{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Main","Adsk_ROI","ScanData","ScratchPad","Top 85 VDC","ManCount","MetricsOfSomeTools","ManualSpoolDwg","Meeting_Agendas","CoordinationMeetings","Ocotillo","Source","Israel","Field","Risk","Technology","API Tracker","AT960_costs","3dpointcost_old","Tech_Summary","Large Semi","2021_proposal","Model_Fab","Working Estimate 2020","WW_Progress","3D_DistoTeam"],"not_rendered":{"charts":62,"images":15,"macros":1,"external_links":0,"defined_names":8,"comments":16,"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":"Main","index":0,"n_rows":342,"n_cols":18,"rows_kept":342,"cut":false,"hidden":false,"merged":[]}
["Command Button",null,"Object Name","Constant*","Description","Detailed Notes","Default Value","Units or Type","Number","SubTotal"]
[null,null,null,null,"PipeFitter0","Helper",25,"Dollar per hour",1,{"$f":"I2*G2","v":25}]
[null,"18 mo Duration Set",null,18,"PipeFitter1","Journeyman1",35,"Dollar per hour",0,{"$f":"I3*G3","v":0},null,null,"Variables"]
[null,null,null,null,"PipeFitter2","Pipefitter",37,"Dollar per hour",1,37,null,null,"Durations in Days"]
["Value from Dialog is Below","<-Description of the value",null,null,"PipeFitter3","Pipefitter",45,"Dollar per hour",0,0,null,null,"Hours to Manually create shop drawing"]
[540,"<-Super Complex Tool Count","SupComplexT_TxtBx",540,"PipeForeman0","Foremen",50,"Dollar per hour",1,50,null,null,"Hours in a ManDay"]
[560,"<-Complex Tool Count","ComplexT_TxtBx",560,"PipeForeman1","Foremen",55,"Dollar per hour",0,55,null,null,"Hours To measure & Route"]
[60,"<-Average Line Len. Per Tool","AvgLineLen_TxtBx",null,"PipeManager0","Project Manager",65,"Dollar per hour",1,65,null,null,"Spool dwg per avg Tool"]
[8,"<- Average length of spool","AvgSpoolLen_TxtBx",null,null,null,null,null,null,null,null,null,"Spool dwg SuperComplex"]
[48,"<-Detailer Avg Hourly $","PipeFitter0_TxtBx",null,null,"Cost of Pipefitting Crew ",{"$f":"SUM(J2:J8)","v":232},null,1,232,null,null,"ManMonthCapacity"]
[55,"<-Manager Avg Hourly $","Foreman0_TxtBx"]
[65,"<-Sr. Foreman Avg Hourly $","ProjMangr_TxtBx",null,"SurveyField0","FieldEng0",25,"Dollar per hour",2,{"$f":"I12*G12","v":50}]
[8579.56,"<-Avg Detailer ManMonth$","AvgLabrManMo_TxtBx",null,"SurveyField1","FieldEng1",30,"Dollar per hour",0,0]
[null,null,null,null,"SurveyField2","FieldEng2",35,"Dollar per hour",0,0]
[117000,"<-Laser Scanner $","Tri_Scan_TxtBx",null,"SurveyFore0","Foreman0",40,"Dollar per hour",0,0]
[15000,"<-Hand Scanner $","HndScan_TxtBx",null,"SurveyFore1","Foreman1",45,"Dollar per hour",1,45]
[70000,"<-Survey Instrument $","SurInst_TxtBx",null,"SurveyFore2","Foreman2",50,"Dollar per hour",0,0]
[1800,"<-Measuring Equip $","MeasInst_TxtBx"]
[{"$f":"(A18+A17+A16+A15)/18","v":11322.222222222223},"<-Monthly $ at 18 months","ManMonth_TxtBx",null,null,"Cost of Survey Crew",{"$f":"SUM(J12:J17)","v":95},null,1,{"$f":"I19*G19","v":95}]
[5000,"<-Detailer Computer $","DetComp_TxtBx"]
[9000,"<-Detailer Software $","DetSoft_TxtBx",null,"Detailing0","Trainee",25,"Dollar Per Hour",1,{"$f":"I21*G21","v":25}]
[5000,"<-Detailers Server $t","DetServer_TxtBx",null,"Detailing1","Modeler",40,"Dollar Per Hour",1,{"$f":"I22*G22","v":40}]
[{"$f":"(A20+A21+A22)/18","v":1055.5555555555557},"<-Monthly $ at 18 months","TechManMoCost_TxtBx",null,"Detailing2","Detailer",50,"Dollar Per Hour",1,{"$f":"I23*G23","v":50}]
[null,null,null,null,"DetailMngr","Detailing Manager",60,"Dollar Per Hour",1,{"$f":"I24*G24","v":60}]
[null,null,null,null,"DetailPM","Project Manager",70,"Dollar Per Hour",0,{"$f":"I25*G25","v":0}]
["(Note: See cell A-80 for latest)"]
[null,null,null,null,null,"Cost of Detailing Crew",{"$f":"SUM(J21:J25)","v":175},null,null,{"$f":"G27","v":175}]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"J10*8","v":1856}]
["Asset depreciation "]
["cost",150000,"year"]
["salvage value",50000,"wholesale"]
["Useful life",48,"four year life"]
[null,{"$f":"(B34-B35)/B36","v":2083.3333333333335},"per month depreciation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["All this below is not being used yet"]
["Month","Tools -Not Super Complex","Tools - Only Super Complex",null,"Spool count of Non SC tools","Spool count of SuperComplex Tools","Total Spool Count","Men Required to produce Shop Drawings - No Technology","Man count using  Technology ","Labor Cost for shop drawings manually","Labor cost creating shop drawings using Technology","Delta - of Labor Costs ",null,"Total Tool Count","Delta - of Labor Costs ","Total Technology Cost","Dollars Saved in Labor Using Technology to generate Shop Drawings","Number of Laser Crews"]
["(Training) -3"]
["(Training) -2"]
["(Training) -1"]
[1,{"$f":"($A$6+$A$7)*0.00999091734786558","v":10.990009082652138},{"$f":"($A$6+$A$7)*0.0127157129881926","v":13.987284287011859},null,{"$f":"(B52*35*$A$8)/$A$9","v":2884.8773841961861},{"$f":"(C52*103*$A$8)/$A$9","v":10805.177111716661},{"$f":"E52+F52","v":13690.054495912847},{"$f":"G52/16.75","v":817.31668632315507},{"$f":"G52/58.95","v":232.23162842939519},{"$f":"H52*$A$13","v":7012217.5493106879},{"$f":"I52*$A$13","v":1992445.1900077017},{"$f":"J52-K52","v":5019772.3593029864}]
[2,{"$f":"($A$6+$A$7)*0.0181653042688465","v":19.981834695731152},{"$f":"($A$6+$A$7)*0.0181653042688465","v":19.981834695731152},null,{"$f":"(B53*35*$A$8)/$A$9","v":5245.2316076294283},{"$f":"(C53*103*$A$8)/$A$9","v":15435.967302452314},{"$f":"E53+F53","v":20681.198910081745},{"$f":"G53/16.75","v":1234.69844239294},{"$f":"G53/58.95","v":350.82610534489811},{"$f":"H53*$A$13","v":10593169.368416771},{"$f":"I53*$A$13","v":3009933.6203728737},{"$f":"J53-K53","v":7583235.7480438976}]
[3,{"$f":"($A$6+$A$7)*0.0217983651226158","v":23.978201634877379},{"$f":"($A$6+$A$7)*0.0199818346957312","v":21.980018165304319},null,6294.2779291553124,16979.564032697588,23273.841961852901,1389.4831022001731,394.80647942074467,11921153.644312516,3387265.8785790438,8533887.765733473]
[4,{"$f":"($A$6+$A$7)*0.0299727520435967","v":32.970027247956374},{"$f":"($A$6+$A$7)*0.0272479564032698","v":29.972752043596781},null,8654.6321525885487,23153.950953678515,31808.583106267062,1899.0198869413171,539.58580332938186,16292755.061206246,4629408.7748126313,11663346.286393614]
[5,{"$f":"($A$6+$A$7)*0.0345140781108084","v":37.96548592188924},{"$f":"($A$6+$A$7)*0.0308810172570391","v":33.969118982743005},null,9965.9400544959262,26241.144414168972,36207.0844686649,2161.6169832038745,614.19990616903988,18545722.604416631,5269564.9469716474,13276157.657444984]
[6,{"$f":"($A$6+$A$7)*0.03905540417802","v":42.960944595822006},{"$f":"($A$6+$A$7)*0.0317892824704814","v":34.968210717529537},null,11277.247956403276,27012.942779291567,38290.190735694843,2285.9815364593937,649.53673851899646,19612715.750945553,5572739.4203280406,14039976.330617514]
[7,{"$f":"($A$6+$A$7)*0.0454132606721163","v":49.954586739327929},{"$f":"($A$6+$A$7)*0.0445049954586739","v":48.955495004541291},null,13113.079019073581,37818.119891008144,50931.198910081723,3040.6685916466699,863.972839865678,26087598.6221481,7412506.8179979762,18675091.804150123]
[8,{"$f":"($A$6+$A$7)*0.0481380563124432","v":52.951861943687518},{"$f":"($A$6+$A$7)*0.0508628519527702","v":55.949137148047214},null,13899.863760217973,43220.708446866469,57120.572207084442,3410.1834153483251,968.96644965368012,29257873.222985875,8313305.7927907277,20944567.430195145]
[9,{"$f":"($A$6+$A$7)*0.0308810172570391","v":33.969118982743005},{"$f":"($A$6+$A$7)*0.0472297910990009","v":51.952770208900986},null,8916.8937329700402,40133.514986376016,49050.408719346058,2928.3826101102122,832.06800202453019,25124234.30639717,7138777.3474495774,17985456.958947591]
[10,{"$f":"($A$6+$A$7)*0.0199818346957312","v":21.980018165304319},{"$f":"($A$6+$A$7)*0.0326975476839237","v":35.967302452316076},null,5769.754768392384,27784.741144414169,33554.495912806553,2003.2534873317345,569.20264483132405,17187033.489771854,4883508.2434890345,12303525.24628282]
[11,{"$f":"($A$6+$A$7)*0.0181653042688465","v":19.981834695731152},{"$f":"($A$6+$A$7)*0.0281562216167121","v":30.97184377838331},null,5245.2316076294283,23925.749318801107,29170.980926430537,1741.5511000854051,494.84276380713374,14941742.156248737,4245533.1826491319,10696208.973599605]
[12,{"$f":"($A$6+$A$7)*0.0199818346957312","v":21.980018165304319},{"$f":"($A$6+$A$7)*0.0372388737511353","v":40.962761126248829},null,5769.754768392384,31643.732970027217,37413.487738419601,2233.6410590101254,634.66476231415777,19163657.484240912,5445144.4081600551,13718513.076080857]
[13,{"$f":"($A$6+$A$7)*0.03905540417802","v":42.960944595822006},{"$f":"($A$6+$A$7)*0.0435967302452316","v":47.956403269754759},null,11277.247956403276,37046.321525885549,48323.569482288825,2884.9892228232134,819.7382439743651,24751938.136565126,7032993.4484727038,17718944.688092422]
[14,{"$f":"($A$6+$A$7)*0.0345140781108084","v":37.96548592188924},{"$f":"($A$6+$A$7)*0.0326975476839237","v":35.967302452316076},null,9965.9400544959262,27784.741144414169,37750.681198910097,2253.7720118752295,640.38475316217296,19336372.202204242,5494219.4128400525,13842152.789364189]
[15,{"$f":"($A$6+$A$7)*0.0254314259763851","v":27.974568574023607},{"$f":"($A$6+$A$7)*0.0217983651226158","v":23.978201634877379},null,7343.3242506811966,18523.160762942774,25866.485013623969,1544.2677620074012,438.7868534965898,13249137.920208218,3764598.1367852017,9484539.7834230158]
[16,{"$f":"($A$6+$A$7)*0.0217983651226158","v":23.978201634877379},{"$f":"($A$6+$A$7)*0.0172570390554042","v":18.98274296094462},null,6294.2779291553124,14664.168937329719,20958.446866485032,1251.2505591931363,355.5292089310438,10735179.247631064,3050284.1797764259,7684895.0678546373]
[17,{"$f":"($A$6+$A$7)*0.0181653042688465","v":19.981834695731152},{"$f":"($A$6+$A$7)*0.0145322434150772","v":15.985467756584921},null,5245.2316076294283,12348.773841961851,17594.005449591277,1050.3883850502255,298.45641135863065,9011870.1728415117,2560624.6886360529,6451245.4842054583]
[18,{"$f":"($A$6+$A$7)*0.0072661217075386","v":7.9927338782924604},{"$f":"($A$6+$A$7)*0.00635785649409628","v":6.993642143505908},null,2098.0926430517711,5402.5885558583141,7500.6811989100852,447.80186262149761,127.23801864139244,3841942.9484728957,1091646.2152149449,2750296.7332579507]
[19]
[20]
[21]
[22]
[23]
[24]
["Totals",{"$f":"SUM(B52:B75)","v":530.51771117166243},{"$f":"SUM(C52:C75)","v":569.48228882833791},null,{"$f":"SUM(B76:C76)","v":1100.0000000000005}]
[]
[]
[null,"Black - required"]
["Hover for Detailed notes on use","Red - Modelling",null,"Syntax",null,null,null,null,null,null,null,null,"If a TI is 2 b and 60% is materials with 30% labor "]
[null,"Blue - Measuring",null,"X...X_txtbx","This value does not ",null,null,null,null,null,null,null,"Then Labor is about $"]
[null,"Green - Both model & Measure",null,"Code","really change",null,null,"Per year",null,null,null,null,{"$f":"2000000000*0.3","v":600000000}]
["Value from Dialog is Below","<-Description of the value","Multiplier/scalefactor","Object Name","Constant*","Extended Description","Detailed Notes","Default Value","Units or Type","Number/Amount","SubTotal",null,"If it takes 18 months that is $ per month"]
[84600,"Avg Salary",1.41,"avgsalary_tb",null,"Man year Salary","scale factor 0.41 cost addon",84600,"dollars",null,null,null,{"$f":"M82/18","v":33333333.333333332}]
[416820,"Cost each Laser Scan",null,"cost_laserscan_tb",null,"a single laser scan",null,416820,"dollars",null,null,null,"at four week sper month that is $ per week"]
[8050,"Cost each 3D_Disto",1.08,"cost_3disto_tb",null,"retail price per unit","scale factor is tax",8050,"dollars",null,null,null,{"$f":"M84/4","v":8333333.333333333}]
[3000,"cost of computer to model",1.08,"cost_com_model_tb",null,"complete modelling computer","scale factor is tax",3000,"dollars",null,null,null,"So 50 weeks is $"]
[1500,"cost of computer to measure",1.08,"cost_com_measure_tb",null,"complete measuring computer","scale factor is tax",1500,"dollars",null,null,null,{"$f":"50 * M86","v":416666666.66666663}]
[5000,"cost of cubical to model",null,"cost_cub_model_tb",null,"work area cost ",null,5000,"dollars"]
[5000,"cost of cubical to measure",null,"cost_cub_measure_tb",null,"work area cost ",null,5000,"dollars"]
[3000,"cost of model software",null,"cost_mode_software_tb",null,"i.e. Revit, Cadworks, Navis",null,{"$f":"250*12","v":3000},"dollars"]
[500,"cost of measure software",null,"cost_measure_software_tb",null,"FreeCAD Python Based","DXF output",500,"dollars"]
[500,"cost of model extras",null,"cost_mod_add_tb",null,"modelers specific additional equipment",null,500,"dollars"]
[1500,"cost of measure extras",null,"cost_meas_add_tb",null,"Disto support","Mounts, tripods, wireless",1500,"dollars"]
[820,"cost of internet",null,"cost_internet_tb",null,"Internet access",null,820,"dollars"]
[1836,"cost  of phone",null,"costphone_tb",null,"Phone business",null,1836,"dollars"]
[0,"Any Extra you wish",null,"cost_model_addon"]
[0,"Any Extra you wish",null,"cost_meas_addon",null,null,null,{"$f":"H84+H85+H87+H89+H91+H93+H95+H96","v":515576}]
[{"$f":"A84+A85+A87+A89+A91+A93+A95+A96","v":515576},"Sum Model",null,null,null,null,null,{"$f":"H84+H86+H88+H90+H92+H94+H95+H96","v":103806}]
[{"$f":"A84+A86+A88+A90+A92+A94+A95+A96","v":103806},"SumMeasure"]
[4,"measure prod of digital item/routes",null,"prod_meas_tb","prod_meas_total_tb","How many digital hangers or pipes per day ",null,{"$f":"A101*A116","v":24}]
[1,"model prod of digital item/routes",null,"prod_model_tb","prod_model_total_tb","How many digital hangers or pipes per day ",null,{"$f":"A102*A116","v":6}]
[]
[]
[null,"Hours in year",null,"hoursperyear_cn",2080,null,null,2080]
[9441.8461538461543]
[1982.9846153846154,"cost per item to model",{"$f":"(((A99*A116)/E105)*8)/(A116*A102)","v":1982.9846153846154}]
[99.813461538461539,"cost per item to measure",{"$f":"(((A100*A116)/E105)*8)/(A116*A101)","v":99.813461538461539}]
[null,"production per day measure",{"$f":"A101*A116","v":24}]
[null,"productionper day model",{"$f":"A102*A116","v":6}]
[]
[null,"Items per week measure",{"$f":"A101*5*A116","v":120}]
[null,"items per week model",{"$f":"C110*5*A102","v":30}]
[null,"Items per month measure",{"$f":"C112*4","v":480}]
[null,"items per month model",{"$f":"C113*4","v":120}]
[6,"How many on modelling staff",null,"no_of_staff_tb",null,"Number of staff or detailers"]
[]
[]
[]
[null,"Some charts based on above"]
[]
[null,{"$f":"C113","v":30},{"$f":"C112","v":120}]
["Work Week","Laser Scan & Model, Number of completed lines","Number of Lines using 3D Disto"]
[1,{"$f":"A124*$B$122*$A$102","v":30},{"$f":"$C$122*A124*$A$101","v":480}]
[2,60,960]
[3,90,1440]
[4,120,1920]
[5,150,2400]
[6,180,2880]
[7,210,3360]
[8,240,3840]
[9,270,4320]
[10,300,4800]
[11,330,5280]
[12,360,5760]
[13,390,6240]
[14,420,6720]
[15,450,7200]
[16,480,7680]
[17,510,8160]
[18,540,8640]
[19,570,9120]
[20,600,9600]
[21,630,10080]
[22,660,10560]
[23,690,11040]
[24,720,11520]
[25,750,12000]
[26,780,12480]
[27,810,12960]
[28,840,13440]
[29,870,13920]
[30,900,14400]
[31,930,14880]
[32,960,15360]
[33,{"$f":"A156*$B$122*$A$102","v":990},{"$f":"$C$122*A156*$A$101","v":15840}]
[34,1020,16320]
[35,1050,16800]
[36,1080,17280]
[37,1110,17760]
[38,1140,18240]
[39,1170,18720]
[40,1200,19200]
[41,1230,19680]
[42,1260,20160]
[43,1290,20640]
[44,1320,21120]
[45,1350,21600]
[46,1380,22080]
[47,1410,22560]
[48,1440,23040]
[49,1470,23520]
[50,1500,24000]
[51,1530,24480]
[52,1560,24960]
[]
[]
[]
["Work Week","Traditional Cost","3D Disto Cost"]
[1,{"$f":"$A$107*B124","v":59489.538461538461},{"$f":"$A$108*C124","v":47910.461538461539}]
[2,{"$f":"$A$107*B125","v":118979.07692307692},{"$f":"$A$108*C125","v":95820.923076923078}]
[3,178468.61538461538,143731.38461538462]
[4,237958.15384615384,191641.84615384616]
[5,297447.69230769231,239552.30769230769]
[6,356937.23076923075,287462.76923076925]
[7,416426.76923076925,335373.23076923075]
[8,475916.30769230769,383283.69230769231]
[9,535405.84615384613,431194.15384615387]
[10,594895.38461538462,479104.61538461538]
[11,654384.92307692312,527015.07692307688]
[12,713874.4615384615,574925.5384615385]
[13,773364,622836]
[14,832853.5384615385,670746.4615384615]
[15,892343.07692307688,718656.92307692312]
[16,951832.61538461538,766567.38461538462]
[17,1011322.1538461539,814477.84615384613]
[18,1070811.6923076923,862388.30769230775]
[19,1130301.2307692308,910298.76923076925]
[20,1189790.7692307692,958209.23076923075]
[21,1249280.3076923077,1006119.6923076923]
[22,1308769.8461538462,1054030.1538461538]
[23,1368259.3846153845,1101940.6153846155]
[24,1427748.923076923,1149851.076923077]
[25,1487238.4615384615,1197761.5384615385]
[26,1546728,1245672]
[27,1606217.5384615385,1293582.4615384615]
[28,1665707.076923077,1341492.923076923]
[29,1725196.6153846155,1389403.3846153845]
[30,1784686.1538461538,1437313.8461538462]
[31,1844175.6923076923,1485224.3076923077]
[32,1903665.2307692308,1533134.7692307692]
[33,1963154.7692307692,1581045.2307692308]
[34,2022644.3076923077,1628955.6923076923]
[35,2082133.8461538462,1676866.1538461538]
[36,2141623.3846153845,1724776.6153846155]
[37,2201112.923076923,1772687.076923077]
[38,2260602.4615384615,1820597.5384615385]
[39,2320092,1868508]
[" ",2379581.5384615385,1916418.4615384615]
[41,2439071.076923077,1964328.923076923]
[42,2498560.6153846155,2012239.3846153845]
[43,2558050.153846154,2060149.8461538462]
[44,2617539.6923076925,2108060.3076923075]
[45,2677029.230769231,2155970.769230769]
[46,2736518.769230769,2203881.230769231]
[47,2796008.3076923075,2251791.6923076925]
[48,2855497.846153846,2299702.153846154]
[49,2914987.3846153845,2347612.6153846155]
[50,2974476.923076923,2395523.076923077]
[51,3033966.4615384615,2443433.5384615385]
[52,3093456,2491344]
[]
[]
[]
[null,null,null,{"$f":"M86","v":8333333.333333333},"is ti weekly cost"]
["Work Week","Delta between traditional & my method","% of weekly cost saved"]
[1,{"$f":"B180-C180","v":11579.076923076922},{"$f":"((A237*B237)*100)/(A237*$D$235)","v":0.13894892307692308}]
[2,{"$f":"B181-C181","v":23158.153846153844},{"$f":"((A238*B238)*100)/(A238*$D$235)","v":0.27789784615384616}]
[3,34737.230769230751,{"$f":"((A239*B239)*100)/(A239*$D$235)","v":0.41684676923076897}]
[4,46316.307692307688,0.55579569230769232]
[5,57895.384615384624,0.69474461538461552]
[6,69474.461538461503,0.83369353846153793]
[7,81053.538461538497,0.97264246153846212]
[8,92632.615384615376,1.1115913846153846]
[9,104211.69230769225,1.250540307692307]
[10,115790.76923076925,1.389489230769231]
[11,127369.84615384624,1.5284381538461551]
[12,138948.92307692301,1.6673870769230759]
[13,150528,1.8063360000000002]
[14,162107.07692307699,1.9452849230769242]
[15,173686.15384615376,2.084233846153845]
[16,185265.23076923075,2.2231827692307693]
[17,196844.30769230775,2.3621316923076932]
[18,208423.38461538451,2.5010806153846139]
[19,220002.4615384615,2.6400295384615386]
[20,231581.5384615385,2.7789784615384621]
[21,243160.61538461549,2.9179273846153864]
[22,254739.69230769249,3.0568763076923102]
[23,266318.76923076902,3.1958252307692279]
[24,277897.84615384601,3.3347741538461517]
[25,289476.92307692301,3.473723076923076]
[26,301056,3.6126720000000003]
[27,312635.07692307699,3.7516209230769242]
[28,324214.15384615399,3.8905698461538485]
[29,335793.23076923098,4.0295187692307728]
[30,347372.30769230751,4.16846769230769]
[31,358951.38461538451,4.3074166153846143]
[32,370530.4615384615,4.4463655384615386]
[33,382109.5384615385,4.585314461538462]
[34,393688.61538461549,4.7242633846153863]
[35,405267.69230769249,4.8632123076923106]
[36,416846.76923076902,5.0021612307692278]
[37,428425.84615384601,5.1411101538461521]
[38,440004.92307692301,5.2800590769230773]
[39,451584,5.4190079999999998]
[40,463163.07692307699,5.5579569230769241]
[41,474742.15384615399,5.6969058461538475]
[42,486321.23076923098,5.8358547692307727]
[43,497900.30769230775,5.9748036923076926]
[44,509479.38461538497,6.1137526153846204]
[45,521058.46153846197,6.2527015384615439]
[46,532637.53846153803,6.3916504615384557]
[47,544216.61538461503,6.5305993846153809]
[48,555795.69230769202,6.6695483076923034]
[49,567374.76923076902,6.8084972307692286]
[50,578953.84615384601,6.9474461538461521]
[51,590532.92307692301,7.0863950769230764]
[52,602112,7.2253440000000007]
[]
[{"$f":"A236","v":"Work Week"},{"$f":"C236","v":"% of weekly cost saved"}]
[{"$f":"A237","v":1},{"$f":"C237","v":0.13894892307692308}]
[{"$f":"A238","v":2},{"$f":"C238","v":0.27789784615384616}]
[3,0.41684676923076897]
[4,0.55579569230769232]
[5,0.69474461538461552]
[6,0.83369353846153793]
[7,0.97264246153846212]
[8,1.1115913846153846]
[9,1.250540307692307]
[10,1.389489230769231]
[11,1.5284381538461551]
[12,1.6673870769230759]
[13,1.8063360000000002]
[14,1.9452849230769242]
[15,2.084233846153845]
[16,2.2231827692307693]
[17,2.3621316923076932]
[18,2.5010806153846139]
[19,2.6400295384615386]
[20,2.7789784615384621]
[21,2.9179273846153864]
[22,3.0568763076923102]
[23,3.1958252307692279]
[24,3.3347741538461517]
[25,3.473723076923076]
[26,3.6126720000000003]
[27,3.7516209230769242]
[28,3.8905698461538485]
[29,4.0295187692307728]
[30,4.16846769230769]
[31,4.3074166153846143]
[32,4.4463655384615386]
[33,4.585314461538462]
[34,4.7242633846153863]
[35,4.8632123076923106]
[36,5.0021612307692278]
[37,5.1411101538461521]
[38,5.2800590769230773]
[39,5.4190079999999998]
[40,5.5579569230769241]
[41,5.6969058461538475]
[42,5.8358547692307727]
[43,5.9748036923076926]
[44,6.1137526153846204]
[45,6.2527015384615439]
[46,6.3916504615384557]
[47,6.5305993846153809]
[48,6.6695483076923034]
[49,6.8084972307692286]
[50,6.9474461538461521]
[51,7.0863950769230764]
[52,7.2253440000000007]

{"sheet":"Adsk_ROI","index":1,"n_rows":9,"n_cols":4,"rows_kept":9,"cut":false,"hidden":false,"merged":[[15,3,15,4]]}
["Variable","Value","Description","Values in Adsk"]
["A | B2",49202,"Cost of Hardware and software (dollars)",6000]
["B | B3",7826,"Monthly Labor cost (dollars)",4200]
["C | B4",3,"Training time (months)",3]
["D | B5",0.75,"productivity lost during training (percentage)",0.5]
["E | B6",0.25,"productivity gain after training (percentage)",0.25]
[]
[]
[{"$f":"((B3-(B3/(1+B6)))*(12-B4))/(B2+(B3*B4*B5))","v":0.21084709738738669},{"$f":"(B3-(B3/(1+B6)))*(12-B4)/((B2+(B3*B4*B5)))","v":0.21084709738738669},"First Year ROI"]

{"sheet":"ScanData","index":2,"n_rows":38,"n_cols":18,"rows_kept":38,"cut":false,"hidden":false,"merged":[[8,0,8,4],[8,8,8,9],[32,0,32,1],[9,1,9,3],[14,1,14,3],[19,1,19,3],[25,1,25,3]]}
["Crew Count","People Per Crew","Scans Per Day","Days to register","Meg Per Scan FLS","Meg Per Scan RCS",null,null,null,null,null,"Tools / Day",1100,"%","Count","Month","Cost","Days Req'd"]
[1,2,12,0.7,54,{"$f":"E2*2.125819039","v":114.79422810600001},null,null,null,null,null,4,null,6,{"$f":"($L$2*20)*(N2/100)","v":4.8},1,{"$f":"(O2*25)*$B$34","v":16024.187499999996},{"$f":"(O2*12)/$C$2","v":4.8}]
[null,"Total Scan Day-->",{"$f":"A2*C2","v":12},null,null,2.125819039," = Multiplier",null,null,null,null,"at dock",null,12,{"$f":"($L$2*20)*(N3/100)","v":9.6},2,{"$f":"(O3*25)*$B$34","v":32048.374999999993},{"$f":"(O3*12)/$C$2","v":9.6}]
[null,"Per Hour\\/",null,"Cost per day\\/",null,null,null,null,null,null,null,null,null,24,19.2,3,64096.749999999985,19.2]
["Crew Cost-->",{"$f":"45+50","v":95},null,{"$f":"(B5*8)*A2","v":760},null,null,null,null,null,null,null,null,null,40,32,4,106827.91666666664,32]
["Reg. cost",50,null,{"$f":"((D2*8)*B6)*A2","v":280},null,null,null,null,null,null,null,null,null,42,33.6,5,112169.31249999999,33.6]
[null,null,"Equip Costs-->",{"$f":"J16+J23+J28","v":562.41874999999993},null,null,null,null,null,null,null,null,null,43,34.4,6,114840.01041666664,34.4]
[null,null,"Totals-->",{"$f":"SUM(D5:D7)","v":1602.4187499999998},null,null,null,null,null,null,null,null,null,50,40,7,133534.89583333331,40]
["File Size",null,null,null,null,null,null,null,"Equipment Cost",null,null,null,null,60,48,8,160241.87499999997,48]
[null,"Day",null,null,"Combined Total",null,null,null,"Leica S910",1800,null,null,null,75,60,9,200302.34374999997,60]
[null,"FLS","RCS","IMP",null,null,null,null,"Leica MS 60",54000,null,null,null,86,68.8,10,229680.02083333328,68.8]
["Megabytes",{"$f":"C3*E2","v":648},{"$f":"F2*C3","v":1377.5307372720001},null,{"$f":"SUM(B12:C12)","v":2025.5307372720001},null,null,null,"Leica P20/P16",130000,null,null,null,88,70.400000000000006,11,235021.41666666666,70.400000000000006]
["Gigibytes",{"$f":"B12/1024","v":0.6328125},{"$f":"C12/124","v":11.109118848967743},null,{"$f":"SUM(B13:C13)","v":11.741931348967743},null,null,null,"Faro Freestyle",16000,null,null,null,90,72,12,240362.81249999994,72]
["Terabytes",{"$f":"B13/1024","v":6.1798095703125E-4},{"$f":"C13/1024","v":1.0848748875945061E-2},null,{"$f":"SUM(B14:C14)","v":1.1466729832976311E-2},null,null,null,"Lifts & Misc",5000,null,null,null,92,73.600000000000009,13,245704.20833333331,73.600000000000009]
[null,"week",null,null,null,null,null,null,null,{"$f":"SUM(J10:J14)","v":206800},null,null,null,94,75.199999999999989,14,251045.6041666666,75.199999999999989]
[null,"FLS","RCS","IMP",null,null,null,null,"Per day Cost",{"$f":"(J15/480)*1.07","v":460.99166666666667},null,null,null,93,74.400000000000006,15,248374.90624999997,74.400000000000006]
["Megabytes",{"$f":"B12*5","v":3240},{"$f":"C12*5","v":6887.6536863600004},null,{"$f":"SUM(B17:C17)","v":10127.653686360001},null,null,null,null,null,null,null,null,90,72,16,240362.81249999994,72]
["Gigibytes",{"$f":"B17/1024","v":3.1640625},{"$f":"C17/1024","v":6.7262243030859379},null,{"$f":"SUM(B18:C18)","v":9.8902868030859388},null,null,null,"Cyclone",23000,null,null,null,80,64,17,213655.83333333328,64]
["Terabytes",{"$f":"B18/1024","v":3.08990478515625E-3},{"$f":"C18/1024","v":6.5685784209823612E-3},null,{"$f":"SUM(B19:C19)","v":9.6584832061386121E-3},null,null,null,"Scene",500,null,null,null,70,56,18,186948.85416666663,56]
[null,"Month",null,null,null,null,null,null,"Recap Pro",500,null,null,null,60,48,19,160241.87499999997,48]
[null,"FLS","RCS","IMP",null,null,null,null,"JetStream",1000,null,null,null,40,32,20,106827.91666666664,32]
["Megabytes",{"$f":"B17*20","v":64800},{"$f":"C17*20","v":137753.07372720001},null,{"$f":"SUM(B22:C22)","v":202553.07372720001},null,null,null,null,{"$f":"SUM(J18:J21)","v":25000},null,null,null,20,16,21,53413.958333333321,16]
["Gigibytes",{"$f":"B22/1024","v":63.28125},{"$f":"C22/1024","v":134.52448606171876},null,{"$f":"SUM(B23:C23)","v":197.80573606171876},null,null,null,"Per Day Cost",{"$f":"(J22/480)*1.07","v":55.729166666666671},null,null,null,15,12,22,40060.468749999993,12]
["Terabytes",{"$f":"B23/1024","v":6.1798095703125E-2},{"$f":"C23/1024","v":0.13137156841964723},null,{"$f":"SUM(B24:C24)","v":0.19316966412277223},null,null,null,null,null,null,null,null,10,8,23,26706.979166666661,8]
[null,null,null,null,null,null,null,null,"Notebooks (3)",10500,null,null,null,5,4,24,13353.48958333333,4]
[null,"Year",null,null,null,null,null,null,"Server (2) ",10000,null,null,null,null,{"$f":"SUM(O2:O25)","v":1028}]
[null,"FLS","RCS","IMP",null,null,null,null,"Total",{"$f":"SUM(J25:J26)","v":20500},null,null,null,null,null,null,{"$f":"SUM(Q2:Q26)","v":3431846.8229166665}]
["Megabytes",{"$f":"B22*12","v":777600},{"$f":"C22*12","v":1653036.8847264},null,{"$f":"SUM(B28:C28)","v":2430636.8847264},null,null,null,"Per Day Cost",{"$f":"(J27/480)*1.07","v":45.697916666666671}]
["Gigibytes",{"$f":"B28/1024","v":759.375},{"$f":"C28/1024","v":1614.293832740625},null,{"$f":"SUM(B29:C29)","v":2373.668832740625}]
["Terabytes",{"$f":"B29/1024","v":0.7415771484375},{"$f":"C29/1024","v":1.5764588210357666},null,{"$f":"SUM(B30:C30)","v":2.3180359694732666}]
[]
[]
["Hard Costs"]
["Per Laser Scan",{"$f":"D8/C3","v":133.53489583333331}]
["Per Day",{"$f":"D8","v":1602.4187499999998}]
["Per Week",{"$f":"B35*5","v":8012.0937499999991}]
["Per Month",{"$f":"B36*20","v":160241.87499999997}]
["Per Year",{"$f":"B37*12","v":1922902.4999999995}]

{"sheet":"ScratchPad","index":3,"n_rows":438,"n_cols":14,"rows_kept":438,"cut":false,"hidden":false,"merged":[]}
["Month number",null,"Only SC tools","All 1274 Tools","Tot S.D. Per Mo. SC Only","Tot S.D.per Mo. All tools","Days to Produce SD By Hand SC Only","Days to Produce SD By Hand All Tools","Men required SC tools per month","Men required All Tools per month"]
[1,4,13.40091743119266,27,{"$f":"C2*$B$13","v":2680.1834862385322},{"$f":"($B$14*D2)","v":2835},1005.06880733945,1063.125,null,null,null,null,null,"month 20 days"]
[2,null,24.816513761467888,50,{"$f":"C3*$B$13","v":4963.3027522935772},5250,{"$f":"E3/($B$19/$B$15)","v":3102.0642201834858},{"$f":"F3/($B$19/$B$15)","v":3281.25},null,null,null,null,null,"20 days times daily out put"]
[3,null,37.224770642201833,75,7444.9541284403667,7875,4653.0963302752289,4921.875,null,null,null,null,null,"equals men"]
[4,null,47.647706422018345,96,9529.5412844036691,10080,5955.9633027522932,6300,null,null,null,null,null,"4 men at 4 per day"]
[5,null,58.070642201834865,117,11614.128440366972,12285,7258.8302752293575,7678.125,null,null,null,null,null,"16 per day"]
[6,null,75.938532110091742,153,15187.706422018349,16065,9492.3165137614669,10040.625,null,null,null,null,null,"20 times 16"]
[7,null,92.31743119266055,186,18463.48623853211,19530,11539.678899082568,12206.25,null,null,null,null,null,{"$f":"20*16","v":320}]
[8,null,95.791743119266059,193,19158.348623853213,20265,11973.967889908257,12665.625]
[9,null,54.596330275229356,110,10919.266055045871,11550,6824.5412844036691,7218.75]
[10,null,27.298165137614678,55,5459.6330275229357,5775,3412.2706422018346,3609.375]
[11,null,13.40091743119266,27,2680.1834862385322,2835,1675.1146788990825,1771.875]
["S.D. Per SC tool Process->",200]
["S.D. Per tool All Trades->",105,{"$f":"SUM(C2:C12)","v":540.50366972477059},{"$f":"SUM(D2:D12)","v":1089}]
["Hours per Manual S.D.->",5]
[]
[]
[]
["No. Hours in ManDay->",8,null,null,"Calc BIM Cost"]
[null,null,null,null,{"$f":"B35","v":12},"<-Comp"]
[null,null,null,null,{"$f":"B36","v":4},"<- Monthly Add"]
[null,null,null,null,{"$f":"B34","v":12},"<- Salary"]
[null,null,null,null,{"$f":"SUM(E21:E22)+(E20/12)","v":17},"<- Sum"]
["Avg des duration->",20]
[null,"Monthly","Daily"]
["Bim Cost",8,{"$f":"B26/20","v":0.4}]
["Man Cost",30000000,{"$f":"B27/20","v":1500000}]
[null,5416]
["Modeling days",4177]
[null,14000]
["ComboBxDuration",300]
["TxtBxScopeValue",6]
["TxtBxFieldLabor",28,"x"]
["TxtBxVdcLabor",12,"x"]
["TxtBxComputerCost",12,"x"]
["TxtBxInfastructure",4,"x"]
["TxtBxToolsInScope",3]
["ComboBxDesignDuration",8]
["TxtBxToolsToModel",3]
["TxtBxToolsToCoordinate",60]
["TxtBxFokCount",30]
["ComboBxFokComplexity",2]
["TxtBxMokCount",30]
["ComboBxMokComplexity",2]
["ComboBxHandDrawIso",120]
["ComboBxBimDrawIso",30]
[]
[]
[]
[]
[]
["TxtBxSubScope"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"File Calculations used on transforming Ocotillo drawings"]
["Tools","No of disciplines","Total"]
[1101,5,{"$f":"B69*A69","v":5505}]
[null,null,0.64102564102564097,null,"Graph",null,null,null,"% of Files team will fix in a month"]
["Lost Time description","Estimated loss in Minutes","Value","Files in use ","ManCount","Tools released","unTransformed files"]
["Open and use",5,{"$f":"B72*$C$70","v":3.2051282051282048},{"$f":"C72*$C$69","v":17644.230769230766},25,{"$f":"D2","v":27},{"$f":"C69*0.25","v":1376.25}]
["Error Two people",45,{"$f":"B73*$C$70","v":28.846153846153843},{"$f":"C73*$C$69","v":158798.07692307691},50,{"$f":"D3","v":50}]
["Error three people",60,{"$f":"B74*$C$70","v":38.46153846153846},{"$f":"C74*$C$69","v":211730.76923076922},75,{"$f":"D4","v":75}]
["Error four People",75,{"$f":"B75*$C$70","v":48.076923076923073},{"$f":"C75*$C$69","v":264663.4615384615},150,96]
["Error Five People",90,{"$f":"B76*$C$70","v":57.692307692307686},{"$f":"C76*$C$69","v":317596.15384615381},200,117]
[null,null,null,null,175,153]
[null,null,null,null,150,186]
[null,null,null,null,125,193]
[null,null,null,null,100,110]
[null,null,null,null,75,55]
[null,null,null,null,25,27]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"%","Hours","Dollrs"]
[null,null,null,"All 1274 Tools",0.1,81,50]
[null,50,null,27,{"$f":"G91*$G$90","v":10935},{"$f":"D91*$E$90","v":2.7},{"$f":"F91*$F$90","v":218.70000000000002}]
[null,10,null,50,20250,5,{"$f":"F92*$F$90","v":405}]
[null,14,null,75,30375,7.5,607.5]
[null,7,null,96,38880.000000000007,9.6000000000000014,777.60000000000014]
[null,{"$f":"SUM(B91:B94)","v":81},null,117,47385,11.700000000000001,947.7]
[null,null,null,153,61965,15.3,1239.3]
[null,null,null,186,75330,18.600000000000001,1506.6000000000001]
[null,null,null,193,78165,19.3,1563.3]
[null,null,null,110,44550,11,891]
[null,null,null,55,22275,5.5,445.5]
[null,null,null,27,10935,2.7,218.70000000000002]
[]
[null,null,null,null,null,null,{"$f":"SUM(G90:G101)","v":8870.9000000000015}]
[]
[]
[null,null,null,null,null,null,7000,10,{"$f":"B111","v":0.83325000000000005}]
[null,null,"%","All 1274 Tools","Dollars","%","File Cnt","Minutes per file","$/min"]
["People",225,{"$f":"D108/$D$120","v":2.4793388429752067E-2},27,{"$f":"H108*$I$106","v":1446.1363636363637},null,{"$f":"C108*$G$106","v":173.55371900826447},{"$f":"G108*$H$106","v":1735.5371900826447}]
["file transformed",1,{"$f":"D109/$D$120","v":4.5913682277318638E-2},50,{"$f":"H109*$I$106","v":2678.030303030303},null,{"$f":"C109*$G$106","v":321.39577594123045},{"$f":"G109*$H$106","v":3213.9577594123048}]
["one per team ",1,6.8870523415977963E-2,75,4017.045454545455,null,482.09366391184574,4820.9366391184576]
["1 minutes and $50 rate",{"$f":"50/60*0.9999","v":0.83325000000000005},8.8154269972451793E-2,96,5141.818181818182,null,617.07988980716254,6170.7988980716254]
["num of tools",1089,0.10743801652892562,117,6266.590909090909,null,752.06611570247935,7520.6611570247933]
["ramp time",12,0.14049586776859505,153,8194.7727272727279,null,983.47107438016531,9834.7107438016537]
["number of files per team",20,0.17079889807162535,186,9962.2727272727279,null,1195.5922865013774,11955.922865013774]
[null,null,0.17722681359044995,193,10337.196969696972,null,1240.5876951331497,12405.876951331498]
[null,null,0.10101010101010101,110,5891.666666666667,null,707.07070707070704,7070.7070707070707]
[null,null,5.0505050505050504E-2,55,2945.8333333333335,null,353.53535353535352,3535.3535353535353]
[null,null,2.4793388429752067E-2,27,1446.1363636363637,null,173.55371900826447,1735.5371900826447]
[]
[null,null,{"$f":"SUM(C108:C118)","v":1},{"$f":"SUM(D108:D118)","v":1089},{"$f":"SUM(E108:E118)","v":58327.500000000007},null,null,{"$f":"(SUM(H108:H118)/60)/8","v":145.83333333333334},"Days"]
[]
[]
[null,null,null,"10 minutes",{"$f":"B111*10","v":8.3324999999999996}]
[null,null,null,"15 minutes",{"$f":"B111*15","v":12.498750000000001}]
[]
[null,null,"Mins","Hours","weeks","month","yearly","Burden","Months"]
[null,null,60,8,5,4,75000,1.41]
[5500,1,{"$f":"(A128*B128)/$C$127/$D$127/$E$127/$F$127*($G$127/12)*$H$127","v":5048.828125},null,null,null,null,null,{"$f":"(A128*B128)/$C$127/$D$127/$E$127/$F$127","v":0.57291666666666674}]
[5500,2,{"$f":"(A129*B129)/$C$127/$D$127/$E$127/$F$127*($G$127/12)*$H$127","v":10097.65625},null,null,null,null,null,{"$f":"(A129*B129)/$C$127/$D$127/$E$127/$F$127","v":1.1458333333333335}]
[5500,3,{"$f":"(A130*B130)/$C$127/$D$127/$E$127/$F$127*($G$127/12)*$H$127","v":15146.484375},null,null,null,null,null,{"$f":"(A130*B130)/$C$127/$D$127/$E$127/$F$127","v":1.71875}]
[5500,4,{"$f":"(A131*B131)/$C$127/$D$127/$E$127/$F$127*($G$127/12)*$H$127","v":20195.3125},null,null,null,null,null,{"$f":"(A131*B131)/$C$127/$D$127/$E$127/$F$127","v":2.291666666666667}]
["Days","$"]
[20,25000]
[10,15000]
[5,7500]
[2,2000]
[5,7500]
[5,7500]
[5,7500]
[20,50000]
[]
[null,{"$f":"SUM(B133:B140)","v":122000}]
[]
[]
[]
[]
["Days","Days","Cost","$"]
[0,{"$f":"A148","v":0},0,0]
[20,{"$f":"SUM(A148:A149)","v":20},25000,25000]
[20,{"$f":"SUM(A149:A150)","v":40},{"$f":"SUM(D149:D150)","v":50000},25000]
[10,{"$f":"SUM(A149:A151)","v":50},{"$f":"SUM(D149:D151)","v":65000},15000]
[5,{"$f":"SUM(A149:A152)","v":55},{"$f":"SUM(D149:D152)","v":72500},7500]
[2,{"$f":"SUM(A149:A153)","v":57},{"$f":"SUM(D149:D153)","v":74500},2000]
[25,{"$f":"SUM(A149:A154)","v":82},{"$f":"SUM(D149:D154)","v":82000},7500]
[5,{"$f":"SUM(A149:A155)","v":87},{"$f":"SUM(D149:D155)","v":89500},7500]
[5,{"$f":"SUM(A149:A156)","v":92},{"$f":"SUM(D149:D156)","v":97000},7500]
[20,{"$f":"SUM(A149:A157)","v":112},{"$f":"SUM(D149:D157)","v":147000},50000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"1.5 mg / ml","Amt Required","32 ml per bottle","Type"]
[null,null,null,null,{"$f":"D197/1.5","v":2.6666666666666665},"ML required"]
["Time","Lbs","Dose (mg)/lb","Req'd",{"$f":"D198/1.5","v":1.3333333333333333},"ML required",{"$f":"(32-E195)/E196","v":22},"doses"]
["Day One",40,0.1,{"$f":"B197*C197","v":4}]
["Day Two through ever",40,0.05,{"$f":"B198*C198","v":2}]
[]
[]
[]
[]
[]
[]
["Saving in Days projected",null,"Labor","Intel Value"]
[null,null,"5 mandays",500000]
[null,1,{"$f":"8*42.5*1.41","v":479.4}]
["Tool Count","Days saved","Labor Value","Intel Value"]
[1000,{"$f":"$B$207*A209","v":1000},{"$f":"$C$207*B209","v":479400},{"$f":"$D$206*B209","v":500000000}]
[900,{"$f":"$B$207*A210","v":900},{"$f":"$C$207*B210","v":431460},{"$f":"$D$206*B210","v":450000000}]
[800,800,383520,400000000]
[700,700,335580,350000000]
[600,600,287640,300000000]
[500,500,239700,250000000]
[400,400,191760,200000000]
[300,300,143820,150000000]
[200,200,95880,100000000]
[]
[]
[null,{"$f":"B208","v":"Days saved"},{"$f":"D208","v":"Intel Value"}]
[null,{"$f":"B209","v":1000},{"$f":"D209","v":500000000}]
[null,900,450000000]
[null,800,400000000]
[null,700,350000000]
[null,600,300000000]
[null,500,250000000]
[null,400,200000000]
[null,300,150000000]
[null,200,100000000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mortenson Thing"]
["Dependencies",null,7000,"Computer"]
["AutoCAD Suite",2690,null,1]
["BIM Glue 360",1415,null,2]
["Syncro",3000,4500,3]
["Sketchup",700,null,4]
["Bluebeam",300,null,5]
["Graphisoft Constructor",1000,null,6]
["Faro Scene",500,null,7]
["Adobe Suite",840,null,8]
["Primavera",2020,null,9]
["Unity",1500]
["Lumion",3700]
["Solibri",6000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Function","Author","Manage"]
["AutoCAD Suite",1]
["BIM Glue 360",null,1]
["Syncro",null,1]
["Sketchup",1]
["Bluebeam",null,1]
["Graphisoft Constructor",1]
["Faro Scene ",null,1]
["Adobe Suite",null,1]
["Primavera",null,1]
["Unity",1]
["Lumion",1]
["Solibri",null,1]
[]
[]
[]
[null,"1-10 Ten is Useful"]
["Package","Assigned Usefullness"]
["AutoCAD Suite",8]
["BIM Glue 360",6]
["Syncro",3]
["Sketchup",2]
["Bluebeam",3]
["Graphisoft Constructor",2]
["Faro Scene ",3]
["Adobe Suite",2]
["Primavera",4]
["Unity",1]
["Lumion",1]
["Solibri",1]
[]
[]
[]
[]
[]
["Package","Value per $ factor"]
["AutoCAD Suite",{"$f":"B268*B327","v":21520}]
["BIM Glue 360",{"$f":"B269*B328","v":8490}]
["Syncro",9000]
["Sketchup",1400]
["Bluebeam",900]
["Graphisoft Constructor",2000]
["Faro Scene ",1500]
["Adobe Suite",1680]
["Primavera",8080]
["Unity",1500]
["Lumion",3700]
["Solibri",6000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Item","Cost","Hourly price"]
["AutoCAD monthly Cost",210,{"$f":"(B380*1.33)/160","v":1.745625}]
["Revit Monthly Cost",1,{"$f":"(B381*1.33)/160","v":8.3125000000000004E-3}]
["3D Disto Three year cost",{"$f":"7000/36","v":194.44444444444446},1.6163194444444446]
["Notebook 3 Year Cost",{"$f":"5000/36","v":138.88888888888889},1.1545138888888888]
["Labor monthly cost",{"$f":"50*160","v":8000},66.5]
[]
[]
[]
["Sub total ",null,{"$f":"SUM(C380:C387)","v":71.024770833333335},null,{"$f":"C388*40","v":2840.9908333333333}]
[]
[]
[]
["Chart of 50 ~ 100% utilization ",null,null,"Hours","% use","Weekly Revenue","Hourly Cost","Check"]
[null,null,null,40,100,{"$f":"$C$388*40*(E393/100)","v":2840.9908333333333},{"$f":"$E$388/D393","v":71.024770833333335},{"$f":"G393*D393","v":2840.9908333333333}]
[null,null,null,{"$f":"$D$393*(E394/100)","v":32},80,{"$f":"$C$388*40*(E394/100)","v":2272.7926666666667},{"$f":"$E$388/D394","v":88.780963541666665},{"$f":"G394*D394","v":2840.9908333333333}]
[null,null,null,{"$f":"$D$393*(E395/100)","v":28},70,1988.6935833333332,101.46395833333334,2840.9908333333333]
[null,null,null,24,60,1704.5944999999999,118.37461805555556,2840.9908333333333]
[null,null,null,20,50,1420.4954166666666,142.04954166666667,2840.9908333333333]
[null,null,null,16,40,1136.3963333333334,177.56192708333333,2840.9908333333333]
[null,null,null,12,30,852.29724999999996,236.74923611111112,2840.9908333333333]
[null,null,null,8,20,568.19816666666668,355.12385416666666,2840.9908333333333]
[]
[null,null,null,{"$f":"D392","v":"Hours"},{"$f":"G392","v":"Hourly Cost"},{"$f":"E392","v":"% use"},{"$f":"F392","v":"Weekly Revenue"}]
[null,null,null,{"$f":"D393","v":40},{"$f":"G393","v":71.024770833333335},{"$f":"E393","v":100},2840.9908333333333]
[null,null,null,{"$f":"D394","v":32},88.780963541666665,80,2272.7926666666667]
[null,null,null,28,101.46395833333334,70,1988.6935833333332]
[null,null,null,24,118.37461805555556,60,1704.5944999999999]
[null,null,null,20,142.04954166666667,50,1420.4954166666666]
[null,null,null,16,177.56192708333333,40,1136.3963333333334]
[null,null,null,12,236.74923611111112,30,852.29724999999996]
[null,null,null,8,355.12385416666666,20,568.19816666666668]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"TOTAL SQ FT(Less than or equal)","COLOR","B&W (optional)","hours"]
[null,null,null,null,1000,189,179]
[null,null,null,null,2000,230,220]
[null,null,null,null,3000,270,250]
[null,null,null,null,4000,320,300]

{"sheet":"Top 85 VDC","index":4,"n_rows":89,"n_cols":3,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
["RANK","COMPANY","2016 BIM REVENUE"]
[1,"Turner Construction Co.",7623103019]
[2,"Gilbane Building Co.",4164458000]
[3,"Whiting-Turner Contracting Co., The",4022160500]
[4,"Skanska USA",3760525735]
[5,"Clark Group",3695483301]
[6,"DPR Construction",3420000000]
[7,"Hensel Phelps",3010101000]
[8,"Holder Construction",2940000000]
[9,"Lendlease",2809474000]
[10,"Suffolk Construction",2757960310]
[11,"PCL Construction Enterprises",2708233627]
[12,"McCarthy Holdings",2688175606]
[13,"Balfour Beatty US",2346458771]
[14,"JE Dunn Construction",2168330192]
[15,"Mortenson Construction",2118870000]
[16,"Barton Malow",1960651000]
[17,"Brasfield & Gorrie",1724889108]
[18,"Clayco",1691000000]
[19,"Walbridge",1308250000]
[20,"Structure Tone",1300000000]
[21,"Hoffman Construction",1234486135]
[22,"Walsh Group, The",1163753644]
[23,"Weitz Co., The",1115917000]
[24,"Messer Construction",1097000000]
[25,"Consigli Building Group",1019543515]
[26,"Austin Commercial",1017330074]
[27,"Hunter Roberts Construction Group",971719142]
[28,"Jacobs",952608275]
[29,"Fortis Construction",734426351]
[30,"Power Construction",731500000]
[31,"James G. Davis Construction",726587796]
[32,"Shawmut Design and Construction",700000000]
[33,"Yates Companies, The",689400000]
[34,"LPCiminelli",682389000]
[35,"Gray Construction",681608903]
[36,"Manhattan Construction Group",596155000]
[37,"Batson-Cook",584426289]
[38,"Hoar Construction",516815000]
[39,"Bernards",512600000]
[40,"Robins & Morton",509661434]
[41,"Pepper Construction",506227000]
[42,"Sundt Construction",478040000]
[43,"Kraus-Anderson",452000000]
[44,"GE Johnson Construction",412546777]
[45,"C.W. Driver",392242156]
[46,"Clune Construction",368760943]
[47,"HITT Contracting",363182405]
[48,"Haselden Construction",351417732]
[49,"Cahill Contractors",326996971]
[50,"Rodgers Builders",323906906]
[51,"Choate Construction",314412323]
[52,"W. M. Jordan Co.",282405574]
[53,"Hill & Wilkinson",274325000]
[54,"Paric Corp.",245000000]
[55,"Level 10 Construction",222567481]
[56,"W.E. O'Neil Construction",204288899]
[57,"Joeris General Contractors",199138231]
[58,"Layton Construction",199000000]
[59,"IMC Construction",198000000]
[60,"Leopardo Companies",165375000]
[61,"Epstein",164282300]
[62,"CNY Group",162450000]
[63,"Andersen Construction",160000000]
[64,"IPS-Integrated Project Services",157779444]
[65,"WSP",119856900]
[66,"BlueScope Construction",116440000]
[67,"EMJ Corp.",115646551]
[68,"LeChase Construction",115512842]
[69,"KBE Building Corp.",113721791]
[70,"S. M. Wilson",109711179]
[71,"Juneau Construction",106639207]
[72,"Coakley & Williams Construction",106364419]
[73,"Linbeck Group",101596910]
[74,"Skender Construction",82000000]
[75,"Hill Intl.",70000000]
[76,"Doster Construction",46140769]
[77,"Heery Intl.",33715637]
[78,"Harkins Builders",24000000]
[79,"Zak Companies",21238836]
[80,"STV",19283116]
[81,"SSOE Group",15309878]
[82,"ThermalTech Engineering",15000000]
[83,"Cumming",14132400]
[84,"VRH Construction",12110000]
[85,"Stalco Construction",6450000]
[86,"Henderson Engineers",5000000]
[87,"Core States Group",2288863]
[88,"Bergmann Associates",1137292]

{"sheet":"ManCount","index":5,"n_rows":97,"n_cols":24,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
["Month","Tools -Not Super Complex","Tools - Only Super Complex","Non SC tools - Total Shop Dwgs Req'd","SuperComplex Tools - Total Shop Dwg's Req'd","Total Spool Count","Men Required to produce Shop Drawings - No Technology","Man count using  Technology ","Labor Cost for shop drawings manually","Labor cost creating shop drawings using Technology","Delta - of Labor Costs ","Precent of Monthly TI","Total Tool Count","Delta - of Labor Costs ","Total Technology Cost","Dollars Saved in Labor Using Technology to generate Shop Drawings",null,"Total Tool Count","Delta - of half Labor Costs ","1.5 the Total Technology Cost","Dollars Saved in Labor Using Technology to generate Shop Drawings"]
["(Training) -3",5,5,null,null,null,null,15,null,117393.75,null,null,null,null,{"$f":"((H2/100)*Tech_Summary!$B$17)+Tech_Summary!$B$17","v":98029.737500000003}]
["(Training) -2",5,5,null,null,null,null,15,null,{"$f":"H3*$B$42","v":150437.91666666666},null,null,null,null,{"$f":"((H3/100)*Tech_Summary!$B$17)+Tech_Summary!$B$17","v":98029.737500000003},null,null,null,null,null,null,null,"percent"]
["(Training) -1",5,5,null,null,null,null,15,null,{"$f":"H4*$B$42","v":150437.91666666666},null,null,null,null,{"$f":"((H4/100)*Tech_Summary!$B$17)+Tech_Summary!$B$17","v":98029.737500000003},null,null,null,null,null,null,null,0.01]
[1,11,14,{"$f":"B5*MetricsOfSomeTools!$L$77","v":1530.6499999999996},{"$f":"C5*MetricsOfSomeTools!$L$40","v":6794.9000000000005},{"$f":"D5+E5","v":8325.5499999999993},{"$f":"F5/$B$59","v":436.05068124999991},{"$f":"F5/$B$60","v":110.00132937499998},{"$f":"G5*$B$42","v":4373237.0698887138},{"$f":"H5*$B$42","v":1103224.7214492531},{"$f":"I5-J5","v":3270012.3484394606},{"$f":"(M5/$M$24)*100","v":2.2706630336058127},{"$f":"B5+C5","v":25},{"$f":"K5","v":3270012.3484394606},{"$f":"(H5*Technology!$H$154)+Tech_Summary!T4+Technology!$H$3","v":427687.36899062496},{"$f":"N5-O5","v":2842324.9794488358},null,{"$f":"(B5+C5)","v":25},{"$f":"K5*0.5","v":1635006.1742197303},{"$f":"1.5*((H5*Technology!$H$154)+Tech_Summary!T4)","v":588022.76181927079},{"$f":"S5-T5","v":1046983.4124004595},null,{"$f":"U5*$W$4","v":10469.834124004596},{"$f":"P5*$W$4","v":28423.249794488358}]
[2,20,20,{"$f":"B6*MetricsOfSomeTools!$L$77","v":2782.9999999999995},{"$f":"C6*MetricsOfSomeTools!$L$40","v":9707},{"$f":"D6+E6","v":12490},{"$f":"F6/$B$59","v":654.16374999999994},165.02412499999997,{"$f":"G6*$B$42","v":6560735.4472569432},{"$f":"H6*$B$42","v":1655059.0376493051},{"$f":"I6-J6","v":4905676.4096076377},{"$f":"(M6/$M$24)*100","v":3.633060853769301},{"$f":"B6+C6","v":40},{"$f":"K6","v":4905676.4096076377},{"$f":"(H6*Technology!$H$154)+Tech_Summary!T5+Technology!$H$3","v":592611.56854166673},{"$f":"N6-O6","v":4313064.8410659712},null,{"$f":"(B6+C6)","v":40},{"$f":"K6*0.5","v":2452838.2048038188},{"$f":"1.5*((H6*Technology!$H$154)+Tech_Summary!T5)","v":835409.06114583334},{"$f":"S6-T6","v":1617429.1436579856},null,{"$f":"U6*$W$4","v":16174.291436579857},{"$f":"P6*$W$4","v":43130.648410659713}]
[3,24,22,{"$f":"B7*MetricsOfSomeTools!$L$77","v":3339.5999999999995},{"$f":"C7*MetricsOfSomeTools!$L$40","v":10677.7},{"$f":"D7+E7","v":14017.3},734.1560874999999,185.20357624999997,7362994.1541100675,1857442.6780177425,5505551.4760923255,4.1780199818346953,46,5505551.4760923255,{"$f":"(H7*Technology!$H$154)+Tech_Summary!T6+Technology!$H$3","v":633631.90861041658},4871919.5674819089,null,{"$f":"(B7+C7)","v":46},2752775.7380461628,{"$f":"1.5*((H7*Technology!$H$154)+Tech_Summary!T6)","v":896939.57124895835},1855836.1667972044,null,18558.361667972044,48719.195674819093]
[4,33,30,{"$f":"B8*MetricsOfSomeTools!$L$77","v":4591.9499999999989},{"$f":"C8*MetricsOfSomeTools!$L$40","v":14560.5},19152.449999999997,1003.1095687499998,253.05174562499994,10060380.914076559,2537905.1613792181,7522475.7526973411,5.7220708446866482,63,7522475.7526973411,{"$f":"(H8*Technology!$H$154)+Tech_Summary!T7+Technology!$H$3","v":771552.15957881929},6750923.5931185223,null,{"$f":"(B8+C8)","v":63},3761237.8763486706,{"$f":"1.5*((H8*Technology!$H$154)+Tech_Summary!T7)","v":1103819.9477015624},2657417.9286471084,null,26574.179286471084,67509.23593118522]
[5,38,34,{"$f":"B9*MetricsOfSomeTools!$L$77","v":5287.6999999999989},{"$f":"C9*MetricsOfSomeTools!$L$40","v":16501.900000000001},21789.599999999999,1141.2302999999997,287.89508999999993,11445620.584591663,2887355.8372108322,8558264.7473808303,6.5395095367847409,72,8558264.7473808303,{"$f":"(H9*Technology!$H$154)+Tech_Summary!T8+Technology!$H$3","v":842380.93572777766},7715883.8116530525,null,{"$f":"(B9+C9)","v":72},4279132.3736904152,{"$f":"1.5*((H9*Technology!$H$154)+Tech_Summary!T8)","v":1210063.1119249999},3069069.2617654153,null,30690.692617654153,77158.838116530533]
[6,43,35,{"$f":"B10*MetricsOfSomeTools!$L$77","v":5983.4499999999989},{"$f":"C10*MetricsOfSomeTools!$L$40","v":16987.25},22970.699999999997,1203.0904124999997,303.50037374999994,12066027.68120937,3043864.2623003116,9022163.418909058,7.0844686648501369,78,9022163.418909058,{"$f":"(H10*Technology!$H$154)+Tech_Summary!T9+Technology!$H$3","v":927178.09308402776},8094985.32582503,null,78,4511081.709454529,{"$f":"1.5*((H10*Technology!$H$154)+Tech_Summary!T9)","v":1337258.847959375},3173822.861495154,null,31738.228614951542,80949.853258250296]
[7,50,49,{"$f":"B11*MetricsOfSomeTools!$L$77","v":6957.4999999999991},{"$f":"C11*MetricsOfSomeTools!$L$40","v":23782.15},30739.65,1609.9891687499999,406.14762562499999,16146894.426843226,4073333.5105425515,12073560.916300675,8.9918256130790191,99,12073560.916300675,{"$f":"(H11*Technology!$H$154)+Tech_Summary!T10+Technology!$H$3","v":1135837.1456454862},10937723.770655189,null,99,6036780.4581503375,{"$f":"1.5*((H11*Technology!$H$154)+Tech_Summary!T10)","v":1650247.4268015625},4386533.0313487751,null,43865.33031348775,109377.2377065519]
[8,53,56,{"$f":"B12*MetricsOfSomeTools!$L$77","v":7374.9499999999989},{"$f":"C12*MetricsOfSomeTools!$L$40","v":27179.600000000002},34554.550000000003,1809.7945562499999,456.551991875,18150781.509128295,4578848.7005127948,13571932.8086155,9.9000908265213443,109,13571932.8086155,{"$f":"(H12*Technology!$H$154)+Tech_Summary!T11+Technology!$H$3","v":1291373.1045947918},12280559.704020709,null,109,6785966.4043077501,{"$f":"1.5*((H12*Technology!$H$154)+Tech_Summary!T11)","v":1883551.3652255209},4902415.0390822291,null,49024.150390822295,122805.5970402071]
[9,34,52,{"$f":"B13*MetricsOfSomeTools!$L$77","v":4731.0999999999995},{"$f":"C13*MetricsOfSomeTools!$L$40","v":25238.2},29969.3,1569.6420874999999,395.96937624999993,15742245.703721179,3971253.868456631,11770991.835264549,7.8110808356039962,86,11770991.835264549,{"$f":"(H13*Technology!$H$154)+Tech_Summary!T12+Technology!$H$3","v":1115147.0264993054},10655844.808765244,null,86,5885495.9176322743,{"$f":"1.5*((H13*Technology!$H$154)+Tech_Summary!T12)","v":1619212.2480822913},4266283.669549983,null,42662.836695499827,106558.44808765245]
[10,22,36,{"$f":"B14*MetricsOfSomeTools!$L$77","v":3061.2999999999993},{"$f":"C14*MetricsOfSomeTools!$L$40","v":17472.600000000002},20533.900000000001,1075.4630124999999,271.30415375000001,10786027.670170484,2720962.1115442012,8065065.558626283,5.2679382379654864,58,8065065.558626283,{"$f":"(H14*Technology!$H$154)+Tech_Summary!T13+Technology!$H$3","v":808655.24920625007},7256410.3094200324,null,58,4032532.7793131415,{"$f":"1.5*((H14*Technology!$H$154)+Tech_Summary!T13)","v":1159474.5821427084},2873058.1971704331,null,28730.58197170433,72564.103094200327]
[11,20,31,{"$f":"B15*MetricsOfSomeTools!$L$77","v":2782.9999999999995},{"$f":"C15*MetricsOfSomeTools!$L$40","v":15045.85},17828.849999999999,933.78601874999981,235.56368062499996,9365121.5515473932,2362513.9570371346,7002607.5945102591,4.6321525885558579,51,7002607.5945102591,{"$f":"(H15*Technology!$H$154)+Tech_Summary!T14+Technology!$H$3","v":736002.80967048602},6266604.7848397736,null,51,3501303.7972551296,{"$f":"1.5*((H15*Technology!$H$154)+Tech_Summary!T14)","v":1050495.9228390623},2450807.8744160673,null,24508.078744160674,62666.047848397735]
[12,22,41,{"$f":"B16*MetricsOfSomeTools!$L$77","v":3061.2999999999993},{"$f":"C16*MetricsOfSomeTools!$L$40","v":19899.350000000002},22960.65,1202.5640437499999,303.367588125,12060748.626666144,3042532.52944776,9018216.0972183831,5.7220708446866482,63,9018216.0972183831,{"$f":"(H16*Technology!$H$154)+Tech_Summary!T15+Technology!$H$3","v":873833.08608298609},8144383.0111353975,null,63,4509108.0486091916,{"$f":"1.5*((H16*Technology!$H$154)+Tech_Summary!T15)","v":1257241.3374578126},3251866.7111513792,null,32518.667111513791,81443.830111353978]
[13,43,48,{"$f":"B17*MetricsOfSomeTools!$L$77","v":5983.4499999999989},{"$f":"C17*MetricsOfSomeTools!$L$40","v":23296.800000000003},29280.25,1533.5530937499998,386.86530312499997,15380302.168098086,3879947.3488495653,11500354.819248522,8.2652134423251589,91,11500354.819248522,{"$f":"(H17*Technology!$H$154)+Tech_Summary!T16+Technology!$H$3","v":1096640.4689635416},10403714.350284981,null,91,5750177.4096242609,{"$f":"1.5*((H17*Technology!$H$154)+Tech_Summary!T16)","v":1591452.4117786456},4158724.9978456153,null,41587.249978456151,104037.14350284981]
[14,38,36,{"$f":"B18*MetricsOfSomeTools!$L$77","v":5287.6999999999989},{"$f":"C18*MetricsOfSomeTools!$L$40","v":17472.600000000002},22760.300000000003,1192.0707125000001,300.72046375000002,11955508.96718993,3015984.0043722568,8939524.9628176726,6.7211625794732051,74,8939524.9628176726,{"$f":"(H18*Technology!$H$154)+Tech_Summary!T17+Technology!$H$3","v":868452.07047847216},8071072.8923392007,null,74,4469762.4814088363,{"$f":"1.5*((H18*Technology!$H$154)+Tech_Summary!T17)","v":1249169.8140510416},3220592.6673577949,null,32205.926673577949,80710.728923392002]
[15,28,24,{"$f":"B19*MetricsOfSomeTools!$L$77","v":3896.1999999999994},{"$f":"C19*MetricsOfSomeTools!$L$40","v":11648.400000000001},15544.6,814.14842499999997,205.38302749999997,8165252.8609631937,2059826.3183861801,6105426.5425770134,4.7229791099000904,52,6105426.5425770134,{"$f":"(H19*Technology!$H$154)+Tech_Summary!T18+Technology!$H$3","v":674652.24867916666},5430774.2938978467,null,52,3052713.2712885067,{"$f":"1.5*((H19*Technology!$H$154)+Tech_Summary!T18)","v":958470.08135208325},2094243.1899364234,null,20942.431899364234,54307.742938978467]
[16,24,19,{"$f":"B20*MetricsOfSomeTools!$L$77","v":3339.5999999999995},{"$f":"C20*MetricsOfSomeTools!$L$40","v":9221.65},12561.25,657.89546874999996,165.96551562499997,6598161.5802126722,1664500.4272756071,4933661.1529370649,3.9055404178019981,43,4933661.1529370649,{"$f":"(H20*Technology!$H$154)+Tech_Summary!T19+Technology!$H$3","v":594525.20648437506},4339135.9464526903,null,43,2466830.5764685324,{"$f":"1.5*((H20*Technology!$H$154)+Tech_Summary!T19)","v":838279.51805989584},1628551.0584086366,null,16285.510584086367,43391.359464526904]
[17,20,16,{"$f":"B21*MetricsOfSomeTools!$L$77","v":2782.9999999999995},{"$f":"C21*MetricsOfSomeTools!$L$40","v":7765.6},10548.6,552.48292499999991,139.37337749999998,5540958.6820604149,1397802.7033264579,4143155.9787339568,3.2697547683923704,36,4143155.9787339568,{"$f":"(H21*Technology!$H$154)+Tech_Summary!T20+Technology!$H$3","v":487394.21570694435},3655761.7630270123,null,36,2071577.9893669784,{"$f":"1.5*((H21*Technology!$H$154)+Tech_Summary!T20)","v":677583.03189374984},1393994.9574732287,null,13939.949574732287,36557.617630270128]
[18,8,7,{"$f":"B22*MetricsOfSomeTools!$L$77","v":1113.1999999999998},{"$f":"C22*MetricsOfSomeTools!$L$40","v":3397.4500000000003},4510.6499999999996,236.24529374999995,59.596963124999988,2369349.9876036448,597709.53147901024,1771640.4561246345,1.3623978201634876,15,1771640.4561246345,{"$f":"(H22*Technology!$H$154)+Tech_Summary!T21+Technology!$H$3","v":325226.49337465269},1446413.9627499818,null,15,885820.22806231724,{"$f":"1.5*((H22*Technology!$H$154)+Tech_Summary!T21)","v":434331.44839531241},451488.77966700483,null,4514.8877966700484,14464.139627499819]
[]
["SubTotals",{"$f":"SUM(B5:B22)","v":531},{"$f":"SUM(C5:C22)","v":570},null,null,null,null,null,null,null,null,{"$f":"SUM(L5:L22)","v":100.00000000000003},{"$f":"SUM(M5:M23)","v":1101}]
["Total all Tools",{"$f":"B24+C24","v":1101},null,null,null,null,null,null,{"$f":"SUM(I5:I24)","v":184130349.585338},{"$f":"SUM(J2:J24)","v":46868336.292570136},{"$f":"SUM(K5:K24)","v":137680282.87610117},null,null,{"$f":"SUM(N5:N22)","v":137680282.87610117},{"$f":"SUM(O5:O24)","v":14202781.159919791},{"$f":"SUM(P5:P24)","v":123477501.7161814},null,null,{"$f":"SUM(S5:S22)","v":68840141.438050583},{"$f":"SUM(T5:T22)","v":20341022.489879686},{"$f":"SUM(U5:U22)","v":48499118.948170893},null,{"$f":"SUM(W5:W22)","v":484991.1894817088},{"$f":"SUM(X5:X22)","v":1234775.0171618136}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W25/21","v":23094.81854674804},{"$f":"X25/21","v":58798.810341038741}]
["Variables",null,null,null,"Some Notes:",null,null,null,null,null,null,null,null,{"$f":"N25/800000000","v":0.17210035359512646}]
["Durations in Days",20,null,null,"Look at \"ManualSpoolDwg\" worksheet",null,null,null,null,null,null,null,null,null,null,{"$f":"929+1625+1600+368","v":4522}]
["Hours to Manually create 1 ISO shop drawing",{"$f":"ManualSpoolDwg!C33","v":41.9}]
["Hours to Manually create 1 Spool from ISOs",{"$f":"ManualSpoolDwg!C15","v":2.9}]
["Hours to Manually create a Hanger Packages per line",{"$f":"ManualSpoolDwg!C30","v":7.75}]
["Hours To measure & 1 Route",{"$f":"ManualSpoolDwg!C8","v":10}]
["Total Manual Hours per line",{"$f":"SUM(B29:B32)","v":62.55},"<-- Line not spools"]
["Model hrs reqd per Line",{"$f":"ManualSpoolDwg!C60","v":10.57},"<-- Line not spools"]
[]
["ManMonth per Line Manual",{"$f":"B33/160","v":0.39093749999999999},"<-- Line not spools"]
["ManMonth per Line Modeled",{"$f":"B34/160","v":6.6062499999999996E-2},"<-- Line not spools"]
[]
["PipeFitter Cost Hour",48,null,60000,2087,{"$f":"D39/E39","v":28.749401054144705}]
["Foreman Cost Hour",60,null,70000,2000,{"$f":"D40/E40","v":35}]
["Sr. Foreman Cost Hour",65]
["Average ManMonth Cost",{"$f":"C42*B43","v":10029.194444444443},{"$f":"2087/12","v":173.91666666666666},null,{"$f":"160*(F40+F39)","v":10199.904168663154}]
["Average per Hour Cost",{"$f":"AVERAGE(B39:B41)","v":57.666666666666664}]
["Technology ManMonth Cost"]
[]
[]
[]
["Hrs to fab per below 2\" 50' stainless"]
["Hrs to fab per 2\" up 50' Stainless"]
["Hrs to fab 50' Plastic"]
[]
["Fab cost per line  2\" up Stainless"]
["Fab Cost per line below 2\" Stainless"]
["Fab cost per line of plastic"]
[]
["Fab Cost labor per line 2\" up 50' stainless"]
[]
[]
["How many manual spool drawings can a man make per month?",{"$f":"160/ManualSpoolDwg!C34","v":19.093078758949883}]
["How many model spool drawings can a man make per month?",{"$f":"160/ManualSpoolDwg!C61","v":75.685903500473046}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Percent","Month","man load","ManCount","Cost","x3"]
[null,null,2.2706630336058127,1,{"$f":"(C78/100)*300","v":6.8119891008174385},5,{"$f":"F78*$B$42","v":50145.972222222219},{"$f":"G78*3","v":150437.91666666666}]
[null,null,3.633060853769301,2,10.899182561307903,{"$f":"E79+E78","v":17.711171662125341},{"$f":"F79*$B$42","v":177628.78443838932},{"$f":"G79*3","v":532886.35331516794}]
[null,null,4.1780199818346953,3,12.534059945504085,{"$f":"E80+F79","v":30.245231607629428},303335.30881017254,910005.92643051757]
[null,null,5.7220708446866482,4,17.166212534059945,47.411444141689373,475498.59218891914,1426495.7765667574]
[null,null,6.5395095367847409,5,19.618528610354222,67.029972752043591,672256.63033605798,2016769.891008174]
[null,null,7.0844686648501369,6,21.253405994550409,88.283378746593996,885411.17166212515,2656233.5149863753]
[null,null,8.9918256130790191,7,26.975476839237057,115.25885558583106,1155953.4741144413,3467860.4223433239]
[null,null,9.9000908265213443,8,29.700272479564035,144.95912806539508,1453823.2818649709,4361469.8455949128]
[null,null,7.8110808356039962,9,23.43324250681199,{"$f":"F85-E86","v":121.52588555858308},1218806.7363003327,3656420.2089009983]
[null,null,5.2679382379654864,10,15.803814713896459,{"$f":"F86-E87","v":105.72207084468663},1060307.2055706929,3180921.6167120785]
[null,null,4.6321525885558579,11,13.896457765667574,{"$f":"F87-E88","v":91.82561307901905},920936.92854980286,2762810.7856494086]
[null,null,5.7220708446866482,12,17.166212534059945,{"$f":"F88+E89","v":108.99182561307899},1093100.2119285495,3279300.6357856486]
[null,null,8.2652134423251589,13,24.795640326975477,{"$f":"F89-E90","v":84.196185286103514},844419.91371480434,2533259.7411444131]
[null,null,6.7211625794732051,14,20.163487738419615,64.032697547683895,642196.37450802268,1926589.1235240679]
[null,null,4.7229791099000904,15,14.168937329700272,49.863760217983625,500093.34695731121,1500280.0408719336]
[null,null,3.9055404178019981,16,11.716621253405995,38.147138964577628,382585.0741749921,1147755.2225249764]
[null,null,3.2697547683923704,17,9.8092643051771109,28.337874659400519,284206.05510142265,852618.16530426801]
[null,null,1.3623978201634876,18,4.0871934604904636,24.250681198910055,243214.79715410204,729644.39146230614]
[]
[null,null,null,null,null,null,{"$f":"SUM(G78:G96)","v":12363919.859597333},{"$f":"SUM(H78:H96)","v":37091759.578791991}]

{"sheet":"MetricsOfSomeTools","index":6,"n_rows":136,"n_cols":21,"rows_kept":136,"cut":false,"hidden":false,"merged":[]}
["Type","Size","CEID","No.OfLines","Class:\nNot SC\nSC","Type-Size","Estimated Shop drawings per line","Estimated no. of Tools","Estimated No. Of spool drawings","Weight:\nZero = no spool\n1.0 = 100% spool","Final shop drawing Counts",null,null,"Area to be Laser Scanned","Lines in that Area","Hours -Time to scan","Line per Hour",0.6,"Minutes to measure line","Check col"]
["5EE","1/2\"","GST",1,"SC",{"$f":"CONCATENATE(A2,\" \",B2)","v":"5EE 1/2\""},{"$f":"D2*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$C$24","v":570},{"$f":"D2*H2*ManualSpoolDwg!$B$23","v":2850},0.75,{"$f":"J2*I2","v":2137.5},null,null,{"$f":"13*13","v":169},103,8,{"$f":"O2/P2","v":12.875},{"$f":"D2","v":1},{"$f":"((R2*ManualSpoolDwg!$B$9)*15)*$R$1","v":360},{"$f":"S2/60","v":6},"Hrs"]
["5EE","1/4\"","GST",1,"SC",{"$f":"CONCATENATE(A3,\" \",B3)","v":"5EE 1/4\""},{"$f":"D3*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$C$24","v":570},{"$f":"D3*H3*ManualSpoolDwg!$B$23","v":2850},0.1,{"$f":"J3*I3","v":285},null,null,null,null,null,null,{"$f":"D3","v":1},{"$f":"((R3*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["5EE","3/8\"","GST",2,"SC","5EE 3/8\"",{"$f":"D4*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":10},{"$f":"ManCount!$C$24","v":570},{"$f":"D4*H4*ManualSpoolDwg!$B$23","v":5700},0.2,1140,null,null,null,null,null,null,2,{"$f":"((R4*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["611AI","6\"","GST",1,"SC","611AI 6\"",{"$f":"D5*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$C$24","v":570},{"$f":"D5*H5*ManualSpoolDwg!$B$23","v":2850},1,2850,null,null,null,null,null,null,1,{"$f":"((R5*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["6EEP","1/2\"","GST",2,"SC","6EEP 1/2\"",{"$f":"D6*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":10},{"$f":"ManCount!$C$24","v":570},{"$f":"D6*H6*ManualSpoolDwg!$B$23","v":5700},1,5700,null,null,null,null,null,null,2,{"$f":"((R6*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["6EEP","3/4\"","GST",4,"SC","6EEP 3/4\"",{"$f":"D7*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":20},{"$f":"ManCount!$C$24","v":570},{"$f":"D7*H7*ManualSpoolDwg!$B$23","v":11400},1,11400,null,null,null,null,null,null,1,{"$f":"((R7*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["9DZ PFA","1/2\"","GST",19,"SC","9DZ PFA 1/2\"",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"((R8*ManualSpoolDwg!$B$9)*15)*$R$1","v":3600}]
["9DZ PFA","3/8\"","GST",2,"SC","9DZ PFA 3/8\"",null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"((R9*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["9DZ PFA","3/4\"","GST",95,"SC","9DZ PFA 3/4\"",null,null,null,null,null,null,null,null,null,null,null,40,{"$f":"((R10*ManualSpoolDwg!$B$9)*15)*$R$1","v":14400}]
["9NWY","2\"","GST",8,"SC","9NWY 2\"",{"$f":"D11*ManualSpoolDwg!$B$9/8","v":40},{"$f":"ManCount!$C$24","v":570},{"$f":"D11*H11*ManualSpoolDwg!$B$23","v":22800},1,22800,null,null,null,null,null,null,8,{"$f":"((R11*ManualSpoolDwg!$B$9)*15)*$R$1","v":2880}]
["C'AM","2\"","GST",1,"SC","C'AM 2\"",{"$f":"D12*ManualSpoolDwg!$B$9/8","v":5},{"$f":"ManCount!$C$24","v":570},{"$f":"D12*H12*ManualSpoolDwg!$B$23","v":2850},1,2850,null,null,null,null,null,null,1,{"$f":"((R12*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["C'AM","8\"","GST",1,"SC","C'AM 8\"",{"$f":"D13*ManualSpoolDwg!$B$9/8","v":5},{"$f":"ManCount!$C$24","v":570},{"$f":"D13*H13*ManualSpoolDwg!$B$23","v":2850},1,2850,null,null,null,null,null,null,1,{"$f":"((R13*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["C'AM","4\"","GST",7,"SC","C'AM 4\"",{"$f":"D14*ManualSpoolDwg!$B$9/8","v":35},{"$f":"ManCount!$C$24","v":570},{"$f":"D14*H14*ManualSpoolDwg!$B$23","v":19950},1,19950,null,null,null,null,null,null,7,{"$f":"((R14*ManualSpoolDwg!$B$9)*15)*$R$1","v":2520}]
["C'AM","6\"","GST",6,"SC","C'AM 6\"",{"$f":"D15*ManualSpoolDwg!$B$9/8","v":30},{"$f":"ManCount!$C$24","v":570},{"$f":"D15*H15*ManualSpoolDwg!$B$23","v":17100},1,17100,null,null,null,null,null,null,6,{"$f":"((R15*ManualSpoolDwg!$B$9)*15)*$R$1","v":2160}]
["F'DZ","1/4\"","GST",1,"SC","F'DZ 1/4\"",{"$f":"D16*ManualSpoolDwg!$B$9/8","v":5},{"$f":"ManCount!$C$24","v":570},{"$f":"D16*H16*ManualSpoolDwg!$B$23","v":2850},0.5,1425,null,null,null,null,null,null,1,{"$f":"((R16*ManualSpoolDwg!$B$9)*15)*$R$1","v":360},null,"Consider all as one route"]
["KET","1/4\"","GST",4,"SC","KET 1/4\"",{"$f":"D17*ManualSpoolDwg!$B$9/8","v":20},{"$f":"ManCount!$C$24","v":570},{"$f":"D17*H17*ManualSpoolDwg!$B$23","v":11400},0.33,3762,null,null,null,null,null,null,1,{"$f":"((R17*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["KET","1/2\"","GST",2,"SC","KET 1/2\"",{"$f":"D18*ManualSpoolDwg!$B$9/8","v":10},{"$f":"ManCount!$C$24","v":570},{"$f":"D18*H18*ManualSpoolDwg!$B$23","v":5700},1,5700,null,null,null,null,null,null,2,{"$f":"((R18*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["KET","3/4\"","GST",4,"SC","KET 3/4\"",{"$f":"D19*ManualSpoolDwg!$B$9/8","v":20},{"$f":"ManCount!$C$24","v":570},{"$f":"D19*H19*ManualSpoolDwg!$B$23","v":11400},1,11400,null,null,null,null,null,null,4,{"$f":"((R19*ManualSpoolDwg!$B$9)*15)*$R$1","v":1440}]
["KEX","3/4\"","GST",3,"SC","KEX 3/4\"",{"$f":"D20*ManualSpoolDwg!$B$9/8","v":15},{"$f":"ManCount!$C$24","v":570},{"$f":"D20*H20*ManualSpoolDwg!$B$23","v":8550},1,8550,null,null,null,null,null,null,3,{"$f":"((R20*ManualSpoolDwg!$B$9)*15)*$R$1","v":1080}]
["KEX","1\"","GST",2,"SC","KEX 1\"",{"$f":"D21*ManualSpoolDwg!$B$9/8","v":10},{"$f":"ManCount!$C$24","v":570},{"$f":"D21*H21*ManualSpoolDwg!$B$23","v":5700},1,5700,null,null,null,null,null,null,2,{"$f":"((R21*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["NCW","2\"","GST",2,"SC","NCW 2\"",{"$f":"D22*ManualSpoolDwg!$B$9/8","v":10},{"$f":"ManCount!$C$24","v":570},{"$f":"D22*H22*ManualSpoolDwg!$B$23","v":5700},1,5700,null,null,null,null,null,null,2,{"$f":"((R22*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["NCW","3/4\"","GST",3,"SC","NCW 3/4\"",{"$f":"D23*ManualSpoolDwg!$B$9/8","v":15},{"$f":"ManCount!$C$24","v":570},{"$f":"D23*H23*ManualSpoolDwg!$B$23","v":8550},1,8550,null,null,null,null,null,null,3,{"$f":"((R23*ManualSpoolDwg!$B$9)*15)*$R$1","v":1080}]
["PCH","3/4\"","GST",2,"SC","PCH 3/4\"",{"$f":"D24*ManualSpoolDwg!$B$9/8","v":10},{"$f":"ManCount!$C$24","v":570},{"$f":"D24*H24*ManualSpoolDwg!$B$23","v":5700},1,5700,null,null,null,null,null,null,2,{"$f":"((R24*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["PCH","1/2\"","GST",2,"SC","PCH 1/2\"",{"$f":"D25*ManualSpoolDwg!$B$9/8","v":10},{"$f":"ManCount!$C$24","v":570},{"$f":"D25*H25*ManualSpoolDwg!$B$23","v":5700},1,5700,null,null,null,null,null,null,2,{"$f":"((R25*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["PCHA","2\"","GST",5,"SC","PCHA 2\"",{"$f":"D26*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":25},{"$f":"ManCount!$C$24","v":570},{"$f":"D26*H26*ManualSpoolDwg!$B$23","v":14250},1,14250,null,null,null,null,null,null,5,{"$f":"((R26*ManualSpoolDwg!$B$9)*15)*$R$1","v":1800}]
["PCHA","3/4\"","GST",4,"SC","PCHA 3/4\"",{"$f":"D27*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":20},{"$f":"ManCount!$C$24","v":570},{"$f":"D27*H27*ManualSpoolDwg!$B$23","v":11400},1,11400,null,null,null,null,null,null,4,{"$f":"((R27*ManualSpoolDwg!$B$9)*15)*$R$1","v":1440}]
["QCH","3\"","GST",1,"SC","QCH 3\"",{"$f":"D28*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$C$24","v":570},{"$f":"D28*H28*ManualSpoolDwg!$B$23","v":2850},1,2850,null,null,null,null,null,null,1,{"$f":"((R28*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["QCH","2\"","GST",7,"SC","QCH 2\"",{"$f":"D29*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":35},{"$f":"ManCount!$C$24","v":570},{"$f":"D29*H29*ManualSpoolDwg!$B$23","v":19950},1,19950,null,null,null,null,null,null,7,{"$f":"((R29*ManualSpoolDwg!$B$9)*15)*$R$1","v":2520}]
["QCH","1/2\"","GST",8,"SC","QCH 1/2\"",{"$f":"D30*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":40},{"$f":"ManCount!$C$24","v":570},{"$f":"D30*H30*ManualSpoolDwg!$B$23","v":22800},1,22800,null,null,null,null,null,null,8,{"$f":"((R30*ManualSpoolDwg!$B$9)*15)*$R$1","v":2880}]
["QCH","1-1/2\"","GST",2,"SC","QCH 1-1/2\"",{"$f":"D31*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":10},{"$f":"ManCount!$C$24","v":570},{"$f":"D31*H31*ManualSpoolDwg!$B$23","v":5700},1,5700,null,null,null,null,null,null,2,{"$f":"((R31*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["QCHA","2\"","GST",3,"SC","QCHA 2\"",{"$f":"D32*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":15},{"$f":"ManCount!$C$24","v":570},{"$f":"D32*H32*ManualSpoolDwg!$B$23","v":8550},1,8550,null,null,null,null,null,null,3,{"$f":"((R32*ManualSpoolDwg!$B$9)*15)*$R$1","v":1080}]
["QCHA","3/4\"","GST",5,"SC","QCHA 3/4\"",{"$f":"D33*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":25},{"$f":"ManCount!$C$24","v":570},{"$f":"D33*H33*ManualSpoolDwg!$B$23","v":14250},1,14250,null,null,null,null,null,null,5,{"$f":"((R33*ManualSpoolDwg!$B$9)*15)*$R$1","v":1800}]
["QCHA","1-1/2\"","GST",1,"SC","QCHA 1-1/2\"",{"$f":"D34*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$C$24","v":570},{"$f":"D34*H34*ManualSpoolDwg!$B$23","v":2850},1,2850,null,null,null,null,null,null,1,{"$f":"((R34*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["RDT","1\"","GST",1,"SC","RDT 1\"",{"$f":"D35*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$C$24","v":570},{"$f":"D35*H35*ManualSpoolDwg!$B$23","v":2850},1,2850,null,null,null,null,null,null,1,{"$f":"((R35*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["RDT","1/2\"","GST",1,"SC","RDT 1/2\"",{"$f":"D36*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$C$24","v":570},{"$f":"D36*H36*ManualSpoolDwg!$B$23","v":2850},1,2850,null,null,null,null,null,null,1,{"$f":"((R36*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["RDT","1-1/2\"","GST",1,"SC","RDT 1-1/2\"",{"$f":"D37*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$C$24","v":570},{"$f":"D37*H37*ManualSpoolDwg!$B$23","v":2850},1,2850,null,null,null,null,null,null,1,{"$f":"((R37*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["RDT","1-1/4\"","GST",1,"SC","RDT 1-1/4\"",{"$f":"D38*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$C$24","v":570},{"$f":"D38*H38*ManualSpoolDwg!$B$23","v":2850},1,2850,null,null,null,null,null,null,1,{"$f":"((R38*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["RDT","3/4\"","GST",4,"SC","RDT 3/4\"",{"$f":"D39*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":20},{"$f":"ManCount!$C$24","v":570},{"$f":"D39*H39*ManualSpoolDwg!$B$23","v":11400},1,11400,null,null,null,null,null,null,4,{"$f":"((R39*ManualSpoolDwg!$B$9)*15)*$R$1","v":1440}]
[null,null,null,103,null,"Total",{"$f":"SUM(G2:G39)","v":515},"<-- Shops Per SC tools",null,null,{"$f":"SUM(K2:K39)","v":276649.5},{"$f":"K40/ManCount!C24","v":485.35},"<-- Weighted",{"$f":"7*12","v":84},35,4,{"$f":"O40/P40","v":8.75}]
["PCH","1\"","CDV",2,"Not SC","PCH 1\"",{"$f":"D41*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":10},{"$f":"ManCount!$B$24","v":531},{"$f":"(D41*H41*ManualSpoolDwg!$B$23)/2","v":2655},1,2655,null,null,null,null,null,null,2,{"$f":"((R41*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["5EE","1/2\"","CDV",2,"Not SC","5EE 1/2\"",{"$f":"D42*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":10},{"$f":"ManCount!$B$24","v":531},{"$f":"(D42*H42*ManualSpoolDwg!$B$23)/2","v":2655},0.75,1991.25,null,null,null,null,null,null,2,{"$f":"((R42*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["PCH","3/4\"","CDV",2,"Not SC","PCH 3/4\"",{"$f":"D43*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":10},{"$f":"ManCount!$B$24","v":531},{"$f":"(D43*H43*ManualSpoolDwg!$B$23)/2","v":2655},1,2655,null,null,null,null,null,null,2,{"$f":"((R43*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["8LMP","1\"","CDV",2,"Not SC","8LMP 1\"",{"$f":"D44*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":10},{"$f":"ManCount!$B$24","v":531},{"$f":"(D44*H44*ManualSpoolDwg!$B$23)/2","v":2655},1,2655,null,null,null,null,null,null,2,{"$f":"((R44*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["8LMP","4\"","CDV",2,"Not SC","8LMP 4\"",{"$f":"D45*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":10},{"$f":"ManCount!$B$24","v":531},{"$f":"(D45*H45*ManualSpoolDwg!$B$23)/2","v":2655},1,2655,null,null,null,null,null,null,2,{"$f":"((R45*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["1 1AI","4\"","CDV",1,"Not SC","1 1AI 4\"",{"$f":"D46*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$B$24","v":531},{"$f":"(D46*H46*ManualSpoolDwg!$B$23)/2","v":1327.5},1,1327.5,null,null,null,null,null,null,1,{"$f":"((R46*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["KET","1/2\"","CDV",2,"Not SC","KET 1/2\"",{"$f":"D47*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":10},{"$f":"ManCount!$B$24","v":531},{"$f":"(D47*H47*ManualSpoolDwg!$B$23)/2","v":2655},1,2655,null,null,null,null,null,null,2,{"$f":"((R47*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["KET","1/4\"","CDV",8,"Not SC","KET 1/4\"",{"$f":"D48*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":40},{"$f":"ManCount!$B$24","v":531},{"$f":"(D48*H48*ManualSpoolDwg!$B$23)/2","v":10620},0.2,2124,null,null,null,null,null,null,4,{"$f":"((R48*ManualSpoolDwg!$B$9)*15)*$R$1","v":1440}]
["PCH","1-1/2\"","CDV",2,"Not SC","PCH 1-1/2\"",{"$f":"D49*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":10},{"$f":"ManCount!$B$24","v":531},{"$f":"(D49*H49*ManualSpoolDwg!$B$23)/2","v":2655},1,2655,null,null,null,null,null,null,2,{"$f":"((R49*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["PCH","1/2\"","CDV",1,"Not SC","PCH 1/2\"",{"$f":"D50*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$B$24","v":531},{"$f":"(D50*H50*ManualSpoolDwg!$B$23)/2","v":1327.5},1,1327.5,null,null,null,null,null,null,1,{"$f":"((R50*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["8LMP","2\"","CDV",2,"Not SC","8LMP 2\"",{"$f":"D51*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":10},{"$f":"ManCount!$B$24","v":531},{"$f":"(D51*H51*ManualSpoolDwg!$B$23)/2","v":2655},1,2655,null,null,null,null,null,null,2,{"$f":"((R51*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["1 1AI","6\"","CDV",1,"Not SC","1 1AI 6\"",{"$f":"D52*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$B$24","v":531},{"$f":"(D52*H52*ManualSpoolDwg!$B$23)/2","v":1327.5},1,1327.5,null,null,null,null,null,null,1,{"$f":"((R52*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["LAM","2\"","CDV",1,"Not SC","LAM 2\"",{"$f":"D53*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$B$24","v":531},{"$f":"(D53*H53*ManualSpoolDwg!$B$23)/2","v":1327.5},1,1327.5,null,null,null,null,null,null,1,{"$f":"((R53*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["ADBV","3/4\"","CDV",1,"Not SC","ADBV 3/4\"",{"$f":"D54*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$B$24","v":531},{"$f":"(D54*H54*ManualSpoolDwg!$B$23)/2","v":1327.5},1,1327.5,null,null,null,null,null,null,1,{"$f":"((R54*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["F'DZ","1/4\"","CDV",4,"Not SC",{"$f":"CONCATENATE(A55,\" \",B55)","v":"F'DZ 1/4\""},{"$f":"D55*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":20},{"$f":"ManCount!$B$24","v":531},{"$f":"(D55*H55*ManualSpoolDwg!$B$23)/2","v":5310},0.14000000000000001,743.40000000000009,null,null,null,null,null,null,4,{"$f":"((R55*ManualSpoolDwg!$B$9)*15)*$R$1","v":1440}]
[null,null,null,{"$f":"SUM(D41:D55)","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,33]
["RDT","1-1/2\"","WRC",2,"Not SC","RDT 1-1/2\"",{"$f":"D57*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":10},{"$f":"ManCount!$B$24","v":531},{"$f":"(D57*H57*ManualSpoolDwg!$B$23)/2","v":2655},1,2655,null,null,null,null,null,null,2,{"$f":"((R57*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["RDT","1\"","WRC",2,"Not SC","RDT 1\"",{"$f":"D58*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":10},{"$f":"ManCount!$B$24","v":531},{"$f":"(D58*H58*ManualSpoolDwg!$B$23)/2","v":2655},1,2655,null,null,null,null,null,null,2,{"$f":"((R58*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["QCH","2\"","WRC",4,"Not SC","QCH 2\"",{"$f":"D59*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":20},{"$f":"ManCount!$B$24","v":531},{"$f":"(D59*H59*ManualSpoolDwg!$B$23)/2","v":5310},1,5310,null,null,null,null,null,null,4,{"$f":"((R59*ManualSpoolDwg!$B$9)*15)*$R$1","v":1440}]
["QCH","3\"","WRC",2,"Not SC","QCH 3\"",{"$f":"D60*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":10},{"$f":"ManCount!$B$24","v":531},{"$f":"(D60*H60*ManualSpoolDwg!$B$23)/2","v":2655},1,2655,null,null,null,null,null,null,2,{"$f":"((R60*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["QCH","4\"","WRC",1,"Not SC","QCH 4\"",{"$f":"D61*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$B$24","v":531},{"$f":"(D61*H61*ManualSpoolDwg!$B$23)/2","v":1327.5},1,1327.5,null,null,null,null,null,null,1,{"$f":"((R61*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["QCH","3/4\"","WRC",6,"Not SC","QCH 3/4\"",{"$f":"D62*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":30},{"$f":"ManCount!$B$24","v":531},{"$f":"(D62*H62*ManualSpoolDwg!$B$23)/2","v":7965},1,7965,null,null,null,null,null,null,6,{"$f":"((R62*ManualSpoolDwg!$B$9)*15)*$R$1","v":2160}]
["KEX","3/4\"","WRC",1,"Not SC","KEX 3/4\"",{"$f":"D63*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$B$24","v":531},{"$f":"(D63*H63*ManualSpoolDwg!$B$23)/2","v":1327.5},1,1327.5,null,null,null,null,null,null,1,{"$f":"((R63*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["KET","1\"","WRC",1,"Not SC","KET 1\"",{"$f":"D64*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$B$24","v":531},{"$f":"(D64*H64*ManualSpoolDwg!$B$23)/2","v":1327.5},1,1327.5,null,null,null,null,null,null,1,{"$f":"((R64*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["PCH","1/2\"","WRC",1,"Not SC","PCH 1/2\"",{"$f":"D65*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$B$24","v":531},{"$f":"(D65*H65*ManualSpoolDwg!$B$23)/2","v":1327.5},1,1327.5,null,null,null,null,null,null,1,{"$f":"((R65*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["KEAJ","1/2\"","WRC",1,"Not SC","KEAJ 1/2\"",{"$f":"D66*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$B$24","v":531},{"$f":"(D66*H66*ManualSpoolDwg!$B$23)/2","v":1327.5},1,1327.5,null,null,null,null,null,null,1,{"$f":"((R66*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["9DZ PFA","1/2\"","WRC",2,"Not SC","9DZ PFA 1/2\"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D67","v":2},{"$f":"((R67*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["9DZ PFA","1/4\"","WRC",1,"Not SC",{"$f":"CONCATENATE(A68,\" \",B68)","v":"9DZ PFA 1/4\""},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"((R68*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["9DZ PFA","3/4\"","WRC",1,"Not SC","9DZ PFA 3/4\"",null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"((R69*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["PCH","1\"","WRC",3,"Not SC","PCH 1\"",{"$f":"D70*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":15},{"$f":"ManCount!$B$24","v":531},{"$f":"(D70*H70*ManualSpoolDwg!$B$23)/2","v":3982.5},1,{"$f":"J70*I70","v":3982.5},null,null,null,null,null,null,3,{"$f":"((R70*ManualSpoolDwg!$B$9)*15)*$R$1","v":1080}]
["611AI","6\"","WRC",2,"Not SC","611AI 6\"",{"$f":"D71*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":10},{"$f":"ManCount!$B$24","v":531},{"$f":"(D71*H71*ManualSpoolDwg!$B$23)/2","v":2655},1,2655,null,null,null,null,null,null,2,{"$f":"((R71*ManualSpoolDwg!$B$9)*15)*$R$1","v":720}]
["9AZN","1/2\"","WRC",1,"Not SC","9AZN 1/2\"",{"$f":"D72*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$B$24","v":531},{"$f":"(D72*H72*ManualSpoolDwg!$B$23)/2","v":1327.5},1,1327.5,null,null,null,null,null,null,1,{"$f":"((R72*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["AEP","1\"","WRC",1,"Not SC","AEP 1\"",{"$f":"D73*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$B$24","v":531},{"$f":"(D73*H73*ManualSpoolDwg!$B$23)/2","v":1327.5},1,1327.5,null,null,null,null,null,null,1,{"$f":"((R73*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["JAX","1/2\"","WRC",1,"Not SC","JAX 1/2\"",{"$f":"D74*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$B$24","v":531},{"$f":"(D74*H74*ManualSpoolDwg!$B$23)/2","v":1327.5},1,1327.5,null,null,null,null,null,null,1,{"$f":"((R74*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
["C'AM","6\"","WRC",3,"Not SC","C'AM 6\"",{"$f":"D75*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":15},{"$f":"ManCount!$B$24","v":531},{"$f":"(D75*H75*ManualSpoolDwg!$B$23)/2","v":3982.5},1,3982.5,null,null,null,null,null,null,3,{"$f":"((R75*ManualSpoolDwg!$B$9)*15)*$R$1","v":1080}]
["1 1AI","3\"","WRC",1,"Not SC","1 1AI 3\"",{"$f":"D76*ManualSpoolDwg!$B$9/ManualSpoolDwg!$B$22","v":5},{"$f":"ManCount!$B$24","v":531},{"$f":"(D76*H76*ManualSpoolDwg!$B$23)/2","v":1327.5},1,1327.5,null,null,null,null,null,null,1,{"$f":"((R76*ManualSpoolDwg!$B$9)*15)*$R$1","v":360}]
[null,null,null,{"$f":"SUM(D57:D76)","v":37},null,"Total",{"$f":"SUM(G41:G55)+SUM(G57:G76)/2","v":247.5},"<-- Shops Per NON-SC tools",null,null,{"$f":"SUM(K41:K76)","v":73888.649999999994},{"$f":"K77/ManCount!B24","v":139.14999999999998},"<-- Weighted",null,null,null,null,null,{"$f":"SUM(S2:S76)","v":77400}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Type","Size","CEID","No.OfLines"]
["5EE","1/2\"","GST",1]
["5EE","1/4\"","GST",1]
["5EE","3/8\"","GST",2]
["611AI","6\"","GST",1]
["6EEP","1/2\"","GST",2]
["6EEP","3/4\"","GST",4]
["9DZ PFA","1/2\"","GST",19]
["9DZ PFA","3/8\"","GST",2]
["9DZ PFA","3/4\"","GST",95]
["9NWY","2\"","GST",8]
["C'AM","2\"","GST",1]
["C'AM","8\"","GST",1]
["C'AM","4\"","GST",7]
["C'AM","6\"","GST",6]
["F'DZ","1/4\"","GST",1]
["KET","1/4\"","GST",4]
["KET","1/2\"","GST",2]
["KET","3/4\"","GST",4]
["KEX","3/4\"","GST",3]
["KEX","1\"","GST",2]
["NCW","2\"","GST",2]
["NCW","3/4\"","GST",3]
["PCH","3/4\"","GST",2]
["PCH","1/2\"","GST",2]
["PCHA","2\"","GST",5]
["PCHA","3/4\"","GST",4]
["QCH","3\"","GST",1]
["QCH","2\"","GST",7]
["QCH","1/2\"","GST",8]
["QCH","1-1/2\"","GST",2]
["QCHA","2\"","GST",3]
["QCHA","3/4\"","GST",5]
["QCHA","1-1/2\"","GST",1]
["RDT","1\"","GST",1]
["RDT","1/2\"","GST",1]
["RDT","1-1/2\"","GST",1]
["RDT","1-1/4\"","GST",1]
["RDT","3/4\"","GST",4]

{"sheet":"ManualSpoolDwg","index":7,"n_rows":61,"n_cols":13,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["Task","Steps","Hours","Dean Van Kirk","Frank Kapp","Al Reyna","Avg GSR/FK","Diff GSR/FK","Averages",null,null,null,"Greg's Origional estimates"]
["Field Measure route","mobilize to and from location",1,null,1,null,{"$f":"(C2+E2)/2","v":1},{"$f":"C2-E2","v":0},null,null,null,null,1]
[null,"Climb - Access area to confirm space & hangers",4,null,3.5,null,{"$f":"(C3+E3)/2","v":3.75},{"$f":"C3-E3","v":0.5},null,null,null,null,4]
[null,"Record notes",2,null,3,null,2.5,-1,null,null,null,null,2]
[null,"Transfer notes - intent",1,null,2,null,1.5,-1,null,null,null,null,1]
[null,"Clarify notes - correct misinformation",1,null,0.5,null,0.75,0.5,null,null,null,null,1]
[null,"Revisit specific area of confusion",1,null,1,null,1,0,null,null,null,null,1]
["Total",null,{"$f":"SUM(C2:C7)","v":10},15,{"$f":"SUM(E2:E7)","v":11},10,{"$f":"(C8+E8)/2","v":10.5},-1,{"$f":"AVERAGE(C8:F8)","v":11.5},null,null,null,10]
["Average Length of line",40,null,null,null,null,0,0,null,null,null,{"$f":"60*(M8/B9)","v":15},"<- mins per foot of pipe estimated"]
[null,null,null,null,null,null,0,0]
["Manually draw ISO using average length","First version",1.5,null,3,null,2.25,-1.5,null,null,null,null,1.5]
[null,"Review & clarificaton",0.5,null,1,null,0.75,-0.5,null,null,null,null,0.5]
[null,"approval",0.15,null,1,null,0.57499999999999996,-0.85,null,null,null,null,0.15]
[null,"revisions",0.75,null,1,null,0.875,-0.25,null,null,null,null,0.75]
["Total",null,{"$f":"SUM(C11:C14)","v":2.9},2,{"$f":"SUM(E11:E14)","v":6},2,4.45,-3.1,{"$f":"AVERAGE(C15:F15)","v":3.2250000000000001},null,null,null,2.9]
[null,null,null,null,null,null,0,0]
["Manually draw Spools drawing for fabricator","first version",2,null,3,null,2.5,-1,null,null,null,null,2]
[null,"Review & clarificaton",0.75,null,1,null,0.875,-0.25,null,null,null,null,0.75]
[null,"approval",0.75,null,1,null,0.875,-0.25,null,null,null,null,0.75]
[null,"revisions",0.75,null,1,null,0.875,-0.25,null,null,null,null,0.75]
["SubTotal",null,{"$f":"SUM(C17:C20)","v":4.25},0.5,{"$f":"SUM(E17:E20)","v":6},1,5.125,-1.75,{"$f":"AVERAGE(C21:F21)","v":2.9375},null,null,null,4.25]
["Length of spool",8,null,null,null,null,0,0]
["Number of Spool drawings",{"$f":"B9/B22","v":5},null,null,null,null,0,0]
["Total",null,{"$f":"B23*C21","v":21.25},null,{"$f":"E21*B23","v":30},null,25.625,-8.75,{"$f":"AVERAGE(C24:F24)","v":25.625},null,null,null,21.25]
[null,null,null,null,null,null,0,0]
["Manually draw hanger package","first version",6,null,5,null,5.5,1,null,null,null,null,6]
[null,"Review & clarificaton",0.75,null,1,null,0.875,-0.25,null,null,null,null,0.75]
[null,"approval",0.75,null,1,null,0.875,-0.25,null,null,null,null,0.75]
[null,"revisions",0.25,null,1,null,0.625,-0.75,null,null,null,null,0.75]
["Total",null,{"$f":"SUM(C26:C29)","v":7.75},6,{"$f":"SUM(E26:E29)","v":8},10,7.875,-0.25,{"$f":"AVERAGE(C30:F30)","v":7.9375},null,null,null,8.25]
[null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0]
["Estimated Manual Time per line to get drawings to fabricator",null,{"$f":"C8+C15+C24+C30","v":41.9},{"$f":"D30+D21+D15+D8","v":23.5},{"$f":"E30+E24+E15+E8","v":55},23,48.45,-13.100000000000001,{"$f":"AVERAGE(C33:F33)","v":35.85},null,null,null,42.4]
["Hours per spool",null,{"$f":"C33/B23","v":8.379999999999999},{"$f":"D33/B23","v":4.7},{"$f":"E33/B23","v":11},4.5999999999999996,9.69,-2.620000000000001,{"$f":"AVERAGE(C34:F34)","v":7.17},null,null,null,8.48]
[null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0]
["Establish route using laser scans","first version",3,null,1,null,2,2,null,null,null,null,1]
[null,"Review & clarificaton",1.5,null,0.5,null,1,1,null,null,null,null,1.5]
[null,"approval",0.15,null,0.25,null,0.2,-0.1,null,null,null,null,0.15]
[null,"revisions",1,null,1,null,1,0,null,null,null,null,1]
[null,"Requires Software & Hardware",null,null,null,null,0,0]
[null,null,null,null,null,null,0,0]
["Subtotal",null,{"$f":"SUM(C37:C40)","v":5.65},2.5,{"$f":"SUM(E37:E40)","v":2.75},3,4.2,2.9000000000000004,{"$f":"AVERAGE(C43:F43)","v":3.4750000000000001},null,null,null,3.65]
[null,null,null,null,null,null,0,0]
["Model Pipe from CL route established in Laser scan ","first version",2,null,3,null,2.5,-1,null,null,null,null,2]
[null,"Review & clarificaton",0.25,null,0.5,null,0.375,-0.25,null,null,null,null,0.25]
[null,"approval",0.15,null,0.25,null,0.2,-0.1,null,null,null,null,0.15]
[null,"revisions",0.75,null,1,null,0.875,-0.25,null,null,null,null,0.75]
[null,"Requires Software & Hardware",null,null,null,null,0,0]
["Subtotal",null,{"$f":"SUM(C45:C48)","v":3.15},1,{"$f":"SUM(E45:E48)","v":4.75},2,3.95,-1.6,{"$f":"AVERAGE(C50:F50)","v":2.7250000000000001},null,null,null,3.15]
[null,null,null,null,null,null,0,0]
["Create Spool & ISO from Model","first version",1,null,4,null,2.5,-3,null,null,null,null,1]
[null,"Review & clarificaton",0.25,null,0.5,null,0.375,-0.25,null,null,null,null,0.25]
[null,"approval",0.22,null,0.25,null,0.23499999999999999,-0.03,null,null,null,null,0.22]
[null,"revisions",0.3,null,0.5,null,0.4,-0.2,null,null,null,null,0.3]
[null,"Requires Software & Hardware",null,null,null,null,0,0]
["Subtotal",null,{"$f":"SUM(C52:C56)","v":1.77},1,{"$f":"SUM(E52:E55)","v":5.25},1,3.51,-3.48,{"$f":"AVERAGE(C57:F57)","v":2.2549999999999999},null,null,null,1.77]
[null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0]
["Estimated Model Time per line to get drawings to fabricator",null,{"$f":"C43+C50+C57","v":10.57},{"$f":"D43+D50+D57","v":4.5},{"$f":"E57+E50+E43","v":12.75},6,11.66,-2.1799999999999997,{"$f":"AVERAGE(C60:F60)","v":8.4550000000000001},null,null,null,8.57]
["Hours per spool",null,{"$f":"C60/B23","v":2.1139999999999999},{"$f":"D60/B23","v":0.9},{"$f":"E60/B23","v":2.5499999999999998},1.2,2.3319999999999999,-0.43599999999999994,{"$f":"AVERAGE(C61:F61)","v":1.6910000000000001},null,null,null,1.714]

{"sheet":"Meeting_Agendas","index":8,"n_rows":82,"n_cols":11,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["Duration","Attendees","$ Rate","Existing","Proposed","Delta","Use 7 hour day","Use six Hour day","Use five hour day","Use four hour Day","Use Three Hour Day"]
[1,3,48,18260.55,13043.25,13043.25,91302.75,78259.5,65216.25,156519,117389.25]
["Proposed",4,null,{"$f":"($C$2*173.91)*B3","v":33390.720000000001},{"$f":"$A$4*(B3*$C$2)*173.91","v":22037.875199999999},{"$f":"D3-E3","v":11352.844800000003},{"$f":"F3*7","v":79469.913600000014},{"$f":"F3*6","v":68117.068800000008},{"$f":"F3*5","v":56764.224000000017},{"$f":"B3*F3*4","v":181645.51680000004},{"$f":"B3*F3*3","v":136234.13760000002}]
[0.66,5,null,41738.400000000001,27547.344000000001,14191.056,99337.392000000007,85146.33600000001,70955.28,283821.12,212865.84]
[null,6,null,50086.080000000002,33056.8128,17029.267200000002,119204.87040000001,102175.60320000001,85146.33600000001,408702.41280000005,306526.80960000004]
[null,7,null,58433.760000000002,38566.281600000002,19867.4784,139072.34880000001,119204.8704,99337.391999999993,556289.39520000003,417217.04639999999]
[null,8,null,66781.440000000002,44075.750399999997,22705.689600000005,158939.82720000003,136234.13760000002,113528.44800000003,726582.06720000017,544936.55040000007]
[null,9,null,75129.119999999995,49585.2192,25543.900799999996,178807.30559999996,153263.40479999996,127719.50399999999,919580.42879999988,689685.32159999991]
[null,10,null,83476.800000000003,55094.688000000002,28382.112000000001,198674.78400000001,170292.67200000002,141910.56,1135284.48,851463.36]
[]
[]
[]
[]
["Month","4@fiveHrDay",null,"Month","Percent","Meeting Scenerio"]
[1,{"$f":"A15*A15*$I$3","v":56764.224000000017},null,1,{"$f":"ManCount!L5","v":2.2706630336058127},{"$f":"$F$4*E15","v":32223.106267029973}]
[2,{"$f":"A16*A16*$I$3","v":227056.89600000007},null,2,{"$f":"ManCount!L6","v":3.633060853769301},{"$f":"$F$4*E16","v":51556.97002724796}]
[3,510878.01600000018,null,3,{"$f":"ManCount!L7","v":4.1780199818346953},59290.515531335142]
[4,908227.58400000026,null,4,{"$f":"ManCount!L8","v":5.7220708446866482},81202.227792915524]
[5,1419105.6000000003,null,5,{"$f":"ManCount!L9","v":6.5395095367847409},92802.546049046316]
[6,2043512.0640000007,null,6,{"$f":"ManCount!L10","v":7.0844686648501369},100536.09155313353]
[7,2781446.9760000007,null,7,{"$f":"ManCount!L11","v":8.9918256130790191},127603.50081743869]
[8,3632910.3360000011,null,8,{"$f":"ManCount!L12","v":9.9000908265213443},140492.74332425068]
[9,4597902.1440000013,null,9,{"$f":"ManCount!L13","v":7.8110808356039962},110847.48555858311]
[10,5676422.4000000013,null,10,{"$f":"ManCount!L14","v":5.2679382379654864},74757.60653950955]
[11,6868471.1040000021,null,11,{"$f":"ManCount!L15","v":4.6321525885558579},65735.136784741146]
[12,8174048.2560000028,null,12,{"$f":"ManCount!L16","v":5.7220708446866482},81202.227792915524]
[13,9593153.8560000025,null,13,{"$f":"ManCount!L17","v":8.2652134423251589},117292.1068119891]
[14,11125787.904000003,null,14,{"$f":"ManCount!L18","v":6.7211625794732051},95380.394550408702]
[15,12771950.400000004,null,15,{"$f":"ManCount!L19","v":4.7229791099000904},67024.061035422346]
[16,14531641.344000004,null,16,{"$f":"ManCount!L20","v":3.9055404178019981},55423.742779291555]
[17,16404860.736000005,null,17,{"$f":"ManCount!L21","v":3.2697547683923704},46401.273024523158]
[18,18391608.576000005,null,18,{"$f":"ManCount!L22","v":1.3623978201634876},19333.863760217984]
[19,20491884.864000008]
[20,22705689.600000005]
[null,null,null,null,null,{"$f":"SUM(F15:F32)","v":1419105.6}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Programmer cost",null,"Maint Cost"]
[42000,null,1000]
["Month"]
[1,{"$f":"A75*$A$73","v":42000}]
[2,{"$f":"A76*$A$73","v":84000}]
[3,126000]
[4,168000,{"$f":"C73*1","v":1000}]
[5,210000,{"$f":"C73*2","v":2000}]
[6,252000]
[7,294000]
[8,336000]

{"sheet":"CoordinationMeetings","index":9,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Month","Tool Count","Coordination Meetings per tool per month","Persons req'd per meeting","Labor Cost to Meet"]
[1,{"$f":"ManCount!B5+ManCount!C5","v":25},4,10,{"$f":"(B2*$C$2*$D$2)*((ManCount!$B$39+ManCount!$B$40+ManCount!$B$41)/3)","v":57666.666666666664}]
[2,{"$f":"ManCount!B6+ManCount!C6","v":40},null,null,{"$f":"(B3*$C$2*$D$2)*((ManCount!$B$39+ManCount!$B$40+ManCount!$B$41)/3)","v":92266.666666666657}]
[3,{"$f":"ManCount!B7+ManCount!C7","v":46},null,null,{"$f":"(B4*$C$2*$D$2)*((ManCount!$B$39+ManCount!$B$40+ManCount!$B$41)/3)","v":106106.66666666666}]
[4,{"$f":"ManCount!B8+ManCount!C8","v":63},null,null,{"$f":"(B5*$C$2*$D$2)*((ManCount!$B$39+ManCount!$B$40+ManCount!$B$41)/3)","v":145320}]
[5,{"$f":"ManCount!B9+ManCount!C9","v":72},null,null,{"$f":"(B6*$C$2*$D$2)*((ManCount!$B$39+ManCount!$B$40+ManCount!$B$41)/3)","v":166080}]
[6,{"$f":"ManCount!B10+ManCount!C10","v":78},null,null,{"$f":"(B7*$C$2*$D$2)*((ManCount!$B$39+ManCount!$B$40+ManCount!$B$41)/3)","v":179920}]
[7,{"$f":"ManCount!B11+ManCount!C11","v":99},null,null,{"$f":"(B8*$C$2*$D$2)*((ManCount!$B$39+ManCount!$B$40+ManCount!$B$41)/3)","v":228360}]
[8,{"$f":"ManCount!B12+ManCount!C12","v":109},null,null,{"$f":"(B9*$C$2*$D$2)*((ManCount!$B$39+ManCount!$B$40+ManCount!$B$41)/3)","v":251426.66666666666}]
[9,{"$f":"ManCount!B13+ManCount!C13","v":86},null,null,{"$f":"(B10*$C$2*$D$2)*((ManCount!$B$39+ManCount!$B$40+ManCount!$B$41)/3)","v":198373.33333333331}]
[10,{"$f":"ManCount!B14+ManCount!C14","v":58},null,null,{"$f":"(B11*$C$2*$D$2)*((ManCount!$B$39+ManCount!$B$40+ManCount!$B$41)/3)","v":133786.66666666666}]
[11,{"$f":"ManCount!B15+ManCount!C15","v":51},null,null,{"$f":"(B12*$C$2*$D$2)*((ManCount!$B$39+ManCount!$B$40+ManCount!$B$41)/3)","v":117640}]
[12,{"$f":"ManCount!B16+ManCount!C16","v":63},null,null,{"$f":"(B13*$C$2*$D$2)*((ManCount!$B$39+ManCount!$B$40+ManCount!$B$41)/3)","v":145320}]
[13,{"$f":"ManCount!B17+ManCount!C17","v":91},null,null,{"$f":"(B14*$C$2*$D$2)*((ManCount!$B$39+ManCount!$B$40+ManCount!$B$41)/3)","v":209906.66666666666}]
[14,{"$f":"ManCount!B18+ManCount!C18","v":74},null,null,{"$f":"(B15*$C$2*$D$2)*((ManCount!$B$39+ManCount!$B$40+ManCount!$B$41)/3)","v":170693.33333333331}]
[15,{"$f":"ManCount!B19+ManCount!C19","v":52},null,null,{"$f":"(B16*$C$2*$D$2)*((ManCount!$B$39+ManCount!$B$40+ManCount!$B$41)/3)","v":119946.66666666666}]
[16,{"$f":"ManCount!B20+ManCount!C20","v":43},null,null,{"$f":"(B17*$C$2*$D$2)*((ManCount!$B$39+ManCount!$B$40+ManCount!$B$41)/3)","v":99186.666666666657}]
[17,{"$f":"ManCount!B21+ManCount!C21","v":36},null,null,{"$f":"(B18*$C$2*$D$2)*((ManCount!$B$39+ManCount!$B$40+ManCount!$B$41)/3)","v":83040}]
[18,{"$f":"ManCount!B22+ManCount!C22","v":15},null,null,{"$f":"(B19*$C$2*$D$2)*((ManCount!$B$39+ManCount!$B$40+ManCount!$B$41)/3)","v":34600}]
[]
[]
[null,null,null,null,{"$f":"SUM(E2:E19)","v":2539640}]

{"sheet":"Ocotillo","index":10,"n_rows":129,"n_cols":9,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
["Company","Dicipline","Software","Performance","Modelers","Detailers"]
["University Mechanical","Process","Smartplant","Best – Poor field",50,50]
["Harder Mechanical","Process","CADWorx","2nd – Great Field",35,50]
["Rosendin Electric","Elec","Revit","Struggled",15,40]
["Brycon Elec & Process","Elec, Process, Arch","FabPro, ACAD","Struggled",15,15]
["Corbins Electric","Elec","ACAD MEP","Struggled",5,5]
["Jacks Mechanical","Process","ACAD MEP","Failed",3,4]
["Big J Mechanical","Process","ACAD MEP","Failed",3,6]
["Delta Process","Process","ACAD MEP","Failed",5,6]
["Total Facilities Solution","Process","ACAD MEP","Failed",5,7]
["BDI Electric","Elect","ACAD MEP","Failed",2,7]
["JB Henderson","Process","ACAD MEP","Struggled",4,7]
["Harris & Hart","Mechanical","ACAD MEP","Good (Easy Scope)",3,5]
["Klinger","Process","ACAD MEP","Failed",3,5]
["Kramer Design Service","Model Shop","AutoCAD, Revit, Add-ons","Failed",5,10]
["US CAD","Model Shop","AutoCAD, Revit, Add-ons","Support only",3,4]
["High Purity Draw","Model Shop","AutoCAD, Revit, Add-ons","Failed",2,4]
[]
[]
["Totals",null,null,null,{"$f":"SUM(E2:E19)","v":158},{"$f":"SUM(F2:F19)","v":225}]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D36/2000000000","v":0.284445},null,null,"Software Costs"]
[null,"COSTS",null,666272000,null,null,"Place precentage below"]
[null,"Place SC base price on right ->",700000,"total install cost ",null,null,0.1]
[null,"Tool Complexity","Contractor Install Cost per tool",null,"# of Tools",null,null,"Category","Value"]
[null,"LOD Lateral",{"$f":"$C$28*0.15","v":105000},{"$f":"C30*E30","v":5250000},50,null,{"$f":"D30*$G$28","v":525000},"LOD Lateral",5250000]
[null,"Simple",{"$f":"$C$28*0.25","v":175000},{"$f":"C31*E31","v":34300000},196,null,{"$f":"D31*$G$28","v":3430000},"Simple",34300000]
[null,"Medium",{"$f":"$C$28*0.45","v":315000},{"$f":"C32*E32","v":50400000},160,null,{"$f":"D32*$G$28","v":5040000},"Medium",50400000]
[null,"Complex",{"$f":"$C$28*0.77","v":539000},{"$f":"C33*E33","v":104027000},193,null,{"$f":"D33*$G$28","v":10402700},"Complex",104027000]
[null,"Supercomplex",{"$f":"$C$28*0.99","v":693000},{"$f":"C34*E34","v":374913000},541,null,{"$f":"D34*$G$28","v":37491300},"Supercomplex",374913000]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I30:I34)","v":568890000}]
[null,null,null,{"$f":"SUM(D30:D35)","v":568890000},{"$f":"SUM(E30:E35)","v":1140},null,{"$f":"SUM(G30:G35)","v":56889000}]
[]
[]
[]
[]
[]
[]
["Contractor","Engineers","Performance"]
["University Mechanical",50,8]
["Harder Mechanical",50,7]
["Rosendin Electric",40,5]
["Brycon Elec & Process",15,5]
["Corbins Electric",5,5]
["Jacks Mechanical",4,3]
["Big J Mechanical",6,3]
["Delta Process",6,3]
["Total Facilities Solution",7,2]
["BDI Electric",7,2]
["JB Henderson",7,5]
["Harris & Hart",5,8]
["Klinger",5,3]
["Kramer Design Service",10,2]
["US CAD",4,4]
["High Purity Draw",4,2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Contractor","Performance"]
["Total Facilities Solution",2]
["BDI Electric",2]
["Kramer Design Service",2]
["High Purity Draw",2]
["Jacks Mechanical",3]
["Big J Mechanical",3]
["Delta Process",3]
["Klinger",3]
["US CAD",4]
["Rosendin Electric",5]
["Brycon Elec & Process",5]
["Corbins Electric",5]
["JB Henderson",5]
["Harder Mechanical",7]
["University Mechanical",8]
["Harris & Hart",8]
[]
[]
["Contractor","Engineers"]
["Jacks Mechanical",4]
["US CAD",4]
["High Purity Draw",4]
["Corbins Electric",5]
["Harris & Hart",5]
["Klinger",5]
["Big J Mechanical",6]
["Delta Process",6]
["Total Facilities Solution",7]
["BDI Electric",7]
["JB Henderson",7]
["Kramer Design Service",10]
["Brycon Elec & Process",15]
["Rosendin Electric",40]
["University Mechanical",50]
["Harder Mechanical",50]
[]
[null,{"$f":"SUM(B112:B128)","v":225}]

{"sheet":"Source","index":11,"n_rows":33,"n_cols":22,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["Duration","FOK","MOK","Man ISO","BIM ISO","Durations",null,null,null,null,null,null,"Months",null,null,null,null,"Field Lay Foreman",null,"Pipe_Class","Pipe_Size","CEID"]
[1,1,1,15,15,25,null,null,null,null,null,null,1,null,null,null,null,null,null,"KEAJ","8\"","ANT"]
[2,2,2,30,30,28,null,null,null,null,null,null,2,null,null,null,null,null,null,"JAX","6\"","GST"]
[3,3,3,45,45,32,null,null,null,null,null,null,3,null,null,null,null,null,null,"ADBV","5-1/2\"","CDV"]
[4,null,null,60,60,null,null,null,null,null,null,null,4,null,null,null,null,null,null,"LAM","5\"","SST"]
[5,null,null,75,75,null,null,null,null,null,null,null,5,null,null,null,null,null,null,"F'DZ","4-1/2\"","NST"]
[6,null,null,90,90,null,null,null,null,null,null,null,6,null,null,null,null,null,null,"611AI","4\"","EST"]
[7,null,null,105,105,null,null,null,null,null,11,null,7,null,null,null,null,null,null,"1 1AI","3-1/2\""]
[8,null,null,120,120,null,null,null,null,null,null,null,8,null,null,null,null,null,null,"5EE","3/8\""]
[9,null,null,135,135,null,null,null,null,null,null,null,9,null,null,null,null,null,null,"6EEP","3/4\""]
[10,null,null,150,150,null,null,null,null,null,null,null,10,null,null,null,null,null,null,"8LMP","3\""]
[11,null,null,165,165,null,null,null,null,null,null,null,11,null,null,null,null,null,null,"9DZ PFA","2-1/2\""]
[12,null,null,180,180,null,null,null,null,null,null,null,12,null,null,null,null,null,null,"9NWY","2\""]
[null,null,null,195,195,null,null,null,null,null,null,null,13,null,null,null,null,null,null,"C'AM","1-1/2\""]
[null,null,null,210,210,null,null,null,null,null,null,null,14,null,null,null,null,null,null,"F'DZ","10\""]
[null,null,null,225,225,null,null,null,null,null,null,null,15,null,null,null,null,null,null,"KET","1/4\""]
[null,null,null,240,240,null,null,null,null,null,null,null,16,null,null,null,null,null,null,"KEX","1/2\""]
[null,null,null,255,255,null,null,null,null,null,2,null,17,null,null,null,null,null,null,"NCW","1\""]
[null,null,null,270,270,null,null,null,null,null,2,null,18,null,null,null,null,null,null,"PCH"]
[null,null,null,285,285,null,null,null,null,null,3,null,19,null,null,null,null,null,null,"PCHA"]
[null,null,null,300,300,null,null,null,null,null,210,null,20,null,null,null,null,null,null,"PFA"]
[null,null,null,315,315,null,null,null,null,null,90,null,21,null,null,null,null,null,null,"QCH"]
[null,null,null,330,330,null,null,null,null,null,60,null,22,null,null,null,null,null,null,"QCHA"]
[null,null,null,345,345,null,null,null,null,null,null,null,23,null,null,null,null,null,null,"RDT"]
[null,null,null,360,360,null,null,null,null,null,null,null,24,null,null,null,null,null,null,"9AZN"]
[null,null,null,375,375]
[null,null,null,390,390]
[null,null,null,405,405]
[null,null,null,420,420]
[null,null,null,435,435]
[null,null,null,450,450]
[null,null,null,465,465]
[null,null,null,480,480]

{"sheet":"Israel","index":12,"n_rows":20,"n_cols":5,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Description of Risk","(I) 1266 Data","(I) 1270 Data","(O) 1272 Data","Comments"]
[]
["Change Orders",null,null,null,"Not Tracked in Israel"]
["Schedule Push or Delay",null,null,null,"Approx in Days"]
["2D Full Design LOD",null,"(I) + 6 mil",null,"(I) Israel"]
["Change Management"]
["RFI Count",null,null,"(O) 6621","(O) RFI Study Preformed - GSR Has"]
["Rework"]
["Descoped",null,null,null,"(O) 10 of 16"]
["Law Suits",null,null,null,"(O) TFS"]
["Span of Control"]
["Task Force",null,null,null,"(O) 13 of 16"]
["Hrs of Efficiency Metric","(I) 1.5 of 9","(I) 4 of 10"]
["Accel/OT to meet Schedule"]
["Field Coordinator Head Cnt",50,50,"(O) Zero but 32 MC"]
["DMZ Coordinator Head Cnt",4,4,"(O) Zero but 32 MC"]
["As Builts",null,null,"(O) Used Models"]
["Laser Scan Cost",null,null,"(O) 30 mil"]
["Background Model Cost",null,null,"(O) 10 mil"]
["Tool counts"]

{"sheet":"Field","index":13,"n_rows":193,"n_cols":19,"rows_kept":193,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"Cost to use Laser Scan"]
[]
[null,"LS usage","Initial 2 seats Software cost","Remaining per Seat software cost","Computer Hardware Cost","Training Burden","Daily add for first 2 Detailers","Daily add to each additional detailer","Average No of Detailers","Daily cost average number of detailers","Total Cost using 28 day durations","Total Cost to measure by hand per tool"]
[null,"High",19182,2100,5000,5000,{"$f":"((C5+E5+F5)/12)/20","v":121.59166666666667},{"$f":"(D5/12)/20","v":8.75},25,{"$f":"(G5*2)+(H5*(I5-2))","v":444.43333333333334},{"$f":"J5*28","v":12444.133333333333},{"$f":"I43","v":192}]
[null,"Medium",4182,2100,3000,2000,{"$f":"((C6+E6+F6)/12)/20","v":38.258333333333333},{"$f":"(D6/12)/20","v":8.75},12,{"$f":"(G6*2)+(H6*(I6-2))","v":164.01666666666665},{"$f":"J6*28","v":4592.4666666666662},{"$f":"I44","v":277.92}]
[null,"Low",182,0,1500,200,{"$f":"((C7+E7+F7)/12)/20","v":7.8416666666666668},{"$f":"(D7/12)/20","v":0},6,{"$f":"(G7*2)+(H7*(I7-2))","v":15.683333333333334},{"$f":"J7*28","v":439.13333333333333},{"$f":"I45","v":822.31999999999994}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"In Risk this is (5) Laser Scans - Additional Content required if Modelling"]
[null,null,null,null,null,null,"Hours per Man day",null,null,"Comment Here","Proportions of Tools Complexity to toll total"]
[null,null,null,null,null,null,"Use Cell Below"]
[null,null,null,null,null,null,8,null,null,"Hours"]
[null,"Tool Complexity","Lead man Man Days","Support Crew (2) Man Days","# of Tools",null,"Foremen Total man days","Support Crew Total Man Days","Mutiplier for Ramp","Total Hours per tool"]
[null,"LOD Lateral",0.5,1,50,null,{"$f":"E28*C28","v":25},{"$f":"E28*D28","v":50},1.2,{"$f":"(D28+C28)*$G$26","v":12}]
[null,"Simple",0.5,1,196,null,{"$f":"E29*C29","v":98},{"$f":"E29*D29","v":196},1.2,{"$f":"(D29+C29)*$G$26","v":12},{"$f":"E29/$E$34","v":0.1798165137614679}]
[null,"Medium",0.75,1.5,160,null,{"$f":"E30*C30","v":120},{"$f":"E30*D30","v":240},1.2,{"$f":"(D30+C30)*$G$26","v":18},{"$f":"E30/$E$34","v":0.14678899082568808}]
[null,"Complex",0.95,1.9,193,null,{"$f":"E31*C31","v":183.35},{"$f":"E31*D31","v":366.7},1.2,{"$f":"(D31+C31)*$G$26","v":22.799999999999997},{"$f":"E31/$E$34","v":0.17706422018348625}]
[null,"Supercomplex",1.1499999999999999,2.2999999999999998,541,null,{"$f":"E32*C32","v":622.15},{"$f":"E32*D32","v":1244.3},1.2,{"$f":"(D32+C32)*$G$26","v":27.599999999999998},{"$f":"E32/$E$34","v":0.4963302752293578}]
[]
[null,"Totals",null,null,{"$f":"SUM(E29:E32)","v":1090},null,{"$f":"SUM(G28:G33)","v":1048.5},{"$f":"SUM(H28:H33)","v":2097},{"$f":"(H34/8)/20","v":13.106249999999999},{"$f":"SUM(J28:J33)","v":92.399999999999991},{"$f":"SUM(K29:K32)","v":1}]
[]
[null,"In Risk - this is (6) Field Verification - Time to validate field POC/routes"]
[null,null,null,null,null,null,"Hours per Man day","Detailer Hrs/M.D.",null,"Comment"]
[null,null,null,null,null,null,"Use Cell Below","Use Cell Below"]
[null,null,null,null,null,null,8,8,null,"Hours"]
[null,"Tool Complexity","Foreman Man Days","Detailer Man days","# of Tools",null,"Foremen Total man days","Detailer Total Man Days","Total Hours per tool","Total all tools","Foreman","Detailer","Total"]
[null,"LOD Lateral",0.08,0.04,50,null,{"$f":"E41*C41","v":4},{"$f":"E41*D41","v":2},{"$f":"(G39*G41)+(H39*H41)","v":48},{"$f":"I41*E41","v":2400},{"$f":"C41*$G$39","v":0.64},{"$f":"D41*$H$39","v":0.32},{"$f":"K41+L41","v":0.96}]
[null,"Simple",0.08,0.04,196,null,{"$f":"E42*C42","v":15.68},{"$f":"E42*D42","v":7.84},{"$f":"(G39*G42)+(H39*H42)","v":188.16},{"$f":"I42*E42","v":36879.360000000001},{"$f":"C42*$G$39","v":0.64},{"$f":"D42*$H$39","v":0.32},{"$f":"K42+L42","v":0.96}]
[null,"Medium",0.1,0.05,160,null,{"$f":"E43*C43","v":16},{"$f":"E43*D43","v":8},{"$f":"(G39*G43)+(H39*H43)","v":192},{"$f":"I43*E43","v":30720},{"$f":"C43*$G$39","v":0.8},{"$f":"D43*$H$39","v":0.4},{"$f":"K43+L43","v":1.2000000000000002}]
[null,"Complex",0.12,0.06,193,null,{"$f":"E44*C44","v":23.16},{"$f":"E44*D44","v":11.58},{"$f":"(G39*G44)+(H39*H44)","v":277.92},{"$f":"I44*E44","v":53638.560000000005},{"$f":"C44*$G$39","v":0.96},{"$f":"D44*$H$39","v":0.48},{"$f":"K44+L44","v":1.44}]
[null,"Supercomplex",0.13,0.06,541,null,{"$f":"E45*C45","v":70.33},{"$f":"E45*D45","v":32.46},{"$f":"(G39*G45)+(H39*H45)","v":822.31999999999994},{"$f":"I45*E45","v":444875.11999999994},{"$f":"C45*$G$39","v":1.04},{"$f":"D45*$H$39","v":0.48},{"$f":"K45+L45","v":1.52}]
[]
[null,"Totals",null,null,{"$f":"SUM(E41:E46)","v":1140},null,{"$f":"SUM(G41:G46)","v":129.17000000000002},{"$f":"SUM(H41:H46)","v":61.88},null,{"$f":"SUM(J41:J46)","v":568513.03999999992}]
[]
[null,"In Risk this is (7) Detailing/Modeling - Time to gather details or model routes"]
[null,null,null,null,null,"Sanity Check","Hours per Man day",null,null,"Comment"]
[null,null,null,null,null,"At two Hours per","Use Cell Below"]
[null,null,null,null,null,"Shop drawing - ",8,null,null,"Hours"]
[null,"Tool Complexity","Foreman Man Days","Detailer Man Days","# of Tools","how many shop drawings is this?","Foremen Total Hours","Detailer Total Hours","Total Hours per tool","Total all tools"]
[null,"LOD Lateral",0.04,2,50,{"$f":"I54/2","v":8.02},{"$f":"C54*$G$52","v":0.32},16,{"$f":"C54+D54*G52","v":16.04},{"$f":"I54*E54","v":802},{"$f":"G54+H54","v":16.32}]
[null,"Simple",0.04,6,196,{"$f":"I55/2","v":24.02},0.32,48,{"$f":"C55+D55*G52","v":48.04},{"$f":"I55*E55","v":9415.84},{"$f":"G55+H55","v":48.32}]
[null,"Medium",0.05,13,160,{"$f":"I56/2","v":52.024999999999999},0.4,104,{"$f":"C56+D56*G52","v":104.05},{"$f":"I56*E56","v":16648},{"$f":"G56+H56","v":104.4}]
[null,"Complex",0.06,19,193,{"$f":"I57/2","v":76.03},0.48,152,{"$f":"C57+D57*G52","v":152.06},{"$f":"I57*E57","v":29347.58},{"$f":"G57+H57","v":152.47999999999999}]
[null,"Supercomplex",0.05,25,541,{"$f":"I58/2","v":100.02500000000001},0.4,200,{"$f":"C58+D58*G52","v":200.05},{"$f":"I58*E58","v":108227.05},{"$f":"G58+H58","v":200.4}]
[]
[null,"Totals",null,null,null,null,{"$f":"SUM(G54:G59)","v":1.92},{"$f":"SUM(H54:H59)","v":520},null,{"$f":"SUM(J54:J59)","v":164440.47}]
[]
[null,"In Risk this is (8) DMZ/Routing Coordiation Time to coordiante routes with other trades/TO"]
[null,null,null,null,null,null,"Hours per Man day",null,null,"Comment"]
[null,null,null,null,null,null,"Use Cell Below"]
[null,null,null,null,null,null,8,null,"MC Hours","Hours"]
[null,"Tool Complexity","MC Man Days Per tool",null,"# of Tools",null,"MC Total man days",null,"Total Hours 1 tool","Total all tools"]
[null,"LOD Lateral",0.25,null,50,null,{"$f":"E67*C67","v":12.5},null,{"$f":"C67*G65","v":2},{"$f":"I67*E67*G65","v":800},{"$f":"C67*$G$65","v":2}]
[null,"Simple",0.5,null,196,null,{"$f":"E68*C68","v":98},null,{"$f":"C68*G65","v":4},{"$f":"I68*E68*G65","v":6272},{"$f":"C68*$G$65","v":4}]
[null,"Medium",1,null,160,null,{"$f":"E69*C69","v":160},null,{"$f":"C69*G65","v":8},{"$f":"I69*E69*G65","v":10240},{"$f":"C69*$G$65","v":8}]
[null,"Complex",1.5,null,193,null,{"$f":"E70*C70","v":289.5},null,{"$f":"C70*G65","v":12},{"$f":"I70*E70*G65","v":18528},{"$f":"C70*$G$65","v":12}]
[null,"Supercomplex",3,null,541,null,{"$f":"E71*C71","v":1623},null,{"$f":"C71*G65","v":24},{"$f":"I71*E71*G65","v":103872},{"$f":"C71*$G$65","v":24}]
[]
[null,"Totals",null,null,{"$f":"SUM(E68:E71)","v":1090},null,{"$f":"SUM(G67:G71)","v":2183},null,null,{"$f":"SUM(J67:J71)","v":139712}]
[]
[]
[null,"In Risk - this is (9) CM Coordination Time to coordinate scope with MC/CC/PM"]
[null,null,null,null,null,"Hours per Man day","Intel PM Hrs/M.D.","Sanity","Sanity","Comment"]
[null,null,null,null,null,"Use Cell Below","Use Cell Below"]
[null,null,null,null,null,8,3,"Hours","Hours","Hours"]
[null,"Tool Complexity","MC/CC Man Days","Intel PM Man days","# of Tools","MC/CC Total man days","Intel Total Man Days","MC/CC per tool","Intel PM per Tool","Total Hour tool"]
[null,"LOD Lateral",1,0.05,50,{"$f":"E81*C81","v":50},{"$f":"E81*D81","v":2.5},{"$f":"C81*F79","v":8},{"$f":"D81*G79","v":0.15000000000000002},{"$f":"(F79*F81)+(G79*G81)","v":407.5}]
[null,"Simple",0.5,0.15,196,{"$f":"E82*C82","v":98},{"$f":"E82*D82","v":29.4},{"$f":"C82*F79","v":4},{"$f":"D82*G79","v":0.44999999999999996},{"$f":"(F79*F82)+(G79*G82)","v":872.2}]
[null,"Medium",1.05,0.15,160,{"$f":"E83*C83","v":168},{"$f":"E83*D83","v":24},{"$f":"C83*F79","v":8.4},{"$f":"D83*G79","v":0.44999999999999996},{"$f":"(F79*F83)+(G79*G83)","v":1416}]
[null,"Complex",1.75,0.25,193,{"$f":"E84*C84","v":337.75},{"$f":"E84*D84","v":48.25},{"$f":"C84*F79","v":14},{"$f":"D84*G79","v":0.75},{"$f":"(F79*F84)+(G79*G84)","v":2846.75}]
[null,"Supercomplex",2.4,0.5,541,{"$f":"E85*C85","v":1298.3999999999999},{"$f":"E85*D85","v":270.5},{"$f":"C85*F79","v":19.2},{"$f":"D85*G79","v":1.5},{"$f":"(F79*F85)+(G79*G85)","v":11198.699999999999}]
[]
[null,"Totals",null,null,{"$f":"SUM(E82:E85)","v":1090},{"$f":"SUM(F81:F86)","v":1952.1499999999999},{"$f":"SUM(G81:G86)","v":374.65},null,null,{"$f":"SUM(J81:J86)","v":16741.149999999998}]
[]
[null,"In Risk this is (10)  ISO Creation - Time to Detail /model to ISO for offsite fabrication"]
[null,"Hand Detailing (2 hours per ISO)",null,null,null,"Hours in Day",null,null,null,"Comment"]
[null,null,null,null,null,8]
["# of POC's","Tool Complexity","Foreman Man Days","Detailer Man Days Per Tool","# of Tools","Average ISO's per tool","Total Hours Per Tool",null,null,"Total Hours"]
[1,"LOD Lateral",0.02,{"$f":"(F93*2)/8","v":6.25},50,25,"=F91*(C93+D93)",null,null,{"$f":"((E93*D93)+(C93*F91)*F91)","v":313.77999999999997}]
[4,"Simple",0.03,{"$f":"(F94*2)/8","v":6.25},196,25,null,null,null,{"$f":"((E94*D94)+(C94*F91)*F91)","v":1226.92}]
[45,"Medium",0.04,{"$f":"(F95*2)/8","v":35},160,140,null,null,null,{"$f":"((E95*D95)+(C95*F91)*F91)","v":5602.56}]
[75,"Complex",0.05,{"$f":"(F96*2)/8","v":45},193,180,null,null,null,{"$f":"((E96*D96)+(C96*F91)*F91)","v":8688.2000000000007}]
[115,"Supercomplex",0.06,{"$f":"(F97*2)/8","v":50},541,200,null,null,null,{"$f":"((E97*D97)+(C97*F91)*F91)","v":27053.84}]
[]
[null,"Totals",null,null,null,null,null,null,null,{"$f":"SUM(J93:J98)","v":42885.3}]
[]
[]
[null,"In Risk this is (11)  BOQ Generation - Time to generate BOQ's"]
[null,null,null,null,null,"Hours in Day",null,null,null,"Comment"]
[null,null,null,null,null,8]
[null,"Tool Complexity","Number of Lines per tool","Quantity Surveyor Man Days Per Tool","# of Tools","Hours per Tool","Total Hours Per Tool",null,null,"Total Hours"]
[null,"LOD Lateral",1,1,50,4,null,null,null,{"$f":"F106*E106","v":200}]
[null,"Simple",3,1,196,{"$f":"F104*D107","v":8},null,null,null,{"$f":"F107*E107","v":1568}]
[null,"Medium",20,2,160,{"$f":"F104*D108","v":16},null,null,null,{"$f":"F108*E108","v":2560}]
[null,"Complex",75,2.5,193,{"$f":"F104*D109","v":20},null,null,null,{"$f":"F109*E109","v":3860}]
[null,"Supercomplex",150,5,541,{"$f":"F104*D110","v":40},null,null,null,{"$f":"F110*E110","v":21640}]
[]
[null,"Totals",null,null,null,null,null,null,null,{"$f":"SUM(J106:J111)","v":29828}]
[]
[null,"In Risk this is (12)  RFI - Time Creating and Addressing RFI's during field Install"]
[null,null,"Expected ","Expected ","Expected ","Expected ","RFI's from Ocotillo","From Ocotillo","Avg RFI per Tool"]
[null,1,"RFI's","RFI's","RFI's","RFI's","P1272 T.I.","RFI study"]
["1090 Total Tools","FA","SC","C","M","S","# of RFI's per FA","Hrs Per RFI Avg",null,"Comment",null,null,null,null,null,"BB Issue",39,39]
["185-17-19-0","DE",{"$f":"(185/1090)*G118","v":236.93577981651379},{"$f":"(17/1090)*G118","v":21.772477064220183},{"$f":"(19/1090)*G118","v":24.333944954128441},0,1396,1,null,null,null,null,null,null,null,"BB Model",19,19]
["144-33-41-79","LI/DM",{"$f":"(144/1090)*G119","v":29.592660550458717},{"$f":"(33/1090)*G119","v":6.7816513761467894},{"$f":"(41/1090)*G119","v":8.4256880733944968},{"$f":"(79/1090)*G119","v":16.234862385321101},224,1,null,null,null,null,null,null,null,"BB Field Or Field",69,69]
["96-31-34-15","TF",{"$f":"(96/1090)*G120","v":128.14678899082568},{"$f":"(31/1090)*G120","v":41.38073394495413},{"$f":"(34/1090)*G120","v":45.38532110091743},{"$f":"(15/1090)*G120","v":20.022935779816514},1455,1,null,null,null,null,null,null,null,"Design Clarificaton",1707,1707]
["0-75-19-14","AM",0,{"$f":"(75/1090)*G121","v":2.8899082568807342},{"$f":"(19/1090)*G121","v":0.73211009174311936},{"$f":"(14/1090)*G121","v":0.5394495412844037},42,1,null,null,null,null,null,null,null,"DMZ Va",190,190]
["48-2-23-6","WE",{"$f":"(48/1090)*G122","v":37.16697247706422},{"$f":"(2/1090)*G122","v":1.5486238532110093},{"$f":"(23/1090)*G122","v":17.809174311926608},{"$f":"(6/1090)*G122","v":4.6458715596330276},844,1,null,null,null,null,null,null,null,"Field Issue",396,396]
["26-12-11-0","DI",{"$f":"(26/1090)*G123","v":11.592660550458715},{"$f":"(12/1090)*G123","v":5.3504587155963304},{"$f":"(11/1090)*G123","v":4.904587155963303},0,486,1,null,null,null,null,null,null,null,"IE layout",82]
["28-0-0-5","PL",{"$f":"(28/1090)*G124","v":16.697247706422019},0,0,{"$f":"(5/1090)*G124","v":2.9816513761467891},650,1,null,null,null,null,null,null,null,"POC Change",2003,2003]
["13-13-5-14","EPI/IM",{"$f":"(13/1090)*G125","v":0.60825688073394502},{"$f":"(13/1090)*G125","v":0.60825688073394502},{"$f":"(5/1090)*G125","v":0.23394495412844038},{"$f":"(14/1090)*G125","v":0.65504587155963301},51,1,null,null,null,null,null,null,null,"POC missing",281,281]
["1-10-4-65","WH/SU",{"$f":"(1/1090)*G126","v":2.7522935779816515E-2},{"$f":"(10/1090)*G126","v":0.27522935779816515},{"$f":"(4/1090)*G126","v":0.11009174311926606},{"$f":"(65/1090)*G126","v":1.7889908256880735},30,1,null,null,null,null,null,null,null,"RP change",221]
["0-0-4-8","LB",0,0,{"$f":"(4/1090)*G127","v":0.3596330275229358},{"$f":"(8/1090)*G127","v":0.7192660550458716},98,1,null,null,null,null,null,null,null,"Scope",657]
[null,"Total Tools",541,193,160,196,null,null,null,null,null,null,null,null,null,"Tool Block Issue",724,724]
[null,"Total RFI's",{"$f":"SUM(C118:C127)","v":460.76788990825702},{"$f":"SUM(D118:D127)","v":80.6073394495413},{"$f":"SUM(E118:E127)","v":102.29449541284404},{"$f":"SUM(F118:F127)","v":47.588073394495417}]
[null,"RFI's Per Tool",{"$f":"C128/C129","v":1.1741269559988607},{"$f":"D128/D129","v":2.3943229154810948},{"$f":"E128/E129","v":1.5641115326319943},{"$f":"F128/F129","v":4.1186790306722445},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q117:Q128)","v":6388},{"$f":"SUM(R117:R128)","v":5428},{"$f":"R130/1090","v":4.9798165137614676}]
[null,"In Risk this is (13) Rework - Time required to rework Conflicts"]
[null,null,"Historical",null,null,null,null,null,null,"Comment"]
[null,null,"P1272"]
[null,"Tool Complexity","Number of events","Average hrs per Event","# of Tools","Hours per Tool",null,null,null,"Total Hours"]
[null,"LOD Lateral",5,3,50,{"$f":"C135*D135","v":15},null,null,null,{"$f":"C135*D135","v":15}]
[null,"Simple",2,3,196,{"$f":"C136*D136","v":6},null,null,null,{"$f":"C136*D136","v":6}]
[null,"Medium",7,4,160,{"$f":"C137*D137","v":28},null,null,null,{"$f":"C137*D137","v":28}]
[null,"Complex",22,5,193,{"$f":"C138*D138","v":110},null,null,null,{"$f":"C138*D138","v":110}]
[null,"Supercomplex",77,6,541,{"$f":"C139*D139","v":462},null,null,null,{"$f":"C139*D139","v":462}]
[]
[null,"Totals",null,null,null,null,null,null,null,{"$f":"SUM(J135:J140)","v":621}]
[]
[]
[null,"In Risk this is (14) AWS/Accelleration - Time required to recover from rework",null,null,null,null,null,null,null,"Comment"]
[null,null,null,null,null,"Precentage to use in cell below (0.46%,0.17%,0.07%)",null,null,"Hours to Cal Below","% to use in calc Below"]
[null,null,6.9999999999999999E-4,1.6999999999999999E-3,4.5999999999999999E-3,null,null,null,3,0.1]
[null,"Tool Complexity"," %tools requiring Rework"," %tools requiring Rework"," %tools requiring Rework","GSR - just double the rework time","GSR - Rework Time mult by # of Tools","# of Tools","Hours per Tool","Total Hours"]
[null,"LOD Lateral",{"$f":"C146*H148","v":3.4999999999999996E-2},{"$f":"D146*H148","v":8.4999999999999992E-2},{"$f":"E146*H148","v":0.22999999999999998},6,{"$f":"F148*H148*J146","v":30},50,{"$f":"I146","v":3},{"$f":"(H148*J146)*I148","v":15}]
[null,"Simple",{"$f":"C146*H149","v":0.13719999999999999},{"$f":"D146*H149","v":0.3332},{"$f":"E146*H149","v":0.90159999999999996},6,{"$f":"F149*H149*J146","v":117.60000000000001},196,{"$f":"I146","v":3},{"$f":"J146*H149*I149","v":58.800000000000004}]
[null,"Medium",{"$f":"C146*H150","v":0.112},{"$f":"D146*H150","v":0.27199999999999996},{"$f":"E146*H150","v":0.73599999999999999},8,{"$f":"F150*H150*J146","v":128},160,5,{"$f":"J146*H150*I150","v":80}]
[null,"Complex",{"$f":"C146*H151","v":0.1351},{"$f":"D146*H151","v":0.3281},{"$f":"E146*H151","v":0.88780000000000003},10,{"$f":"F151*H151*J146","v":193},193,7,{"$f":"J146*H151*I151","v":135.1}]
[null,"Supercomplex",{"$f":"C146*H152","v":0.37869999999999998},{"$f":"D146*H152","v":0.91969999999999996},{"$f":"E146*H152","v":2.4885999999999999},12,{"$f":"F152*H152*J146","v":649.20000000000005},541,9,{"$f":"J146*H152*I152","v":486.90000000000003}]
[]
[null,"Totals",null,null,null,null,{"$f":"SUM(G148:G153)","v":1117.8000000000002},null,null,{"$f":"SUM(J148:J153)","v":775.8}]
[]
[]
[null,"In Risk this is (16) Design - Additional Content if not modelling"]
[null,null,null,null,null,null,null,null,null,"Comment"]
[]
[null,"Tool Complexity","# of Tools","% as Placeholder","Hours to Use as Placeholder",null,null,null,null,"Total Hours"]
[null,"LOD Lateral",50,0.05,8,null,null,null,null,{"$f":"C161*D161*E161","v":20}]
[null,"Simple",196,7.0000000000000007E-2,8,null,null,null,null,{"$f":"C162*D162*E162","v":109.76}]
[null,"Medium",160,0.09,8,null,null,null,null,{"$f":"C163*D163*E163","v":115.19999999999999}]
[null,"Complex",193,1.0999999999999999E-2,8,null,null,null,null,{"$f":"C164*D164*E164","v":16.983999999999998}]
[null,"Supercomplex",541,1.2999999999999999E-2,8,null,null,null,null,{"$f":"C165*D165*E165","v":56.263999999999996}]
[]
[null,"Totals"]
[]
[]
[null,"In Risk this is (17) CM Additional CC/PM coordination if Not Modeling"]
[null,null,null,null,null,null,null,null,null,"Comment"]
[]
[null,"Tool Complexity","# of Tools","% as Placeholder","Hours to Use as Placeholder",null,null,null,null,"Total Hours"]
[null,"LOD Lateral",50,7.0000000000000007E-2,8,null,null,null,null,{"$f":"C174*D174*E174","v":28.000000000000004}]
[null,"Simple",196,0.08,8,null,null,null,null,{"$f":"C175*D175*E175","v":125.44}]
[null,"Medium",160,0.09,8,null,null,null,null,{"$f":"C176*D176*E176","v":115.19999999999999}]
[null,"Complex",193,0.01,8,null,null,null,null,{"$f":"C177*D177*E177","v":15.44}]
[null,"Supercomplex",541,1.4E-2,8,null,null,null,null,{"$f":"C178*D178*E178","v":60.591999999999999}]
[]
[null,"Totals"]
[]
[]
[null,"In Risk this is (18) RFI/Rework - Additional AE/CM scope/coordination if not modeling"]
[null,null,null,null,null,null,null,null,null,"Comment"]
[]
[null,"Tool Complexity","# of Tools","% as Placeholder","Hours to Use as Placeholder",null,null,null,null,"Total Hours"]
[null,"LOD Lateral",50,0.1,8,null,null,null,null,{"$f":"C187*D187*E187","v":40}]
[null,"Simple",196,0.2,8,null,null,null,null,{"$f":"C188*D188*E188","v":313.60000000000002}]
[null,"Medium",160,0.3,8,null,null,null,null,{"$f":"C189*D189*E189","v":384}]
[null,"Complex",193,0.4,8,null,null,null,null,{"$f":"C190*D190*E190","v":617.6}]
[null,"Supercomplex",541,0.5,8,null,null,null,null,{"$f":"C191*D191*E191","v":2164}]
[]
[null,"Totals"]

{"sheet":"Risk","index":14,"n_rows":41,"n_cols":16,"rows_kept":41,"cut":false,"hidden":false,"merged":[[21,0,22,0],[25,9,25,10],[0,0,0,1],[1,2,1,3],[1,4,1,5],[1,6,1,7],[1,8,1,9],[1,10,1,11]]}
["Normalized Labor Hour is equivalent to $30 USD per hour.",null,"Qty:",{"$f":"C39","v":541},"Qty:",{"$f":"D39","v":193},"Qty:",{"$f":"G39","v":160},"Qty:",{"$f":"H39","v":196},"Qty:",300]
[null,null,"Super Complex",null,"Complex",null,"Medium",null,"Simple",null,"LOD Lateral"]
["Scope/Tasks","Description","Detailing","Modeling","Detailing","Modeling","Detailing","Modeling","Detailing","Modeling","Detailing","Modeling"]
["SOR Base","Labor hours only, no material or OH&P",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ave CCR IS Trades"]
["Laser Scans","Additional content required if Modeling",0,{"$f":"Field!J32","v":27.599999999999998},0,{"$f":"Field!J31","v":22.799999999999997},0,{"$f":"Field!J30","v":18},0,{"$f":"Field!J29","v":12},0,{"$f":"Field!J28","v":12},null,null,"Arch",25]
["Field Verification","Time to validate field POC/routes",null,{"$f":"Field!J45","v":444875.11999999994},null,{"$f":"Field!J44","v":53638.560000000005},null,{"$f":"Field!J43","v":30720},null,null,null,{"$f":"Field!J41","v":2400},null,null,"Proc",33]
["Detailing/Modeling","Time to gather details or model routes",null,{"$f":"Field!J58","v":108227.05},null,{"$f":"Field!J57","v":29347.58},null,{"$f":"Field!J56","v":16648},null,{"$f":"Field!J55","v":9415.84},null,{"$f":"Field!J54","v":802},null,null,"Elec ",27]
["DMZ/Routing Coordination","Time to coordinate routes with other trades/TO",null,{"$f":"Field!J71","v":103872},null,{"$f":"Field!J70","v":18528},null,{"$f":"Field!J69","v":10240},null,{"$f":"Field!J68","v":6272},null,{"$f":"Field!J67","v":800},null,null,"Mech",30]
["CM Coordination","Time to coordinate scope with MC/CC/PM",null,{"$f":"Field!J85","v":11198.699999999999},null,{"$f":"Field!J84","v":2846.75},null,83,null,{"$f":"Field!J82","v":872.2},null,{"$f":"Field!J81","v":407.5}]
["ISO Creation","Time to take detail/model to ISO for offsite fab",{"$f":"Field!I97","v":0},{"$f":"Field!J97","v":27053.84},{"$f":"Field!I96","v":0},{"$f":"Field!J96","v":8688.2000000000007},{"$f":"Field!I95","v":0},{"$f":"Field!J95","v":5602.56},{"$f":"Field!I94","v":0},{"$f":"Field!J94","v":1226.92},{"$f":"Field!I93","v":0},{"$f":"Field!J93","v":313.77999999999997}]
["BOQ Generation","Time to generate BOQ",null,{"$f":"Field!J110","v":21640},null,{"$f":"Field!J109","v":3860},null,{"$f":"Field!J108","v":2560},null,{"$f":"Field!J107","v":1568},null,{"$f":"Field!J106","v":200}]
["RFI","Time creating and addressing RFI's during field install",null,{"$f":"Field!C128","v":541},null,{"$f":"Field!D128","v":193},null,{"$f":"Field!E128","v":160},null,{"$f":"Field!F128","v":196}]
["Rework","Time required to rework conflicts",null,{"$f":"Field!J139","v":462},null,{"$f":"Field!J138","v":110},null,{"$f":"Field!J137","v":28},null,{"$f":"Field!J136","v":6},null,{"$f":"Field!J135","v":15}]
["AWS/Accelleration","Time required to recover from rework",null,{"$f":"Field!G152","v":649.20000000000005},null,{"$f":"Field!G151","v":193},null,{"$f":"Field!G150","v":128},null,{"$f":"Field!G149","v":117.60000000000001},null,{"$f":"Field!G148","v":30},null,null,"For Modeling, 1 time cost adders to be considered in ROI"]
["Detailing Add Cons. Scope","Total Labor Hours - Trade",{"$f":"SUM(C4:C14)*D1","v":0},{"$f":"SUM(D4:D14)*D1","v":388733661.90999991},{"$f":"SUM(E4:E14)*F1","v":0},{"$f":"SUM(F4:F14)*F1","v":22663582.77},{"$f":"SUM(G4:G14)*H1","v":0},{"$f":"SUM(H4:H14)*H1","v":10590009.6},{"$f":"SUM(I4:I14)*J1","v":0},{"$f":"SUM(J4:J14)*J1","v":3858565.76},{"$f":"SUM(K4:K14)*L1","v":0},{"$f":"SUM(L4:L14)*L1","v":1494084},null,null,"HW/SW"]
["Design","Additional content required if not Modeling",{"$f":"Field!J165","v":56.263999999999996},0,{"$f":"Field!J164","v":16.983999999999998},0,{"$f":"Field!J163","v":115.19999999999999},0,{"$f":"Field!J162","v":109.76},0,{"$f":"Field!J161","v":20},0,null,null,"Resource Training"]
["CM","Additional CC/PM coordination if not Modeling",{"$f":"Field!J178","v":60.591999999999999},0,{"$f":"Field!J177","v":15.44},0,{"$f":"Field!J176","v":115.19999999999999},0,{"$f":"Field!J175","v":125.44},0,{"$f":"Field!J174","v":28.000000000000004},0]
["RFI/Rework","Additional AE/CM scope/coordination if not Modeling",{"$f":"Field!J191","v":2164},0,{"$f":"Field!J190","v":617.6},0,{"$f":"Field!J189","v":384},0,{"$f":"Field!J188","v":313.60000000000002},0,{"$f":"Field!J187","v":40},0]
[null,"Total Labor Hours - All",{"$f":"SUM(C15:C18)","v":2280.8559999999998},388733661.90999991,650.024,22663582.77,614.4,10590009.6,548.79999999999995,3858565.76,88,1494084]
["Technology 1x Invest?","Total Labor Cost - Trade ",{"$f":"C19*30","v":68425.679999999993},11662009857.299997,19500.72,679907483.10000002,18432,317700288,16464,115756972.8,2640,44822520]
[]
["IS Trade SOC Capability if Detailing vs. Modeling","Total IS Trade Hours for FV, Detailing, Coord, and ISO",{"$f":"C6+C7+C8+C10","v":0},null,{"$f":"E6+E7+E8+E10","v":0},null,{"$f":"G6+G7+G8+G10","v":0},null,{"$f":"I6+I7+I8+I10","v":0},null,{"$f":"K6+K7+K8+K10","v":0}]
[null,"Total IS Trade Hours for FV, Coord",null,{"$f":"D6+D8","v":548747.11999999988},null,{"$f":"F6+F8","v":72166.559999999998},null,{"$f":"H6+H8","v":40960},null,{"$f":"J6+J8","v":6272},null,{"$f":"L6+L8","v":3200}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Totals"]
[null,null,null,null,null,null,null,null,null,"Installs","Normalized","% Norm Scope"]
[null,"FA","SC","C","MC","M","Med","S",null,null,null,null,196]
[null,"DE",185,17,19,0,{"$f":"E29+F29","v":19},0,null,{"$f":"SUM(C29:H29)-G29","v":221},{"$f":"(C29*5)+(D29*4)+(E29*3)+(F29*2)+H29","v":1050},{"$f":"K29/Field!$K$53","v":{"$error":"#DIV/0!"}},160]
[null,"LI/DM",144,33,7,34,41,79,null,297,1020,{"$f":"K30/Field!$K$53","v":{"$error":"#DIV/0!"}},193]
[null,"TF",96,31,10,24,34,15,null,176,697,{"$f":"K31/Field!$K$53","v":{"$error":"#DIV/0!"}},541]
[null,"AM",0,75,0,19,19,14,null,108,352,{"$f":"K32/Field!$K$53","v":{"$error":"#DIV/0!"}}]
[null,"WE",48,2,8,15,23,6,null,79,308,{"$f":"K33/Field!$K$53","v":{"$error":"#DIV/0!"}},{"$f":"SUM(M28:M32)","v":1090}]
[null,"DI",26,12,9,2,11,0,null,49,209,{"$f":"K34/Field!$K$53","v":{"$error":"#DIV/0!"}}]
[null,"PL",28,0,0,0,0,5,null,33,145,{"$f":"K35/Field!$K$53","v":{"$error":"#DIV/0!"}}]
[null,"EPI/IM",13,13,0,5,5,14,null,45,141,{"$f":"K36/Field!$K$53","v":{"$error":"#DIV/0!"}}]
[null,"WH/SU",1,10,0,4,4,55,null,70,108,{"$f":"K37/Field!$K$53","v":{"$error":"#DIV/0!"}}]
[null,"LB",0,0,3,1,4,8,null,12,19,{"$f":"K38/Field!$K$53","v":{"$error":"#DIV/0!"}}]
[null,"TOTALS:",{"$f":"SUM(C29:C38)","v":541},193,56,104,160,196,null,{"$f":"SUM(C39:H39)-G39","v":1090},4049]
[]
[null,"Total SC/C:",{"$f":"C39+D39","v":734},{"$f":"C41/J39","v":0.67339449541284402},null,null,null,null,null,"SC/C:",{"$f":"(C39*5)+(D39*4)","v":3477},{"$f":"K41/K39","v":0.85873055075327243}]

{"sheet":"Technology","index":15,"n_rows":154,"n_cols":13,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["Part Number",null,"Product Description","Quantity","Price","Required","TOTAL","Budget","Picture"]
[null,null,"Technology Item","Quantity","per month Price",null,"Per Month Cost required to operate technology","Total Cost per month"]
[null,null,"Laser Scanner",1,{"$f":"H63","v":5583.6111111111113},null,{"$f":"G49+(3*ManCount!$B$42)","v":30088.583333333328},{"$f":"E3+G3","v":35672.194444444438}]
[null,null,"Instrument",null,{"$f":"G42","v":2995.8333333333335},null,null,{"$f":"E4+G4","v":2995.8333333333335}]
[null,null,"Hand Laser Scanner",null,{"$f":"H93/18","v":833.33333333333337},null,{"$f":"(G93-1)*ManCount!$B$42","v":0},{"$f":"E5+G5","v":833.33333333333337}]
[null,null,"Notebooks (2) & Server",null,{"$f":"H151","v":1333.3333333333333},{"$f":"SUM(E3:E6)","v":10746.111111111113},{"$f":"H151","v":1333.3333333333333},{"$f":"E6+G6","v":2666.6666666666665}]
[null,null,"Software per detailer",null,{"$f":"(G138/E138)","v":38.858024691358025},null,{"$f":"G138","v":699.44444444444446},{"$f":"E7+G7","v":738.30246913580254},{"$f":"SUM(G3:G7)","v":32121.361111111106}]
[]
["Part Number",null,"Product Description","Quantity","Price","Required","TOTAL","Budget","Picture"]
[822431,null,"MS60 1\" (0.3mgon), MultiStation with reflectorless EDM (R2000) and high-speed  1000Hz EDM, automatic target recognition, PowerSearch, 5MP imaging, overview camera, 30x telescope camera, Autofocus, WLAN, Bluetooth, RS232/USB interface, RadioHandle interface, USB stick/SD card interface, 2GB  eMMC Flash  Memory, 1GB SDRAM,  2 keyboards with 5\" WVGA color touch screen, laser plummet, Quick Guide and upright container.",1,51000,1,{"$f":"D10*E10*F10","v":51000}]
[777508,null,"GDF321, Tribrach without optical plummet ",1,385,1,385]
[788853,null,"RH16, Radio Handle with integrated bluetooth module and radio antenna.  Used as radio modem for Leica Nova and Leica Viva TPS instruments. Establishes communication to CS15 field controller equiped with CTR16 or TCPS29 attached to PC (Freq. Range 2402 - 2480MHz).",1,1650,0,0]
[793975,null,"GEB242, Large Li-Ion Battery 14.8V/5.8Ah (requires pro charger) for MS/TS/TM50 instruments ",2,400,1,800]
[827646,null,"Leica Captivate - Measure & Stakeout for TS/MS ",1,1500,0,0]
[827658,null,"TS/MS - Sets of Angles ",1,350,0,0]
[667718,null,"GHM007 Instruments height meter. ",1,55,0,0]
[722045,null,"GHT196, Distance holder for height meter .",1,15,0,0]
[403427,null,"GLS14, Mini reflector pole, (prism/target 20cm over point), with circular bubble. ",1,105,0,0]
[644327,null,"GRZ101, 360° mini prism with 1/4\" thread fitting. ",1,650,0,0]
[763532,null,"GZM29, Reflective tape, 20x20mm for short range, pack of 20 pieces. ",1,50,0,0]
[763533,null,"GZM30, Reflective tape, 40x40mm for medium range, pack of 20 pieces. ",1,85,0,0]
[763534,null,"GZM31, Reflective tape, 60x60mm for long range, pack of 20 pieces. ",1,125,0,0]
[813781,null,"SPF05, 5\" WVGA display foils for CS20 field controller and TS16/MS60/TS60 instruments ",1,50,1,50]
["Subtotal",null,null,null,null,null,{"$f":"SUM(G10:G23)","v":52235}]
[null,null,"Tablet Controller, CS35 - 10\"Panasonic toughpad "]
[833131,null,"CS35-2. US, Ruggedized Win8.1 Pro 64-bit Tablet Computer including: ",1,5995,0,{"$f":"D26*E26*F26","v":0}]
[832126,null,"SPF06, Screen protection foils for CS35 Tablet. ",1,150,1,{"$f":"D27*E27*F27","v":150}]
[832120,null,"GEB236, Lithium-Ion battery, 10.8 V/8.7 Ah, rechargeable, for CS35  ",1,450,2,{"$f":"D28*E28*F28","v":900}]
[827719,null," Leica Captivate - Measure & Stakeout for CS35.",1,1500,0,{"$f":"D29*E29*F29","v":0}]
[727730,null,"CS35 - Sets of Angles ",1,350,0,{"$f":"D30*E30*F30","v":0}]
["Subtotal",null,null,null,null,null,{"$f":"SUM(G26:G30)","v":1050}]
[null,null,"Office Software "]
[808789,null,"Infinity TPS Scanning Bundles (Node Locked): Includes Basic, TPS Data Processing and Surfaces and Scanning ",1,2500,0,{"$f":"D33*E33*F33","v":0}]
["Subtotal",null,null,null,null,null,{"$f":"SUM(G33)","v":0}]
[null,null,"CCP",null,null,null,{"$f":"SUM(G33:G34)","v":0}]
[6009390,null,"1 yr Nova (TS/MS60) Basic CCP ",1,640,1,{"$f":"D36*E36*F36","v":640}]
[6009623,null,"1 yr CS35 Basic CCP ",1,540,0,{"$f":"D37*E37*F37","v":0}]
[6008236,null,"1 yr Infinity Basic License (nl) CCP  ",1,380,0,{"$f":"D38*E38*F38","v":0}]
["Subtotal",null,null,null,null,null,{"$f":"SUM(G36:G38)","v":640}]
[null,null,null,null,{"$f":"SUM(E10:E38)","v":68925}]
["Total",null,null,null,null,null,{"$f":"G24+G31+G34+G39","v":53925}]
[null,null,"Cost per month based on ? Months --> Enter months here",18,{"$f":"D42*20*8","v":2880},null,{"$f":"G41/D42","v":2995.8333333333335},null,{"$f":"G42/160","v":18.723958333333336},"<- Hourly cost"]
[]
[]
[]
[]
[]
["Part Number",null,"Product Description","Quantity ","Price","Total","Required","Budget","Picture"]
[6009378,null,"Leica ScanStation P16 Leica ScanStation P16 Standard Package, consisting of: 1x ScanStation P16 laser scanner (827496) 1x GVP645 transport box (769625) 1x GDF121Tribrach without optical plummet (667304) 4x GEB242 Lithium-Ion Battery (793975) 1x GKL311 Single charger Prof 3000 (799185) 1x GEV228 data cable (766567) 1x ScanStation P16 Quick Guide 1x ScanStation P16 System USB Stick 1x Cyclone CD (755609) 1 year CCP Basic contract (6009460)",1,85000,{"$f":"E49*D49","v":85000},1,{"$f":"G49*F49","v":85000}]
[6009469,null,"1st yr ScanStation P16 CCP Silver consisting of: 1 yr Hardware Maintenance, 1 yr SW Maintenance, 1 yr Customer Support",1,4380,4380,1,4380]
[799187,null,"GKL341 Charger Prof 5000. Charges up to 4 batteries, including power cable.",1,750,750,1,750]
[670238,null,"Tripod - heavy duty surveying tripod",1,525,525,1,525]
[6009743,null,"Target Package, consisting of: 4x GZT21, Scanning Target (822694) 4x GAD50, Stub-to-Screw Adapter (823044) 4x Flat magnet mount (670229) 1x GVP703, Soft Bag (790314)",1,1880,1880,0,0]
[5003703,null,"4 Days of On-Site Project Execution and Project Support Fee covers the time for one qualified Leica HDS employee to assist a customer through proper field collection and post processing techniques and provide advice and/or recommendations on streamlining workflows.",1,8000,8000,0,0]
[798751,null,"Leica Cyclone - REGISTER - Permanent License - CCP not included creates IMP ",1,8350,8350,1,8350]
[6007859,null,"CCP for Leica Cyclone - REGISTER (1 yr) Includes: - Technical support by telephone and/or email - Software module updates",1,1500,1500,1,1500]
[798753,null,"Leica Cyclone - PUBLISHER - Permanent License - CCP not included",1,5616,5616,0,0]
[6007856,null,"CCP for Leica Cyclone - PUBLISHER (1 yr) Includes: - Technical support by telephone and/or email - Software module updates",1,1000,1000,0,0]
[]
[]
[null,null,"Total",null,null,{"$f":"SUM(F49:F60)","v":117001},null,{"$f":"SUM(H49:H60)","v":100505}]
[]
[null,null,"Cost per month based on ? Months --> Enter months here",18,{"$f":"D63*20*8","v":2880},"<-Hours",null,{"$f":"H61/D63","v":5583.6111111111113}]
[]
[]
[]
[]
[]
["Item","Part No.","Description","List Price","Discount","Qty","Required","Total","Picture"]
[1,"TRMS7353200","Trimble S7 3\" Robotic Total Station with Vision Finelock and Scanning Capable",27250,25887.5,1,1,25887.5]
[2,"TRMAT360","Trimble AT360 Prism",2395,2275.25,1,1,2275.25]
[3,"TRMTAB011110","Trimble Tablet Rugged PC with 2.4GHz Radio",8295,7880.25,1,1,7880.25]
[4,"TRMSLSUS2005","Robotic Power Kit for S Series Total Stations",1859,1766.05,1,1,1766.05]
[5,"SEC512952TNL","Trimble S Series Carbon Fiber Robotic Prism Pole",399,379.05,1,1,379.05]
[6,"SEC521704YEL","Seco Thumb Release Bipod",172.95,164.3,1,1,164.3]
[7,"CRN90550","Seco Trimax Heavy Duty Tripod Quick Clamp",420,399,1,1,399]
[8,"TRM9148700","Trimble Tablet Pole Bracket",325,308.75,1,1,308.75]
[9,"TRM6361000","Trimble Business Center Survey Advanced Software",2995,2695,1,1,2695]
[]
["Item","Part No.","Description","List Price","Discount","Qty",null,"Total"]
[1,"TRMS7353200","Trimble S7 3\" Robotic Total Station with Vision Finelock and Scanning Capable",27250,25887.5,1,1,25887.5]
[2,"TRMAT360","Trimble AT360 Prism"]
[3,"TRMTAB011110","Trimble Tablet Rugged PC with 2.4GHz Radio",8295,7880.25,1,1,7880.25]
[4,"TRMSLSUS2005","Robotic Power Kit for S Series Total Stations",1859,1766.05,1,1,1766.05]
[5,"SEC512952TNL","Trimble S Series Carbon Fiber Robotic Prism Pole"]
[6,"SEC521704YEL","Seco Thumb Release Bipod"]
[7,"CRN90550","Seco Trimax Heavy Duty Tripod Quick Clamp",420,399,1,1,399]
[8,"TRM9148700","Trimble Tablet Pole Bracket"]
[9,"TRM6361000","Trimble Business Center Survey Advanced Software"]
[]
[null,null,"Leica Disto s-910 Kit",1700,null,1,1,{"$f":"D91/D63","v":94.444444444444443}]
[]
[null,null,"Faro Freestyle",15000,null,1,1,{"$f":"G93*F93*D93","v":15000}]
[]
[null,null,"Name","Quantity","Price","Required","Total"]
[]
[null,null,"AutoCAD Suite",1,2690,1,{"$f":"E97*F97","v":2690}]
[null,null,null,null,null,null,{"$f":"E98*F98","v":0}]
[null,null,null,null,null,null,0]
[null,null,"Plant 3D (Included in Suite)",1,0,0,0]
[null,null,null,null,null,null,0]
[null,null,"SmartPlant3D",1,40000,0,0]
[null,null,null,null,null,null,0]
[null,null,"Cadworx",1,6000,1,6000]
[null,null,null,null,null,1,0]
[null,null,"Recap (Included in Suite)",1,0,1,0]
[null,null,"Faro Scene",1,500,null,0]
[null,null,"Cyclone Register",1,8350,0,0]
[null,null,"Cyclone Register CCP",null,1500,0,0]
[null,null,"Cyclone Survey",null,8350,null,0]
[null,null,"Cyclone Survey CCP",null,1500,null,0]
[null,null,"Cyclone Model",null,14050,null,0]
[null,null,"Cyclone Model CCP",null,2500,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cloudworx Navisworks (plugins for Leica)",1,3900,1,3900]
[null,null,"Cloudworx Navis CCP",null,700,null,0]
[null,null,"cloudworx 3ds max",1,3900,0,0]
[null,null,"cloudworx 3DS Max CCP",null,700,null,0]
[null,null,"cloudworx PDMS",null,4525,0,0]
[null,null,"cloudworx PDMS CCP",null,520,null,0]
[null,null,"cloudworx revit",null,3900,0,0]
[null,null,"cloudworx revit CCP",null,700,null,0]
[null,null,"cloudworx spartpland 3D",1,4525,0,0]
[null,null,"cloudworx spartpland 3D CCP",null,800,null,0]
[null,null,"cloudworx smartplant review",null,2925,0,0]
[null,null,"cloudworx smartplant review CCP",null,800,null,0]
[null,null,"COE Transfer",null,0,0,0]
[null,null,"Cyclone Publisher",1,5615,0,0]
[null,null,"Cyclone Publisher CCP",null,1000,null,0]
[null,null,"Trueview Global",1,7800,0,0]
[null,null,"Trueview Global CCP",null,1550,null,0]
[null,null,"Generator for Trueview",null,1950,null,0]
[null,null,null,null,null,null,0]
[null,null,"Jetstream",null,null,null,0]
[null,null,"Jetstream enterprise vault",1,7800,0,0]
[null,null,"jetstream generator and connectors",1,1950,0,0]
[null,null,null,null,null,null,{"$f":"SUM(G97:G136)","v":12590}]
["Total",null,null,"Number of Months-->",18,null,{"$f":"G137/E138","v":699.44444444444446},"<- per month per man ",{"$f":"G138/160","v":4.3715277777777777},"<-DetSoftperhour"]
[]
[]
[null,null,"Software For Point Registration Only",null,{"$f":"(E108+E107+E106)/E138","v":491.66666666666669},"<- per month per crew ",null,{"$f":"E141/160","v":3.072916666666667},"<-RegSoftper hour"]
[]
[null,"Part Number","Product Description","Quantity ","Price","Total","Required","Budget"]
[null,"Origin","Notebook",1,4500,{"$f":"D144*E144","v":4500},2,{"$f":"G144*F144","v":9000}]
[null,"Origin","Computer Support Package, Monitors, cables, mouse, Memory sticks, encrypted hard drive, headset, conf mic & speakers",1,500,{"$f":"D145*E145","v":500},2,{"$f":"G145*F145","v":1000}]
[null,"Subtotal Notebook Station",null,null,{"$f":"SUM(E144:E145)","v":5000},null,null,{"$f":"SUM(H144:H145)","v":10000}]
[null,null,"Server",1,4000,{"$f":"D147*E147","v":4000},1,{"$f":"G147*F147","v":4000}]
[]
[null,null,null,null,null,null,null,{"$f":"SUM(H144:H148)","v":24000}]
[]
[null,null,null,null,null,null,null,{"$f":"H149/18","v":1333.3333333333333},"<-per month per man"]
[]
[]
[null,null,null,null,null,null,null,{"$f":"G138+H151","v":2032.7777777777778},"<- Total burden per detailer for software",null,null,{"$f":"H154/160","v":12.704861111111111},"<-Soft&Hard per hr per person"]

{"sheet":"API Tracker","index":16,"n_rows":97,"n_cols":1,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
["ATI"]
[]
["QtyDescription Part Number Unit Unit Price Ext. Price"]
["3 $85,000.00 Radian Plus System Kit (50m) - NA R101594 ea $255,000.00"]
["The smallest, lightest, and most accurate"]
["portable tracker on the market allowing faster"]
["and easier measurements:"]
["*Designed for durability"]
["*Quick and efficient warm-up time"]
["*Air-over cooling temperature"]
["stability"]
["*Effortless recapture with autolock"]
["*Range - 50m"]
["*ADM capable"]
["*Resolution: 0.5μ"]
["*Accuracy: 15μm or 0.7μm/m"]
["Includes:"]
[{"$f":"-Radian Plus/Core Gimbal","v":{"$error":"#NAME?"}}]
[{"$f":"-Temperature Sensor","v":{"$error":"#NAME?"}}]
[{"$f":"-Radian battery power charger","v":{"$error":"#NAME?"}}]
[{"$f":"-Ethernet cable","v":{"$error":"#NAME?"}}]
["-1.5” SMR (50m/80m depending on tracker"]
["range)"]
[{"$f":"-Radian carrying case – hard shell","v":{"$error":"#NAME?"}}]
[{"$f":"-Rough in Level","v":{"$error":"#NAME?"}}]
[{"$f":"-API dust cover","v":{"$error":"#NAME?"}}]
[{"$f":"-USB drive","v":{"$error":"#NAME?"}}]
["-User Manual (Radian/TCAL)"]
[{"$f":"-Calibration Certificate","v":{"$error":"#NAME?"}}]
[{"$f":"-Two year warranty","v":{"$error":"#NAME?"}}]
[{"$f":"-power cable","v":{"$error":"#NAME?"}}]
[{"$f":"-Calibration stand for independent calibrations","v":{"$error":"#NAME?"}}]
["Qty Description Part Number Unit Unit Price Ext. Price"]
["3 $vProbe System Kit M190614 ea 26,500.00 $79,500.00"]
[{"$f":"-vProbe Unit","v":{"$error":"#NAME?"}}]
[{"$f":"-Antenna","v":{"$error":"#NAME?"}}]
["-vProbe battery (Qty. 2)"]
[{"$f":"-vProbe battery charger","v":{"$error":"#NAME?"}}]
["-Stylus - 50mm (6mm diameter ruby tip)"]
["-Stylus - 100mm (6mm diameter ruby tip)"]
[{"$f":"-vProbe hard case","v":{"$error":"#NAME?"}}]
["-Reset Sphere -6mm probe (1.5RRS-6mm)"]
["-USB drive (User manual/Calibration files)"]
[{"$f":"-Calibration Certificate","v":{"$error":"#NAME?"}}]
[{"$f":"-Two year warranty","v":{"$error":"#NAME?"}}]
["3 Brunson M-Series Stand; Aluminum & $3,980.00 $11,940.00"]
["Adjustable"]
["193338 ea"]
["3 Brunson 3.5\" x 8\" Thread adapter 73427 ea $550.00 $1,650.00"]
["Allows quick mounting of API QuickLink to"]
["Brunson 3.5\" x 8\" thread"]
["3 Length = 500mm $1,400.00 $4,200.00"]
["Shaft Material = Carbon Fiber"]
["Thread = M12x1.00"]
["63620 ea"]
["1 3 Day Training Class S99132 ea $8,000.00 $8,000.00"]
["All inclusive pricing."]
["Training includes classroom-style overview or"]
["tracker (overview of components, setup, field"]
["calibrations, best practices, etc) as well as"]
["measurement software (adding instrument in"]
["software, taking points, 3D analysis, reporting,"]
["etc). Training also includes hands on time with"]
["the tracker and software for up to 7 trainees)."]
["Syllabus to be provided in advance of training."]
["3 API Radian 5-Year Coverage Promotion W782388 ea $41,600.00 $124,800.00"]
[{"$f":"- Radian Laser Trackers and vProbes (if included)","v":{"$error":"#NAME?"}}]
["will be warranted against defects in material and"]
["workmanship for a period of five years from"]
["date of purchase. During this warranty period,"]
["AUTOMATED PRECISION, INC. will, at its option,"]
["either repair or replace products which prove to"]
["be defective. This does not apply to"]
["consumables, including SMRs, vProbe styli or"]
["other items that incur significant wear-and-tear."]
["- Four (4) factory calibrations will be included"]
["with this warranty. Yearly factory calibrations"]
["are required to guarantee published"]
["specifications on all API products."]
[{"$f":"-Loaner Laser Trackers and vProbes (if included)","v":{"$error":"#NAME?"}}]
["will be provided to customers, at no charge,"]
["anytime their Radian is out of their possession"]
["due to any warranty repairs or factory"]
["calibrations that meet the specifications of API’s"]
["Qty Description Part Number Unit Unit Price Ext. Price"]
["warranty policy."]
[{"$f":"-Ground shipping costs will be covered by API for","v":{"$error":"#NAME?"}}]
["the original delivery of API products to the"]
["customer, as long as the customer is located in"]
["the United States. API will also cover ground"]
["shipping costs, within the United States, for"]
["repairs, factory calibrations and loaner units that"]
["meet the specification of API’s warranty policy."]
["Expedited delivery and/or delivery outside the"]
["United States will be the responsibility of the"]
["customer."]
["100.0% Discount -$124,800.00"]

{"sheet":"AT960_costs","index":17,"n_rows":53,"n_cols":16,"rows_kept":53,"cut":false,"hidden":false,"merged":[[1,4,1,6],[27,2,27,3]]}
["Description","Cost","Lease","Usage","weekly","daily","hourly","Retail","Check","Profit (HR)","Profit (M)","Bill at 80k"]
[null,null,"Per Month",null,"Costs",null,null,"Charge",null,null,null,"Wk","Da","Hr"]
["AT960 100% usage",250000,25000,1,{"$f":"C3/4","v":6250},{"$f":"E3/5","v":1250},{"$f":"F3/8","v":156.25},{"$f":"G3*1.2","v":187.5},{"$f":"G3*160","v":25000},{"$f":"H3-G3","v":31.25},{"$f":"J3*160","v":5000},{"$f":"$D$23+(H3*40)","v":9866.6666666666661},{"$f":"L3/5","v":1973.3333333333333},{"$f":"M3/8","v":246.66666666666666},250,"Full Time"]
[null,null,"Projected"]
["Around 70% Usage",null,{"$f":"C3*1.3","v":32500},0.7,{"$f":"C5/4","v":8125},{"$f":"E5/5","v":1625},{"$f":"F5/8","v":203.125},{"$f":"G5*1.2","v":243.75},{"$f":"G5*160","v":32500},{"$f":"H5-G5","v":40.625},{"$f":"J5*160","v":6500},{"$f":"$D$23+(H5*40)","v":12116.666666666666},{"$f":"L5/5","v":2423.333333333333},{"$f":"M5/8","v":302.91666666666663},310,"3/4 Time"]
["Around 50% Usage",null,37500,0.5,{"$f":"C6/4","v":9375},{"$f":"E6/5","v":1875},{"$f":"F6/8","v":234.375},{"$f":"G6*1.2","v":281.25},{"$f":"G6*160","v":37500},{"$f":"H6-G6","v":46.875},{"$f":"J6*160","v":7500},{"$f":"$D$23+(H6*40)","v":13616.666666666666},{"$f":"L6/5","v":2723.333333333333},{"$f":"M6/8","v":340.41666666666663},350,"Half time"]
["Around 25% Usage",null,43750,0.25,{"$f":"C7/4","v":10937.5},{"$f":"E7/5","v":2187.5},{"$f":"F7/8","v":273.4375},{"$f":"G7*1.2","v":328.125},{"$f":"G7*160","v":43750},{"$f":"H7-G7","v":54.6875},{"$f":"J7*160","v":8750},{"$f":"$D$23+(H7*40)","v":15491.666666666666},{"$f":"L7/5","v":3098.333333333333},{"$f":"M7/8","v":387.29166666666663},390,"quarter Time"]
["Around 12% Usage",null,46875,0.12,{"$f":"C8/4","v":11718.75},{"$f":"E8/5","v":2343.75},{"$f":"F8/8","v":292.96875},{"$f":"G8*1.2","v":351.5625},{"$f":"G8*160","v":46875},{"$f":"H8-G8","v":58.59375},{"$f":"J8*160","v":9375},{"$f":"$D$23+(H8*40)","v":16429.166666666668},{"$f":"L8/5","v":3285.8333333333335},{"$f":"M8/8","v":410.72916666666669},415,"Eighth time"]
[]
[]
[]
[null,null,null,0.125]
[null,null,null,{"$f":"C3*D15","v":46875}]
[]
[null,null,null,{"$f":"(1-D12)+1","v":1.875}]
[]
["$188 ~ 352 per hour charge "]
[]
[]
["Operator","120k","100k","80k"]
["* 1.42",{"$f":"120000*1.42","v":170400},{"$f":"100000*1.42","v":142000},{"$f":"80000*1.42","v":113600},null,null,null,null,null,null,{"$f":"40*0.2","v":8}]
["Per mo",{"$f":"B21/12","v":14200},{"$f":"C21/12","v":11833.333333333334},{"$f":"D21/12","v":9466.6666666666661}]
["Per Wk",{"$f":"B22/4","v":3550},{"$f":"C22/4","v":2958.3333333333335},{"$f":"D22/4","v":2366.6666666666665}]
["Per Da",{"$f":"B23/5","v":710},{"$f":"C23/5","v":591.66666666666674},{"$f":"D23/5","v":473.33333333333331}]
["Per Hr",{"$f":"B23/40","v":88.75},{"$f":"C23/40","v":73.958333333333343},{"$f":"D23/40","v":59.166666666666664}]
[]
[]
[null,null,"hourly costs",null,null,"4.3 Min Per POC/Point"]
["% Used","Mutiplier ","AT960","Person","Sum","cost/pt"]
["100% - 40 hours",1,{"$f":"$H$3*B30","v":187.5},{"$f":"$D$25*B30","v":59.166666666666664},{"$f":"C30+D30","v":246.66666666666666}]
["80% - 32 Hours",{"$f":"40/32","v":1.25},{"$f":"$H$3*B31","v":234.375},{"$f":"$D$25*B31","v":73.958333333333329},{"$f":"C31+D31","v":308.33333333333331}]
["70% - 28 Hours",{"$f":"40/28","v":1.4285714285714286},267.85714285714289,84.523809523809518,352.38095238095241]
["60% - 24 Hours",{"$f":"40/24","v":1.6666666666666667},312.5,98.611111111111114,411.11111111111109]
["50% - 20 Hours",{"$f":"40/20","v":2},375,118.33333333333333,493.33333333333331]
["40% - 16 Hours",{"$f":"40/16","v":2.5},468.75,147.91666666666666,616.66666666666663]
["30% - 12 Hours",{"$f":"40/12","v":3.3333333333333335},625,197.22222222222223,822.22222222222217]
["20% - 8 Hours",{"$f":"40/8","v":5},937.5,295.83333333333331,1233.3333333333333]
["10% - 4 Hours",{"$f":"40/4","v":10},1875,591.66666666666663,2466.6666666666665]
[]
[]
[]
[]
["per hour paid Salary","Benefits multiplier","% of work preformed per day","Hardware & Software cost to preform work","Points set or collected per day"]
[78,1.41,0.7]
[]
[]
[]
[]
[null,null,null,null,null,5,"? min per point"]
[null,null,null,null,null,0.45,"% efficient"]
[null,null,null,null,null,{"$f":"((8*60)/F49)*F50","v":43.2},"Total points possible"]
[null,null,null,null,null,{"$f":"E35","v":616.66666666666663},"? Cost per day"]
[null,null,null,null,null,{"$f":"F52/F51","v":14.27469135802469},"Cost Per Point"]

{"sheet":"3dpointcost_old","index":18,"n_rows":585,"n_cols":15,"rows_kept":585,"cut":false,"hidden":false,"merged":[[125,7,125,10],[124,4,124,5],[1,5,1,6],[124,7,124,10],[122,4,122,10]]}
["http://scanable.com/3d-laser-scanner-rental/"]
["(877) 899-2931"]
[null,null,null,null,null,null,null,"Note: Add 0.92 hour to all test route times & Costs 55/60=0.92"]
[null,null,null,"Method","Cost",null,"Hardware","Labor","Total","Test Rte add",null,"Method","Cost"]
[null,null,"Hand measure  tape ","1) Hand measure  tape ",{"$f":"J5","v":73},null,1,37.5,{"$f":"SUM(G5:H5)","v":38.5},{"$f":"(1.92*H5)+G5","v":73},null,"1) Hand measure  tape ",{"$f":"E5*E40","v":511}]
[null,null,"2) Tape, Laser plumb & level","2) Tape, Laser plumb & level",{"$f":"J6","v":73},null,1,37.5,{"$f":"SUM(G6:H6)","v":38.5},{"$f":"(1.92*H6)+G6","v":73},null,"2) Tape, Laser plumb & level",{"$f":"E6*E41","v":438}]
[null,null,"3) Angle & dist instrument","3) Angle & dist Mechanical",184.79999999999998,null,12,90,102,184.79999999999998,null,"3) Angle & dist Mechanical",923.99999999999989]
[null,null,"4) Angle & dist laser ","4) Angle & dist Robotic",201.79999999999998,null,29,90,119,201.79999999999998,null,"4) Angle & dist Robotic",807.19999999999993]
[null,null,"5) Laser scanner ","5) Laser scanner ",427.59999999999997,null,82,180,262,427.59999999999997,null,"5) Laser scanner ",1710.3999999999999]
[null,null,"6) Hand scan ","6) Laser & Hand scanner ",435.59999999999997,null,90,180,270,435.59999999999997,null,"6) Laser & Hand scanner ",1742.3999999999999]
[null,null,"7) Laser tracker","7) Laser tracker",300,null,156,75,231,300,null,"7) Laser tracker",600]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Method","Time to measure route"]
[null,null,null,"1) Hand measure  tape ",7]
[null,null,null,"2) Tape, Laser plumb & level",6]
[null,null,null,"3) Angle & dist instrument",5]
[null,null,null,"4) Angle & dist laser ",4]
[null,null,null,"5) Laser scanner ",4]
[null,null,null,"6) Hand scan ",4]
[null,null,null,"7) Laser tracker",2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Method","Accuracy in mm","25 pt cost","Ratio of mm to cost",null,"$ to Error",null,"$ to Accuracy","Method","$ to 1 mm Accuracy"]
[null,null,null,"1) Hand measure  tape ",25.4,{"$f":"M5","v":511},{"$f":"E79/F79","v":4.9706457925636008E-2},{"$f":"F79/E79","v":20.118110236220474},{"$f":"G79*100","v":4.9706457925636007},{"$f":"1/E79","v":3.937007874015748E-2},{"$f":"J79*100","v":3.9370078740157481},"1) Hand measure  tape ",9.5488721804511272]
[null,null,null,"2) Tape, Laser plumb & level",20,{"$f":"M6","v":438},{"$f":"E80/F80","v":4.5662100456621002E-2},{"$f":"F80/E80","v":21.9},{"$f":"G80*100","v":4.5662100456620998},{"$f":"1/E80","v":0.05},{"$f":"J80*100","v":5},"2) Tape, Laser plumb & level",8.5470085470085468]
[null,null,null,"3) Angle & dist instrument",10,923.99999999999989,1.0822510822510824E-2,92.399999999999991,1.0822510822510825,0.1,10,"3) Angle & dist instrument",1.9607843137254901]
[null,null,null,"4) Angle & dist laser ",7,807.19999999999993,8.6719524281466814E-3,115.3142857142857,0.86719524281466809,0.14285714285714285,14.285714285714285,"4) Angle & dist laser ",1.4830508474576272]
[null,null,null,"5) Laser scanner ",7,1710.3999999999999,4.0926099158091677E-3,244.34285714285713,0.40926099158091678,0.14285714285714285,14.285714285714285,"5) Laser scanner ",0.66793893129770987]
[null,null,null,"6) Hand scan ",6,1742.3999999999999,3.4435261707988982E-3,290.39999999999998,0.34435261707988984,0.16666666666666666,16.666666666666664,"6) Hand scan ",0.55555555555555558]
[null,null,null,"7) Laser tracker",1,600,1.6666666666666668E-3,600,0.16666666666666669,1,100,"7) Laser tracker",0.21645021645021645]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Cost per mm ratio"]
[null,null,null,"Method","Accuracy in mm"]
[null,null,null,"1) Hand measure  tape ",25.4]
[null,null,null,"2) Tape, Laser plumb & level",20]
[null,null,null,"3) Angle & dist instrument",10]
[null,null,null,"4) Angle & dist laser ",7]
[null,null,null,"5) Laser scanner ",7]
[null,null,null,"6) Hand scan ",6]
[null,null,null,"7) Laser tracker",1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combined"]
["Web Based Sheet",null,null,null,"Quantify Values to measure and graph",null,null,null,null,null,null,null,null,"Gross Area","Unit &"]
[null,null,null,null,null,null,null,"Route","Time to Record Pt.","Time to convey","Layout Time",null,null,"Measured","Labor"]
["Var. Name","Value","Hardware","Method","Cost in $",null,"X,Y,Z coordinate","Time in minutes per point",null,null,null,null,"(Yes or No)","60 Mins","Cost"]
["Hourly Labor",43.53,"Lease",null,"Use hrly Rate","Use Lease","Use mm","Time/Production Process",null,null,null,null,"Verify","CuFt","Per Hour"]
["Skilled Labor hrly",45,"Cost",null,"Labor","Hardware","Accuracy","Pt Collection","Pt Process","Pt Transfer","Pt Marking","Notes","fabrication","Volume","Tot $"]
["Notebook hrly lease",2,1,"1. Hand measure with steel tape *1",{"$f":"B126*2","v":87.06},{"$f":"C128","v":1},5,3,2,1,5,"N/A (Not accurate)","No",1600,{"$f":"E128+F128","v":88.06}]
["Laser Scan Overhead",5,3,"2. Tape, Laser plumb & level *2",{"$f":"B126*2","v":87.06},3,4,2,2,1,3,"Difficult tie control","No",1600,{"$f":"E129+F129","v":90.06}]
["SubFab Difficulty",55,12,"3. Angle & distance mechanical instrument *3",{"$f":"B126*2","v":87.06},{"$f":"B132","v":12},3,1,2,1,2,"Entry level capability","Yes",3000,99.06]
["Transfer Lag","?",29,"4. Angle & distance robotic instrument *4",{"$f":"B126*2","v":87.06},{"$f":"B133","v":29},3,0.5,1,1,2,"Capable ","Yes",3000,116.06]
["Mechanical Transit",12,82,"5. Laser scanner w/photo *5",{"$f":"B126*4","v":174.12},{"$f":"B134","v":82},15,10,{"$f":"B138","v":180},{"$f":"B139","v":15},"n/a","$, Time, lg data, usability accuracy","Yes",15625,256.12]
["Robotic",29,90,"6. 3D Disto *6",{"$f":"B126*2","v":87.06},{"$f":"B135","v":3},2,1,0.5,1,3,"$, Time, Sm data, usability accuracy","Yes",1000,{"$f":"E133+F133","v":90.06}]
["Scanner",82,156,"7. Laser tracker w/hand scan & photo *7",{"$f":"B126*2","v":87.06},{"$f":"B136","v":156},1,0.5,0.5,0.5,2,"$$$, accurate, sm data","Yes",800,243.06]
["3D Disto",3]
["Laser Tracker",156]
["TestRtPts.",25,null,"*1 Not usable method - will not be considered"]
["Laser reg. Time",180,null,"*2 Usable in 10% of some cases. Little consideration will be given"]
["Laser file copy",15,null,"*3 Entry level usable, takes lots of labor to operate - Low cost - dependable - moderate level of skill"]
[null,null,null,"*4 Very usable labor and maintenance to set up operate, learning curve. Expensive - higher moderate skill level"]
[null,null,null,"*5 High skill level, high cost, easy to introduce error, requires post process team with hardware and software, large file sizes, moderate accuracy."]
[null,null,null,"*6 Leica Droid - completely automated but slower than Tracker"]
[null,null,null,"*7 $$$, requires higher cost labor, single man operation, precise, flexible for beyond line of sight"]
[null,null,null,null,null,null,"yrly","hourly"]
[null,null,null,null,null,null,80000,{"$f":"G145/2080","v":38.46153846153846}]
[null,null,null,null,null,null,90000,43.269230769230766]
[null,null,null,null,{"$f":"B126*2080","v":90542.400000000009},37.5,100000,48.07692307692308]
[null,null,null,null,{"$f":"B127*2080","v":93600},45,110000,52.884615384615387]
[null,null,null,null,null,null,120000,57.692307692307693]
[null,null,null,null,null,null,130000,62.5]
[]
[]
[null,null,null,null,25,{"$f":"E153*1.42","v":35.5}]
[null,null,null,null,26,{"$f":"E154*1.42","v":36.92}]
[null,null,null,null,27,{"$f":"E155*1.42","v":38.339999999999996}]
[null,null,null,null,28,{"$f":"E156*1.42","v":39.76}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"A) Hardware Cost"]
[null,null,null,null,"Hard lease cost"]
[null,null,null,"Method","Cost"]
[null,null,null,"1. Hand measure with steel tape *1",{"$f":"F128","v":1}]
[null,null,null,"2. Tape, Laser plumb & level *2",{"$f":"F129","v":3}]
[null,null,null,"3. Angle & distance mechanical instrument *3",12]
[null,null,null,"4. Angle & distance robotic instrument *4",29]
[null,null,null,"5. Laser scanner w/photo *5",82]
[null,null,null,"6. 3D Disto *6",3]
[null,null,null,"7. Laser tracker w/hand scan & photo *7",156]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"B) Labor Cost","Labor Per"]
[null,null,null,null,"Hour"]
[null,null,null,"Method","Cost"]
[null,null,null,"1. Hand measure with steel tape *1",{"$f":"E128","v":87.06}]
[null,null,null,"2. Tape, Laser plumb & level *2",{"$f":"E129","v":87.06}]
[null,null,null,"3. Angle & distance mechanical instrument *3",87.06]
[null,null,null,"4. Angle & distance robotic instrument *4",87.06]
[null,null,null,"5. Laser scanner w/photo *5",{"$f":"E132","v":174.12},null,{"$f":"2080*E207","v":362169.60000000003},"per year"]
[null,null,null,"6. 3D Disto *6",87.06]
[null,null,null,"7. Laser tracker w/hand scan & photo *7",87.06]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"C) Accuracy"]
[null,null,null,null,"Precision in"]
[null,null,null,"Method","mm"]
[null,null,null,"1. Hand measure with steel tape *1",{"$f":"G128","v":5}]
[null,null,null,"2. Tape, Laser plumb & level *2",{"$f":"G129","v":4}]
[null,null,null,"3. Angle & distance mechanical instrument *3",3]
[null,null,null,"4. Angle & distance robotic instrument *4",3]
[null,null,null,"5. Laser scanner w/photo *5",15]
[null,null,null,"6. 3D Disto *6",2]
[null,null,null,"7. Lucrosol w/hand scan & photo *7",1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Mins","Minutes","Mins"]
[null,null,null,null,null,"ReadMe"]
[null,null,null,"D)  Time to measure - collect - min per pt.",null,"25 point"]
[null,null,null,null,"Total","Route","Time to Record Pt.","Time to convey"]
[null,null,null,"Method","Total minutes","Pt Measure","Pt Record","Pt Transmission"]
[null,null,null,"1. Hand measure with steel tape *1",{"$f":"SUM(F262:H262)","v":133},{"$f":"(H128*$B$137)+$B$130","v":130},{"$f":"I128","v":2},1]
[null,null,null,"2. Tape, Laser plumb & level *2",108,105,2,1]
[null,null,null,"3. Angle & distance mechanical instrument *3",83,80,2,1]
[null,null,null,"4. Angle & distance robotic instrument *4",69.5,67.5,1,1]
[null,null,null,"5. Laser scanner w/photo *5",500,305,180,15]
[null,null,null,"6. 3D Disto *6",81.5,80,0.5,1]
[null,null,null,"7. Lucrosol w/hand scan & photo *7",68.5,67.5,0.5,0.5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Da) Time to layout"]
[null,null,null,"Includes 55 minutes difficulity","25 pt route"]
[null,null,null,null,"Layout Time"]
[null,null,null,"Method","Pt Marking"]
[null,null,null,"1. Hand measure with steel tape *1",0]
[null,null,null,"2. Tape, Laser plumb & level *2",{"$f":"(K129*$B$137)+$B$130","v":130}]
[null,null,null,"3. Angle & distance mechanical instrument *3",105]
[null,null,null,"4. Angle & distance robotic instrument *4",105]
[null,null,null,"5. Laser scanner w/photo *5",{"$error":"#VALUE!"}]
[null,null,null,"6. 3D Disto *6",130]
[null,null,null,"7. Laser tracker w/hand scan & photo *7",105]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Hours to measure, process, & transfer 25 point route"]
[null,null,null,"Method","Hours"]
[null,null,null,"1. Hand measure with steel tape *1",{"$f":"E262/60","v":2.2166666666666668}]
[null,null,null,"2. Tape, Laser plumb & level *2",{"$f":"E263/60","v":1.8}]
[null,null,null,"3. Angle & distance mechanical instrument *3",1.3833333333333333]
[null,null,null,"4. Angle & distance robotic instrument *4",1.1583333333333334]
[null,null,null,"5. Laser scanner w/photo *5",8.3333333333333339]
[null,null,null,"6. 3D Disto *6",1.3583333333333334]
[null,null,null,"7. Laser tracker w/hand scan & photo *7",1.1416666666666666]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Labor Only"]
[null,null,null,"Cost in Dollars measure, process, & transfer 25 point route"]
[null,null,null,"Method","Cost"]
[null,null,null,"1. Hand measure with steel tape *1",{"$f":"E320*E128","v":192.983}]
[null,null,null,"2. Tape, Laser plumb & level *2",{"$f":"E321*E129","v":156.708}]
[null,null,null,"3. Angle & distance mechanical instrument *3",120.43300000000001]
[null,null,null,"4. Angle & distance robotic instrument *4",100.84450000000001]
[null,null,null,"5. Laser scanner w/photo *5",1451.0000000000002]
[null,null,null,"6. 3D Disto *6",118.2565]
[null,null,null,"7. Laser tracker w/hand scan & photo *7",99.393500000000003]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Cost in dollars to layout twenty five point pipe route labor"]
[]
[null,null,null,"Method","Cost"]
[null,null,null,"1. Hand measure with steel tape *1",{"$f":"(E293/60)*E128","v":0}]
[null,null,null,"2. Tape, Laser plumb & level *2",{"$f":"(E294/60)*E129","v":188.63}]
[null,null,null,"3. Angle & distance mechanical instrument *3",152.35500000000002]
[null,null,null,"4. Angle & distance robotic instrument *4",152.35500000000002]
[null,null,null,"5. Laser scanner w/photo *5",{"$error":"#VALUE!"}]
[null,null,null,"6. 3D Disto *6",188.63]
[null,null,null,"7. Laser tracker w/hand scan & photo *7",152.35500000000002]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Total Cost (hardware & Labor) to measure"]
[]
[null,null,null,"Method","Cost","Time","Hardware","Labor"]
[null,null,null,"1. Hand measure with steel tape *1",{"$f":"F409*(G409+H409)","v":195.19966666666667},{"$f":"E320","v":2.2166666666666668},{"$f":"F128","v":1},{"$f":"E128","v":87.06}]
[null,null,null,"2. Tape, Laser plumb & level *2",{"$f":"F410*(G410+H410)","v":162.108},{"$f":"E321","v":1.8},{"$f":"F129","v":3},{"$f":"E129","v":87.06}]
[null,null,null,"3. Angle & distance mechanical instrument *3",137.03299999999999,1.3833333333333333,12,87.06]
[null,null,null,"4. Angle & distance robotic instrument *4",134.43616666666668,1.1583333333333334,29,87.06]
[null,null,null,"5. Laser scanner w/photo *5",2134.3333333333335,8.3333333333333339,82,174.12]
[null,null,null,"6. 3D Disto *6",122.33150000000001,1.3583333333333334,3,87.06]
[null,null,null,"7. Lucrosol w/hand scan & photo",277.49349999999998,1.1416666666666666,156,87.06]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Cu Ft Space"]
[null,null,null,"Method","Volume"]
[null,null,null,null,"measured in"]
[null,null,null,"Method","CF in 60 Min"]
[null,null,null,"1. Hand measure with steel tape *1",1600]
[null,null,null,"2. Tape, Laser plumb & level *2",1600]
[null,null,null,"3. Angle & distance mechanical instrument *3",3000]
[null,null,null,"4. Angle & distance robotic instrument *4",3000]
[null,null,null,"5. Laser scanner w/photo *5",15625]
[null,null,null,"6. 3D Disto *6",1000]
[null,null,null,"7. Laser tracker w/hand scan & photo *7",800]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Cost"]
[null,null,null,"Method","per"]
[null,null,null,null,"CF"]
[null,null,null,"Method","$/CuFt"]
[null,null,null,"1. Hand measure with steel tape *1",{"$f":"(E128+F128)/N128","v":5.5037500000000003E-2}]
[null,null,null,"2. Tape, Laser plumb & level *2",5.6287500000000004E-2]
[null,null,null,"3. Angle & distance mechanical instrument *3",3.3020000000000001E-2]
[null,null,null,"4. Angle & distance robotic instrument *4",3.8686666666666668E-2]
[null,null,null,"5. Laser scanner w/photo *5",1.6391679999999999E-2]
[null,null,null,"6. 3D Disto *6",9.0060000000000001E-2]
[null,null,null,"7. Laser tracker w/hand scan & photo *7",0.30382500000000001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Using data from ManualSpoolDwg sheet "]
["What do the seven methods look like for a "]
["single 18 month ramp of tools from sheet Mancount"]
[]
[{"$f":"MetricsOfSomeTools!S77","v":77400},null,null,"Method","Total "]
[{"$f":"A503/60","v":1290}]
[null,null,null,"Method","Cost"]
[null,null,null,"1. Hand measure with steel tape *1",{"$f":"$A$504*(E128+F128)","v":113597.40000000001}]
[null,null,null,"2. Tape, Laser plumb & level *2",{"$f":"$A$504*(E129+F129)","v":116177.40000000001}]
[null,null,null,"3. Angle & distance mechanical instrument *3",127787.40000000001]
[null,null,null,"4. Angle & distance robotic instrument *4",149717.4]
[null,null,null,"5. Laser scanner w/photo *5",330394.8]
[null,null,null,"6. 3D Disto *6",116177.40000000001]
[null,null,null,"7. Laser tracker w/hand scan & photo *7",313547.40000000002]
[]
[null,null,null,null,null,null,null,12000]
[null,null,null,null,"Count","Count","Monthly","Monthly"]
[null,null,null,null,null,null,"Cost","Labor"]
[null,null,null,"Month","Tools -Not Super Complex","Tools - Only Super Complex","$Tracker","Minus 1","Minus 2","Minus 3","Minus 4","Minus 5"]
[null,null,null,"(Training) -3",5,5,105000,{"$f":"((E518+F518)*$H$514)-G518","v":15000},{"$f":"((E518+F518)*$H$514*2)-G518","v":135000},{"$f":"((E518+F518)*$H$514*3)-G518","v":255000},{"$f":"((E518+F518)*$H$514*4)-G518","v":375000},{"$f":"((E518+F518)*$H$514*5)-G518","v":495000}]
[null,null,null,"(Training) -2",5,5,105000,{"$f":"((E519+F519)*$H$514)-G519","v":15000},{"$f":"((E519+F519)*$H$514*2)-G519","v":135000},{"$f":"((E519+F519)*$H$514*3)-G519","v":255000},{"$f":"((E519+F519)*$H$514*4)-G519","v":375000},{"$f":"((E519+F519)*$H$514*5)-G519","v":495000}]
[null,null,null,"(Training) -1",5,5,105000,15000,135000,255000,375000,495000]
[null,null,null,1,11,14,105000,195000,495000,795000,1095000,1395000]
[null,null,null,2,20,20,105000,375000,855000,1335000,1815000,2295000]
[null,null,null,3,24,22,105000,447000,999000,1551000,2103000,2655000]
[null,null,null,4,33,30,105000,651000,1407000,2163000,2919000,3675000]
[null,null,null,5,38,34,105000,759000,1623000,2487000,3351000,4215000]
[null,null,null,6,43,35,105000,831000,1767000,2703000,3639000,4575000]
[null,null,null,7,50,49,105000,1083000,2271000,3459000,4647000,5835000]
[null,null,null,8,53,56,105000,1203000,2511000,3819000,5127000,6435000]
[null,null,null,9,34,52,105000,927000,1959000,2991000,4023000,5055000]
[null,null,null,10,22,36,105000,591000,1287000,1983000,2679000,3375000]
[null,null,null,11,20,31,105000,507000,1119000,1731000,2343000,2955000]
[null,null,null,12,22,41,105000,651000,1407000,2163000,2919000,3675000]
[null,null,null,13,43,48,105000,987000,2079000,3171000,4263000,5355000]
[null,null,null,14,38,36,105000,783000,1671000,2559000,3447000,4335000]
[null,null,null,15,28,24,105000,519000,1143000,1767000,2391000,3015000]
[null,null,null,16,24,19,105000,411000,927000,1443000,1959000,2475000]
[null,null,null,17,20,16,105000,327000,759000,1191000,1623000,2055000]
[null,null,null,18,8,7,105000,75000,255000,435000,615000,795000]
[]
[null,null,null,"SubTotals",531,570]
[null,null,null,"Total all Tools",1101]
[]
[]
[]
[]
[null,null,null,"Static for chart only"]
[]
[null,null,null,"Month","Minus 1 man","Minus 2 men","Minus 3 men","Minus 4 men","Minus 5 men"]
[null,null,null,"(Training) -3",15000,135000,255000,375000,495000]
[null,null,null,"(Training) -2",15000,135000,255000,375000,495000]
[null,null,null,"(Training) -1",15000,135000,255000,375000,495000]
[null,null,null,1,195000,495000,795000,1095000,1395000]
[null,null,null,2,375000,855000,1335000,1815000,2295000]
[null,null,null,3,447000,999000,1551000,2103000,2655000]
[null,null,null,4,651000,1407000,2163000,2919000,3675000]
[null,null,null,5,759000,1623000,2487000,3351000,4215000]
[null,null,null,6,831000,1767000,2703000,3639000,4575000]
[null,null,null,7,1083000,2271000,3459000,4647000,5835000]
[null,null,null,8,1203000,2511000,3819000,5127000,6435000]
[null,null,null,9,927000,1959000,2991000,4023000,5055000]
[null,null,null,10,591000,1287000,1983000,2679000,3375000]
[null,null,null,11,507000,1119000,1731000,2343000,2955000]
[null,null,null,12,651000,1407000,2163000,2919000,3675000]
[null,null,null,13,987000,2079000,3171000,4263000,5355000]
[null,null,null,14,783000,1671000,2559000,3447000,4335000]
[null,null,null,15,519000,1143000,1767000,2391000,3015000]
[null,null,null,16,411000,927000,1443000,1959000,2475000]
[null,null,null,17,327000,759000,1191000,1623000,2055000]
[null,null,null,18,75000,255000,435000,615000,795000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"1.25*9000","v":11250}]
[null,null,null,{"$f":"D583/36","v":312.5}]
[null,null,null,{"$f":"D584/160","v":1.953125},"per hour usage"]

{"sheet":"Tech_Summary","index":19,"n_rows":207,"n_cols":23,"rows_kept":207,"cut":false,"hidden":false,"merged":[]}
["Do Not Touch Unless you understand the contents and how it's used",null,null,null,null,null,null,null,null,null,null,6,9,12,15,18]
[null,null,null,null,null,null,null,"Lines per tool","% to Scan","Hours of Work Required","Crew days required using ? Hrs","Freestyle 2 crew cost (month)","Freestyle 3 crew cost (month)","Freestyle 4 crew cost (month)","Freestyle 5 crew cost (month)","Freestyle 6 crew cost (month)","Labor","Equipment & Software Cost","Hand Scanner Total","Add 1 Tripod scanner Total","Men Per Crew","Crews","ManCount"]
["Placeholder","Description","Calculated Value in other locaton",null,null,"Cell","Number of Based on Tool Count",70,0.63,12,1440,{"$f":"L1*ManCount!$B$42","v":60175.166666666657},{"$f":"M1*ManCount!$B$42","v":90262.749999999985},{"$f":"N1*ManCount!$B$42","v":120350.33333333331},{"$f":"O1*ManCount!$B$42","v":150437.91666666666},{"$f":"P1*ManCount!B42","v":180525.49999999997},{"$f":"ManCount!B42*3","v":30087.583333333328},{"$f":"S3","v":22987.5},{"$f":"Technology!$H$93+Technology!$F$144+Technology!$G$42+Technology!$E$141","v":22987.5},null,3]
["NoOf_TriLaser","Number of Laser Scanners i.e. P16",1,null,null,"C4",{"$f":"ManCount!B5+ManCount!C5","v":25},{"$f":"G4*$H$3","v":1750},{"$f":"H4*$I$3","v":1102.5},{"$f":"I4/$J$3","v":91.875},{"$f":"I4/$K$3","v":0.765625},1,null,null,null,null,{"$f":"$Q$3*V4","v":30087.583333333328},{"$f":"V4*$R$3","v":22987.5},{"$f":"Q4+R4+$B$17","v":138318.33333333331},{"$f":"S4+Technology!$G$3","v":168406.91666666663},null,{"$f":"SUM(L4:P4)","v":1},{"$f":"$U$3*V4","v":3}]
["TriLaser_Cost","Laser Scanner Cost per Month",{"$f":"Technology!G42","v":2995.8333333333335},null,null,"C5",{"$f":"ManCount!B6+ManCount!C6","v":40},{"$f":"G5*$H$3","v":2800},{"$f":"H5*$I$3","v":1764},{"$f":"I5/$J$3","v":147},{"$f":"I5/$K$3","v":1.2250000000000001},1,1,null,null,null,{"$f":"$Q$3*V5","v":60175.166666666657},{"$f":"V5*$R$3","v":45975},{"$f":"Q5+R5+$B$17","v":191393.41666666666},{"$f":"S5+Technology!$G$3","v":221482},null,{"$f":"SUM(L5:P5)","v":2},{"$f":"$U$3*V5","v":6}]
["3LabCost","Three Men - Cost per month",{"$f":"D6*ManCount!B42","v":30087.583333333328},3,"<-Enter No Of Men","C6",{"$f":"ManCount!B7+ManCount!C7","v":46},3220,{"$f":"H6*$I$3","v":2028.6},169.04999999999998,1.4087499999999999,1,1,null,null,null,60175.166666666657,45975,191393.41666666666,{"$f":"S6+Technology!$G$3","v":221482},null,2,6]
["NoOf_HndLaser","Number of Hand Held Laser Scanners i.e. Freestyles",1,null,null,"C7",{"$f":"ManCount!B8+ManCount!C8","v":63},4410,2778.3,231.52500000000001,1.9293750000000001,1,1,null,null,null,60175.166666666657,45975,191393.41666666666,{"$f":"S7+Technology!$G$3","v":221482},null,2,6]
["HndLaserCost","Faro Freestyle Cost per month",{"$f":"15000/18","v":833.33333333333337},null,null,"C8",{"$f":"ManCount!B9+ManCount!C9","v":72},5040,3175.2,264.59999999999997,2.2050000000000001,1,1,null,null,null,60175.166666666657,45975,191393.41666666666,{"$f":"S8+Technology!$G$3","v":221482},null,2,6]
["2LabCostr","Two Men - Cost per month",{"$f":"ManCount!B42*D9","v":20058.388888888887},2,"<-Enter No Of Men","C9",{"$f":"ManCount!B10+ManCount!C10","v":78},5460,3439.8,286.65000000000003,2.3887499999999999,1,1,1,null,null,90262.749999999985,68962.5,244468.5,{"$f":"S9+Technology!$G$3","v":274557.08333333331},null,3,9]
["notebkCost","Cost of notebook Computer ready to go Cost per month",{"$f":"Technology!E146","v":5000},null,null,"C10",{"$f":"ManCount!B11+ManCount!C11","v":99},6930,4365.8999999999996,363.82499999999999,3.0318749999999999,1,1,1,null,null,90262.749999999985,68962.5,244468.5,{"$f":"S10+Technology!$G$3","v":274557.08333333331},null,3,9]
["NoOf_SurInst","Number of Survey Instruments i.e. Leica MS 60",2,null,null,"C11",{"$f":"ManCount!B12+ManCount!C12","v":109},7630,4806.8999999999996,400.57499999999999,3.3381249999999998,1,1,1,1,null,120350.33333333331,91950,297543.58333333331,{"$f":"S11+Technology!$G$3","v":327632.16666666663},null,4,12]
["SurInstCost","Survey Inst with Laser Scanner cost per month",{"$f":"Technology!G41/18","v":2995.8333333333335},null,null,"C12",{"$f":"ManCount!B13+ManCount!C13","v":86},6020,3792.6,316.05,2.63375,1,1,1,null,null,90262.749999999985,68962.5,244468.5,{"$f":"S12+Technology!$G$3","v":274557.08333333331},null,3,9]
["NoOf_Disto","Number of Disto S-910",2,null,null,"C13",{"$f":"ManCount!B14+ManCount!C14","v":58},4060,2557.8000000000002,213.15,1.7762500000000001,1,1,null,null,null,60175.166666666657,45975,191393.41666666666,{"$f":"S13+Technology!$G$3","v":221482},null,2,6]
["DistoCost","Cost of Disto S-910 per month",{"$f":"Technology!D91/18","v":94.444444444444443},null,null,"C14",{"$f":"ManCount!B15+ManCount!C15","v":51},3570,2249.1,187.42499999999998,1.5618749999999999,1,1,null,null,null,60175.166666666657,45975,191393.41666666666,{"$f":"S14+Technology!$G$3","v":221482},null,2,6]
["ServerCost","Cost of Server per month",{"$f":"Technology!E52/18","v":29.166666666666668},null,null,"C15",{"$f":"ManCount!B16+ManCount!C16","v":63},4410,2778.3,231.52500000000001,1.9293750000000001,1,1,null,null,null,60175.166666666657,45975,191393.41666666666,{"$f":"S15+Technology!$G$3","v":221482},null,2,6]
[null,null,null,null,null,null,{"$f":"ManCount!B17+ManCount!C17","v":91},6370,4013.1,334.42500000000001,2.7868749999999998,1,1,1,null,null,90262.749999999985,68962.5,244468.5,{"$f":"S16+Technology!$G$3","v":274557.08333333331},null,3,9]
[null,{"$f":"((C4*C5)+(C4*C6))+((C7*C8)+(C7*C9))+(C7*C10)+((C11 * C12)+C9)+(C13 * C14)+C15","v":85243.25},"<- Laser Scan, Instrument, Disto, & Hand scanner Base Crew Cost",null,null,null,{"$f":"ManCount!B18+ManCount!C18","v":74},5180,3263.4,271.95,2.2662499999999999,1,1,null,null,null,60175.166666666657,45975,191393.41666666666,{"$f":"S17+Technology!$G$3","v":221482},null,2,6]
[null,null,null,null,null,null,{"$f":"ManCount!B19+ManCount!C19","v":52},3640,2293.1999999999998,191.1,1.5924999999999998,1,1,null,null,null,60175.166666666657,45975,191393.41666666666,{"$f":"S18+Technology!$G$3","v":221482},null,2,6]
[null,null,null,null,null,null,{"$f":"ManCount!B20+ManCount!C20","v":43},3010,1896.3,158.02500000000001,1.316875,1,1,null,null,null,60175.166666666657,45975,191393.41666666666,{"$f":"S19+Technology!$G$3","v":221482},null,2,6]
[null,null,null,null,null,null,{"$f":"ManCount!B21+ManCount!C21","v":36},2520,1587.6,132.29999999999998,1.1025,1,null,null,null,null,30087.583333333328,22987.5,138318.33333333331,{"$f":"S20+Technology!$G$3","v":168406.91666666663},null,1,3]
[null,null,null,null,null,null,{"$f":"ManCount!B22+ManCount!C22","v":15},1050,661.5,55.125,0.45937499999999998,1,null,null,null,null,30087.583333333328,22987.5,138318.33333333331,{"$f":"S21+Technology!$G$3","v":168406.91666666663},null,1,3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q4:Q22)","v":1173415.7499999998},{"$f":"SUM(R4:R21)","v":896512.5},null,{"$f":"SUM(T4:T22)","v":4145901.2499999995}]
[]
[]
[]
[]
[]
[]
[]
["Below is back of paper estimate of 2021 single modeler cost:",null,"Average",null,null,null,"Mapping Cost column (low)"]
["Description","Space","Cost in dollars","Low cost","High cost"]
["One person salary",null,70000,60000,130000,null,{"$f":"D33","v":60000}]
["one computer",null,3000,1800,7000,null,{"$f":"9000","v":9000}]
["one Navis",null,{"$f":"300*12","v":3600},{"$f":"C35*0.9","v":3240},{"$f":"D35","v":3240},null,0]
["one AutoCAD MEP or equal",null,{"$f":"300*12","v":3600},{"$f":"C36*0.9","v":3240},{"$f":"D36","v":3240},null,0]
["One desk space",null,{"$f":"500*12","v":6000},1200,8000,null,{"$f":"D37","v":1200}]
["One internet connection",null,{"$f":"60*12","v":720},{"$f":"12*30","v":360},{"$f":"12*70","v":840},null,360]
["One telephone",null,{"$f":"500+(50*12)","v":1100},{"$f":"200+(12*30)","v":560},{"$f":"1000+(12*60)","v":1720},null,560]
[]
[]
[]
[]
[null,{"$f":"B45*8","v":338.53846153846155}]
["sums",{"$f":"C45/2080","v":42.317307692307693},{"$f":"SUM(C33:C44)","v":88020},{"$f":"SUM(D33:D44)","v":70400},154040,null,{"$f":"SUM(G33:G44)","v":71120}]
[null,"3 modelers",{"$f":"C45*3","v":264060},{"$f":"D45*3","v":211200},462120]
[]
["Staff"]
[2,null,{"$f":"A49*$C$45","v":176040},{"$f":"A49*$D$45","v":140800},{"$f":"A49*$E$45","v":308080}]
[3,null,{"$f":"A50*$C$45","v":264060},{"$f":"A50*$D$45","v":211200},{"$f":"A50*$E$45","v":462120}]
[4,null,352080,281600,616160]
[5,null,{"$f":"(A52*$C$45*0.9)","v":396090},{"$f":"(A52*$D$45)*0.9","v":316800},{"$f":"(A52*$E$45)*0.9","v":693180}]
[6,null,{"$f":"(A53*$C$45*0.9)","v":475308},{"$f":"(A53*$D$45)*0.9","v":380160},{"$f":"(A53*$E$45)*0.9","v":831816}]
[7,null,554526,443520,970452]
[8,null,633744,506880,1109088]
[9,null,712962,570240,1247724]
[10,null,792180,633600,1386360]
[]
[]
["MEP&Arch Subs","Average of Three staff"]
["Two",2,{"$f":"$C$50*B61","v":528120},{"$f":"$D$50*B61","v":422400},{"$f":"$E$50*B61","v":924240}]
["three",3,{"$f":"$C$50*B62","v":792180},{"$f":"$D$50*B62","v":633600},{"$f":"$E$50*B62","v":1386360}]
["four",4,1056240,844800,1848480]
["five",5,1320300,1056000,2310600]
["six",6,1584360,1267200,2772720]
["seven",7,1848420,1478400,3234840]
["eight",8,2112480,1689600,3696960]
["nine",9,2376540,1900800,4159080]
[]
[]
[]
[]
[]
[]
[]
[null,"Number of Trade companies","average","low","high"]
[null,{"$f":"B61","v":2},{"$f":"C61","v":528120},{"$f":"D61","v":422400},{"$f":"E61","v":924240}]
[null,{"$f":"B62","v":3},792180,633600,1386360]
[null,{"$f":"B63","v":4},1056240,844800,1848480]
[null,{"$f":"B64","v":5},1320300,1056000,2310600]
[null,{"$f":"B65","v":6},1584360,1267200,2772720]
[null,{"$f":"B66","v":7},1848420,1478400,3234840]
[null,{"$f":"B67","v":8},2112480,1689600,3696960]
[null,{"$f":"B68","v":9},2376540,1900800,4159080]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["How many shop drawings can one modeler produce in a minimiun time period"]
[]
["Per last good information 8.45 hours per line to model"]
["See ManualSpoolDwg sheet"]
[]
["Using Disto we can map out four or more lines per day"]
[null,4,1]
["day","Map","Model"]
[1,{"$f":"A135*$B$133","v":4},{"$f":"A135*$C$133","v":1}]
[2,{"$f":"A136*$B$133","v":8},{"$f":"A136*$C$133","v":2}]
[3,12,3]
[4,16,4]
[5,20,5]
[6,24,6]
[7,28,7]
[8,32,8]
[9,36,9]
[10,40,10]
[11,44,11]
[12,48,12]
[13,52,13]
[14,56,14]
[15,60,15]
[16,64,16]
[17,68,17]
[18,72,18]
[19,76,19]
[20,80,20]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Model Team Day Cost","Model Production"]
[339,200]
["MapTeamDayCost","Mapping Production"]
[422,400]
[]
["Day","Measure Cost","Measure Production","Model Cost","Model Production"]
[1,{"$f":"A188*$A$185","v":422},{"$f":"$B$185*A188","v":400},{"$f":"A188*$A$183","v":339},{"$f":"$B$183*A188","v":200}]
[2,{"$f":"A189*$A$185","v":844},{"$f":"$B$185*A189","v":800},678,{"$f":"$B$183*A189","v":400}]
[3,1266,1200,1017,600]
[4,1688,1600,1356,800]
[5,2110,2000,1695,1000]
[6,2532,2400,2034,1200]
[7,2954,2800,2373,1400]
[8,3376,3200,2712,1600]
[9,3798,3600,3051,1800]
[10,4220,4000,3390,2000]
[11,4642,4400,3729,2200]
[12,5064,4800,4068,2400]
[13,5486,5200,4407,2600]
[14,5908,5600,4746,2800]
[15,6330,6000,5085,3000]
[16,6752,6400,5424,3200]
[17,7174,6800,5763,3400]
[18,7596,7200,6102,3600]
[19,8018,7600,6441,3800]
[20,8440,8000,6780,4000]

{"sheet":"Large Semi","index":20,"n_rows":31,"n_cols":4,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
["Country of origin","Company","Billions","Market share"]
["USA","Intel Corporation",46960,{"$f":"C3/$C$31","v":0.18817721356671155}]
["South Korea","Samsung Electronics",33456,{"$f":"C4/$C$31","v":0.13406424312367762}]
["USA","Qualcomm",17341,6.9488523433993712E-2]
["USA","Micron Technology",14168,5.6773738539462715E-2]
["South Korea","SK Hynix",13335,5.343575687632237E-2]
["Japan","Toshiba Semiconductor",12459,4.992546643585305E-2]
["USA","Texas Instruments",11379,4.5597711098288134E-2]
["USA","Broadcom",8121,3.2542315829967298E-2]
["FranceItaly","STMicroelectronics",8076,3.2361992690902099E-2]
["Japan","Renesas Electronics",7822,3.1344168750400719E-2]
["Germany","Infineon Technologies",5096,2.0420593703917422E-2]
["USA","AMD",5076,2.0340450086555106E-2]
["Netherlands","NXP",4658,1.8665448483682758E-2]
["Taiwan","MediaTek",4434,1.776783996922485E-2]
["Japan","Sony",4394,1.7607552734500223E-2]
["USA","Freescale Semiconductor",3958,1.5860421876001795E-2]
["USA","NVIDIA",3612,1.4473937295633775E-2]
["USA","Marvell Technology Group",3281,1.3147560428287491E-2]
["USA","ON Semiconductor",2740,1.0979675578636917E-2]
["USA","Analog Devices",2677,1.0727223183945631E-2]
["Taiwan","TSMC",19850,7.9542540232095921E-2]
["USA","GlobalFoundries",4261,1.7074597679040841E-2]
["Taiwan","UMC",4100,1.642944155927422E-2]
["South Korea","Samsung Semiconductor",3950,1.5828364429056871E-2]
["China","SMIC",1973,7.9061678527922036E-3]
["Russia","Ruselectronics",1200,4.8086170417387959E-3]
["Taiwan","PowerChip",1175,4.7084375200359043E-3]
[]
[null,"Total",{"$f":"SUM(C3:C30)","v":249552}]

{"sheet":"2021_proposal","index":21,"n_rows":152,"n_cols":13,"rows_kept":152,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Using F42 what is volume of subfab space?",null,null,null,"Apply correction Factor"]
[null,"Length Ft","width Ft","height Ft","entire subfab Cubic Feet"]
[null,550,250,20,{"$f":"B4*C4*D4*0.9","v":2475000},0.9]
[]
[]
[null,"How many 3D Distos are required for all this space?",null,null,null,null,null,15000,"Cost per Disto"]
[null,"Length Ft","width Ft","height Ft","1 Dist can monitor CF"]
[null,30,30,8,{"$f":"B9*C9*D9","v":7200}]
[null,null,null,null,{"$f":"E4/E9*F10","v":137.5},0.4,null,null,{"$f":"E10*H7","v":2062500},"137  Disto cost"]
[]
[null,"How many Web cams are required for all this area?",null,null,null,null,null,15000,"Cost per webcam"]
[null,"Length Ft","width Ft","height Ft","1 web can can monitor CF"]
[null,20,20,5,{"$f":"B14*C14*D14","v":2000},null,null,null,null,null,null,15000]
[null,null,null,null,{"$f":"E4/E14*F15","v":495},0.4,null,null,{"$f":"E15*H12","v":7425000},"495 Web Cam Cost",{"$f":"E10+E15","v":632.5},{"$f":"K15*L14","v":9487500}]
[null,"How many Imagers are required for this area?",null,null,null,null,null,1,"Cost per Imager"]
[null,"Length Ft","width Ft","height Ft","1 Imager can monitor CF"]
[null,8,8,8,{"$f":"B18*C18*D18","v":512}]
[null,null,null,null,{"$f":"E4/E18*F19","v":483.3984375},0.1,null,null,{"$f":"E19*H16","v":483.3984375},"483 Imagers Cost"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"I10+I15+I19","v":9487983.3984375}]
[null,"Staff","yr/$"]
[null,5,200000,{"$f":"B26*C26","v":1000000}]
[null,2,200000,{"$f":"B27*C27","v":400000}]
[null,1,200500,{"$f":"B28*C28","v":200500}]
[]
[null,null,null,null,{"$f":"SUM(D26:D29)","v":1600500},"Times 1.41 = ",{"$f":"E30*1.41","v":2256705},null,null,{"$f":"G30+J24","v":11744688.3984375}]
[]
["Item","Cost","mobilize/ongoing","Total","Minimial","Total"]
["BLK247i",15000,"mobilize",{"$f":"B33","v":15000},{"$f":"B33","v":15000}]
["WebCAm",1000,"mobilize",{"$f":"B34","v":1000}]
["Software",1000,"mobilize",1000,1000]
["Support Equip",2000,"mobilize",2000,2000]
["M.Workstation",7000,"mobilize",7000,7000]
["Weekly",1000,null,null,1000,null,null,null,null,{"$f":"52*500","v":26000},"yr profit"]
["Imager",1,"mobilize",1,null,null,null,null,null,null,"ten people",{"$f":"J38*10","v":260000}]
["Internet & Phone",150,"mobilize",150,150,null,null,null,null,null,"four people",{"$f":"J38*4","v":104000}]
["Profit",{"$f":"500/4","v":125}]
["Salary",{"$f":"199000/52","v":3826.9230769230771},null,null,2000]
[null,null,{"$f":"SUM(B33:B42)","v":31102.923076923078},{"$f":"SUM(D33:D40)","v":26151},{"$f":"SUM(E33:E42)","v":28150},null,{"$f":"D43-E43","v":-1999}]
["Per Added Person",null,null,null,null,null,null,null,null,null,{"$f":"2000/40","v":50}]
["Add Person Salary",{"$f":"150000/52","v":2884.6153846153848}]
["Computer",3000,"mobilize",{"$f":"B46","v":3000}]
["Software",{"$f":"500/4","v":125},"per week",{"$f":"B47","v":125}]
["Phone",1000,"mobilize",{"$f":"B48","v":1000}]
["Internet & phone",{"$f":"150/4","v":37.5},null,{"$f":"B49","v":37.5}]
["Profit",{"$f":"500/4","v":125}]
[]
[null,null,{"$f":"SUM(B45:B50)","v":7172.1153846153848},{"$f":"SUM(D46:D51)","v":4162.5}]
[]
[]
["Per Added Equipment"]
["Blk247, Imager, WebCam"]
["Support",{"$f":"C43-5000","v":26102.923076923078}]
[]
[]
["Estimated cost to deploy a metrology solution for any four trade group using three people"]
[1,2,3,4,5,6,7,8,9]
["Annual Staff cost =",200000]
["Item","Annual Cost","Approx Monthly","Monthly"]
["Estimate Error / Risk",66000,{"$f":"B64/12","v":5500}]
["Labor/Staff",{"$f":"B78*B62","v":600000},{"$f":"B65/12","v":50000},null,null,null,null,null,2000000000,"Two Billion",1]
["AT960",271970,{"$f":"B66/12","v":22664.166666666668},null,null,null,null,null,1600000000,"Tools",{"$f":"I66/I65","v":0.8}]
["3D Disto",18000,1500,null,null,null,null,null,{"$f":"I65-I66","v":400000000},"Labor",{"$f":"I67/I65","v":0.2}]
["Blank",1,8.3333333333333329E-2,null,null,null,null,null,null,null,0.02,{"$f":"I65*0.02","v":40000000},"of Two Billion"]
["12 Web Cams",3000,250,null,null,null,null,null,null,null,0.02,{"$f":"I67*0.02","v":8000000},"of Labor"]
["2 5 G Routers",900,75]
["3 Good Phone",3000,250]
["Phone/Net Service (mo.)",600,50,{"$f":"B72","v":600},null,null,null,"Average Man Year cost",null,125000]
["Notebook",21000,1750,null,null,null,null,"Eight Million is this many men",null,{"$f":"L69/J72","v":64}]
["Software (mo)",18000,1500,{"$f":"B74","v":18000}]
["Computer Support Package, Monitors, cables, mouse, Memory sticks, encrypted hard drive, headset, conf mic & speakers (per person)",3600,{"$f":"B75/12","v":300},100]
["Salary monthly",{"$f":"B62/12","v":16666.666666666668},{"$f":"B76","v":16666.666666666668},{"$f":"B76","v":16666.666666666668}]
["profit",{"$f":"SUM(B65:B75)*0.02","v":18801.420000000002},{"$f":"B77/12","v":1566.7850000000001},250]
["Staff",3]
["Total"]
[{"$f":"SUM(B65:B77)","v":975539.08666666667},null,{"$f":"SUM(C66:C77)+C64","v":52072.701666666675},{"$f":"SUM(D66:D78)","v":35616.666666666672}]
[null,null,{"$f":"\"$\"&C80&\" is monthly cost\"","v":"$52072.7016666667 is monthly cost"}]
[null,"Packages?",{"$f":"C80*12","v":624872.42000000016},"per year"]
["Five million",{"$f":"5000000/C82","v":8.0016333574139793}]
["Four Million",{"$f":"4000000/C82","v":6.4013066859311838}]
["Three million",{"$f":"3000000/C82","v":4.8009800144483883}]
["Two Million",{"$f":"2000000/C82","v":3.2006533429655919}]
["One million",{"$f":"1000000/C82","v":1.6003266714827959}]
["Two Programmers",{"$f":"D88/4","v":3125},{"$f":"B88","v":3125},{"$f":"(300000/2)/12","v":12500}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Number of vairables to be considered when estimating cost to convert sub-fab space above 6 feet into 3D models"]
[]
["Entire Sub fab area =","Length Ft","width Ft","height Ft","Error or other factor",null,"Total cubic area"]
[null,550,250,20,0.9,null,{"$f":"B102*C102*D102*E102","v":2475000}]
[]
["Device FOV or coverage","Vertical","Horizontal","Degrees","Comment","Calc Area","device needed?"]
["BLK247",180,360,null,"Half sphere",{"$f":"10*10*5","v":500},{"$f":"G102/F105","v":4950}]
["BLK247 Cost",15000,null,null,null,null,null,{"$f":"G105*B106","v":74250000}]
[]
["Number of BLK Imagers",15]
["Cost per Imager",5000,null,null,null,null,null,{"$f":"B108*B109","v":75000}]
[]
[]
[]
[null,"Hourly","Mutliplier","Yearly","Hours per year"]
[null,35,1.41,{"$f":"B114*E114*C114","v":102648},2080]
["Yearly Cost",45,1.41,{"$f":"B115*E115*C115","v":131976},2080]
[{"$f":"D114","v":102648},55,1.41,{"$f":"B116*E116*C116","v":161304},2080]
[{"$f":"D115","v":131976},"Men","Cost","% of Labor"]
[{"$f":"D116","v":161304},10,{"$f":"B118*$A$116","v":1026480},{"$f":"C118/$A$120","v":2.5661999999999998E-3}]
["Labor Budget",20,{"$f":"B119*$A$116","v":2052960},{"$f":"C119/$A$120","v":5.1323999999999996E-3}]
[400000000,30,3079440,7.6985999999999999E-3]
[null,40,4105920,1.0264799999999999E-2]
[null,50,5132400,1.2831E-2]
[null,60,6158880,1.53972E-2]
[null,70,7185360,1.7963400000000001E-2]
[null,80,8211840,2.0529599999999999E-2]
[null,90,9238320,2.30958E-2]
[null,100,10264800,2.5662000000000001E-2]
[null,110,11291280,2.8228199999999998E-2]
[null,120,12317760,3.07944E-2]
[null,130,13344240,3.3360599999999997E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Men","Cost@$45hr","Cost@$55hr","Cost@$65hr","%  Labor@45hr","%  Labor@55hr","% Labor@65hr"]
[null,10,{"$f":"B140*$A$116","v":1026480},{"$f":"B140*$A$117","v":1319760},{"$f":"B140*$A$118","v":1613040},{"$f":"C140/$A$120","v":2.5661999999999998E-3},{"$f":"D140/$A$120","v":3.2994000000000001E-3},{"$f":"E140/$A$120","v":4.0325999999999999E-3}]
[null,20,{"$f":"B141*$A$116","v":2052960},{"$f":"B141*$A$117","v":2639520},{"$f":"B141*$A$118","v":3226080},{"$f":"C141/$A$120","v":5.1323999999999996E-3},6.5988000000000002E-3,{"$f":"E141/$A$120","v":8.0651999999999998E-3}]
[null,30,3079440,3959280,4839120,7.6985999999999999E-3,9.8981999999999994E-3,1.2097800000000001E-2]
[null,40,4105920,5279040,6452160,1.0264799999999999E-2,1.31976E-2,1.61304E-2]
[null,50,5132400,6598800,8065200,1.2831E-2,1.6497000000000001E-2,2.0163E-2]
[null,60,6158880,7918560,9678240,1.53972E-2,1.9796399999999999E-2,2.4195600000000001E-2]
[null,70,7185360,9238320,11291280,1.7963400000000001E-2,2.30958E-2,2.8228199999999998E-2]
[null,80,8211840,10558080,12904320,2.0529599999999999E-2,2.6395200000000001E-2,3.2260799999999999E-2]
[null,90,9238320,11877840,14517360,2.30958E-2,2.9694600000000002E-2,3.6293400000000003E-2]
[null,100,10264800,13197600,16130400,2.5662000000000001E-2,3.2994000000000002E-2,4.0326000000000001E-2]
[null,110,11291280,14517360,17743440,2.8228199999999998E-2,3.6293400000000003E-2,4.4358599999999998E-2]
[null,120,12317760,15837120,19356480,3.07944E-2,3.9592799999999997E-2,4.8391200000000002E-2]
[null,130,13344240,17156880,20969520,3.3360599999999997E-2,4.2892199999999998E-2,5.24238E-2]

{"sheet":"Model_Fab","index":22,"n_rows":76,"n_cols":18,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
["Week","Staff","Cost","Comment","Running total",null,"Chart",null,null,null,3270]
[null,0,7870,30802,null,null,"Week","Low Cost","Mid Cost","High Cost","Oasis"]
[1,1,{"$f":"D2","v":30802},"Equip & Mobilize - Requires 30 days More or Less",{"$f":"C3","v":30802},{"$f":"E3-E2","v":30802},{"$f":"A3","v":1},{"$f":"E3","v":30802},{"$f":"H3*1.75","v":53903.5},{"$f":"H3*2.8","v":86245.599999999991},{"$f":"$K$1*B3","v":3270}]
[2,1,{"$f":"B4*$C$2","v":7870},"Salary",{"$f":"E3+C4","v":38672},{"$f":"E4-E3","v":7870},{"$f":"A4","v":2},{"$f":"E4","v":38672},{"$f":"H4*1.75","v":67676},{"$f":"H4*2.8","v":108281.59999999999},{"$f":"$K$1*B4","v":3270}]
[3,1,{"$f":"B5*$C$2","v":7870},"Salary",{"$f":"E4+C5","v":46542},7870,3,46542,81448.5,130317.59999999999,3270]
[4,1,{"$f":"B6*$C$2","v":7870},"Salary",54412,7870,4,54412,95221,152353.59999999998,3270]
[5,1,{"$f":"B7*$C$2","v":7870},"Salary",62282,7870,5,62282,108993.5,174389.59999999998,3270]
[6,1,{"$f":"B8*$C$2","v":7870},"Salary",70152,7870,6,70152,122766,196425.59999999998,3270]
[7,2,{"$f":"D2+C8","v":38672},"Add equip & Person",108824,38672,7,108824,190442,304707.19999999995,6540]
[8,2,{"$f":"B10*$C$2","v":15740},"Salaries",124564,{"$f":"E10-E9","v":15740},8,124564,217987,348779.19999999995,6540]
[9,2,{"$f":"B11*$C$2","v":15740},"Salaries",140304,15740,9,140304,245532,392851.19999999995,6540]
[10,2,{"$f":"B12*$C$2","v":15740},"Salaries",156044,15740,10,156044,273077,436923.19999999995,6540]
[11,3,{"$f":"D2+300000+C12","v":346542},"Add equip & Person",502586,346542,11,502586,879525.5,1407240.7999999998,9810]
[12,3,{"$f":"B14*$C$2","v":23610},"Salaries",526196,23610,12,526196,920843,1473348.7999999998,9810]
[13,3,{"$f":"B15*$C$2","v":23610},"Salaries",549806,23610,13,549806,962160.5,1539456.7999999998,9810]
[14,3,23610,"Salaries",573416,23610,14,573416,1003478,1605564.7999999998,9810]
[15,4,{"$f":"$D$2+C16","v":54412},"Add equip & Person",627828,54412,15,627828,1098699,1757918.4,13080]
[16,4,31480,"Salaries",659308,31480,16,659308,1153789,1846062.4,13080]
[17,4,31480,"Salaries",690788,31480,17,690788,1208879,1934206.4,13080]
[18,4,31480,"Salaries",722268,31480,18,722268,1263969,2022350.4,13080]
[19,5,{"$f":"$D$2+(20*300)+C20","v":68282},"Add equip & Person",790550,68282,19,790550,1383462.5,2213540,16350]
[20,5,39350,"Salaries",829900,39350,20,829900,1452325,2323720,16350]
[21,5,39350,"Salaries",869250,39350,21,869250,1521187.5,2433900,16350]
[22,5,39350,"Salaries",908600,39350,22,908600,1590050,2544080,16350]
[23,6,{"$f":"$D$2+C24","v":70152},null,978752,70152,23,978752,1712816,2740505.5999999996,19620]
[24,6,47220,null,1025972,47220,24,1025972,1795451,2872721.5999999996,19620]
[25,6,47220,null,1073192,47220,25,1073192,1878086,3004937.5999999996,19620]
[26,6,47220,null,1120412,47220,26,1120412,1960721,3137153.5999999996,19620]
[27,7,{"$f":"$D$2+C28","v":78022},null,1198434,78022,27,1198434,2097259.5,3355615.1999999997,22890]
[28,7,55090,null,1253524,55090,28,1253524,2193667,3509867.1999999997,22890]
[29,7,55090,null,1308614,55090,29,1308614,2290074.5,3664119.1999999997,22890]
[30,7,55090,null,1363704,55090,30,1363704,2386482,3818371.1999999997,22890]
[31,8,{"$f":"$D$2+(10*8050)+C32","v":166392},null,1530096,166392,31,1530096,2677668,4284268.8,26160]
[32,8,62960,null,1593056,62960,32,1593056,2787848,4460556.8,26160]
[33,8,62960,null,1656016,{"$f":"E35-E34","v":62960},33,1656016,2898028,4636844.8,26160]
[34,8,62960,null,1718976,62960,34,1718976,3008208,4813132.8,26160]
[35,9,{"$f":"$D$2+C36","v":93762},null,1812738,93762,35,1812738,3172291.5,5075666.3999999994,29430]
[36,9,70830,null,1883568,70830,36,1883568,3296244,5273990.3999999994,29430]
[37,9,70830,null,1954398,70830,37,1954398,3420196.5,5472314.3999999994,29430]
[38,9,70830,null,2025228,70830,38,2025228,3544149,5670638.3999999994,29430]
[39,10,{"$f":"$D$2+C40","v":101632},null,{"$f":"E40+C41","v":2126860},101632,{"$f":"A41","v":39},{"$f":"E41","v":2126860},3722005,5955208,32700]
[40,11,86570,null,2213430,86570,40,2213430,3873502.5,6197604,35970]
[41,11,86570,null,2300000,86570,41,2300000,4025000,6440000,35970]
[42,11,86570,null,2386570,86570,42,2386570,4176497.5,6682396,35970]
[43,11,86570,null,2473140,86570,43,2473140,4327995,6924792,35970]
[44,12,{"$f":"$D$2+C45","v":117372},null,2590512,117372,44,2590512,4533396,7253433.5999999996,39240]
[45,12,{"$f":"C46","v":117372},null,2707884,117372,45,2707884,4738797,7582075.1999999993,39240,null,null,null,null,"total","per day","two men"]
[46,12,{"$f":"C47","v":117372},null,2825256,117372,46,2825256,4944198,7910716.7999999998,39240,null,null,null,null,130448,{"$f":"P48/20","v":6522.4}]
[47,12,117372,null,2942628,117372,47,2942628,5149599,8239358.3999999994,39240]
[48,12,117372,null,3060000,117372,48,3060000,5355000,8568000,39240]
[49,12,117372,null,{"$f":"E50+C51","v":3177372},117372,{"$f":"A51","v":49},{"$f":"E51","v":3177372},5560401,{"$f":"H51*2.8","v":8896641.5999999996},39240]
[50,12,117372,null,{"$f":"E51+C52","v":3294744},117372,{"$f":"A52","v":50},{"$f":"E52","v":3294744},5765802,{"$f":"H52*2.8","v":9225283.1999999993},39240]
[51,12,117372,null,{"$f":"E52+C53","v":3412116},117372,{"$f":"A53","v":51},{"$f":"E53","v":3412116},5971203,{"$f":"H53*2.8","v":9553924.7999999989},39240]
[52,12,117372,null,{"$f":"E53+C54","v":3529488},117372,{"$f":"A54","v":52},{"$f":"E54","v":3529488},6176604,{"$f":"H54*2.8","v":9882566.3999999985},39240]
[]
[null,null,{"$f":"SUM(C3:C55)","v":3529488},null,null,null,null,null,null,null,{"$f":"SUM(K3:K55)","v":1124880}]
[null,null,null,{"$f":"C56*2","v":7058976}]
[null,null,null,{"$f":"C56*3","v":10588464}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Days","Persons"]
[null,null,null,null,"Oasis",null,20,2]
[null,null,null,null,"Labor: $77,104",77104,{"$f":"F73/$G$72","v":3855.2},{"$f":"G73/$H$72","v":1927.6},"$/person"]
[null,null,null,null,"Equipment: $39,095",39095,{"$f":"F74/$G$72","v":1954.75},{"$f":"G74/$H$72","v":977.375}]
[null,null,null,null,"Expenses: $14,249",14429,{"$f":"F75/$G$72","v":721.45},{"$f":"G75/$H$72","v":360.72500000000002}]
[null,null,null,null,"Total Cost: $130,448",130448,{"$f":"F76/$G$72","v":6522.4},{"$f":"G76/$H$72","v":3261.2}]

{"sheet":"Working Estimate 2020","index":23,"n_rows":64,"n_cols":12,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["Week","BLK247","Staff","Cost","Comment","Running total",null,"Chart"]
[null,null,0,7870,103685,null,null,"Week","Staff","Low Cost","Mid Cost","High Cost"]
[1,null,1,{"$f":"E2","v":103685},"Equip & Mobilize - Requires 30 days More or Less",{"$f":"D3","v":103685},{"$f":"F3-F2","v":103685},{"$f":"A3","v":1},{"$f":"C3","v":1},{"$f":"F3","v":103685},{"$f":"J3*1.75","v":181448.75},{"$f":"J3*2.8","v":290318}]
[2,null,1,{"$f":"C4*$D$2","v":7870},"Salary",{"$f":"F3+D4","v":111555},{"$f":"F4-F3","v":7870},{"$f":"A4","v":2},{"$f":"C4","v":1},{"$f":"F4","v":111555},{"$f":"J4*1.75","v":195221.25},{"$f":"J4*2.8","v":312354}]
[3,null,1,{"$f":"C5*$D$2","v":7870},"Salary",{"$f":"F4+D5","v":119425},7870,3,1,119425,208993.75,334390]
[4,null,1,{"$f":"C6*$D$2","v":7870},"Salary",127295,7870,4,1,127295,222766.25,356426]
[5,null,1,{"$f":"C7*$D$2","v":7870},"Salary",135165,7870,5,1,135165,236538.75,378462]
[6,null,1,{"$f":"C8*$D$2","v":7870},"Salary",143035,7870,6,1,143035,250311.25,400498]
[7,null,2,{"$f":"E2+D8","v":111555},"Add equip & Person",254590,111555,7,2,254590,445532.5,712852]
[8,null,2,{"$f":"C10*$D$2","v":15740},"Salaries",270330,{"$f":"F10-F9","v":15740},8,2,270330,473077.5,756924]
[9,null,2,{"$f":"C11*$D$2","v":15740},"Salaries",286070,15740,9,2,286070,500622.5,800996]
[10,null,2,{"$f":"C12*$D$2","v":15740},"Salaries",301810,15740,10,2,301810,528167.5,845068]
[11,null,4,{"$f":"E2+300000+D12","v":419425},"Add equip & Person",721235,419425,11,4,721235,1262161.25,2019457.9999999998]
[12,null,4,{"$f":"C14*$D$2","v":31480},"Salaries",752715,31480,12,4,752715,1317251.25,2107602]
[13,null,4,{"$f":"C15*$D$2","v":31480},"Salaries",784195,31480,13,4,784195,1372341.25,2195746]
[14,null,4,31480,"Salaries",815675,31480,14,4,815675,1427431.25,2283890]
[15,null,8,{"$f":"$E$2+D16","v":135165},"Add equip & Person",950840,135165,15,8,950840,1663970,2662352]
[16,null,8,62960,"Salaries",1013800,62960,16,8,1013800,1774150,2838640]
[17,null,8,62960,"Salaries",1076760,62960,17,8,1076760,1884330,3014928]
[18,null,8,62960,"Salaries",1139720,62960,18,8,1139720,1994510,3191216]
[19,null,10,{"$f":"$E$2+(20*300)+D20","v":172645},"Add equip & Person",1312365,172645,19,10,1312365,2296638.75,3674621.9999999995]
[20,null,10,78700,"Salaries",1391065,78700,20,10,1391065,2434363.75,3894981.9999999995]
[21,null,10,78700,"Salaries",1469765,78700,21,10,1469765,2572088.75,4115341.9999999995]
[22,null,10,78700,"Salaries",1548465,78700,22,10,1548465,2709813.75,4335702]
[23,null,12,{"$f":"$E$2+D24","v":182385},null,1730850,182385,23,12,1730850,3028987.5,4846380]
[24,null,12,{"$f":"C26*$D$2","v":94440},null,1825290,94440,24,12,1825290,3194257.5,5110812]
[25,null,12,94440,null,1919730,94440,25,12,1919730,3359527.5,5375244]
[26,null,12,94440,null,2014170,94440,26,12,2014170,3524797.5,5639676]
[27,null,14,{"$f":"$E$2+D28","v":198125},null,2212295,198125,27,14,2212295,3871516.25,6194426]
[28,null,14,110180,null,2322475,110180,28,14,2322475,4064331.25,6502930]
[29,null,14,110180,null,2432655,110180,29,14,2432655,4257146.25,6811434]
[30,null,14,110180,null,2542835,110180,30,14,2542835,4449961.25,7119938]
[31,null,12,{"$f":"$E$2+(10*8050)+D32","v":294365},null,2837200,294365,31,12,2837200,4965100,7944159.9999999991]
[32,null,12,{"$f":"C34*$D$2","v":94440},null,2931640,94440,32,12,2931640,5130370,8208591.9999999991]
[33,null,12,94440,null,3026080,{"$f":"F35-F34","v":94440},33,12,3026080,5295640,8473024]
[34,null,12,94440,null,3120520,94440,34,12,3120520,5460910,8737456]
[35,null,10,{"$f":"$E$2+D36","v":198125},null,3318645,198125,35,10,3318645,5807628.75,9292206]
[36,null,10,78700,null,3397345,78700,36,10,3397345,5945353.75,9512566]
[37,null,10,78700,null,3476045,78700,37,10,3476045,6083078.75,9732926]
[38,null,10,78700,null,3554745,78700,38,10,3554745,6220803.75,9953286]
[39,null,8,{"$f":"$E$2+D40","v":182385},null,3737130,182385,39,8,{"$f":"F41","v":3737130},6539977.5,10463964]
[40,null,8,62960,null,3800090,62960,40,8,3800090,6650157.5,10640252]
[41,null,8,62960,null,3863050,62960,41,8,3863050,6760337.5,10816540]
[42,null,8,62960,null,3926010,62960,42,8,3926010,6870517.5,10992828]
[43,null,6,47220,null,{"$f":"F44+D45","v":3973230},47220,43,6,{"$f":"F45","v":3973230},6953152.5,11125044]
[44,null,6,{"$f":"$E$2+D45","v":150905},null,4124135,150905,44,6,4124135,7217236.25,11547578]
[45,null,6,{"$f":"D46","v":150905},null,4275040,150905,45,6,4275040,7481320,11970112]
[46,null,6,{"$f":"D47","v":150905},null,4425945,150905,46,6,4425945,7745403.75,12392646]
[47,null,5,150905,null,4576850,150905,47,5,4576850,8009487.5,12815180]
[48,null,5,150905,null,4727755,150905,48,5,4727755,8273571.25,13237714]
[49,null,5,150905,null,4878660,150905,49,5,4878660,8537655,13660248]
[50,null,5,150905,null,5029565,150905,50,5,5029565,8801738.75,14082782]
[51,null,5,150905,null,5180470,150905,51,5,5180470,9065822.5,14505316]
[52,null,5,150905,null,5331375,150905,52,5,5331375,9329906.25,14927849.999999998]
["Programmers",null,null,null,null,{"$f":"F54+300000","v":5631375},null,null,null,{"$f":"F55","v":5631375},{"$f":"J55*1.75","v":9854906.25},{"$f":"J55*2.8","v":15767849.999999998}]
[]
["Ten deployments of 30802, minus 4000, plus 300,000 for AT 960 plus ten distos at 80,000, and so webcams at 6000"]
[]
[null,null,null,{"$f":"(30802-4000)*10","v":268020}]
[null,null,null,300000]
[null,null,null,{"$f":"10*9000","v":90000},null,null,{"$f":"20*300","v":6000}]
[null,null,null,8000]
[]
[null,null,null,{"$f":"SUM(D59:D63)","v":666020}]

{"sheet":"WW_Progress","index":24,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["WW","Trade","%Complete","$Billed"]
[1,"ABC",1,10000]
[2,"DEZF",2,5000]
[3,"GHI",1,20000]
[]
[]
[]
["WW",1,2,3]
["Trade","ABC","DEF","GHI"]
["%Complete",10,2,4]
[]
[]
[]
[null,"Sch.","ABC","DEF","GHI"]
[1,{"$f":"100/(52-A15)","v":1.9607843137254901},10,6,7]
[2,{"$f":"100/(52-A16)","v":2},12,10,11]
[3,{"$f":"100/(52-A17)","v":2.0408163265306123},15,11,13]
[4,2.0833333333333335,17,13,17]
[5,2.1276595744680851,20,17,22]

{"sheet":"3D_DistoTeam","index":25,"n_rows":82,"n_cols":14,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Spool"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity"]
[null,null,null,null,null,null,null,null,null,null,null,null,"routes","Fabrication "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Capacty per team of 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,"Yearly"]
[null,"Disto","Software","Operator","Support",null,null,null,"Total","Weekly","Daily"]
[null,8000,1500,90000,10000,null,null,null,{"$f":"SUM(B63:H63)","v":109500},{"$f":"(I63/52)*1.2","v":2526.9230769230771},{"$f":"(J63*1.33)/5","v":672.16153846153861},null,{"$f":"M60","v":6}]
[]
[null,"Kit of:",3,null,null,null,null,null,{"$f":"C65*$I$63","v":328500},{"$f":"C65*$J$63","v":7580.7692307692314},{"$f":"C65*$K$63","v":2016.4846153846158},null,{"$f":"C65*$M$63","v":18},16]
[null,null,4,null,null,null,null,null,{"$f":"C66*$I$63","v":438000},{"$f":"C66*$J$63","v":10107.692307692309},{"$f":"C66*$K$63","v":2688.6461538461544},null,{"$f":"C66*$M$63","v":24}]
[null,null,5,null,null,null,null,null,{"$f":"C67*$I$63","v":547500},{"$f":"C67*$J$63","v":12634.615384615387},{"$f":"C67*$K$63","v":3360.8076923076933},null,30]
[null,null,6,null,null,null,null,null,657000,15161.538461538463,4032.9692307692317,null,36]
[null,null,7,null,null,null,null,null,766500,17688.461538461539,4705.1307692307701,null,42]
[null,null,8,null,null,null,null,null,876000,20215.384615384617,5377.2923076923089,null,48]
[]
[null,"My Salary",275000,null,null,null,null,null,{"$f":"I65+C72","v":603500},{"$f":"(C72/52)+J65","v":12869.23076923077},{"$f":"((C72/52)/5)+K65","v":3074.1769230769232}]
[]
[]
[]
[null,"Software cost",null,5000]
["one line","time in hours to model",null,6]
[null,"time in hours toshop drawing",null,0.5]
[]
[null,"Modeler cost",80000,null,null,null,null,null,null,null,{"$f":"I63/2080","v":52.644230769230766}]
[null,"min team",4,null,null,null,null,null,null,null,{"$f":"K80*8","v":421.15384615384613}]
[null,"total",null,{"$f":"C81*C80","v":320000}]