*G73,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$33*($D$66+$D$69)*(D75=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$32/$D$68*$D$23*(D76=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$32/$D$68*(D77=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$32/$D$68*(D78=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$32/$D$68)*(D79=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe 1050 - 1800",null,"Yes","m",1200,{"$f":"IFERROR(ROUNDUP($D$32/D70,0)*D70*(D80=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$32*$D$67*$D$24*(1+$D$25)*(D81=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*(D82=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*(D83=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*$D$23/Three*(D84=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B86,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$91/$D$32,0)","v":0},null,{"$f":"SUM($H$73:$H$89)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$95/SUM($D$28,D$32),0)","v":0},null,{"$f":"$H$62+$H$91","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST24_2","index":146,"n_rows":97,"n_cols":9,"rows_kept":97,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E95&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F95","v":0}]
[{"$f":"E8","v":"ST24_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Concrete Pipe"},null,null,null,"Total cost of treatment ($):",{"$f":"H95","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST24_2"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"#"]
[null,"Density of Sand",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Culvert Size RCP 375 to 900"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size RCP 1050 to 1800"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Culvert Size RCP 375 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"m3 / Lm"]
[null,"Productivity",null,null,"m / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[null,"Size of pipe required",null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B44,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D44=Yes,IFERROR(INDEX(ResourceRate,MATCH($B44,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((($D$28/$D$39)*$D$22+($D$29*($D$37+$D$40)))*(D44=Yes),\"\")","v":""},{"$f":"IFERROR(F44*G44,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D45=Yes),\"\")","v":""},{"$f":"IFERROR(F45*G45,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*$D$29*($D$37+$D$40)*(D46=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*$D$23*(D47=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D48=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D49=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*($D$28/$D$39)*(D50=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe 375-900             ",null,null,"m","",{"$f":"IFERROR(ROUNDUP($D$28/D41,0)*D41*(D51=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,null,"tonne","",{"$f":"IFERROR($D$28*$D$38*$D$24*(1+$D$25)*(D52=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D53=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D54=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*$D$23/Three*(D55=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$62/$D$28,0)","v":0},null,{"$f":"SUM($H$44:$H$60)","v":0}]
[]
[null,"Calculations - Replace RCBC Span 1050 to 1800"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"m3 / Lm"]
[null,"Productivity",null,null,"m / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[null,"Size of pipe required",null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B73,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D73=Yes,IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$32/$D$68)*$D$22+($D$33*($D$66+$D$69)))*(D73=Yes),\"\")","v":""},{"$f":"IFERROR(F73*G73,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$33*($D$66+$D$69)*(D75=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$32/$D$68*$D$23*(D76=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$32/$D$68*(D77=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$32/$D$68*(D78=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$32/$D$68)*(D79=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe 1050 - 1800",null,"Yes","m",1200,{"$f":"IFERROR(ROUNDUP($D$32/D70,0)*D70*(D80=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$32*$D$67*$D$24*(1+$D$25)*(D81=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*(D82=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*(D83=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*$D$23/Three*(D84=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B86,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$91/$D$32,0)","v":0},null,{"$f":"SUM($H$73:$H$89)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$95/SUM($D$28,D$32),0)","v":0},null,{"$f":"$H$62+$H$91","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST24_3","index":147,"n_rows":97,"n_cols":9,"rows_kept":97,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E95&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F95","v":0}]
[{"$f":"E8","v":"ST24_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Concrete Pipe"},null,null,null,"Total cost of treatment ($):",{"$f":"H95","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST24_3"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"#"]
[null,"Density of Sand",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Culvert Size RCP 375 to 900"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size RCP 1050 to 1800"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Culvert Size RCP 375 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"m3 / Lm"]
[null,"Productivity",null,null,"m / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[null,"Size of pipe required",null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B44,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D44=Yes,IFERROR(INDEX(ResourceRate,MATCH($B44,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((($D$28/$D$39)*$D$22+($D$29*($D$37+$D$40)))*(D44=Yes),\"\")","v":""},{"$f":"IFERROR(F44*G44,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D45=Yes),\"\")","v":""},{"$f":"IFERROR(F45*G45,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*$D$29*($D$37+$D$40)*(D46=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*$D$23*(D47=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D48=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D49=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*($D$28/$D$39)*(D50=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe 375-900             ",null,null,"m","",{"$f":"IFERROR(ROUNDUP($D$28/D41,0)*D41*(D51=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,null,"tonne","",{"$f":"IFERROR($D$28*$D$38*$D$24*(1+$D$25)*(D52=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D53=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D54=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*$D$23/Three*(D55=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$62/$D$28,0)","v":0},null,{"$f":"SUM($H$44:$H$60)","v":0}]
[]
[null,"Calculations - Replace RCBC Span 1050 to 1800"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"m3 / Lm"]
[null,"Productivity",null,null,"m / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[null,"Size of pipe required",null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B73,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D73=Yes,IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$32/$D$68)*$D$22+($D$33*($D$66+$D$69)))*(D73=Yes),\"\")","v":""},{"$f":"IFERROR(F73*G73,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$33*($D$66+$D$69)*(D75=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$32/$D$68*$D$23*(D76=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$32/$D$68*(D77=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$32/$D$68*(D78=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$32/$D$68)*(D79=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe 1050 - 1800",null,"Yes","m",1200,{"$f":"IFERROR(ROUNDUP($D$32/D70,0)*D70*(D80=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$32*$D$67*$D$24*(1+$D$25)*(D81=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*(D82=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*(D83=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*$D$23/Three*(D84=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B86,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$91/$D$32,0)","v":0},null,{"$f":"SUM($H$73:$H$89)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$95/SUM($D$28,D$32),0)","v":0},null,{"$f":"$H$62+$H$91","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST24_4","index":148,"n_rows":97,"n_cols":9,"rows_kept":97,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E95&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F95","v":0}]
[{"$f":"E8","v":"ST24_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Concrete Pipe"},null,null,null,"Total cost of treatment ($):",{"$f":"H95","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST24_4"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"#"]
[null,"Density of Sand",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Culvert Size RCP 375 to 900"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size RCP 1050 to 1800"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Culvert Size RCP 375 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"m3 / Lm"]
[null,"Productivity",null,null,"m / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[null,"Size of pipe required",null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B44,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D44=Yes,IFERROR(INDEX(ResourceRate,MATCH($B44,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((($D$28/$D$39)*$D$22+($D$29*($D$37+$D$40)))*(D44=Yes),\"\")","v":""},{"$f":"IFERROR(F44*G44,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D45=Yes),\"\")","v":""},{"$f":"IFERROR(F45*G45,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*$D$29*($D$37+$D$40)*(D46=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*$D$23*(D47=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D48=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D49=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*($D$28/$D$39)*(D50=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe 375-900             ",null,null,"m","",{"$f":"IFERROR(ROUNDUP($D$28/D41,0)*D41*(D51=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,null,"tonne","",{"$f":"IFERROR($D$28*$D$38*$D$24*(1+$D$25)*(D52=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D53=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D54=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*$D$23/Three*(D55=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$62/$D$28,0)","v":0},null,{"$f":"SUM($H$44:$H$60)","v":0}]
[]
[null,"Calculations - Replace RCBC Span 1050 to 1800"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"m3 / Lm"]
[null,"Productivity",null,null,"m / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[null,"Size of pipe required",null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B73,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D73=Yes,IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$32/$D$68)*$D$22+($D$33*($D$66+$D$69)))*(D73=Yes),\"\")","v":""},{"$f":"IFERROR(F73*G73,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$33*($D$66+$D$69)*(D75=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$32/$D$68*$D$23*(D76=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$32/$D$68*(D77=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$32/$D$68*(D78=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$32/$D$68)*(D79=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe 1050 - 1800",null,"Yes","m",1200,{"$f":"IFERROR(ROUNDUP($D$32/D70,0)*D70*(D80=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$32*$D$67*$D$24*(1+$D$25)*(D81=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*(D82=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*(D83=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*$D$23/Three*(D84=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B86,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$91/$D$32,0)","v":0},null,{"$f":"SUM($H$73:$H$89)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$95/SUM($D$28,D$32),0)","v":0},null,{"$f":"$H$62+$H$91","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST24_5","index":149,"n_rows":97,"n_cols":9,"rows_kept":97,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E95&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F95","v":0}]
[{"$f":"E8","v":"ST24_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Concrete Pipe"},null,null,null,"Total cost of treatment ($):",{"$f":"H95","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST24_5"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"#"]
[null,"Density of Sand",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Culvert Size RCP 375 to 900"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size RCP 1050 to 1800"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Culvert Size RCP 375 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"m3 / Lm"]
[null,"Productivity",null,null,"m / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[null,"Size of pipe required",null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B44,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D44=Yes,IFERROR(INDEX(ResourceRate,MATCH($B44,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((($D$28/$D$39)*$D$22+($D$29*($D$37+$D$40)))*(D44=Yes),\"\")","v":""},{"$f":"IFERROR(F44*G44,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D45=Yes),\"\")","v":""},{"$f":"IFERROR(F45*G45,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*$D$29*($D$37+$D$40)*(D46=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*$D$23*(D47=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D48=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D49=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*($D$28/$D$39)*(D50=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe 375-900             ",null,null,"m","",{"$f":"IFERROR(ROUNDUP($D$28/D41,0)*D41*(D51=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,null,"tonne","",{"$f":"IFERROR($D$28*$D$38*$D$24*(1+$D$25)*(D52=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D53=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D54=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*$D$23/Three*(D55=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$62/$D$28,0)","v":0},null,{"$f":"SUM($H$44:$H$60)","v":0}]
[]
[null,"Calculations - Replace RCBC Span 1050 to 1800"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"m3 / Lm"]
[null,"Productivity",null,null,"m / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[null,"Size of pipe required",null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B73,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D73=Yes,IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$32/$D$68)*$D$22+($D$33*($D$66+$D$69)))*(D73=Yes),\"\")","v":""},{"$f":"IFERROR(F73*G73,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$33*($D$66+$D$69)*(D75=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$32/$D$68*$D$23*(D76=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$32/$D$68*(D77=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$32/$D$68*(D78=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$32/$D$68)*(D79=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe 1050 - 1800",null,"Yes","m",1200,{"$f":"IFERROR(ROUNDUP($D$32/D70,0)*D70*(D80=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$32*$D$67*$D$24*(1+$D$25)*(D81=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*(D82=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*(D83=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*$D$23/Three*(D84=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B86,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$91/$D$32,0)","v":0},null,{"$f":"SUM($H$73:$H$89)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$95/SUM($D$28,D$32),0)","v":0},null,{"$f":"$H$62+$H$91","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"ST24_6","index":150,"n_rows":97,"n_cols":9,"rows_kept":97,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,{"$f":"\"Total quantity (\"&E28&\"):\"","v":"Total quantity (Lm):"},{"$f":"SUM(D28,D32)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,{"$f":"\"Cost per unit (\"&E95&\"):\"","v":"Cost per unit ($/Lm):"},{"$f":"F95","v":0}]
[{"$f":"E8","v":"ST24_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Replace Concrete Pipe"},null,null,null,"Total cost of treatment ($):",{"$f":"H95","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"ST24_6"}]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Applicant Inputs"]
[]
[null,"Variable"]
[null,"Percentage of Duration Requiring Supervision",null,null,"%"]
[null,"Person Crew Size",null,null,"#"]
[null,"Density of Sand",null,null,"tonne/m3"]
[null,"Construction Waste",null,null,"%"]
[]
[null,"Culvert Size RCP 375 to 900"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Culvert Size RCP 1050 to 1800"]
[null,"Quantity",null,null,"Lm",null,null,null,"Length of Reinforced Concrete Pipe to be repaired"]
[null,"No. of Sites",null,null,"#"]
[]
[null,"Calculations - Culvert Size RCP 375 to 900"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"m3 / Lm"]
[null,"Productivity",null,null,"m / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[null,"Size of pipe required",null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B44,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D44=Yes,IFERROR(INDEX(ResourceRate,MATCH($B44,ResourceList,0)),\"\"),\"\")","v":""},{"$f":"IFERROR((($D$28/$D$39)*$D$22+($D$29*($D$37+$D$40)))*(D44=Yes),\"\")","v":""},{"$f":"IFERROR(F44*G44,\"\")","v":""}]
[null,"Job Truck without Operator",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D45=Yes),\"\")","v":""},{"$f":"IFERROR(F45*G45,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*$D$29*($D$37+$D$40)*(D46=Yes),\"\")","v":0},"","This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*$D$23*(D47=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D48=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,null,"hr","",{"$f":"IFERROR($D$28/$D$39*(D49=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,null,"hr","",{"$f":"IFERROR(Two*($D$28/$D$39)*(D50=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe 375-900             ",null,null,"m","",{"$f":"IFERROR(ROUNDUP($D$28/D41,0)*D41*(D51=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,null,"tonne","",{"$f":"IFERROR($D$28*$D$38*$D$24*(1+$D$25)*(D52=Yes),\"\")","v":0},""]
[null,"Ablution Block",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D53=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*(D54=Yes),\"\")","v":""},""]
[null,"Accommodation",null,null,"hr","",{"$f":"IFERROR((($D$28/$D$39)+($D$29*($D$37+$D$40)))*$D$23/Three*(D55=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B56,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B57,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B58,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B59,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B60,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$62/$D$28,0)","v":0},null,{"$f":"SUM($H$44:$H$60)","v":0}]
[]
[null,"Calculations - Replace RCBC Span 1050 to 1800"]
[]
[null,"Average Travel Time from One Site to Other",null,null,"hrs"]
[null,"Sand",null,null,"m3 / Lm"]
[null,"Productivity",null,null,"m / hr"]
[null,"Time to Set Up and Remove Traffic Control Devices for Each Section",null,null,"hrs"]
[null,"Size of pipe required",null,null,"Lm"]
[]
[null,"Resource",null,"Required?","Unit","Rate","Quantity","Total"]
[null,"Foreman and Vehicle        ",null,"Yes",{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B73,ResourceList,0)),\"\")","v":"hr"},{"$f":"IF(D73=Yes,IFERROR(INDEX(ResourceRate,MATCH($B73,ResourceList,0)),\"\"),\"\")","v":120},{"$f":"IFERROR((($D$32/$D$68)*$D$22+($D$33*($D$66+$D$69)))*(D73=Yes),\"\")","v":""},{"$f":"IFERROR(F73*G73,\"\")","v":""}]
[null,"Job Truck without Operator",null,"Yes","hr",110,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*(D74=Yes),\"\")","v":""},{"$f":"IFERROR(F74*G74,\"\")","v":""}]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*$D$33*($D$66+$D$69)*(D75=Yes),\"\")","v":0},0,"This is for two person for travel time and set up and removal of traffic control"]
[null,"Labour - Pipe Layer",null,"Yes","hr",75,{"$f":"IFERROR($D$32/$D$68*$D$23*(D76=Yes),\"\")","v":""},""]
[null,"Excavator 30 Tonne (Capacity)",null,"Yes","hr",165,{"$f":"IFERROR($D$32/$D$68*(D77=Yes),\"\")","v":""},""]
[null,"Plate Compactor          ",null,"Yes","hr",50,{"$f":"IFERROR($D$32/$D$68*(D78=Yes),\"\")","v":""},""]
[null,"Labourer - Traffic Control",null,"Yes","hr",90,{"$f":"IFERROR(Two*($D$32/$D$68)*(D79=Yes),\"\")","v":""},"","This is for two persons whilst works are being carried out"]
[null,"Pipe 1050 - 1800",null,"Yes","m",1200,{"$f":"IFERROR(ROUNDUP($D$32/D70,0)*D70*(D80=Yes),\"\")","v":""},""]
[null,"Sand                     ",null,"Yes","tonne",38,{"$f":"IFERROR($D$32*$D$67*$D$24*(1+$D$25)*(D81=Yes),\"\")","v":0},0]
[null,"Ablution Block",null,"Yes","hr",5,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*(D82=Yes),\"\")","v":""},""]
[null,"Camp - Kitchen",null,"Yes","hr",0,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*(D83=Yes),\"\")","v":""},""]
[null,"Accommodation",null,"Yes","hr",35,{"$f":"IFERROR((($D$32/$D$68)+($D$33*($D$66+$D$69)))*$D$23/Three*(D84=Yes),\"\")","v":""},"","This is accommodation provision for three persons"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B85,ResourceList,0)),\"\")","v":""},null,"","Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B86,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B87,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B88,ResourceList,0)),\"\")","v":""},null,""]
[null,null,null,null,"",{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B89,ResourceList,0)),\"\")","v":""},null,""]
[]
[null,"Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$91/$D$32,0)","v":0},null,{"$f":"SUM($H$73:$H$89)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$/Lm",{"$f":"IFERROR($H$95/SUM($D$28,D$32),0)","v":0},null,{"$f":"$H$62+$H$91","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"OT1_1","index":151,"n_rows":70,"n_cols":9,"rows_kept":70,"cut":false,"hidden":true,"merged":[[7,4,7,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6],[8,4,8,6],[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[17,4,17,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,null,{"$f":"\"Total quantity:\"","v":"Total quantity:"},{"$f":"SUM(G23:G39,G46:G62)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,null,"Cost per unit ($/unit):",{"$f":"F68","v":0}]
[{"$f":"E8","v":"OT1_1"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Other  – Including Structures, Retaining Items"},null,null,null,null,"Total cost of treatment ($):",{"$f":"H68","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"OT1_1"}]
[null,"Treatment Description"]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Calculations - A"]
[]
[null,"Resource",null,null,"Unit","Rate","Quantity","Total"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B23,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B23,ResourceList,0)),\"\")","v":""},null,{"$f":"IFERROR(F23*G23,\"\")","v":""},"Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"","",null,{"$f":"IFERROR(F24*G24,\"\")","v":""}]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[]
[null,"Unit Rate",null,null,"$",{"$f":"IFERROR($H$41/#REF!,0)","v":0},null,{"$f":"SUM($H$23:$H$39)","v":0}]
[]
[null,"Calculations - B"]
[]
[null,"Resource",null,null,"Unit","Rate","Quantity","Total"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\")","v":""},null,{"$f":"IFERROR(F46*G46,\"\")","v":""},"Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"","",null,{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[]
[null,"Unit Rate",null,null,"$",{"$f":"IFERROR($H$64/#REF!,0)","v":0},null,{"$f":"SUM($H$46:$H$62)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$",{"$f":"IFERROR(H68/#REF!,0)","v":0},null,{"$f":"$H$41+$H$64","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"OT1_2","index":152,"n_rows":70,"n_cols":9,"rows_kept":70,"cut":false,"hidden":true,"merged":[[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[17,4,17,6],[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,null,{"$f":"\"Total quantity:\"","v":"Total quantity:"},{"$f":"SUM(G23:G39,G46:G62)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,null,"Cost per unit ($/unit):",{"$f":"F68","v":0}]
[{"$f":"E8","v":"OT1_2"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Other  – Including Structures, Retaining Items"},null,null,null,null,"Total cost of treatment ($):",{"$f":"H68","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"OT1_2"}]
[null,"Treatment Description"]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Calculations - A"]
[]
[null,"Resource",null,null,"Unit","Rate","Quantity","Total"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B23,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B23,ResourceList,0)),\"\")","v":""},null,{"$f":"IFERROR(F23*G23,\"\")","v":""},"Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"","",null,{"$f":"IFERROR(F24*G24,\"\")","v":""}]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[]
[null,"Unit Rate",null,null,"$",{"$f":"IFERROR($H$41/#REF!,0)","v":0},null,{"$f":"SUM($H$23:$H$39)","v":0}]
[]
[null,"Calculations - B"]
[]
[null,"Resource",null,null,"Unit","Rate","Quantity","Total"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\")","v":""},null,{"$f":"IFERROR(F46*G46,\"\")","v":""},"Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"","",null,{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[]
[null,"Unit Rate",null,null,"$",{"$f":"IFERROR($H$64/#REF!,0)","v":0},null,{"$f":"SUM($H$46:$H$62)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$",{"$f":"IFERROR(H68/#REF!,0)","v":0},null,{"$f":"$H$41+$H$64","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"OT1_3","index":153,"n_rows":70,"n_cols":9,"rows_kept":70,"cut":false,"hidden":true,"merged":[[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[17,4,17,6],[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,null,{"$f":"\"Total quantity:\"","v":"Total quantity:"},{"$f":"SUM(G23:G39,G46:G62)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,null,"Cost per unit ($/unit):",{"$f":"F68","v":0}]
[{"$f":"E8","v":"OT1_3"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Other  – Including Structures, Retaining Items"},null,null,null,null,"Total cost of treatment ($):",{"$f":"H68","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"OT1_3"}]
[null,"Treatment Description"]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Calculations - A"]
[]
[null,"Resource",null,null,"Unit","Rate","Quantity","Total"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B23,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B23,ResourceList,0)),\"\")","v":""},null,{"$f":"IFERROR(F23*G23,\"\")","v":""},"Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"","",null,{"$f":"IFERROR(F24*G24,\"\")","v":""}]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[]
[null,"Unit Rate",null,null,"$",{"$f":"IFERROR($H$41/#REF!,0)","v":0},null,{"$f":"SUM($H$23:$H$39)","v":0}]
[]
[null,"Calculations - B"]
[]
[null,"Resource",null,null,"Unit","Rate","Quantity","Total"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\")","v":""},null,{"$f":"IFERROR(F46*G46,\"\")","v":""},"Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"","",null,{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[]
[null,"Unit Rate",null,null,"$",{"$f":"IFERROR($H$64/#REF!,0)","v":0},null,{"$f":"SUM($H$46:$H$62)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$",{"$f":"IFERROR(H68/#REF!,0)","v":0},null,{"$f":"$H$41+$H$64","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"OT1_4","index":154,"n_rows":70,"n_cols":9,"rows_kept":70,"cut":false,"hidden":true,"merged":[[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[17,4,17,6],[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,null,{"$f":"\"Total quantity:\"","v":"Total quantity:"},{"$f":"SUM(G23:G39,G46:G62)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,null,"Cost per unit ($/unit):",{"$f":"F68","v":0}]
[{"$f":"E8","v":"OT1_4"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Other  – Including Structures, Retaining Items"},null,null,null,null,"Total cost of treatment ($):",{"$f":"H68","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"OT1_4"}]
[null,"Treatment Description"]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Calculations - A"]
[]
[null,"Resource",null,null,"Unit","Rate","Quantity","Total"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B23,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B23,ResourceList,0)),\"\")","v":""},null,{"$f":"IFERROR(F23*G23,\"\")","v":""},"Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"","",null,{"$f":"IFERROR(F24*G24,\"\")","v":""}]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[]
[null,"Unit Rate",null,null,"$",{"$f":"IFERROR($H$41/#REF!,0)","v":0},null,{"$f":"SUM($H$23:$H$39)","v":0}]
[]
[null,"Calculations - B"]
[]
[null,"Resource",null,null,"Unit","Rate","Quantity","Total"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\")","v":""},null,{"$f":"IFERROR(F46*G46,\"\")","v":""},"Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"","",null,{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[]
[null,"Unit Rate",null,null,"$",{"$f":"IFERROR($H$64/#REF!,0)","v":0},null,{"$f":"SUM($H$46:$H$62)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$",{"$f":"IFERROR(H68/#REF!,0)","v":0},null,{"$f":"$H$41+$H$64","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"OT1_5","index":155,"n_rows":70,"n_cols":9,"rows_kept":70,"cut":false,"hidden":true,"merged":[[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[17,4,17,6],[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,null,{"$f":"\"Total quantity:\"","v":"Total quantity:"},{"$f":"SUM(G23:G39,G46:G62)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,null,"Cost per unit ($/unit):",{"$f":"F68","v":0}]
[{"$f":"E8","v":"OT1_5"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Other  – Including Structures, Retaining Items"},null,null,null,null,"Total cost of treatment ($):",{"$f":"H68","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"OT1_5"}]
[null,"Treatment Description"]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Calculations - A"]
[]
[null,"Resource",null,null,"Unit","Rate","Quantity","Total"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B23,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B23,ResourceList,0)),\"\")","v":""},null,{"$f":"IFERROR(F23*G23,\"\")","v":""},"Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"","",null,{"$f":"IFERROR(F24*G24,\"\")","v":""}]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[]
[null,"Unit Rate",null,null,"$",{"$f":"IFERROR($H$41/#REF!,0)","v":0},null,{"$f":"SUM($H$23:$H$39)","v":0}]
[]
[null,"Calculations - B"]
[]
[null,"Resource",null,null,"Unit","Rate","Quantity","Total"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\")","v":""},null,{"$f":"IFERROR(F46*G46,\"\")","v":""},"Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"","",null,{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[]
[null,"Unit Rate",null,null,"$",{"$f":"IFERROR($H$64/#REF!,0)","v":0},null,{"$f":"SUM($H$46:$H$62)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$",{"$f":"IFERROR(H68/#REF!,0)","v":0},null,{"$f":"$H$41+$H$64","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"OT1_6","index":156,"n_rows":70,"n_cols":9,"rows_kept":70,"cut":false,"hidden":true,"merged":[[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[17,4,17,6],[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6]]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool",null,null,null,null,null,{"$f":"\"Total quantity:\"","v":"Total quantity:"},{"$f":"SUM(G23:G39,G46:G62)","v":0}]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"},null,null,null,null,null,"Cost per unit ($/unit):",{"$f":"F68","v":0}]
[{"$f":"E8","v":"OT1_6"},{"$f":"INDEX(Gen_A!$D$37:$D$61,MATCH(REPLACE(E8,FIND(\"_\",E8),Three,\"\"),Gen_A!$C$37:$C$61,0))","v":"Other  – Including Structures, Retaining Items"},null,null,null,null,"Total cost of treatment ($):",{"$f":"H68","v":0}]
["Link to Claim Summary"]
[null,"Asset Details"]
[]
[null,"Treatment ID",null,null,{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"OT1_6"}]
[null,"Treatment Description"]
[null,"Event Name",null,null,{"$f":"IF(ISBLANK(EventName),\"\",EventName)","v":"December Flood "}]
[null,"Asset ID",null,null,{"$f":"IF(ISBLANK(AssetID),\"\",AssetID)","v":"RDS003819"}]
[null,"Asset Name",null,null,{"$f":"IF(ISBLANK(AssetName),\"\",AssetName)","v":"Ballan-Egerton Road"}]
[null,"Start Chainage"]
[null,"Finish Chainage"]
[null,"Start Latitude"]
[null,"Start Longitude"]
[null,"End Latitude"]
[null,"End Longitude"]
[]
[null,"Calculations - A"]
[]
[null,"Resource",null,null,"Unit","Rate","Quantity","Total"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B23,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B23,ResourceList,0)),\"\")","v":""},null,{"$f":"IFERROR(F23*G23,\"\")","v":""},"Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"","",null,{"$f":"IFERROR(F24*G24,\"\")","v":""}]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[]
[null,"Unit Rate",null,null,"$",{"$f":"IFERROR($H$41/#REF!,0)","v":0},null,{"$f":"SUM($H$23:$H$39)","v":0}]
[]
[null,"Calculations - B"]
[]
[null,"Resource",null,null,"Unit","Rate","Quantity","Total"]
[null,null,null,null,{"$f":"IFERROR(INDEX(ResourceUnit,MATCH($B46,ResourceList,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(ResourceRate,MATCH($B46,ResourceList,0)),\"\")","v":""},null,{"$f":"IFERROR(F46*G46,\"\")","v":""},"Select from dropdown for additional resources/equipment as appropriate"]
[null,null,null,null,"","",null,{"$f":"IFERROR(F47*G47,\"\")","v":""}]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[null,null,null,null,"","",null,""]
[]
[null,"Unit Rate",null,null,"$",{"$f":"IFERROR($H$64/#REF!,0)","v":0},null,{"$f":"SUM($H$46:$H$62)","v":0}]
[]
[null,"Summary"]
[]
[null,"Overall Unit Rate",null,null,"$",{"$f":"IFERROR(H68/#REF!,0)","v":0},null,{"$f":"$H$41+$H$64","v":0}]
[]
[null,"End of Worksheet"]

{"sheet":"Gen_A","index":157,"n_rows":63,"n_cols":5,"rows_kept":63,"cut":false,"hidden":true,"merged":[]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool"]
[{"$f":"Version_No","v":"Version 1.0 - Oct 18"}]
[]
[]
[null,"Version Number"]
[]
[null,"Version 1.0 - Oct 18"]
[]
[null,"General Assumptions"]
[]
[null,"Half",null,0.5,"[Half]"]
[null,"One",null,1,"[One]"]
[null,"Two",null,2,"[Two]"]
[null,"Three",null,3,"[Three]"]
[null,"Hundred",null,100,"[Hundred]"]
[null,"Minutes in hour",null,60,"[MiH]"]
[null,"Subsection",null,0.1,"[Subsxn]"]
[]
[null,"Dropdown Boxes"]
[]
[null,"YesNo"]
[null,"Yes"]
[null,"No"]
[]
[null,"TreatmentWorksheets"]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[]
[null,"Treatment List"]
[]
[null,"Category","#","Treatment","Unit"]
[null,"Unsealed pavements","ST1","Light Formation Grading","m"]
[null,"Unsealed pavements","ST2","Medium Formation Grading","m"]
[null,"Unsealed pavements","ST3","Heavy Formation Grading","m"]
[null,"Unsealed pavements","ST4","Gravel Material Supply","m3"]
[null,"Unsealed pavements","ST5","Gravel Resheeting","m3"]
[null,"Sealed pavement repairs","ST6","In-Situ Stabilisation – Including Additional Material As Required","m2"]
[null,"Sealed pavement repairs","ST7","Granular Overlay – Overlay With Imported Material (≤150Mm)","m2"]
[null,"Sealed pavement repairs","ST8","Reconstruct Unbound Granular Pavement","m2"]
[null,"Sealed pavement repairs","ST9","Patch Repair – Patch Unbound Pavement Failure","m3"]
[null,"Sealed pavement repairs","ST10","Pothole Repair","m3"]
[null,"Sealed pavement repairs","ST11","Heavy Shoulder Grading","m"]
[null,"Sealed pavement repairs","ST12","Shoulder Reconstruction","m"]
[null,"Clearing and earthworks","ST13","Asphalt","m3"]
[null,"Clearing and earthworks","ST14","Bulk Excavate Surplus Material/Debris And Remove From Site","m3"]
[null,"Clearing and earthworks","ST15","Bulk Fill","m3"]
[null,"Clearing and earthworks","ST16","Rock Protection","m3"]
[null,"Clearing and earthworks","ST17","Reshape Table Drain","m"]
[null,"Road furniture and delineation","ST18","Replace Road Signage","each"]
[null,"Road furniture and delineation","ST19","Replace Roadside Barriers","m"]
[null,"Road furniture and delineation","ST20","Replace Guide Posts Or Markers","each"]
[null,"Concrete","ST21","Reconstruct Reinforced Concrete","m3"]
[null,"Drainage structures","ST22","Repair Drainage Structure – Excavate, Repair And Reinstate","m"]
[null,"Drainage structures","ST23","Replace Reinforced Concrete Box Culvert (RCBC)","m"]
[null,"Drainage structures","ST24","Replace Concrete Pipe","m"]
[null,"Other","OT1","Other  – Including Structures, Retaining Items","lump sum"]
[]
[null,"End of Worksheet"]

{"sheet":"Template","index":158,"n_rows":6,"n_cols":1,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
["Disaster Recovery Funding Arrangements"]
["Cost Estimation Tool"]
[]
[{"$f":"_xlfn.SHEET()","v":159}]
[]
[{"$f":"MAX($A$4:$A5)+Subsxn","v":159.1}]