{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["MENU","NPT","AVERAGE COST","INITIAL DATA","AFE SUMMARY","AFE DETAILED","OPERATIONS","LISTS"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":0,"defined_names":25,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"MENU","index":0,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,2,30,4],[30,5,30,6],[30,8,30,10],[30,11,30,12],[25,1,25,13],[27,2,27,4],[28,2,28,4],[29,2,29,4],[27,5,27,6],[28,5,28,6],[29,5,29,6],[27,8,27,10],[28,8,28,10],[29,8,29,10],[27,11,27,12],[28,11,28,12],[29,11,29,12],[1,1,1,13],[6,1,6,13],[3,1,3,2],[4,1,4,2],[4,3,4,13],[3,3,3,13]]}
[{"$f":"+D5","v":"Well cost tool empty_150614_2131."}]
[null,"Well Cost Estimation Tool V1.0"]
[]
[null,"Name of the project: ",null,"Well cost tool empty"]
[null,"Name of the file",null,{"$f":"MID(CELL(\"FILENAME\",N5),FIND(\"[\",CELL(\"FILENAME\",N34))+1,FIND(\"]\",CELL(\"FILENAME\",N34))-FIND(\"[\",CELL(\"FILENAME\",N34))-5)","v":"Well cost tool empty_150614_2131."}]
[]
[null,"NAVIGATION & TOOLS PANEL "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"COST SUMMARY IN USD WITHOUT VAT"]
[]
[null,null,"Civil Works & Mobilization Cost",null,null,{"$f":"+'AFE SUMMARY'!E94+'AFE SUMMARY'!F94","v":0},null,null,"Total cost without risk cost",null,null,{"$f":"+F28+F29+F30","v":0}]
[null,null,"Drilling Cost ",null,null,{"$f":"+'AFE SUMMARY'!G94+'AFE SUMMARY'!H94+'AFE SUMMARY'!I94+'AFE SUMMARY'!J94+'AFE SUMMARY'!K94","v":0},null,null,"Risk cost",null,null,{"$f":"+'AFE SUMMARY'!M95+'AFE SUMMARY'!M96+'AFE SUMMARY'!M97+'AFE SUMMARY'!M98","v":0}]
[null,null,"Completion Cost",null,null,{"$f":"+'AFE SUMMARY'!L94","v":0},null,null,"Total cost with risk cost",null,null,{"$f":"+L28+L29","v":0}]
[null,null,"Drilling and Completion Planned Days",null,null,{"$f":"+SUM('AFE SUMMARY'!G7:L8)","v":0},null,null,"Drilling and Completion Planned Days with risk ",null,null,{"$f":"+'AFE SUMMARY'!M102","v":0}]

{"sheet":"NPT","index":1,"n_rows":29,"n_cols":14,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,1,1,13],[3,1,3,13],[16,1,16,13]]}
[{"$f":"+MENU!D5","v":"Well cost tool empty_150614_2131."}]
[null,"WELL NPT AND OVER COST - HISTORICAL"]
[null,null,"AVERAGE","PERCENTAGE ","Well 1","Well 2","Well 3","Well 4","Well 5","Well 6","Well 7","Well 8","Well 9","Well 10"]
[null,"DRILLING"]
[null,"PLANNED TIME ",{"$f":"+IF(ISERROR(AVERAGE(E5:N5)),0,AVERAGE(E5:N5))","v":0},1]
[null,"REAL TIME  - DIFFERENCE",{"$f":"+IF(ISERROR(AVERAGE(E6:N6)),0,AVERAGE(E6:N6))","v":0},{"$f":"IF(ISERROR(C6/C5-1),0,C6/C5-1)","v":0}]
[null,"EXTRA TIME ASSOCIATED TO PLANNING ISSUES",{"$f":"+IF(ISERROR(AVERAGE(E7:N7)),0,AVERAGE(E7:N7))","v":0},{"$f":"IF(ISERROR(C7/$C$6),0,C7/$C$6)","v":0}]
[null,"EXTRA TIME ASSOCIATED TO HUMAN MISTAKES",{"$f":"+IF(ISERROR(AVERAGE(E8:N8)),0,AVERAGE(E8:N8))","v":0},{"$f":"IF(ISERROR(C8/$C$6),0,C8/$C$6)","v":0}]
[null,"EXTRA TIME ASSOCIATED TO GEOLOGICAL FAILURES",0,0]
[null,"EXTRA TIME ASSOCIATED TO STUCK EVENTS ",0,{"$f":"IF(ISERROR(C10/$C$6),0,C10/$C$6)","v":0}]
[null,"PLANNED COST  IN USD",{"$f":"+IF(ISERROR(AVERAGE(D11:N11)),0,AVERAGE(D11:N11))","v":1},1]
[null,"REAL COST - DIFFERENCE   IN USD",0,{"$f":"IF(ISERROR(C12/C11-1),0,C12/C11-1)","v":-1}]
[null,"EXTRA COST ASSOCIATED TO PLANNING ISSUES   IN USD",0,{"$f":"IF(ISERROR(C13/$C$11),0,C13/$C$11)","v":0}]
[null,"EXTRA COST ASSOCIATED TO HUMAN MISTAKES  IN USD",0,{"$f":"IF(ISERROR(C14/$C$11),0,C14/$C$11)","v":0}]
[null,"EXTRA COST ASSOCIATED TO GEOLOGICAL FAILURES  IN USD",0,0]
[null,"EXTRA COST ASSOCIATED TO STUCK EVENTS  IN USD",0,0]
[null,"COMPLETION"]
[null,"PLANNED TIME ",{"$f":"+IF(ISERROR(AVERAGE(E18:N18)),0,AVERAGE(E18:N18))","v":0},1]
[null,"REAL TIME  - DIFFERENCE",{"$f":"+IF(ISERROR(AVERAGE(E19:N19)),0,AVERAGE(E19:N19))","v":0},{"$f":"IF(ISERROR(C19/C18-1),0,C19/C18-1)","v":0}]
[null,"EXTRA TIME ASSOCIATED TO PLANNING ISSUES",0,{"$f":"IF(ISERROR(C20/$C$18),0,C20/$C$18)","v":0}]
[null,"EXTRA TIME ASSOCIATED TO HUMAN MISTAKES",0,{"$f":"IF(ISERROR(C21/$C$18),0,C21/$C$18)","v":0}]
[null,"EXTRA TIME ASSOCIATED TO GEOLOGICAL FAILURES",0,0]
[null,"EXTRA TIME ASSOCIATED TO STUCK EVENTS ",0,0]
[null,"PLANNED COST  IN USD",{"$f":"+IF(ISERROR(AVERAGE(E24:N24)),0,AVERAGE(E24:N24))","v":0},1]
[null,"REAL COST - DIFFERENCE   IN USD",{"$f":"+IF(ISERROR(AVERAGE(E25:N25)),0,AVERAGE(E25:N25))","v":0},{"$f":"IF(ISERROR(C25/C24-1),0,C25/C24-1)","v":0}]
[null,"EXTRA COST ASSOCIATED TO PLANNING ISSUES   IN USD",0,{"$f":"IF(ISERROR(C26/$C$24),0,C26/$C$24)","v":0}]
[null,"EXTRA COST ASSOCIATED TO HUMAN MISTAKES  IN USD",0,{"$f":"IF(ISERROR(C27/$C$24),0,C27/$C$24)","v":0}]
[null,"EXTRA COST ASSOCIATED TO GEOLOGICAL FAILURES  IN USD",0,0]
[null,"EXTRA COST ASSOCIATED TO STUCK EVENTS  IN USD",0,0,0,0,0,0,0,0,0,0]

{"sheet":"AVERAGE COST","index":2,"n_rows":438,"n_cols":15,"rows_kept":438,"cut":false,"hidden":false,"merged":[[1,1,1,14]]}
[{"$f":"+MENU!D5","v":"Well cost tool empty_150614_2131."}]
[null,"WELL MARKET PRICES IN USD WITHOUT VAT"]
[null,"CODE","NAME","UNIT ","AVERAGE VALUE ","PRICE 1","PRICE 2","PRICE 3","PRICE 4","PRICE 5","PRICE 6","PRICE 7","PRICE 8","PRICE 9","PRICE 10"]
[null,11000101,"Daily Rig Rate","DAY",{"$f":"IF(ISERROR(AVERAGE(F4:O4)),0,AVERAGE(F4:O4))","v":0}]
[null,11000102,"Daily Stack Rate","DAY",{"$f":"IF(ISERROR(AVERAGE(F5:O5)),0,AVERAGE(F5:O5))","v":0}]
[null,11000103,"Daily Stand by Rate w/ crew","DAY",0]
[null,11000104,"Daily Stand by Rate w/o crew","DAY",0]
[null,11000105,"Equipment LIH / DBR","UNIT",0]
[null,11000106,"Personnel - Patio Hand","DAY",0]
[null,11000107,"Reimbursable","GLOBAL",0]
[null,11000108,"Repair Rig","DAY",0]
[null,11000109,"Rig Assistance ","DAY",0]
[null,11000201,"Catering","UNIT",0]
[null,11000202,"Reimbursable","GLOBAL",0]
[null,11200101,"Wood for Pipe Racks","UNIT",0]
[null,11200102,"Paper/Office Supplies","GLOBAL",0]
[null,11200103,"Safety Equipment/ALL","GLOBAL",0]
[null,11200104,"Reimbursable","GLOBAL",0]
[null,11200201,"Fluids / Chemicals","BBL",0]
[null,11200202,"Chemical treatment ","BBL",0]
[null,11200301,"Accessories & Consumables","UNIT",0]
[null,11200302,"Cement & Additives ","BBL",0]
[null,11200401,"Diesel (ADDITIONAL)","GAL",0]
[null,11200701,"Core Bits Buy","UNIT",0]
[null,11200702,"Core Bits Rental ","UNIT",0]
[null,11200703,"Impregnated Bits Buy","UNIT",0]
[null,11200704,"Impregnated Bits Rental","UNIT",0]
[null,11200705,"PDC Bits Buy","UNIT",0]
[null,11200706,"PDC Bits Rental","UNIT",0]
[null,11200707,"Tricone Bits Buy","UNIT",0]
[null,11200708,"Tricone Bits Rental","UNIT",0]
[null,11300101,"Accessories consumables","UNIT",0]
[null,11300102,"Installation services and test","DAY",0]
[null,11300103,"Section A Casing Head","UNIT",0]
[null,11300104,"Section B Casing Spool","UNIT",0]
[null,11300105,"Section C Casing Spool","UNIT",0]
[null,11300106,"Section D Casing Spool","UNIT",0]
[null,11300201,"Accessories Consumables","UNIT",0]
[null,11300202,"Christmas tree","UNIT",0]
[null,11300203,"Tubing head","UNIT",0]
[null,11300301,"Accessories Consumables","UNIT",0]
[null,11300302,"Conductor  casing","FT",0]
[null,11300401,"Accessories Consumables","UNIT",0]
[null,11300402,"Surface casing","FT",0]
[null,11300501,"Accessories Consumables","UNIT",0]
[null,11300502,"Intermediate casing 1 ","FT",0]
[null,11300601,"Accessories Consumables","UNIT",0]
[null,11300602,"Intermediate casing 2","FT",0]
[null,11300701,"Accessories Consumables","UNIT",0]
[null,11300702,"Drilling liner","FT",0]
[null,11300801,"Accessories Consumables","UNIT",0]
[null,11300802,"Production casing","FT",0]
[null,11300803,"Production liner","FT",0]
[null,11300901,"Accessories Consumables","UNIT",0]
[null,11300902,"Production tubing","FT",0]
[null,11301001,"Accessories Consumables","UNIT",0]
[null,11301002,"Conventional liner hanger","UNIT",0]
[null,11301003,"Equipment LIH / DBR","UNIT",0]
[null,11301004,"Expandable liner hanger","UNIT",0]
[null,11301005,"Float. Equip. & Coupl. Install.","UNIT",0]
[null,11301006,"Liner Hanger service ","UNIT",0]
[null,11301007,"Mobilization / Demobilization","GLOBAL",0]
[null,11301008,"O-rings  Pad Eyes","UNIT",0]
[null,11301009,"Rental - Liner Running tools","GLOBAL",0]
[null,11301010,"Stop Collars","UNIT",0]
[null,11301011,"Top Packer","UNIT",0]
[null,11301101,"Mobilization / Demobilization","GLOBAL",0]
[null,11301102,"Production tieback joints","UNIT",0]
[null,11301103,"Production Tieback Service","GLOBAL",{"$f":"IF(ISERROR(AVERAGE(F69:O69)),0,AVERAGE(F69:O69))","v":0}]
[null,11301201,"Accessories consumables","DAY",0]
[null,11301202,"Artificial lift system Service ","GLOBAL",0]
[null,11301203,"Pump","GLOBAL",0]
[null,11301204,"Equipment LIH / DBR","UNIT",0]
[null,11301205,"Hydraulic packer","UNIT",0]
[null,11301206,"Mechanical packer","UNIT",0]
[null,11301207,"Mobilization / Demobilization","GLOBAL",0]
[null,11301208,"O-ring Seal Sub Plug","UNIT",0]
[null,11301209,"Screens ","FT",0]
[null,11301210,"Setting nipple","UNIT",0]
[null,11301211,"Sleeves","UNIT",0]
[null,11301212,"Technical Services","DAY",0]
[null,11400101,"fluids personnel","DAY",0]
[null,11400102,"Mobilization / Demobilization","GLOBAL",0]
[null,11400103,"Reimbursable","GLOBAL",0]
[null,11400201,"Casing / tubing running job","FT",0]
[null,11400202,"Mobilization / Demobilization","GLOBAL",0]
[null,11400203,"Personnel","DAY",0]
[null,11400204,"Rental tools","DAY",0]
[null,11400301,"Casing pressure test job","UNIT",0]
[null,11400302,"Formation Integrity test job","DAY",0]
[null,11400303,"Leak off test","DAY",0]
[null,11400304,"Fixed cementing service cost ","GLOBAL",0]
[null,11400305,"Mobilization / Demobilization","GLOBAL",0]
[null,11400306,"Personnel","DAY",0]
[null,11400307,"Reimbursable","GLOBAL",0]
[null,11400308,"Rental tools","DAY",0]
[null,11400309,"Unit operating","DAY",0]
[null,11400310,"Unit stand by","DAY",0]
[null,11400401,"Data transmission ","DAY",0]
[null,11400402,"Logging unit daily rate","DAY",0]
[null,11400403,"Logging unit stand by w/ crew ","DAY",0]
[null,11400404,"Logging unit stand by w/o crew ","DAY",0]
[null,11400405,"Mobilization / Demobilization","GLOBAL",0]
[null,11400406,"Personnel","DAY",0]
[null,11400407,"Rig up / Rig down daily rate","DAY",0]
[null,11400408,"Sample accessories ","UNIT",0]
[null,11400501,"Equipment LIH / DBR","UNIT",0]
[null,11400502,"Gyro services","GLOBAL",0]
[null,11400503,"Mobilization / Demobilization","GLOBAL",0]
[null,11400504,"Personnel","DAY",0]
[null,11400505,"Reimbursable","GLOBAL",0]
[null,11400601,"Equipment LIH / DBR","UNIT",0]
[null,11400602,"Mobilization / Demobilization","GLOBAL",0]
[null,11400603,"Reimbursable","GLOBAL",0]
[null,11400604,"Personnel","DAY",0]
[null,11400605,"Turbine operating ","DAY",0]
[null,11400606,"Turbine stand by ","DAY",0]
[null,11400701,"APWD operating","DAY",0]
[null,11400702,"APWD Personnel","DAY",0]
[null,11400703,"APWD stand by","DAY",0]
[null,11400704,"Directional Drilling Personnel","DAY",0]
[null,11400705,"Equipment LIH / DBR","UNIT",0]
[null,11400706,"LWD operating","DAY",0]
[null,11400707,"LWD Personnel","DAY",0]
[null,11400708,"LWD stand by","DAY",0]
[null,11400709,"Mobilization / Demobilization","GLOBAL",0]
[null,11400710,"Mud motor operating","DAY",0]
[null,11400711,"Mud motor stand by","DAY",0]
[null,11400712,"MWD operating","DAY",0]
[null,11400713,"MWD Personnel","DAY",0]
[null,11400714,"MWD stand by","DAY",0]
[null,11400715,"Reimbursable","GLOBAL",0]
[null,11400716,"RSS operating","DAY",{"$f":"IF(ISERROR(AVERAGE(F133:O133)),0,AVERAGE(F133:O133))","v":0}]
[null,11400717,"RSS stand by","DAY",0]
[null,11400718,"Subs and accessories operating","DAY",0]
[null,11400719,"Subs and accessories stand by","DAY",0]
[null,11400720,"Tools Maintenance ","UNIT",0]
[null,11400801,"Equipment LIH / DBR","UNIT",0]
[null,11400802,"Fishing tools purchase","UNIT",0]
[null,11400803,"Fishing tools rental","DAY",0]
[null,11400804,"Fishing Service ","DAY",0]
[null,11400805,"Mobilization / Demobilization","GLOBAL",0]
[null,11400806,"Personnel","DAY",0]
[null,11400807,"Reimbursable","GLOBAL",0]
[null,11400808,"Run charges","FT",0]
[null,11400901,"CH logging fixed cost","GLOBAL",0]
[null,11400902,"CH logging job cost","FT",0]
[null,11400903,"Equipment LIH / DBR","UNIT",0]
[null,11400904,"Logs interpretation","UNIT",0]
[null,11400905,"Mobilization / Demobilization","GLOBAL",0]
[null,11400906,"OH logging fixed  cost","GLOBAL",0]
[null,11400907,"OH logging job cost","FT",0]
[null,11400908,"Personnel","DAY",0]
[null,11400909,"Reimbursable","GLOBAL",0]
[null,11400910,"Rental tools","DAY",0]
[null,11400911,"Wireline unit operating","DAY",0]
[null,11400912,"Wireline unit stand by","DAY",0]
[null,11401001,"Equipment LIH / DBR","UNIT",0]
[null,11401002,"Equipment operation","GLOBAL",0]
[null,11401003,"Mobilization / Demobilization","GLOBAL",0]
[null,11401004,"Perforating Fixed & Job cost","GLOBAL",0]
[null,11401005,"Personnel","DAY",0]
[null,11401006,"Rental tools","DAY",0]
[null,11401101,"Well testing job cost","DAY",0]
[null,11401102,"Personnel","DAY",0]
[null,11401103,"Mobilization / Demobilization","GLOBAL",0]
[null,11401104,"Reimbursable","GLOBAL",0]
[null,11401201,"Braided line unit operating","DAY",0]
[null,11401202,"Braided line unit stand by","DAY",0]
[null,11401203,"Equipment LIH / DBR","UNIT",0]
[null,11401204,"Mobilization / Demobilization","GLOBAL",0]
[null,11401205,"Personnel","DAY",0]
[null,11401206,"Rental tools","DAY",0]
[null,11401207,"Slick line unit operating ","DAY",0]
[null,11401208,"Slick line unit stand by","DAY",0]
[null,11401301,"Core Barrel Operating","DAY",0]
[null,11401302,"Core Barrel Stand By","DAY",0]
[null,11401303,"Mobilization / Demobilization","GLOBAL",0]
[null,11401304,"Personnel","DAY",0]
[null,11401401,"CT job & unit cost","FT",0]
[null,11401402,"Equipment LIH / DBR","UNIT",0]
[null,11401403,"Mobilization / Demobilization","GLOBAL",0]
[null,11401404,"Personnel","DAY",0]
[null,11401501,"Accessories consumables","UNIT",0]
[null,11401502,"Core equipment","DAY",0]
[null,11401503,"Mobilization / Demobilization","GLOBAL",0]
[null,11401601,"Mobilization / Demobilization","GLOBAL",0]
[null,11401602,"Nitrogen cost (fixed & variable)","DAY",0]
[null,11401603,"Personnel","DAY",0]
[null,11401604,"Rental tools","DAY",0]
[null,11401701,"Fluid sampling job cost","UNIT",0]
[null,11401702,"PVT studies","UNIT",0]
[null,11401703,"Laboratory analysis cost","UNIT",0]
[null,11401704,"Personnel","UNIT",0]
[null,11401705,"Mobilization / Demobilization","GLOBAL",0]
[null,11401706,"Reimbursable","GLOBAL",0]
[null,11401801,"Inspection at rig site","FT",{"$f":"IF(ISERROR(AVERAGE(F197:O197)),0,AVERAGE(F197:O197))","v":0}]
[null,11401802,"Inspection sent to yard","FT",0]
[null,11401803,"Personnel","DAY",0]
[null,11401804,"Mobilization / Demobilization","GLOBAL",0]
[null,11401805,"Reimbursable","GLOBAL",0]
[null,11401901,"Catch tanks rental","DAY",0]
[null,11401902,"Cuttings final disposal ","BBL",0]
[null,11401903,"Dewatering chemicals","DAY",0]
[null,11401904,"Dewatering equipment operating","DAY",0]
[null,11401905,"Dewatering equipment stand by","DAY",0]
[null,11401906,"Equipment Mobilization / Demobilization","GLOBAL",0]
[null,11401907,"Filtration Service","DAY",0]
[null,11401908,"Fluid treatment & Final disposal ","BBL",0]
[null,11401909,"Fluids Mobilization / Demobilization","GLOBAL",0]
[null,11401910,"Frac tanks rental","DAY",0]
[null,11401911,"Personnel","DAY",0]
[null,11401912,"Reimbursable","GLOBAL",0]
[null,11401913,"Solids control equipment operating","DAY",0]
[null,11401914,"Solids control equipment stand by","DAY",0]
[null,11401915,"Solids Mobilization / Demobilization","GLOBAL",0]
[null,11401916,"Vacuum trucks","DAY",0]
[null,11401917,"Water treatment","DAY",0]
[null,11402001,"Fracturing & stimulation Chemical ","DAY",0]
[null,11402002,"Fracturing & stimulation Fixed and job  cost ","GLOBAL",0]
[null,11402003,"Mobilization / Demobilization","GLOBAL",0]
[null,11402004,"Personnel","DAY",0]
[null,11402101,"Completion tools rental","DAY",0]
[null,11402102,"DC rental","DAY",0]
[null,11402103,"DP, HWDP","FT/DAY",0]
[null,11402104,"Drilling  tools rental","DAY",0]
[null,11402105,"Equipment LIH / DBR","UNIT",0]
[null,11402106,"Impression Block","UNIT",0]
[null,11402107,"Jars ","DAY",0]
[null,11402108,"Machine shop service","GLOBAL",0]
[null,11402109,"Mobilization / Demobilization","GLOBAL",0]
[null,11402110,"Personnel","DAY",0]
[null,11402111,"Reamers rental","DAY",0]
[null,11402112,"Sand Bailer Pump","DAY",0]
[null,11402113,"Service cost ","DAY",0]
[null,11402114,"Stabilizers rental","DAY",0]
[null,11402115,"Surface tools rental ","DAY",0]
[null,11402116,"Tubing rental","FT/DAY",0]
[null,11402117,"WBCO tools rental","DAY",0]
[null,11402118,"Whip stock job cost","UNIT",0]
[null,11402119,"X-Overs All sizes","DAY",0]
[null,11402201,"License and permits","GLOBAL",0]
[null,11402202,"Mobilization / Demobilization","GLOBAL",0]
[null,11402203,"Personnel","DAY",0]
[null,11402204,"Reimbursable","GLOBAL",0]
[null,11402205,"Water Irrigation ","DAY",0]
[null,11402301,"Aband./Susp. cost","GLOBAL",0]
[null,11402401,"Company Man","DAY",0]
[null,11402402,"Office technical department ","DAY",0]
[null,11402403,"Field Engineer and Support","DAY",0]
[null,11402404,"Reimbursable","GLOBAL",0]
[null,11402405,"Temporary Help","DAY",0]
[null,11402406,"Well Engineer","DAY",0]
[null,11402501,"Mobilization / Demobilization","GLOBAL",0]
[null,11402502,"Open Wells","DAY",0]
[null,11402503,"Reimbursable","GLOBAL",0]
[null,11402504,"Studies / tests / projects","GLOBAL",0]
[null,11402505,"Well site geologists","DAY",0]
[null,11402601,"Monthly bonus ","GLOBAL",0]
[null,11402602,"Well productivity bonus","GLOBAL",0]
[null,11500101,"Helicopter flights","UNIT",{"$f":"IF(ISERROR(AVERAGE(F261:O261)),0,AVERAGE(F261:O261))","v":0}]
[null,11500201,"Charters ","UNIT",0]
[null,11500301,"C100 Truck","GLOBAL",0]
[null,11500302,"Company Man transport","GLOBAL",0]
[null,11500303,"Crane","DAY",0]
[null,11500304,"Personnel transport ","DAY",0]
[null,11500305,"Flat bed truck","DAY",0]
[null,11500306,"Lowboy trailer","DAY",0]
[null,11500307,"Truck 600","DAY",0]
[null,11500308,"Winch truck","DAY",0]
[null,11500401,"Administrative over cost ","DAY",0]
[null,11500402,"Hotels","DAY",0]
[null,11500403,"Installation Base cost","DAY",0]
[null,11500404,"Rig Telecommunications","DAY",0]
[null,11500405,"Salaries / Benefits","DAY",0]
[null,11500406,"Thread lock","GLOBAL",0]
[null,11500501,"Army","MONTH",0]
[null,11500502,"Police","MONTH",0]
[null,11500503,"Private Security","DAY",0]
[null,11500601,"Community relations","MONTH",0]
[null,11600101,"Well insurance","FT",0]
[null,11600102,"Technology Transfer","GLOBAL",0]
[null,1,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"IF(ISERROR(AVERAGE(F325:O325)),0,AVERAGE(F325:O325))","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"IF(ISERROR(AVERAGE(F350:O350)),0,AVERAGE(F350:O350))","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"IF(ISERROR(AVERAGE(F379:O379)),0,AVERAGE(F379:O379))","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]

{"sheet":"INITIAL DATA","index":3,"n_rows":119,"n_cols":10,"rows_kept":119,"cut":false,"hidden":false,"merged":[[110,1,110,7],[1,1,1,9],[65,1,65,7],[35,1,35,7],[48,1,48,7],[5,1,5,9],[6,2,6,3],[16,1,16,2],[16,4,16,5],[26,1,26,7]]}
[{"$f":"+MENU!D5","v":"Well cost tool empty_150614_2131."}]
[null,"DRILLING AND COMPLETION PARAMETERS"]
[]
[null,"YEAR OF BEGINNING ",2014]
[]
[null,"PHASE "]
[null,"PHASE No. ",null,null,"PHASE 1","PHASE 2","PHASE 3","PHASE 4","PHASE 5"]
[null,"SECTION (SELECT)","CIVIL WORKS ","MOBILIZATION ","N/A","N/A","N/A","N/A","N/A",{"$f":"+IF(AND(E8=\"N/A\",F8=\"N/A\",G8=\"N/A\",H8=\"N/A\",I8=\"N/A\"),\"N/A\",\"COMPLETION\")","v":"N/A"}]
[null,"DIAMETER DRILL (SELECT)","N/A","N/A",null,null,null,null,null,"N/A"]
[null,"DIAMETER CASING/ LINER OR TUBING ","N/A","N/A"]
[null,"DEPTH TO REACH ",0,0,null,null,null,null,null,{"$f":"+MAX(E11:I11)","v":0}]
[null,"TARGET FORMATION","N/A","N/A"]
[null,"DRILLING TIME (DAYS)","N/A","N/A",null,null,null,null,null,0]
[null,"FLAT TIME (DAYS)"]
[null,"TOTAL TIME ",{"$f":"+C14","v":0},{"$f":"+D14","v":0},{"$f":"+E14+E13","v":0},{"$f":"+F14+F13","v":0},{"$f":"+G14+G13","v":0},{"$f":"+H14+H13","v":0},{"$f":"+I14+I13","v":0},{"$f":"+J14","v":0}]
[]
[null,"CIVILWORKS ",null,null,"MOBILIZATION "]
[null,"ITEM","ESTIMATED VALUE ",null,"ITEM","ESTIMATED VALUE "]
[null,"INITIAL DAY OF CIVILWORKS",null,null,"INITIAL DAY FOR  MOBILIZATION TO THE WELL "]
[null,"LAND ACQUISITION",null,null,"MOBILIZATION "]
[null,"LAND RIGHTS"]
[null,"LOCATION CONSTRUCTION"]
[null,"LOCATION MAINTENANCE"]
[null,"ROAD CONSTRUCTION"]
[null,"ROAD MAINTENANCE"]
[]
[null,"RIG"]
[null,null,{"$f":"+E8","v":"N/A"},"N/A","N/A","N/A","N/A","N/A"]
[null,"PLANNED STANDBY DAYS WITH CREW"]
[null,"PLANNED STANDBY DAYS WITH OUT CREW "]
[null,"PLANNED STACK RATE DAYS"]
[null,"LIH/DBR VALUE"]
[null,"QUANTITY OF PERSONNEL IN LOCATION "]
[null,"REIMBURSABLE PLANNED VALUE"]
[]
[null,"WELL CONSUMABLES "]
[null,null,{"$f":"+C28","v":"N/A"},"N/A","N/A","N/A","N/A","N/A"]
[null,"CEMENT -OVERLAP FT´s FOR CEMENTING CONSUMABLES",null,null,null,null,null,"N/A"]
[null,"DIESEL - ADDITIONAL DIESEL GALLONS FOR THE OPERATION"]
[null,"BITS - CORE BITS",null,null,null,null,null,"N/A"]
[null,"BITS - CORE BITS QUANTITY",null,null,null,null,null,"N/A"]
[null,"BITS - IMPREGNATED BITS",null,null,null,null,null,"N/A"]
[null,"BITS - IMPREGNATED BITS QUANTITY",null,null,null,null,null,"N/A"]
[null,"BITS - PDC BITS",null,null,null,null,null,"N/A"]
[null,"BITS - PDC BITS QUANTITY",null,null,null,null,null,"N/A"]
[null,"BITS- TRICONE BITS ",null,null,null,null,null,"N/A"]
[null,"BITS - TRICONE BITS QUANTITY",null,null,null,null,null,"N/A"]
[]
[null,"TANGIBLE CONSUMABLES"]
[null,null,{"$f":"+C37","v":"N/A"},"N/A","N/A","N/A","N/A","N/A"]
[null,"WELLHEAD - SECTION A CASING HEAD"]
[null,"WELLHEAD - SECTION B CASING SPOOL"]
[null,"WELLHEAD - SECTION C CASING SPOOL"]
[null,"WELLHEAD - SECTION D CASING SPOOL"]
[null,"CHRISTMAS TREE REQUIRED","N/A","N/A","N/A","N/A","N/A"]
[null,"TUBING HEAD REQUIRED","N/A","N/A","N/A","N/A","N/A"]
[null,"OVERLAP IN FT FOR EXTRA PIPE REQUIREMENT "]
[null,"ADDITIONAL BUDGET FOR PIPE ACCESSORIES"]
[null,"TYPE OF LINER HANGER "]
[null,"PRODUCTION TIE BACK REQUIRED",null,null,null,null,null,"N/A"]
[null,"No. OF TIE BACK JOINTS ",null,null,null,null,null,"N/A"]
[null,"TYPE OF PACKER ","N/A","N/A","N/A","N/A","N/A"]
[null,"COMPLETION SCREENS REQUIRED","N/A","N/A","N/A","N/A","N/A"]
[null,"FT OF SCREENS REQUIRED ","N/A","N/A","N/A","N/A","N/A"]
[]
[null,"WELL SERVICES"]
[null,null,{"$f":"+C50","v":"N/A"},"N/A","N/A","N/A","N/A","N/A"]
[null,"FLUIDS - MUD ENGINEERS PER PHASE"]
[null,"CEMENTING - CASING PRESSURE TEST JOB"]
[null,"CEMENTING - FORMATION INTEGRITY TEST JOB"]
[null,"CEMENTING - LEAK OFF TEST"]
[null,"CEMENTING UNIT STAND BY IN DAYS"]
[null,"MUD LOGGING - PLANNED LOGGING UNIT STAND BY W/ CREW IN DAYS "]
[null,"MUD LOGGING - PLANNED LOGGING UNIT STAND BY W/O CREW IN DAYS"]
[null,"GYRO - GYRO SERVICES REQUIRED",null,null,null,null,null,"N/A"]
[null,"TURBINE REQUIRED",null,null,null,null,null,"N/A"]
[null,"FISHING SERVICE REQUIRED"]
[null,"WIRELINE - CASED HOLE LOGGING REQUIRED",null,null,null,null,null,"N/A"]
[null,"WIRELINE - OPEN HOLE LOGGING",null,null,null,null,null,"N/A"]
[null,"WIRELINE LOGS INTERPRETATION SERVICE REQUIRED",null,null,null,null,null,"N/A"]
[null,"WIRELINE - PLANNED STAND BY DAYS",null,null,null,null,null,"N/A"]
[null,"PERFORATING - COMPLETION WITH PERFORATING SERVICE REQUIRED","N/A","N/A","N/A","N/A","N/A"]
[null,"WELL TESTING SERVICE JOB IN DAYS REQUIRED","N/A","N/A","N/A","N/A","N/A"]
[null,"SLICK LINE - BRAID LINE UNIT OPERATING  REQUIRED ","N/A","N/A","N/A","N/A","N/A"]
[null,"SLICK LINE - BRAIDED LINE UNIT STAND BY IN DAYS","N/A","N/A","N/A","N/A","N/A"]
[null,"SLICK LINE - SLICK LINE UNIT OPERATING  REQUIRED","N/A","N/A","N/A","N/A","N/A"]
[null,"SLICK LINE - SLICK LINE UNIT STAND BY IN DAYS","N/A","N/A","N/A","N/A","N/A"]
[null,"COILED TUBING - COILED TUBING REQUIRED"]
[null,"NITROGEN SERVICE REQUIRES"]
[null,"CRUDE TEST - PVT CRUDE ANALYSIS","N/A","N/A","N/A","N/A","N/A"]
[null,"PLACE TO PERFORM  PIPE INSPECTION "]
[null,"FRACTURING & STIMULATION REQUIRED","N/A","N/A","N/A","N/A","N/A"]
[null,"DRILL COLLARS REQUIRED"]
[null,"DRILL PIPE REQUIRED",null,null,null,null,null,"N/A"]
[null,"IMPRESSION BLOCK REQUIRED IN NUMBER OF IMPRESSIONS"]
[null,"JARS - NUMBER OF JARS REQUIRED",null,null,null,null,null,"N/A"]
[null,"ROLLER REAMERS - NUMBER OF REAMERS REQUIRED",null,null,null,null,null,"N/A"]
[null,"SAND BAILER PUMP REQUIRED","N/A","N/A","N/A","N/A","N/A"]
[null,"STABILIZERS - NUMBER OF STABILIZER REQUIRED",null,null,null,null,null,"N/A"]
[null,"TUBING RENTAL REQUIRED","N/A","N/A","N/A","N/A","N/A"]
[null,"WELLBORE CLEAN OUT SERVICE REQUIRED","N/A","N/A","N/A","N/A","N/A"]
[null,"WHIPSTOCK - NUMBER OF WHIPSTOCK REQUIRED",null,null,null,null,null,"N/A"]
[null,"CROSSOVER - NUMBER OF CROSSOVERS REQUIRED",null,null,null,null,null,"N/A"]
[null,"WELL ENGINEERS -* NUMBER OF WELL ENGINEERS REQUIRED (TEMPORAL)"]
[null,"OPENWELLS REQUIRED / USE"]
[null,"WELL SITE GEOLOGIST REQUIRED",null,null,null,null,null,"N/A"]
[null,"GEOLOGICAL TEST REQUIRED",null,null,null,null,null,"N/A"]
[null,"PERCENTAGE OF MONTHLY BONUS "]
[null,"PERCENTAGE OF WELL PRODUCTIVITY BONUS "]
[]
[null,"MOBILIZATION AND DATA TRANSFER FOR OWN MATERIAL"]
[null,null,{"$f":"+C67","v":"N/A"},{"$f":"+D67","v":"N/A"},"N/A","N/A","N/A","N/A"]
[null,"C100 TRUCK"]
[null,"CRANE"]
[null,"FLAT BED TRUCK"]
[null,"LOWBOY TRAILER"]
[null,"TRUCK 600"]
[null,"WINCH TRUCK"]
[null,"TECHNOLOGY TRANSFER VALUE "]

{"sheet":"AFE SUMMARY","index":4,"n_rows":102,"n_cols":13,"rows_kept":102,"cut":false,"hidden":false,"merged":[[99,1,99,3],[99,4,99,11],[100,1,100,3],[100,4,100,11],[101,1,101,3],[101,4,101,11],[98,1,98,3],[98,4,98,11],[94,4,94,11],[95,4,95,11],[94,1,94,3],[95,1,95,3],[96,1,96,3],[97,1,97,3],[96,4,96,11],[97,4,97,11],[1,1,1,12],[93,1,93,3],[13,2,13,12],[17,2,17,12],[22,2,22,12],[28,2,28,12],[36,2,36,12],[52,2,52,12],[83,2,83,12]]}
[{"$f":"+MENU!D5","v":"Well cost tool empty_150614_2131."}]
[null,"SUMMARY AFE"]
[null,null,null,{"$f":"+'AFE DETAILED'!D4","v":"SECTION "},{"$f":"+IF('AFE DETAILED'!K4=\"n/a\",\"\",'AFE DETAILED'!K4)","v":"CIVIL WORKS "},{"$f":"+IF('AFE DETAILED'!L4=\"n/a\",\"\",'AFE DETAILED'!L4)","v":"MOBILIZATION "},{"$f":"+IF('AFE DETAILED'!M4=\"n/a\",\"\",'AFE DETAILED'!M4)","v":""},{"$f":"+IF('AFE DETAILED'!N4=\"n/a\",\"\",'AFE DETAILED'!N4)","v":""},{"$f":"+IF('AFE DETAILED'!O4=\"n/a\",\"\",'AFE DETAILED'!O4)","v":""},{"$f":"+IF('AFE DETAILED'!P4=\"n/a\",\"\",'AFE DETAILED'!P4)","v":""},{"$f":"+IF('AFE DETAILED'!Q4=\"n/a\",\"\",'AFE DETAILED'!Q4)","v":""},{"$f":"+IF('AFE DETAILED'!R4=\"n/a\",\"\",'AFE DETAILED'!R4)","v":""},{"$f":"+IF('AFE DETAILED'!S4=\"n/a\",\"\",'AFE DETAILED'!T4)","v":"TOTAL "}]
[null,null,null,{"$f":"+'AFE DETAILED'!D5","v":"DIAMETER CASING, LINER OR TUBING "},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K5)","v":"CIVIL WORKS "},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L5)","v":"MOBILIZATION "},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M5)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N5)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O5)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P5)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q5)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R5)","v":""},{"$f":"+IF(M3=\"\",\"\",'AFE DETAILED'!T5)","v":"-"}]
[null,null,null,{"$f":"+'AFE DETAILED'!D6","v":"DAY START"},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K7)","v":"00:00:00"},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L7)","v":"00:00:00"},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M7)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N7)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O7)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P7)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q7)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R7)","v":""},{"$f":"+E5","v":"00:00:00"}]
[null,null,null,"DAY END",{"$f":"+IF(E3=\"\",\"\",E5+'AFE DETAILED'!K9)","v":"00:00:00"},{"$f":"+IF(F3=\"\",\"\",F5+'AFE DETAILED'!L9)","v":"00:00:00"},{"$f":"+IF(G3=\"\",\"\",G5+'AFE DETAILED'!M8+'AFE DETAILED'!M9)","v":""},{"$f":"+IF(H3=\"\",\"\",H5+'AFE DETAILED'!N8+'AFE DETAILED'!N9)","v":""},{"$f":"+IF(I3=\"\",\"\",I5+'AFE DETAILED'!O8+'AFE DETAILED'!O9)","v":""},{"$f":"+IF(J3=\"\",\"\",J5+'AFE DETAILED'!P8+'AFE DETAILED'!P9)","v":""},{"$f":"+IF(K3=\"\",\"\",K5+'AFE DETAILED'!Q8+'AFE DETAILED'!Q9)","v":""},{"$f":"+IF(L3=\"\",\"\",L5+'AFE DETAILED'!R9)","v":""},{"$f":"+L6","v":""}]
[null,null,null,{"$f":"+'AFE DETAILED'!D8","v":"DRILLING TIME"},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K8)","v":"N/A"},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L8)","v":"N/A"},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M8)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N8)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O8)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P8)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q8)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R8)","v":""},{"$f":"+SUM(E7:L7)","v":0}]
[null,null,null,{"$f":"+'AFE DETAILED'!D9","v":"FLAT TIME"},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K9)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L9)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M9)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N9)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O9)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P9)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q9)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R9)","v":""},{"$f":"+SUM(E8:L8)","v":0}]
[null,null,null,{"$f":"+'AFE DETAILED'!D10","v":"TOTAL CUMULATIVE  TIME FOR OPERATION ONLY "},0,0,{"$f":"+IF(G3=\"\",\"\",G8+G7+F9)","v":""},{"$f":"+IF(H3=\"\",\"\",H8+H7+G9)","v":""},"","","",{"$f":"+IF(L3=\"\",\"\",L8+MAX(E9:K9))","v":""},{"$f":"+MAX(E9:L9)","v":0}]
[null,null,null,{"$f":"+'AFE DETAILED'!D11","v":"DEPTH TARGET"},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K11)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L11)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M11)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N11)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O11)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P11)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q11)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R11)","v":""},{"$f":"+IF(M3=\"\",\"\",'AFE DETAILED'!T11)","v":0}]
[null,null,null,{"$f":"+'AFE DETAILED'!D12","v":"GEOLOGY FORMATION"},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K12)","v":"N/A"},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L12)","v":"N/A"},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M12)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N12)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O12)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P12)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q12)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R12)","v":""},{"$f":"+IF(M3=\"\",\"\",'AFE DETAILED'!T12)","v":"-"}]
[]
[null,{"$f":"+'AFE DETAILED'!B13","v":"ITEM"},"SUB-NAME","ACCOUNT",{"$f":"+IF(E3=\"\",\"\",\"Planned Cost\")","v":"Planned Cost"},{"$f":"+IF(F3=\"\",\"\",\"Planned Cost\")","v":"Planned Cost"},"","","","","","","Planned Cost"]
[null,{"$f":"+'AFE DETAILED'!B14","v":"A"},{"$f":"+'AFE DETAILED'!E15","v":"Purchase LAND and/or access permit cost"}]
[null,{"$f":"+'AFE DETAILED'!B15","v":"A1"},{"$f":"+'AFE DETAILED'!E20","v":"TOTAL Purchase land and/or access permit cost"},{"$f":"+'AFE DETAILED'!G16","v":111001},{"$f":"IF(E3=\"\",\"\",'AFE DETAILED'!K20)","v":0},{"$f":"IF(F3=\"\",\"\",'AFE DETAILED'!L20)","v":0},{"$f":"IF(G3=\"\",\"\",'AFE DETAILED'!M20)","v":""},{"$f":"IF(H3=\"\",\"\",'AFE DETAILED'!N20)","v":""},{"$f":"IF(I3=\"\",\"\",'AFE DETAILED'!O20)","v":""},{"$f":"IF(J3=\"\",\"\",'AFE DETAILED'!P20)","v":""},{"$f":"IF(K3=\"\",\"\",'AFE DETAILED'!Q20)","v":""},{"$f":"IF(L3=\"\",\"\",'AFE DETAILED'!R20)","v":""},{"$f":"+SUM(E15:L15)","v":0}]
[null,{"$f":"+'AFE DETAILED'!B21","v":"A"},{"$f":"+'AFE DETAILED'!E21","v":"TOTAL PURCHASE LAND AND/OR ACCESS PERMIT COST"},null,{"$f":"+IF(E3=\"\",\"\",SUM(E15))","v":0},{"$f":"+IF(F3=\"\",\"\",SUM(F15))","v":0},"","","","","","",{"$f":"+SUM(E16:L16)","v":0}]
[]
[null,{"$f":"+'AFE DETAILED'!B23","v":"B"},{"$f":"+'AFE DETAILED'!E23","v":"LOCATION  AND ROAD CONSTRUCTION & MAINTENANCE"}]
[null,{"$f":"+'AFE DETAILED'!B24","v":"B1"},{"$f":"+'AFE DETAILED'!E30","v":"TOTAL location construction and maintenance"},{"$f":"+'AFE DETAILED'!G26","v":111001},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K30)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L30)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M30)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N30)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O30)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P30)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q30)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R30)","v":""},{"$f":"SUM(E19:L19)","v":0}]
[null,{"$f":"+'AFE DETAILED'!B31","v":"B2"},{"$f":"+'AFE DETAILED'!E37","v":"TOTAL road construction and maintenance"},{"$f":"+'AFE DETAILED'!G32","v":111001},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K37)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L37)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M37)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N37)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O37)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P37)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q37)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R37)","v":""},{"$f":"SUM(E20:L20)","v":0}]
[null,{"$f":"+B18","v":"B"},{"$f":"+'AFE DETAILED'!E38","v":"TOTAL LOCATION  AND ROAD CONSTRUCTION & MAINTENANCE"},null,{"$f":"+IF(E3=\"\",\"\",SUM(E19:E20))","v":0},{"$f":"+IF(F3=\"\",\"\",SUM(F19:F20))","v":0},"","","","","","",0]
[]
[null,{"$f":"+'AFE DETAILED'!B40","v":"C"},{"$f":"+'AFE DETAILED'!E40","v":"HIRE OF DRILLING UNIT & CATERING "}]
[null,{"$f":"+'AFE DETAILED'!B41","v":"C1"},{"$f":"+'AFE DETAILED'!E52","v":"TOTAL Rig Rate"},{"$f":"+'AFE DETAILED'!G43","v":110001},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K52)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L52)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M52)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N52)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O52)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P52)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q52)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R52)","v":""},{"$f":"+IF(M3=\"\",\"\",'AFE DETAILED'!T52)","v":0}]
[null,{"$f":"+'AFE DETAILED'!B53","v":"C2"},{"$f":"+'AFE DETAILED'!E59","v":"TOTAL Catering & Accommodation"},{"$f":"+'AFE DETAILED'!G55","v":110002},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K59)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L59)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M59)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N59)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O59)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P59)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q59)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R59)","v":""},{"$f":"+IF(M3=\"\",\"\",'AFE DETAILED'!T59)","v":0}]
[null,{"$f":"+'AFE DETAILED'!B60","v":"C3"},{"$f":"+'AFE DETAILED'!E67","v":"TOTAL Mobilization & Demobilization"},{"$f":"+'AFE DETAILED'!G61","v":110003},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K67)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L67)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M67)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N67)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O67)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P67)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q67)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R67)","v":""},{"$f":"+IF(M3=\"\",\"\",'AFE DETAILED'!T67)","v":0}]
[null,{"$f":"+B23","v":"C"},{"$f":"+'AFE DETAILED'!E68","v":"TOTAL HIRE OF DRILLING UNIT & CATERING "},null,{"$f":"+IF(E3=\"\",\"\",SUM(E24:E26))","v":0},{"$f":"+IF(F3=\"\",\"\",SUM(F24:F26))","v":0},"","","","","","",0]
[]
[null,{"$f":"+'AFE DETAILED'!B70","v":"D"},{"$f":"+'AFE DETAILED'!E70","v":"WELL CONSUMABLES"}]
[null,{"$f":"+'AFE DETAILED'!B71","v":"D1"},{"$f":"+'AFE DETAILED'!E81","v":"TOTAL Field desk Consumables & consumables for drilling / Completion "},{"$f":"+'AFE DETAILED'!G72","v":112001},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K81)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L81)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M81)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N81)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O81)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P81)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q81)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R81)","v":""},{"$f":"SUM(E30:L30)","v":0}]
[null,{"$f":"+'AFE DETAILED'!B82","v":"D2"},{"$f":"+'AFE DETAILED'!E89","v":"TOTAL Mud/Fluids Chemicals"},{"$f":"+'AFE DETAILED'!G83","v":112002},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K89)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L89)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M89)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N89)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O89)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P89)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q89)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R89)","v":""},{"$f":"SUM(E31:L31)","v":0}]
[null,{"$f":"+'AFE DETAILED'!B90","v":"D3"},{"$f":"+'AFE DETAILED'!E102","v":"TOTAL Cement & Additives"},{"$f":"+'AFE DETAILED'!G91","v":112003},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K102)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L102)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M102)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N102)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O102)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P102)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q102)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R102)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B103","v":"D4"},{"$f":"+'AFE DETAILED'!E115","v":"TOTAL Diesel"},{"$f":"+'AFE DETAILED'!G104","v":112004},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!L115)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!M115)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!N115)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!O115)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!P115)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!Q115)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!R115)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!S115)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B116","v":"D5"},{"$f":"+'AFE DETAILED'!E133","v":"TOTAL BITS"},{"$f":"+'AFE DETAILED'!G121","v":112007},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K133)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L133)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M133)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N133)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O133)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P133)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q133)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R133)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B134","v":"D"},{"$f":"+'AFE DETAILED'!E134","v":"TOTAL WELL CONSUMABLES"},null,{"$f":"IF(E3=\"\",\"\",SUM(E30:E34))","v":0},{"$f":"IF(F3=\"\",\"\",SUM(F30:F34))","v":0},"","","","","","",0]
[]
[null,{"$f":"+'AFE DETAILED'!B136","v":"E"},{"$f":"+'AFE DETAILED'!E136","v":"TANGIBLE CONSUMABLES"}]
[null,{"$f":"+'AFE DETAILED'!B137","v":"E1"},{"$f":"+'AFE DETAILED'!E153","v":"TOTAL Wellhead/Casing Head Equipment"},{"$f":"+'AFE DETAILED'!G143","v":113001},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K153)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L153)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M153)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N153)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O153)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P153)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q153)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R153)","v":""},{"$f":"SUM(E38:L38)","v":0}]
[null,{"$f":"+'AFE DETAILED'!B154","v":"E2"},{"$f":"+'AFE DETAILED'!E164","v":"TOTAL Tubing Head & Christmas Tree"},{"$f":"+'AFE DETAILED'!G155","v":113002},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K164)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L164)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M164)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N164)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O164)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P164)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q164)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R164)","v":""},{"$f":"SUM(E39:L39)","v":0}]
[null,{"$f":"+'AFE DETAILED'!B165","v":"E3"},{"$f":"+'AFE DETAILED'!E169","v":"TOTAL Conductor Casing"},{"$f":"+'AFE DETAILED'!G166","v":113003},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K169)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L169)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M169)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N169)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O169)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P169)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q169)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R169)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B170","v":"E4"},{"$f":"+'AFE DETAILED'!E175","v":"TOTAL Surface Casing"},{"$f":"+'AFE DETAILED'!G171","v":113004},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K175)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L175)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M175)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N175)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O175)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P175)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q175)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R175)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B176","v":"E5"},{"$f":"+'AFE DETAILED'!E181","v":"TOTAL Intermediate Casing #1"},{"$f":"+'AFE DETAILED'!G178","v":113005},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K181)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L181)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M181)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N181)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O181)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P181)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q181)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R181)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B182","v":"E6"},{"$f":"+'AFE DETAILED'!E187","v":"TOTAL Intermediate Casing #2"},{"$f":"+'AFE DETAILED'!G183","v":113006},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K187)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L187)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M187)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N187)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O187)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P187)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q187)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R187)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B188","v":"E7"},{"$f":"+'AFE DETAILED'!E193","v":"TOTAL Drilling Casing / Liner"},{"$f":"+'AFE DETAILED'!G189","v":113007},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K193)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L193)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M193)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N193)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O193)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P193)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q193)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R193)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B194","v":"E8"},{"$f":"+'AFE DETAILED'!E199","v":"TOTAL Production Casing"},{"$f":"+'AFE DETAILED'!G195","v":113008},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K199)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L199)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M199)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N199)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O199)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P199)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q199)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R199)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B200","v":"E9"},{"$f":"+'AFE DETAILED'!E205","v":"TOTAL Production Liner "},{"$f":"+'AFE DETAILED'!G201","v":113008},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K205)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L205)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M205)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N205)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O205)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P205)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q205)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R205)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B206","v":"E10"},{"$f":"+'AFE DETAILED'!E212","v":"TOTAL Production tubing"},{"$f":"+'AFE DETAILED'!G208","v":113009},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K212)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L212)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M212)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N212)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O212)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P212)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q212)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R212)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B213","v":"E11"},{"$f":"+'AFE DETAILED'!E229","v":"TOTAL Liner Hangers & Casing/Liner Accessories"},{"$f":"+'AFE DETAILED'!G214","v":113010},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K229)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L229)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M229)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N229)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O229)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P229)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q229)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R229)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B230","v":"E12"},{"$f":"+'AFE DETAILED'!E234","v":"TOTAL Production Tieback"},{"$f":"+'AFE DETAILED'!G231","v":113011},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K234)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L234)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M234)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N234)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O234)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P234)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q234)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R234)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B235","v":"E13"},{"$f":"+'AFE DETAILED'!E250","v":"TOTAL Permanent Completion Equipment"},{"$f":"+'AFE DETAILED'!G237","v":113012},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K250)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L250)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M250)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N250)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O250)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P250)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q250)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R250)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B251","v":"E"},{"$f":"+'AFE DETAILED'!E251","v":"TOTAL TANGIBLE CONSUMABLES"},null,{"$f":"SUM(E38:E50)","v":0},{"$f":"SUM(F38:F50)","v":0},0,0,0,0,0,0,0]
[]
[null,{"$f":"+'AFE DETAILED'!B253","v":"F"},{"$f":"+'AFE DETAILED'!E253","v":"WELL SERVICES"}]
[null,{"$f":"+'AFE DETAILED'!B254","v":"F1"},{"$f":"+'AFE DETAILED'!E259","v":"TOTAL Mud/Fluids Engineering"},{"$f":"+'AFE DETAILED'!G255","v":114001},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K259)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L259)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M259)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N259)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O259)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P259)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q259)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R259)","v":""},{"$f":"SUM(E54:L54)","v":0}]
[null,{"$f":"+'AFE DETAILED'!B260","v":"F2"},{"$f":"+'AFE DETAILED'!E265","v":"TOTAL Casing/Tubing Running"},{"$f":"+'AFE DETAILED'!G263","v":114002},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K265)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L265)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M265)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N265)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O265)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P265)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q265)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R265)","v":""},{"$f":"SUM(E55:L55)","v":0}]
[null,{"$f":"+'AFE DETAILED'!B266","v":"F3"},{"$f":"+'AFE DETAILED'!E282","v":"TOTAL Cement Services"},{"$f":"+'AFE DETAILED'!G267","v":114003},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K282)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L282)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M282)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N282)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O282)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P282)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q282)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R282)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B283","v":"F4"},{"$f":"+'AFE DETAILED'!E292","v":"TOTAL Mud Logging & Drilling Data Logs"},{"$f":"+'AFE DETAILED'!G284","v":114004},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K292)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L292)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M292)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N292)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O292)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P292)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q292)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R292)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B293","v":"F5"},{"$f":"+'AFE DETAILED'!E299","v":"TOTAL Wellbore Gyro / Surveys"},{"$f":"+'AFE DETAILED'!G294","v":114005},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K299)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L299)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M299)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N299)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O299)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P299)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q299)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R299)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B300","v":"F6"},{"$f":"+'AFE DETAILED'!E307","v":"TOTAL PDM/Turbine Drilling"},{"$f":"+'AFE DETAILED'!G301","v":114006},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K307)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L307)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M307)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N307)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O307)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P307)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q307)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R307)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B308","v":"F7"},{"$f":"+'AFE DETAILED'!E340","v":"TOTAL Directional Drilling and MWD"},{"$f":"+'AFE DETAILED'!G309","v":114007},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K340)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L340)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M340)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N340)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O340)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P340)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q340)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R340)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B341","v":"F8"},{"$f":"+'AFE DETAILED'!E351","v":"TOTAL Fishing and/or Stuck Pipe Incidents"},{"$f":"+'AFE DETAILED'!G342","v":114008},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K351)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L351)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M351)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N351)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O351)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P351)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q351)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R351)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B352","v":"F9"},{"$f":"+'AFE DETAILED'!E370","v":"TOTAL wire Line Logging and/or LWD"},{"$f":"+'AFE DETAILED'!G353","v":114009},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K370)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L370)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M370)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N370)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O370)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P370)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q370)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R370)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B371","v":"F10"},{"$f":"+'AFE DETAILED'!E378","v":"TOTAL Perforating"},{"$f":"+'AFE DETAILED'!G372","v":114010},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K378)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L378)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M378)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N378)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O378)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P378)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q378)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R378)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B379","v":"F11"},{"$f":"+'AFE DETAILED'!E393","v":"TOTAL Well testing"},{"$f":"+'AFE DETAILED'!G380","v":114011},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K393)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L393)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M393)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N393)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O393)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P393)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q393)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R393)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B394","v":"F12"},{"$f":"+'AFE DETAILED'!E403","v":"TOTAL Slick line Services"},{"$f":"+'AFE DETAILED'!G395","v":114012},{"$f":"++IF(E3=\"\",\"\",'AFE DETAILED'!K403)","v":0},{"$f":"++IF(F3=\"\",\"\",'AFE DETAILED'!L403)","v":0},{"$f":"++IF(G3=\"\",\"\",'AFE DETAILED'!M403)","v":""},{"$f":"++IF(H3=\"\",\"\",'AFE DETAILED'!N403)","v":""},{"$f":"++IF(I3=\"\",\"\",'AFE DETAILED'!O403)","v":""},{"$f":"++IF(J3=\"\",\"\",'AFE DETAILED'!P403)","v":""},{"$f":"++IF(K3=\"\",\"\",'AFE DETAILED'!Q403)","v":""},{"$f":"++IF(L3=\"\",\"\",'AFE DETAILED'!R403)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B404","v":"F13"},{"$f":"+'AFE DETAILED'!E414","v":"TOTAL Core Barrel Rental/Operator"},{"$f":"+'AFE DETAILED'!G405","v":114013},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K414)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L414)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M414)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N414)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O414)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P414)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q414)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R414)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B415","v":"F14"},{"$f":"+'AFE DETAILED'!E420","v":"TOTAL Coiled Tubing Services"},{"$f":"+'AFE DETAILED'!G416","v":114014},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K420)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L420)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M420)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N420)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O420)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P420)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q420)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R420)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B421","v":"F15"},{"$f":"+'AFE DETAILED'!E425","v":"TOTAL Core analysis"},{"$f":"+'AFE DETAILED'!G422","v":114015},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K425)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L425)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M425)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N425)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O425)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P425)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q425)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R425)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B426","v":"F16"},{"$f":"+'AFE DETAILED'!E431","v":"TOTAL Nitrogen Services"},{"$f":"+'AFE DETAILED'!G427","v":114016},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K431)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L431)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M431)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N431)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O431)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P431)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q431)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R431)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B432","v":"F17"},{"$f":"+'AFE DETAILED'!E439","v":"TOTAL Fluid Sampling & Analysis"},{"$f":"+'AFE DETAILED'!G433","v":114017},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K439)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L439)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M439)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N439)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O439)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P439)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q439)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R439)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B440","v":"F18"},{"$f":"+'AFE DETAILED'!E450","v":"TOTAL Inspection Services"},{"$f":"+'AFE DETAILED'!G441","v":114018},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K450)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L450)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M450)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N450)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O450)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P450)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q450)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R450)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B451","v":"F19"},{"$f":"+'AFE DETAILED'!E460","v":"TOTAL Solids control services"},{"$f":"+'AFE DETAILED'!G452","v":114019},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K460)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L460)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M460)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N460)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O460)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P460)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q460)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R460)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B461","v":"F20"},{"$f":"+'AFE DETAILED'!E473","v":"TOTAL Liquid waste management services"},{"$f":"+'AFE DETAILED'!G462","v":114019},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K473)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L473)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M473)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N473)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O473)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P473)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q473)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R473)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B474","v":"F21"},{"$f":"+'AFE DETAILED'!E474","v":"Fracturing / Stimulation"},{"$f":"+'AFE DETAILED'!G475","v":114020},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K479)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L479)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M479)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N479)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O479)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P479)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q479)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R479)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B480","v":"F22"},{"$f":"+'AFE DETAILED'!E500","v":"TOTAL Down Hole Tool Rental"},{"$f":"+'AFE DETAILED'!G481","v":114021},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K500)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L500)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M500)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N500)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O500)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P500)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q500)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R500)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B501","v":"F23"},{"$f":"+'AFE DETAILED'!E507","v":"TOTAL Environmental & HSE"},{"$f":"+'AFE DETAILED'!G502","v":114022},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K507)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L507)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M507)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N507)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O507)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P507)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q507)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R507)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B508","v":"F24"},{"$f":"+'AFE DETAILED'!E512","v":"TOTAL Abandonment/Suspension"},{"$f":"+'AFE DETAILED'!G509","v":114023},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K512)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L512)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M512)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N512)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O512)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P512)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q512)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R512)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B513","v":"F25"},{"$f":"+'AFE DETAILED'!E520","v":"TOTAL Direct Supervision"},{"$f":"+'AFE DETAILED'!G514","v":114024},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K520)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L520)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M520)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N520)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O520)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P520)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q520)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R520)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B521","v":"F26"},{"$f":"+'AFE DETAILED'!E528","v":"TOTAL Tech Services"},{"$f":"+'AFE DETAILED'!G522","v":114025},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K528)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L528)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M528)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N528)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O528)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P528)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q528)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R528)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B529","v":"F27"},{"$f":"+'AFE DETAILED'!E533","v":"TOTAL Monthly No Incident Incentive"},{"$f":"+'AFE DETAILED'!G530","v":114026},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K533)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L533)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M533)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N533)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O533)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P533)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q533)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R533)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B534","v":"F28"},{"$f":"+'AFE DETAILED'!E538","v":"TOTAL Well Productivity Bonus"},{"$f":"+'AFE DETAILED'!G535","v":114026},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K538)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L538)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M538)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N538)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O538)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P538)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q538)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R538)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B539","v":"F"},{"$f":"+'AFE DETAILED'!E539","v":"TOTAL WELL SERVICE "},null,{"$f":"SUM(E54:E81)","v":0},{"$f":"SUM(F54:F81)","v":0},0,0,0,0,0,0,0]
[]
[null,{"$f":"+'AFE DETAILED'!B541","v":"G"},{"$f":"+'AFE DETAILED'!E541","v":"SUPPORT SERVICES"}]
[null,{"$f":"+'AFE DETAILED'!B542","v":"G1"},{"$f":"+'AFE DETAILED'!E547","v":"TOTAL Helicopters and special flights"},{"$f":"+'AFE DETAILED'!G543","v":115001},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K547)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L547)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M547)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N547)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O547)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P547)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q547)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R547)","v":""},{"$f":"SUM(E85:L85)","v":0}]
[null,{"$f":"+'AFE DETAILED'!B548","v":"G2"},{"$f":"+'AFE DETAILED'!E551","v":"TOTAL Wings [Aircrafts]"},{"$f":"+'AFE DETAILED'!G549","v":115002},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K551)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L551)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M551)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N551)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O551)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P551)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q551)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R551)","v":""},{"$f":"SUM(E86:L86)","v":0}]
[null,{"$f":"+'AFE DETAILED'!B552","v":"G3"},{"$f":"+'AFE DETAILED'!E562","v":"TOTAL Road Transport"},{"$f":"+'AFE DETAILED'!G553","v":115003},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K562)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L562)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M562)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N562)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O562)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P562)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q562)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R562)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B563","v":"G4"},{"$f":"+'AFE DETAILED'!E571","v":"TOTAL Field Allocation"},{"$f":"+'AFE DETAILED'!G564","v":115004},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K571)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L571)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M571)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N571)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O571)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P571)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q571)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R571)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B572","v":"G5"},{"$f":"+'AFE DETAILED'!E582","v":"TOTAL Security"},{"$f":"+'AFE DETAILED'!G573","v":115005},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K582)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L582)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M582)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N582)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O582)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P582)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q582)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R582)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B583","v":"G6"},{"$f":"+'AFE DETAILED'!E587","v":"TOTAL Community Relations"},{"$f":"+'AFE DETAILED'!G584","v":115006},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K587)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L587)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M587)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N587)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O587)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P587)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q587)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R587)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B588","v":"G7"},{"$f":"+'AFE DETAILED'!E592","v":"TOTAL Operations insurance"},{"$f":"+'AFE DETAILED'!G589","v":116001},{"$f":"+IF(E3=\"\",\"\",'AFE DETAILED'!K592)","v":0},{"$f":"+IF(F3=\"\",\"\",'AFE DETAILED'!L592)","v":0},{"$f":"+IF(G3=\"\",\"\",'AFE DETAILED'!M592)","v":""},{"$f":"+IF(H3=\"\",\"\",'AFE DETAILED'!N592)","v":""},{"$f":"+IF(I3=\"\",\"\",'AFE DETAILED'!O592)","v":""},{"$f":"+IF(J3=\"\",\"\",'AFE DETAILED'!P592)","v":""},{"$f":"+IF(K3=\"\",\"\",'AFE DETAILED'!Q592)","v":""},{"$f":"+IF(L3=\"\",\"\",'AFE DETAILED'!R592)","v":""},0]
[null,{"$f":"+'AFE DETAILED'!B593","v":"G"},{"$f":"+'AFE DETAILED'!E593","v":"TOTAL SUPPORT SERVICES"},null,{"$f":"SUM(E85:E91)","v":0},{"$f":"SUM(F85:F91)","v":0},0,0,0,0,0,0,0]
[]
[null,"TOTAL",null,null,{"$f":"+IF(E3=\"\",\"\",E92+E82+E51+E35+E27+E21+E16)","v":0},{"$f":"+IF(F3=\"\",\"\",F92+F82+F51+F35+F27+F21+F16)","v":0},{"$f":"+IF(G3=\"\",0,G92+G82+G51+G35+G27+G21+G16)","v":0},{"$f":"+IF(H3=\"\",0,H92+H82+H51+H35+H27+H21+H16)","v":0},0,0,0,{"$f":"+IF(L3=\"\",0,L92+L82+L51+L35+L27+L21+L16)","v":0},0]
[null,"EXTRA COST ASSOCIATED TO DRILLING NPT´S",null,null,{"$f":"\"The percentage of extra days for drilling NPT is \" & TEXT(NPT!D7+NPT!D8+NPT!D9,\"0,00%\") & \". This NPT affects in a \" & TEXT(NPT!D13+NPT!D14+NPT!D15,\"0,00%\") & \" the cost of the project in the variable cost. The associated cost is:\"","v":"The percentage of extra days for drilling NPT is 0,00%. This NPT affects in a 0,00% the cost of the project in the variable cost. The associated cost is:"},null,null,null,null,null,null,null,{"$f":"+(SUM(G24:K26,G54:K60,G62:K76,G85:K90,G78:K79))*(NPT!D13+NPT!D14+NPT!D15)","v":0}]
[null,"EXTRA COST ASSOCIATED TO DRILLING STUCK EVENTS",null,null,{"$f":"\"The percentage of extra days for stuck events in drilling is \" & TEXT(NPT!D10,\"0,00%\") & \". This event affects in a \" & TEXT(NPT!D16,\"0,00%\") & \" the cost of the project in the variable cost and fishing tools required. The associated cost is:\"","v":"The percentage of extra days for stuck events in drilling is 0,00%. This event affects in a 0,00% the cost of the project in the variable cost and fishing tools required. The associated cost is:"},null,null,null,null,null,null,null,{"$f":"IF(AND(G94=0,H94=0,I94=0,J94=0,K94=0),0,IF(NPT!D16=0,0,((SUM(G24:K26,G54:K60,G62:K76,G85:K90,G78:K79))*(NPT!D16))+((ROUNDUP((MAX(E9:K9)*(NPT!D10)),0)*('AFE DETAILED'!E345+'AFE DETAILED'!E347+'AFE DETAILED'!E344))+'AFE DETAILED'!E346+('AFE DETAILED'!E349*'AFE DETAILED'!Q11))))","v":0}]
[null,"EXTRA COST ASSOCIATED TO COMPLETION  NPT´S",null,null,{"$f":"\"The percentage of extra days for completion NPT is \" & TEXT(NPT!D20+NPT!D21+NPT!D22,\"0,00%\") & \". This NPT affects in a \" & TEXT(NPT!D26+NPT!D27+NPT!D28,\"0,00%\") & \" the cost of the project in the variable cost. The associated cost is:\"","v":"The percentage of extra days for completion NPT is 0,00%. This NPT affects in a 0,00% the cost of the project in the variable cost. The associated cost is:"},null,null,null,null,null,null,null,{"$f":"+(SUM(L24:L26,L54:L60,L62:L76,L85:L90,L78:L79))*(NPT!D13+NPT!D14+NPT!D15)","v":0}]
[null,"EXTRA COST ASSOCIATED TO COMPLETION  STUCK EVENTS",null,null,{"$f":"\"The percentage of extra days for stuck events in completion is \" & TEXT(NPT!D23,\"0,00%\") & \". This event affects in a \" & TEXT(NPT!D29,\"0,00%\") & \" the cost of the project in the variable cost and fishing tools required. The associated cost is:\"","v":"The percentage of extra days for stuck events in completion is 0,00%. This event affects in a 0,00% the cost of the project in the variable cost and fishing tools required. The associated cost is:"},null,null,null,null,null,null,null,{"$f":"IF(NPT!D29=0,0,((SUM(L24:L26,L54:L60,L62:L76,L85:L90,L78:L79))*(NPT!D29))+((ROUNDUP((L8*(NPT!D23)),0)*('AFE DETAILED'!E345+'AFE DETAILED'!E347+'AFE DETAILED'!E344))+'AFE DETAILED'!E346+('AFE DETAILED'!E349*'AFE DETAILED'!Q11)))","v":0}]
[null,"TOTAL VALUE INCLUDED RISK EVENTS ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M94:M98)","v":0}]
[null,"EXTRA COST ASSOCIATED TO DRILLING NPT´S",null,null,{"$f":"\"The percentage of extra days for drilling NPT is \" & TEXT(NPT!D6,\"0,00%\") & \". The associated extra days are: \"","v":"The percentage of extra days for drilling NPT is 0,00%. The associated extra days are: "},null,null,null,null,null,null,null,{"$f":"+NPT!C6-NPT!C5","v":0}]
[null,"EXTRA COST ASSOCIATED TO COMPLETION  NPT´S",null,null,{"$f":"\"The percentage of extra days for drilling NPT is \" & TEXT(NPT!D19,\"0,00%\") & \". The associated extra days are: \"","v":"The percentage of extra days for drilling NPT is 0,00%. The associated extra days are: "},null,null,null,null,null,null,null,{"$f":"+NPT!C19-NPT!C18","v":0}]
[null,"TOTAL TIME INCLUDED RISK EVENTS ",null,null,null,null,null,null,null,null,null,null,{"$f":"+M100+M101+M9","v":0}]

{"sheet":"AFE DETAILED","index":5,"n_rows":595,"n_cols":20,"rows_kept":595,"cut":false,"hidden":false,"merged":[[1,1,1,19]]}
[{"$f":"+MENU!D5","v":"Well cost tool empty_150614_2131."}]
[null,"DETAILED AFE "]
[null,null,null,"PHASE No. ",null,null,null,null,null,null,null,null,"PHASE 1","PHASE 2","PHASE 3","PHASE 4","PHASE 5"]
[null,null,null,"SECTION ",null,null,null,null,null,null,{"$f":"+'INITIAL DATA'!C8","v":"CIVIL WORKS "},{"$f":"+'INITIAL DATA'!D8","v":"MOBILIZATION "},{"$f":"IF('INITIAL DATA'!E8=\"N/A\",IF('INITIAL DATA'!F8=\"N/A\",IF('INITIAL DATA'!G8=\"N/A\",IF('INITIAL DATA'!H8=\"N/A\",IF('INITIAL DATA'!I8=\"N/A\",\"N/A\",'INITIAL DATA'!I8),'INITIAL DATA'!H8),'INITIAL DATA'!G8),'INITIAL DATA'!F8),'INITIAL DATA'!E8)","v":"N/A"},{"$f":"IF(M4='INITIAL DATA'!E8,IF('INITIAL DATA'!F8=\"N/A\",IF('INITIAL DATA'!G8=\"N/A\",IF('INITIAL DATA'!H8=\"N/A\",IF('INITIAL DATA'!I8=\"N/A\",\"N/A\",'INITIAL DATA'!I8),'INITIAL DATA'!H8),'INITIAL DATA'!G8),'INITIAL DATA'!F8),IF(M4='INITIAL DATA'!F8, IF('INITIAL DATA'!G8=\"N/A\",IF('INITIAL DATA'!H8=\"N/A\",IF('INITIAL DATA'!I8=\"N/A\",\"N/A\",'INITIAL DATA'!I8),'INITIAL DATA'!H8),'INITIAL DATA'!G8),IF(M4='INITIAL DATA'!G8, IF('INITIAL DATA'!H8=\"N/A\",IF('INITIAL DATA'!I8=\"N/A\",\"N/A\",'INITIAL DATA'!I8),'INITIAL DATA'!H8),IF(M4='INITIAL DATA'!H8, IF('INITIAL DATA'!I8=\"N/A\",\"N/A\",'INITIAL DATA'!I8),IF(M4='INITIAL DATA'!I8,\"N/A\",\"N/A\")))))","v":"N/A"},{"$f":"IF(N4=\"N/A\",\"N/A\",IF(N4='INITIAL DATA'!F8, IF('INITIAL DATA'!G8=\"N/A\",IF('INITIAL DATA'!H8=\"N/A\",IF('INITIAL DATA'!I8=\"N/A\",\"N/A\",'INITIAL DATA'!I8),'INITIAL DATA'!H8),'INITIAL DATA'!G8),IF(N4='INITIAL DATA'!G8, IF('INITIAL DATA'!H8=\"N/A\",IF('INITIAL DATA'!I8=\"N/A\",\"N/A\",'INITIAL DATA'!I8),'INITIAL DATA'!H8),IF(N4='INITIAL DATA'!H8, IF('INITIAL DATA'!I8=\"N/A\",\"N/A\",'INITIAL DATA'!I8),IF(N4='INITIAL DATA'!I8,\"N/A\",\"N/A\")))))","v":"N/A"},{"$f":"IF(O4=\"N/A\",\"N/A\",IF(O4='INITIAL DATA'!G8, IF('INITIAL DATA'!H8=\"N/A\",IF('INITIAL DATA'!I8=\"N/A\",\"N/A\",'INITIAL DATA'!I8),'INITIAL DATA'!H8),IF(O4='INITIAL DATA'!H8, IF('INITIAL DATA'!I8=\"N/A\",\"N/A\",'INITIAL DATA'!I8),IF(O4='INITIAL DATA'!I8,\"N/A\",\"N/A\"))))","v":"N/A"},{"$f":" IF(P4=\"N/A\",\"N/A\",IF(P4='INITIAL DATA'!H8, IF('INITIAL DATA'!I8=\"N/A\",\"N/A\",'INITIAL DATA'!I8),IF(P4='INITIAL DATA'!I8,\"N/A\",\"N/A\")))","v":"N/A"},{"$f":"+'INITIAL DATA'!J8","v":"N/A"},null,"TOTAL "]
[null,null,null,"DIAMETER CASING, LINER OR TUBING ",null,null,null,null,null,null,{"$f":"+K4","v":"CIVIL WORKS "},{"$f":"+L4","v":"MOBILIZATION "},{"$f":"IF(M4=\"N/A\",\"N/A\",OPERATIONS!E8)","v":"N/A"},{"$f":"IF(N4=\"N/A\",\"N/A\",OPERATIONS!F8)","v":"N/A"},{"$f":"IF(O4=\"N/A\",\"N/A\",OPERATIONS!G8)","v":"N/A"},{"$f":"IF(P4=\"N/A\",\"N/A\",OPERATIONS!H8)","v":"N/A"},{"$f":"IF(Q4=\"N/A\",\"N/A\",OPERATIONS!I8)","v":"N/A"},{"$f":"IF(M4=\"N/A\",\"N/A\",OPERATIONS!J8)","v":"N/A"},null,"-"]
[null,null,null,"DAY START",null,null,null,null,null,null,{"$f":"+K7","v":"00:00:00"},{"$f":"+L7","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",null,{"$f":"+T7","v":"N/A"}]
[null,null,null,"DAY START LONG",null,null,null,null,null,null,{"$f":"IF(M4=\"N/A\",0,'INITIAL DATA'!C19)","v":"00:00:00"},{"$f":"IF(M4=\"N/A\",0,'INITIAL DATA'!F19)","v":"00:00:00"},{"$f":"+L7+L9","v":"00:00:00"},{"$f":"+M7+M8+M9","v":"00:00:00"},{"$f":"+N7+N8+N9","v":"00:00:00"},{"$f":"+O7+O8+O9","v":"00:00:00"},{"$f":"+P7+P8+P9","v":"00:00:00"},{"$f":"+Q7+Q8+Q9","v":"00:00:00"},null,{"$f":"IF(M4=\"N/A\",\"N/A\",R7+R9)","v":"N/A"}]
[null,null,null,"DRILLING TIME",null,null,null,null,null,null,{"$f":"+HLOOKUP(K4,'INITIAL DATA'!$C$8:$J$15,6,0)","v":"N/A"},{"$f":"HLOOKUP(L4,'INITIAL DATA'!$C$8:$J$15,6,0)","v":"N/A"},{"$f":"IF(M4=\"n/A\",0,HLOOKUP(M4,'INITIAL DATA'!$C$8:$J$15,6,0))","v":0},{"$f":"IF(N4=\"n/A\",0,HLOOKUP(N4,'INITIAL DATA'!$C$8:$J$15,6,0))","v":0},{"$f":"IF(O4=\"n/A\",0,HLOOKUP(O4,'INITIAL DATA'!$C$8:$J$15,6,0))","v":0},{"$f":"IF(P4=\"n/A\",0,HLOOKUP(P4,'INITIAL DATA'!$C$8:$J$15,6,0))","v":0},{"$f":"IF(Q4=\"n/A\",0,HLOOKUP(Q4,'INITIAL DATA'!$C$8:$J$15,6,0))","v":0},{"$f":"IF(R4=\"n/A\",0,HLOOKUP(R4,'INITIAL DATA'!$C$8:$J$15,6,0))","v":0}]
[null,null,null,"FLAT TIME",null,null,null,null,null,null,{"$f":"IF(M4=\"N/A\",0,HLOOKUP(K4,'INITIAL DATA'!$C$8:$J$15,7,0))","v":0},{"$f":"IF(M4=\"N/A\",0,HLOOKUP(L4,'INITIAL DATA'!$C$8:$J$15,7,0))","v":0},{"$f":"IF(M4=\"N/A\",0,HLOOKUP(M4,'INITIAL DATA'!$C$8:$J$15,7,0))","v":0},{"$f":"IF(N4=\"N/A\",0,HLOOKUP(N4,'INITIAL DATA'!$C$8:$J$15,7,0))","v":0},{"$f":"IF(O4=\"N/A\",0,HLOOKUP(O4,'INITIAL DATA'!$C$8:$J$15,7,0))","v":0},{"$f":"IF(P4=\"N/A\",0,HLOOKUP(P4,'INITIAL DATA'!$C$8:$J$15,7,0))","v":0},{"$f":"IF(Q4=\"N/A\",0,HLOOKUP(Q4,'INITIAL DATA'!$C$8:$J$15,7,0))","v":0},{"$f":"IF(R4=\"N/A\",0,HLOOKUP(R4,'INITIAL DATA'!$C$8:$J$15,7,0))","v":0}]
[null,null,null,"TOTAL CUMULATIVE  TIME FOR OPERATION ONLY ",null,null,null,null,null,null,0,0,{"$f":"+M8+M9","v":0},{"$f":"+M10+N8+N9","v":0},{"$f":"+N10+O8+O9","v":0},{"$f":"+O10+P8+P9","v":0},{"$f":"+P10+Q8+Q9","v":0},{"$f":"+Q10+R9","v":0},null,{"$f":"+R10","v":0}]
[null,null,null,"DEPTH TARGET",null,null,null,null,null,null,{"$f":"+HLOOKUP(K4,'INITIAL DATA'!$C$8:$J$15,4,0)","v":0},{"$f":"+HLOOKUP(L4,'INITIAL DATA'!$C$8:$J$15,4,0)","v":0},{"$f":"IF(M4=\"N/A\",0,HLOOKUP(M4,'INITIAL DATA'!$C$8:$J$15,4,0))","v":0},{"$f":"IF(N4=\"N/A\",0,HLOOKUP(N4,'INITIAL DATA'!$C$8:$J$15,4,0))","v":0},{"$f":"IF(O4=\"N/A\",0,HLOOKUP(O4,'INITIAL DATA'!$C$8:$J$15,4,0))","v":0},{"$f":"IF(P4=\"N/A\",0,HLOOKUP(P4,'INITIAL DATA'!$C$8:$J$15,4,0))","v":0},{"$f":"IF(Q4=\"N/A\",0,HLOOKUP(Q4,'INITIAL DATA'!$C$8:$J$15,4,0))","v":0},{"$f":"IF(R4=\"N/A\",0,HLOOKUP(R4,'INITIAL DATA'!$C$8:$J$15,4,0))","v":0},null,{"$f":"+R11","v":0}]
[null,null,null,"GEOLOGY FORMATION",null,null,null,null,null,null,{"$f":"+HLOOKUP(K4,'INITIAL DATA'!$C$8:$J$15,5,0)","v":"N/A"},{"$f":"+HLOOKUP(L4,'INITIAL DATA'!$C$8:$J$15,5,0)","v":"N/A"},{"$f":"IF(M4=\"N/A\",\"N/A\",HLOOKUP(M4,'INITIAL DATA'!$C$8:$J$15,5,0))","v":"N/A"},{"$f":"IF(N4=\"N/A\",\"N/A\",HLOOKUP(N4,'INITIAL DATA'!$C$8:$J$15,5,0))","v":"N/A"},{"$f":"IF(O4=\"N/A\",\"N/A\",HLOOKUP(O4,'INITIAL DATA'!$C$8:$J$15,5,0))","v":"N/A"},{"$f":"IF(P4=\"N/A\",\"N/A\",HLOOKUP(P4,'INITIAL DATA'!$C$8:$J$15,5,0))","v":"N/A"},{"$f":"IF(Q4=\"N/A\",\"N/A\",HLOOKUP(Q4,'INITIAL DATA'!$C$8:$J$15,5,0))","v":"N/A"},{"$f":"IF(R4=\"N/A\",\"N/A\",HLOOKUP(R4,'INITIAL DATA'!$C$8:$J$15,5,0))","v":"N/A"},null,"-"]
[null,"ITEM","SERVICE CODE","UNIT","COST","SERVICE ","ACCOUNT","ACCOUNT DESCRIPTION ","CONTRACTOR","CONTRACT No.","COST","COST","COST","COST","COST","COST","COST","COST",null,"COST"]
[null,"A",null,null,"PURCHASE LAND AND/OR ACCESS PERMIT COST"]
[null,"A1",null,null,"Purchase LAND and/or access permit cost"]
[null,1,11100101,"GLOBAL",{"$f":"+IF(C16=\"\",0,VLOOKUP(C16,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Land Acquisition",111001,"Construc, Mnt, Clearan of Site & Road",null,null,{"$f":"+IF($M$4=\"N/A\",0,'INITIAL DATA'!C20)","v":0},0,{"$f":"+IF($M$4=\"N/A\",0,0)","v":0},{"$f":"+IF($N$4=\"N/A\",0,0)","v":0},{"$f":"+IF($O$4=\"N/A\",0,0)","v":0},{"$f":"+IF($P$4=\"N/A\",0,0)","v":0},{"$f":"+IF($Q$4=\"N/A\",0,0)","v":0},{"$f":"+IF($M$4=\"N/A\",0,0)","v":0},null,{"$f":"+SUM(K16:R16)","v":0}]
[null,2,11100102,"GLOBAL",{"$f":"+IF(C17=\"\",0,VLOOKUP(C17,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Land Rights",111001,"Construc, Mnt, Clearan of Site & Road",null,null,{"$f":"+IF($M$4=\"N/A\",0,'INITIAL DATA'!C21)","v":0},0,{"$f":"+IF($M$4=\"N/A\",0,0)","v":0},{"$f":"+IF($N$4=\"N/A\",0,0)","v":0},{"$f":"+IF($O$4=\"N/A\",0,0)","v":0},{"$f":"+IF($P$4=\"N/A\",0,0)","v":0},{"$f":"+IF($Q$4=\"N/A\",0,0)","v":0},{"$f":"+IF($M$4=\"N/A\",0,0)","v":0},null,{"$f":"+SUM(K17:R17)","v":0}]
[null,3,null,null,null,null,111001,"Construc, Mnt, Clearan of Site & Road",null,null,null,0,0,0,0,0,0,0,null,0]
[null,4,null,null,null,null,111001,"Construc, Mnt, Clearan of Site & Road",null,null,null,0,0,0,0,0,0,0,null,0]
[null,"=",null,null,"TOTAL Purchase land and/or access permit cost",null,null,null,null,null,{"$f":"SUM(K16:K19)","v":0},{"$f":"SUM(L16:L19)","v":0},0,0,0,0,0,0,null,0]
[null,"A",null,null,"TOTAL PURCHASE LAND AND/OR ACCESS PERMIT COST",null,null,null,null,null,{"$f":"+K20","v":0},{"$f":"+L20","v":0},0,0,0,0,0,0,null,0]
[]
[null,"B",null,null,"LOCATION  AND ROAD CONSTRUCTION & MAINTENANCE"]
[null,"B1",null,null,"LOCATION construction and maintenance"]
[null,1,11100103,"GLOBAL",{"$f":"+IF(C25=\"\",0,VLOOKUP(C25,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Location Construction",111001,"Construc, Mnt, Clearan of Site & Road",null,null,{"$f":"+IF($M$4=\"N/A\",0,'INITIAL DATA'!C22)","v":0},0,{"$f":"+IF($M$4=\"N/A\",0,0)","v":0},{"$f":"+IF($N$4=\"N/A\",0,0)","v":0},{"$f":"+IF($O$4=\"N/A\",0,0)","v":0},{"$f":"+IF($P$4=\"N/A\",0,0)","v":0},{"$f":"+IF($Q$4=\"N/A\",0,0)","v":0},{"$f":"+IF($M$4=\"N/A\",0,0)","v":0},null,{"$f":"SUM(K25:R25)","v":0}]
[null,2,11100104,"GLOBAL",{"$f":"+IF(C26=\"\",0,VLOOKUP(C26,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Location Maintenance",111001,"Construc, Mnt, Clearan of Site & Road",null,null,{"$f":"+IF($M$4=\"N/A\",0,'INITIAL DATA'!C23)","v":0},0,{"$f":"+IF($M$4=\"N/A\",0,0)","v":0},{"$f":"+IF($N$4=\"N/A\",0,0)","v":0},{"$f":"+IF($O$4=\"N/A\",0,0)","v":0},{"$f":"+IF($P$4=\"N/A\",0,0)","v":0},{"$f":"+IF($Q$4=\"N/A\",0,0)","v":0},{"$f":"+IF($M$4=\"N/A\",0,0)","v":0},null,{"$f":"SUM(K26:R26)","v":0}]
[null,3,null,null,null,null,111001,"Construc, Mnt, Clearan of Site & Road",null,null,null,0,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,111001,"Construc, Mnt, Clearan of Site & Road",null,null,null,0,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,111001,"Construc, Mnt, Clearan of Site & Road",null,null,null,0,0,0,0,0,0,0,0,0]
[null,"=",null,null,"TOTAL location construction and maintenance",null,null,null,null,null,{"$f":"SUM(K25:K29)","v":0},{"$f":"SUM(L25:L29)","v":0},0,0,0,0,0,0,null,0]
[null,"B2",null,null,"ROAD construction and maintenance"]
[null,1,11100105,"GLOBAL",{"$f":"+IF(C32=\"\",0,VLOOKUP(C32,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Road Construction",111001,"Construc, Mnt, Clearan of Site & Road",null,null,{"$f":"+IF($M$4=\"N/A\",0,'INITIAL DATA'!C24)","v":0},0,{"$f":"+IF($M$4=\"N/A\",0,0)","v":0},{"$f":"+IF($N$4=\"N/A\",0,0)","v":0},{"$f":"+IF($O$4=\"N/A\",0,0)","v":0},{"$f":"+IF($P$4=\"N/A\",0,0)","v":0},{"$f":"+IF($Q$4=\"N/A\",0,0)","v":0},{"$f":"+IF($M$4=\"N/A\",0,0)","v":0},null,{"$f":"SUM(K32:R32)","v":0}]
[null,2,11100106,"GLOBAL",{"$f":"+IF(C33=\"\",0,VLOOKUP(C33,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Road Maintenance",111001,"Construc, Mnt, Clearan of Site & Road",null,null,{"$f":"+IF($M$4=\"N/A\",0,'INITIAL DATA'!C25)","v":0},0,{"$f":"+IF($M$4=\"N/A\",0,0)","v":0},{"$f":"+IF($N$4=\"N/A\",0,0)","v":0},{"$f":"+IF($O$4=\"N/A\",0,0)","v":0},{"$f":"+IF($P$4=\"N/A\",0,0)","v":0},{"$f":"+IF($Q$4=\"N/A\",0,0)","v":0},{"$f":"+IF($M$4=\"N/A\",0,0)","v":0},null,{"$f":"SUM(K33:R33)","v":0}]
[null,3,null,null,null,null,111001,"Construc, Mnt, Clearan of Site & Road",null,null,null,0,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,111001,"Construc, Mnt, Clearan of Site & Road",null,null,null,0,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,111001,"Construc, Mnt, Clearan of Site & Road",null,null,null,0,0,0,0,0,0,0,0,0]
[null,"=",null,null,"TOTAL road construction and maintenance",null,null,null,null,null,{"$f":"SUM(K32:K36)","v":0},{"$f":"SUM(L32:L36)","v":0},0,0,0,0,0,0,null,0]
[null,"B",null,null,"TOTAL LOCATION  AND ROAD CONSTRUCTION & MAINTENANCE",null,null,null,null,null,{"$f":"+K30+K37","v":0},{"$f":"+L30+L37","v":0},0,0,0,0,0,0,null,0]
[]
[null,"C",null,null,"HIRE OF DRILLING UNIT & CATERING "]
[null,"C1",null,null,"Rig Rate"]
[null,1,11000101,{"$f":"+IF(G42=\"\",\"\",VLOOKUP('AFE DETAILED'!C42,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C42=\"\",0,VLOOKUP(C42,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Daily Rig Rate",110001,"Rig Rate",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,$E$42*(M8+M9))","v":0},{"$f":"+IF(N4=\"N/A\",0,$E$42*(N8+N9))","v":0},0,0,0,0,null,{"$f":"SUM(K42:R42)","v":0}]
[null,2,11000102,{"$f":"+IF(G43=\"\",\"\",VLOOKUP('AFE DETAILED'!C43,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C43=\"\",0,VLOOKUP(C43,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Daily Stack Rate",110001,"Rig Rate",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,$E$43*'INITIAL DATA'!C31)","v":0},{"$f":"+IF(N4=\"N/A\",0,$E$43*'INITIAL DATA'!D31)","v":0},{"$f":"+IF(O4=\"N/A\",0,$E$43*'INITIAL DATA'!E31)","v":0},{"$f":"+IF(P4=\"N/A\",0,$E$43*'INITIAL DATA'!F31)","v":0},{"$f":"+IF(Q4=\"N/A\",0,$E$43*'INITIAL DATA'!G31)","v":0},{"$f":"+IF(R4=\"N/A\",0,$E$43*'INITIAL DATA'!H31)","v":0},null,{"$f":"SUM(K43:R43)","v":0}]
[null,3,11000103,{"$f":"+IF(G44=\"\",\"\",VLOOKUP('AFE DETAILED'!C44,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C44=\"\",0,VLOOKUP(C44,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Daily Stand by Rate w/ crew",110001,"Rig Rate",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,$E$44*'INITIAL DATA'!C29)","v":0},{"$f":"+IF(N4=\"N/A\",0,$E$44*'INITIAL DATA'!D29)","v":0},{"$f":"+IF(O4=\"N/A\",0,$E$44*'INITIAL DATA'!E29)","v":0},{"$f":"+IF(P4=\"N/A\",0,$E$44*'INITIAL DATA'!F29)","v":0},{"$f":"+IF(Q4=\"N/A\",0,$E$44*'INITIAL DATA'!G29)","v":0},{"$f":"+IF(R4=\"N/A\",0,$E$44*'INITIAL DATA'!H29)","v":0},null,0]
[null,4,11000104,{"$f":"+IF(G45=\"\",\"\",VLOOKUP('AFE DETAILED'!C45,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C45=\"\",0,VLOOKUP(C45,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Daily Stand by Rate w/o crew",110001,"Rig Rate",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,$E$45*'INITIAL DATA'!C30)","v":0},{"$f":"+IF(N4=\"N/A\",0,$E$45*'INITIAL DATA'!D30)","v":0},{"$f":"+IF(O4=\"N/A\",0,$E$45*'INITIAL DATA'!E30)","v":0},{"$f":"+IF(P4=\"N/A\",0,$E$45*'INITIAL DATA'!F30)","v":0},{"$f":"+IF(Q4=\"N/A\",0,$E$45*'INITIAL DATA'!G30)","v":0},{"$f":"+IF(R4=\"N/A\",0,$E$45*'INITIAL DATA'!H30)","v":0},null,0]
[null,5,11000105,{"$f":"+IF(G46=\"\",\"\",VLOOKUP('AFE DETAILED'!C46,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C46=\"\",0,VLOOKUP(C46,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Equipment LIH / DBR",110001,"Rig Rate",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,'INITIAL DATA'!C32)","v":0},{"$f":"+IF(N4=\"N/A\",0,'INITIAL DATA'!D32)","v":0},{"$f":"+IF(O4=\"N/A\",0,'INITIAL DATA'!E32)","v":0},{"$f":"+IF(P4=\"N/A\",0,'INITIAL DATA'!F32)","v":0},{"$f":"+IF(Q4=\"N/A\",0,'INITIAL DATA'!G32)","v":0},{"$f":"+IF(R4=\"N/A\",0,'INITIAL DATA'!H32)","v":0},null,0]
[null,6,11000106,{"$f":"+IF(G47=\"\",\"\",VLOOKUP('AFE DETAILED'!C47,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C47=\"\",0,VLOOKUP(C47,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel - Patio Hand",110001,"Rig Rate",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,3*$E$47*(M8+M9+'INITIAL DATA'!C29))","v":0},{"$f":"+IF(N4=\"N/A\",0,3*$E$47*(N8+N9+'INITIAL DATA'!D29))","v":0},{"$f":"+IF(O4=\"N/A\",0,3*$E$47*(O8+O9+'INITIAL DATA'!E29))","v":0},{"$f":"+IF(P4=\"N/A\",0,3*$E$47*(P8+P9+'INITIAL DATA'!F29))","v":0},{"$f":"+IF(Q4=\"N/A\",0,3*$E$47*(Q8+Q9+'INITIAL DATA'!G29))","v":0},{"$f":"+IF(R4=\"N/A\",0,3*$E$47*(R8+R9+'INITIAL DATA'!H29))","v":0},null,0]
[null,7,11000107,{"$f":"+IF(G48=\"\",\"\",VLOOKUP('AFE DETAILED'!C48,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C48=\"\",0,VLOOKUP(C48,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Reimbursable",110001,"Rig Rate",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,'INITIAL DATA'!C34)","v":0},{"$f":"+IF(N4=\"N/A\",0,'INITIAL DATA'!D34)","v":0},{"$f":"+IF(O4=\"N/A\",0,'INITIAL DATA'!E34)","v":0},{"$f":"+IF(P4=\"N/A\",0,'INITIAL DATA'!F34)","v":0},{"$f":"+IF(Q4=\"N/A\",0,'INITIAL DATA'!G34)","v":0},{"$f":"+IF(R4=\"N/A\",0,'INITIAL DATA'!H34)","v":0},null,0]
[null,8,11000108,{"$f":"+IF(G49=\"\",\"\",VLOOKUP('AFE DETAILED'!C49,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C49=\"\",0,VLOOKUP(C49,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Repair Rig",110001,"Rig Rate",null,null,0,0,0,0,0,0,0,0,null,0]
[null,9,11000109,{"$f":"+IF(G50=\"\",\"\",VLOOKUP('AFE DETAILED'!C50,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C50=\"\",0,VLOOKUP(C50,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Rig Assistance ",110001,"Rig Rate",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,$E$50*(M8+M9+'INITIAL DATA'!C29))","v":0},{"$f":"+IF(N4=\"N/A\",0,$E$50*(N8+N9+'INITIAL DATA'!D29))","v":0},{"$f":"+IF(O4=\"N/A\",0,$E$50*(O8+O9+'INITIAL DATA'!E29))","v":0},{"$f":"+IF(P4=\"N/A\",0,$E$50*(P8+P9+'INITIAL DATA'!F29))","v":0},{"$f":"+IF(Q4=\"N/A\",0,$E$50*(Q8+Q9+'INITIAL DATA'!G29))","v":0},{"$f":"+IF(R4=\"N/A\",0,$E$50*(R8+R9+'INITIAL DATA'!H29))","v":0},null,0]
[null,10,null,null,null,null,110001,"Rig Rate",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Rig Rate",null,null,null,null,null,{"$f":"SUM(K42:K51)","v":0},{"$f":"SUM(L42:L51)","v":0},0,0,0,0,0,0,null,0]
[null,"C2",null,null,"Catering & Accommodation"]
[null,1,11000201,{"$f":"+IF(G54=\"\",\"\",VLOOKUP('AFE DETAILED'!C54,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C54=\"\",0,VLOOKUP(C54,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Catering",110002,"Catering & Accommodation",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,$E$54*(3+'INITIAL DATA'!C33)*('AFE DETAILED'!M8+'AFE DETAILED'!M9+'INITIAL DATA'!C29))","v":0},{"$f":"+IF(N4=\"N/A\",0,$E$54*(3+'INITIAL DATA'!D33)*('AFE DETAILED'!N8+'AFE DETAILED'!N9+'INITIAL DATA'!D29))","v":0},{"$f":"+IF(O4=\"N/A\",0,$E$54*(3+'INITIAL DATA'!E33)*('AFE DETAILED'!O8+'AFE DETAILED'!O9+'INITIAL DATA'!E29))","v":0},{"$f":"+IF(P4=\"N/A\",0,$E$54*(3+'INITIAL DATA'!F33)*('AFE DETAILED'!P8+'AFE DETAILED'!P9+'INITIAL DATA'!F29))","v":0},{"$f":"+IF(Q4=\"N/A\",0,$E$54*(3+'INITIAL DATA'!G33)*('AFE DETAILED'!Q8+'AFE DETAILED'!Q9+'INITIAL DATA'!G29))","v":0},{"$f":"+IF(R4=\"N/A\",0,$E$54*(3+'INITIAL DATA'!H33)*('AFE DETAILED'!R8+'AFE DETAILED'!R9+'INITIAL DATA'!H29))","v":0},null,{"$f":"SUM(K54:R54)","v":0}]
[null,2,11000202,{"$f":"+IF(G55=\"\",\"\",VLOOKUP('AFE DETAILED'!C55,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C55=\"\",0,VLOOKUP(C55,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Reimbursable",110002,"Catering & Accommodation",null,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(K55:R55)","v":0}]
[null,3,null,null,null,null,110002,"Catering & Accommodation",null,null,0,0,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,110002,"Catering & Accommodation",null,null,0,0,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,110002,"Catering & Accommodation",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Catering & Accommodation",null,null,null,null,null,{"$f":"SUM(K54:K58)","v":0},{"$f":"SUM(L54:L58)","v":0},0,0,0,0,0,0,null,0]
[null,"C3",null,null,"Mobilization & Demobilization"]
[null,1,11000301,"GLOBAL",{"$f":"+IF(C61=\"\",0,VLOOKUP(C61,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Rig Mobilization ",110003,"Mobilization & Demobilization",null,null,0,{"$f":"+IF(M4=\"N/A\",0,'INITIAL DATA'!F20)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(K61:R61)","v":0}]
[null,2,null,null,null,null,110003,"Mobilization & Demobilization",null,null,0,null,0,0,0,0,0,0,0,{"$f":"SUM(K62:R62)","v":0}]
[null,3,null,null,null,null,110003,"Mobilization & Demobilization",null,null,0,null,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,110003,"Mobilization & Demobilization",null,null,0,null,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,110003,"Mobilization & Demobilization",null,null,0,null,0,0,0,0,0,0,0,0]
[null,6,null,null,null,null,110003,"Mobilization & Demobilization",null,null,0,null,0,0,0,0,0,0,0,0]
[null,"=",null,null,"TOTAL Mobilization & Demobilization",null,null,null,null,null,{"$f":"SUM(K61:K66)","v":0},{"$f":"SUM(L61:L66)","v":0},0,0,0,0,0,0,null,0]
[null,"C",null,null,"TOTAL HIRE OF DRILLING UNIT & CATERING ",null,null,null,null,null,{"$f":"+K52+K59+K67","v":0},{"$f":"+L52+L59+L67","v":0},0,0,0,0,0,0,null,0]
[]
[null,"D",null,null,"WELL CONSUMABLES"]
[null,"D1",null,null,"Field desk Consumables & consumables for drilling / Completion "]
[null,1,11200101,{"$f":"+IF(G72=\"\",\"\",VLOOKUP('AFE DETAILED'!C72,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C72=\"\",0,VLOOKUP(C72,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Wood for Pipe Racks",112001,"FIELD ALLOCATION",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,(($E$72)/1000)*(M11-L11))","v":0},{"$f":"+IF(N4=\"N/A\",0,(($E$72)/1000)*(N11-M11))","v":0},0,0,0,0,null,{"$f":"SUM(K72:R72)","v":0}]
[null,2,11200102,{"$f":"+IF(G73=\"\",\"\",VLOOKUP('AFE DETAILED'!C73,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C73=\"\",0,VLOOKUP(C73,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Paper/Office Supplies",112001,"FIELD ALLOCATION",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,(($E$73)/15)*(M8+M9))","v":0},{"$f":"+IF(N4=\"N/A\",0,(($E$73)/15)*(N8+N9))","v":0},0,0,0,0,null,{"$f":"SUM(K73:R73)","v":0}]
[null,3,11200103,{"$f":"+IF(G74=\"\",\"\",VLOOKUP('AFE DETAILED'!C74,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C74=\"\",0,VLOOKUP(C74,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Safety Equipment/ALL",112001,"FIELD ALLOCATION",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$74*'INITIAL DATA'!C33)","v":0},0,0,0,0,{"$f":"+IF(R4=\"n/a\",0,J74*'INITIAL DATA'!H33)","v":0},null,0]
[null,4,11200104,{"$f":"+IF(G75=\"\",\"\",VLOOKUP('AFE DETAILED'!C75,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C75=\"\",0,VLOOKUP(C75,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Reimbursable",112001,"FIELD ALLOCATION",null,null,0,0,0,0,0,0,0,0,null,0]
[null,5,null,null,null,null,112001,"FIELD ALLOCATION",null,null,0,0,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,112001,"FIELD ALLOCATION",null,null,0,0,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,112001,"FIELD ALLOCATION",null,null,0,0,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,112001,"FIELD ALLOCATION",null,null,0,0,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,112001,"FIELD ALLOCATION",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Field desk Consumables & consumables for drilling / Completion ",null,null,null,null,null,{"$f":"SUM(K72:K80)","v":0},{"$f":"SUM(L72:L80)","v":0},0,0,0,0,0,0,null,0]
[null,"D2",null,null,"Mud/Fluids Chemicals"]
[null,1,11200201,{"$f":"+IF(G83=\"\",\"\",VLOOKUP('AFE DETAILED'!C83,'AVERAGE COST'!$B:$D,3,0))","v":"BBL"},{"$f":"+IF(C83=\"\",0,VLOOKUP(C83,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Fluids / Chemicals",112002,"Mud, Fluids & Chemicals",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,(((OPERATIONS!E6^2)*M11)/1029.5)*$E$83)*0.5","v":0},{"$f":"+IF(N4=\"N/A\",0,(((OPERATIONS!F6^2)*N11)/1029.5)*$E$83)","v":0},{"$f":"+IF(O4=\"N/A\",0,(((OPERATIONS!G6^2)*O11)/1029.5)*$E$83)","v":0},{"$f":"+IF(P4=\"N/A\",0,(((OPERATIONS!H6^2)*P11)/1029.5)*$E$83)","v":0},{"$f":"+IF(Q4=\"N/A\",0,(((OPERATIONS!I6^2)*Q11)/1029.5)*$E$83)","v":0},0,null,{"$f":"SUM(K83:R83)","v":0}]
[null,2,11200202,{"$f":"+IF(G84=\"\",\"\",VLOOKUP('AFE DETAILED'!C84,'AVERAGE COST'!$B:$D,3,0))","v":"BBL"},{"$f":"+IF(C84=\"\",0,VLOOKUP(C84,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Chemical treatment ",112002,"Mud, Fluids & Chemicals",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"N/A\",0,0.057*R11*E84)","v":0},null,{"$f":"SUM(K84:R84)","v":0}]
[null,3,null,null,null,null,112002,"Mud, Fluids & Chemicals",null,null,0,0,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,112002,"Mud, Fluids & Chemicals",null,null,0,0,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,112002,"Mud, Fluids & Chemicals",null,null,0,0,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,112002,"Mud, Fluids & Chemicals",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Mud/Fluids Chemicals",null,null,null,null,null,{"$f":"SUM(K83:K88)","v":0},{"$f":"SUM(L83:L88)","v":0},0,0,0,0,0,0,null,0]
[null,"D3",null,null,"Cement & Additives"]
[null,1,11200301,{"$f":"+IF(G91=\"\",\"\",VLOOKUP('AFE DETAILED'!C91,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C91=\"\",0,VLOOKUP(C91,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Accessories & Consumables",112003,"Cement & Additives",null,null,0,0,{"$f":"+IF(M92=0,0,$E$91)","v":0},{"$f":"+IF(N92=0,0,$E$91)","v":0},0,0,0,0,null,{"$f":"SUM(K91:R91)","v":0}]
[null,2,11200302,{"$f":"+IF(G92=\"\",\"\",VLOOKUP('AFE DETAILED'!C92,'AVERAGE COST'!$B:$D,3,0))","v":"BBL"},{"$f":"+IF(C92=\"\",0,VLOOKUP(C92,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Cement & Additives ",112003,"Cement & Additives",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,((((OPERATIONS!E6^2-OPERATIONS!E8^2)/1029.5)*(M11-L11+'INITIAL DATA'!C38))*$E$92*5.61))","v":0},{"$f":"+IF(N4=\"N/A\",0,((((OPERATIONS!F6^2-OPERATIONS!F8^2)/1029.5)*(N11-M11+'INITIAL DATA'!D38))*$E$92*5.61))","v":0},{"$f":"+IF(O4=\"N/A\",0,((((OPERATIONS!G6^2-OPERATIONS!G8^2)/1029.5)*(O11-N11+'INITIAL DATA'!E38))*$E$92*5.61))","v":0},{"$f":"+IF(P4=\"N/A\",0,((((OPERATIONS!H6^2-OPERATIONS!H8^2)/1029.5)*(P11-O11+'INITIAL DATA'!F38))*$E$92*5.61))","v":0},{"$f":"+IF(Q4=\"N/A\",0,((((OPERATIONS!I6^2-OPERATIONS!I8^2)/1029.5)*(Q11-P11+'INITIAL DATA'!G38))*$E$92*5.61))","v":0},0,null,{"$f":"SUM(K92:R92)","v":0}]
[null,3,null,null,null,null,112003,"Cement & Additives",null,null,0,0,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,112003,"Cement & Additives",null,null,0,0,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,112003,"Cement & Additives",null,null,0,0,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,112003,"Cement & Additives",null,null,0,0,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,112003,"Cement & Additives",null,null,0,0,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,112003,"Cement & Additives",null,null,0,0,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,112003,"Cement & Additives",null,null,0,0,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,112003,"Cement & Additives",null,null,0,0,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,112003,"Cement & Additives",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Cement & Additives",null,null,null,null,null,{"$f":"SUM(K91:K101)","v":0},{"$f":"SUM(L91:L101)","v":0},0,0,0,0,0,0,null,0]
[null,"D4",null,null,"Diesel"]
[null,1,11200401,{"$f":"+IF(G104=\"\",\"\",VLOOKUP('AFE DETAILED'!C104,'AVERAGE COST'!$B:$D,3,0))","v":"GAL"},{"$f":"+IF(C104=\"\",0,VLOOKUP(C104,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Diesel  (ADDITIONAL)",112004,"Diesel",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$104*'INITIAL DATA'!C39)","v":0},{"$f":"+IF(N4=\"n/a\",0,$E$104*'INITIAL DATA'!D39)","v":0},{"$f":"+IF(O4=\"n/a\",0,$E$104*'INITIAL DATA'!E39)","v":0},{"$f":"+IF(P4=\"n/a\",0,$E$104*'INITIAL DATA'!F39)","v":0},{"$f":"+IF(Q4=\"n/a\",0,$E$104*'INITIAL DATA'!G39)","v":0},{"$f":"+IF(R4=\"n/a\",0,$E$104*'INITIAL DATA'!H39)","v":0},null,{"$f":"SUM(K104:R104)","v":0}]
[null,2,null,null,null,null,112004,"Diesel",null,null,0,0,null,null,null,null,null,null,null,{"$f":"SUM(K105:R105)","v":0}]
[null,3,null,null,null,null,112004,"Diesel",null,null,0,0,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,112004,"Diesel",null,null,0,0,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,112004,"Diesel",null,null,0,0,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,112004,"Diesel",null,null,0,0,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,112004,"Diesel",null,null,0,0,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,112004,"Diesel",null,null,0,0,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,112004,"Diesel",null,null,0,0,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,112004,"Diesel",null,null,0,0,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,112004,"Diesel",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Diesel",null,null,null,null,null,{"$f":"SUM(K104:K114)","v":0},{"$f":"SUM(L104:L114)","v":0},0,0,0,0,0,0,null,0]
[null,"D5",null,null,"BITS"]
[null,1,11200701,{"$f":"+IF(G117=\"\",\"\",VLOOKUP('AFE DETAILED'!C117,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C117=\"\",0,VLOOKUP(C117,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Core Bits Buy",112007,"Bits",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C40=\"BUY\",'AFE DETAILED'!$E$117*'INITIAL DATA'!C41,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D40=\"BUY\",'AFE DETAILED'!$E$117*'INITIAL DATA'!D41,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E40=\"BUY\",'AFE DETAILED'!$E$117*'INITIAL DATA'!E41,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F40=\"BUY\",'AFE DETAILED'!$E$117*'INITIAL DATA'!F41,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G40=\"BUY\",'AFE DETAILED'!$E$117*'INITIAL DATA'!G41,0))","v":0},{"$f":"+IF(R4=\"n/a\",0,IF('INITIAL DATA'!H40=\"BUY\",'AFE DETAILED'!$E$117*'INITIAL DATA'!H41,0))","v":0},null,{"$f":"SUM(K117:R117)","v":0}]
[null,2,11200702,{"$f":"+IF(G118=\"\",\"\",VLOOKUP('AFE DETAILED'!C118,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C118=\"\",0,VLOOKUP(C118,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Core Bits Rental ",112007,"Bits",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C40=\"RENT\",'AFE DETAILED'!$E$118*'INITIAL DATA'!C41,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D40=\"RENT\",'AFE DETAILED'!$E$118*'INITIAL DATA'!D41,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E40=\"RENT\",'AFE DETAILED'!$E$118*'INITIAL DATA'!E41,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F40=\"RENT\",'AFE DETAILED'!$E$118*'INITIAL DATA'!F41,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G40=\"RENT\",'AFE DETAILED'!$E$118*'INITIAL DATA'!G41,0))","v":0},{"$f":"+IF(R4=\"n/a\",0,IF('INITIAL DATA'!H40=\"RENT\",'AFE DETAILED'!$E$118*'INITIAL DATA'!H41,0))","v":0},null,{"$f":"SUM(K118:R118)","v":0}]
[null,3,11200703,{"$f":"+IF(G119=\"\",\"\",VLOOKUP('AFE DETAILED'!C119,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C119=\"\",0,VLOOKUP(C119,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Impregnated Bits Buy",112007,"Bits",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C42=\"BUY\",'AFE DETAILED'!$E$119*'INITIAL DATA'!C43,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D42=\"BUY\",'AFE DETAILED'!$E$119*'INITIAL DATA'!D43,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E42=\"BUY\",'AFE DETAILED'!$E$119*'INITIAL DATA'!E43,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F42=\"BUY\",'AFE DETAILED'!$E$119*'INITIAL DATA'!F43,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G42=\"BUY\",'AFE DETAILED'!$E$119*'INITIAL DATA'!G43,0))","v":0},{"$f":"+IF(R4=\"n/a\",0,IF('INITIAL DATA'!H42=\"BUY\",'AFE DETAILED'!$E$119*'INITIAL DATA'!H43,0))","v":0},null,0]
[null,4,11200704,{"$f":"+IF(G120=\"\",\"\",VLOOKUP('AFE DETAILED'!C120,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C120=\"\",0,VLOOKUP(C120,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Impregnated Bits Rental",112007,"Bits",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C42=\"RENT\",'AFE DETAILED'!$E$120*'INITIAL DATA'!C43,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D42=\"RENT\",'AFE DETAILED'!$E$120*'INITIAL DATA'!D43,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E42=\"RENT\",'AFE DETAILED'!$E$120*'INITIAL DATA'!E43,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F42=\"RENT\",'AFE DETAILED'!$E$120*'INITIAL DATA'!F43,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G42=\"RENT\",'AFE DETAILED'!$E$120*'INITIAL DATA'!G43,0))","v":0},{"$f":"+IF(R4=\"n/a\",0,IF('INITIAL DATA'!H42=\"RENT\",'AFE DETAILED'!$E$120*'INITIAL DATA'!H43,0))","v":0},null,0]
[null,5,11200705,{"$f":"+IF(G121=\"\",\"\",VLOOKUP('AFE DETAILED'!C121,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C121=\"\",0,VLOOKUP(C121,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"PDC Bits Buy",112007,"Bits",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C44=\"BUY\",'AFE DETAILED'!$E$121*'INITIAL DATA'!C45,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D44=\"BUY\",'AFE DETAILED'!$E$121*'INITIAL DATA'!D45,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E44=\"BUY\",'AFE DETAILED'!$E$121*'INITIAL DATA'!E45,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F44=\"BUY\",'AFE DETAILED'!$E$121*'INITIAL DATA'!F45,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G44=\"BUY\",'AFE DETAILED'!$E$121*'INITIAL DATA'!G45,0))","v":0},{"$f":"+IF(R4=\"n/a\",0,IF('INITIAL DATA'!H44=\"BUY\",'AFE DETAILED'!$E$121*'INITIAL DATA'!H45,0))","v":0},null,0]
[null,6,11200706,{"$f":"+IF(G122=\"\",\"\",VLOOKUP('AFE DETAILED'!C122,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C122=\"\",0,VLOOKUP(C122,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"PDC Bits Rental",112007,"Bits",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C44=\"RENT\",'AFE DETAILED'!$E$122*'INITIAL DATA'!C45,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D44=\"RENT\",'AFE DETAILED'!$E$122*'INITIAL DATA'!D45,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E44=\"RENT\",'AFE DETAILED'!$E$122*'INITIAL DATA'!E45,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F44=\"RENT\",'AFE DETAILED'!$E$122*'INITIAL DATA'!F45,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G44=\"RENT\",'AFE DETAILED'!$E$122*'INITIAL DATA'!G45,0))","v":0},{"$f":"+IF(R4=\"n/a\",0,IF('INITIAL DATA'!H44=\"RENT\",'AFE DETAILED'!$E$122*'INITIAL DATA'!H45,0))","v":0},null,0]
[null,7,11200707,{"$f":"+IF(G123=\"\",\"\",VLOOKUP('AFE DETAILED'!C123,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C123=\"\",0,VLOOKUP(C123,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Tricone Bits Buy",112007,"Bits",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C46=\"BUY\",'AFE DETAILED'!$E$123*'INITIAL DATA'!C47,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D46=\"BUY\",'AFE DETAILED'!$E$123*'INITIAL DATA'!D47,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E46=\"BUY\",'AFE DETAILED'!$E$123*'INITIAL DATA'!E47,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F46=\"BUY\",'AFE DETAILED'!$E$123*'INITIAL DATA'!F47,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G46=\"BUY\",'AFE DETAILED'!$E$123*'INITIAL DATA'!G47,0))","v":0},{"$f":"+IF(R4=\"n/a\",0,IF('INITIAL DATA'!H46=\"BUY\",'AFE DETAILED'!$E$123*'INITIAL DATA'!H47,0))","v":0},null,0]
[null,8,11200708,{"$f":"+IF(G124=\"\",\"\",VLOOKUP('AFE DETAILED'!C124,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C124=\"\",0,VLOOKUP(C124,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Tricone Bits Rental",112007,"Bits",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C46=\"RENT\",'AFE DETAILED'!$E$124*'INITIAL DATA'!C47,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D46=\"RENT\",'AFE DETAILED'!$E$124*'INITIAL DATA'!D47,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E46=\"RENT\",'AFE DETAILED'!$E$124*'INITIAL DATA'!E47,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F46=\"RENT\",'AFE DETAILED'!$E$124*'INITIAL DATA'!F47,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G46=\"RENT\",'AFE DETAILED'!$E$124*'INITIAL DATA'!G47,0))","v":0},{"$f":"+IF(R4=\"n/a\",0,IF('INITIAL DATA'!H46=\"RENT\",'AFE DETAILED'!$E$124*'INITIAL DATA'!H47,0))","v":0},null,0]
[null,9,null,null,null,null,112007,"Bits",null,null,0,0,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,112007,"Bits",null,null,0,0,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,112007,"Bits",null,null,0,0,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,112007,"Bits",null,null,0,0,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,112007,"Bits",null,null,0,0,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,112007,"Bits",null,null,0,0,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,112007,"Bits",null,null,0,0,null,null,null,null,null,null,null,0]
[null,16,null,null,null,null,112007,"Bits",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL BITS",null,null,null,null,null,{"$f":"SUM(K117:K132)","v":0},{"$f":"SUM(L117:L132)","v":0},0,0,0,0,0,0,null,0]
[null,"D",null,null,"TOTAL WELL CONSUMABLES",null,null,null,null,null,{"$f":"+K81+K89+K102+K115+K133","v":0},{"$f":"+L81+L89+L102+L115+L133","v":0},0,0,0,0,0,0,null,0]
[]
[null,"E",null,null,"TANGIBLE CONSUMABLES"]
[null,"E1",null,null,"Wellhead/Casing Head Equipment"]
[null,1,11300101,{"$f":"+IF(G138=\"\",\"\",VLOOKUP('AFE DETAILED'!C138,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C138=\"\",0,VLOOKUP(C138,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Accessories consumables",113001,"Wellhead & Casing Heads Equipment",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(OR(M140<>0,M141<>0,M142<>0,M143<>0),$E$138,0))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(OR(N140<>0,N141<>0,N142<>0,N143<>0),$E$138,0))","v":0},{"$f":"+IF(O4=\"N/A\",0,IF(OR(O140<>0,O141<>0,O142<>0,O143<>0),$E$138,0))","v":0},0,0,0,null,{"$f":"SUM(K138:R138)","v":0}]
[null,2,11300102,{"$f":"+IF(G139=\"\",\"\",VLOOKUP('AFE DETAILED'!C139,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C139=\"\",0,VLOOKUP(C139,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Installation services and test",113001,"Wellhead & Casing Heads Equipment",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(M138=0,0,$E$139))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(N138=0,0,$E$139))","v":0},0,0,0,0,null,{"$f":"SUM(K139:R139)","v":0}]
[null,3,11300103,{"$f":"+IF(G140=\"\",\"\",VLOOKUP('AFE DETAILED'!C140,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C140=\"\",0,VLOOKUP(C140,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Section A Casing Head",113001,"Wellhead & Casing Heads Equipment",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF('INITIAL DATA'!C51=\"YES\",'AFE DETAILED'!$E$140,0))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF('INITIAL DATA'!D51=\"YES\",'AFE DETAILED'!$E$140,0))","v":0},{"$f":"+IF(O4=\"N/A\",0,IF('INITIAL DATA'!E51=\"YES\",'AFE DETAILED'!$E$140,0))","v":0},{"$f":"+IF(P4=\"N/A\",0,IF('INITIAL DATA'!F51=\"YES\",'AFE DETAILED'!$E$140,0))","v":0},{"$f":"+IF(Q4=\"N/A\",0,IF('INITIAL DATA'!G51=\"YES\",'AFE DETAILED'!$E$140,0))","v":0},{"$f":"+IF(R4=\"N/A\",0,IF('INITIAL DATA'!H51=\"YES\",'AFE DETAILED'!$E$140,0))","v":0},null,0]
[null,4,11300104,{"$f":"+IF(G141=\"\",\"\",VLOOKUP('AFE DETAILED'!C141,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C141=\"\",0,VLOOKUP(C141,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Section B Casing Spool",113001,"Wellhead & Casing Heads Equipment",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF('INITIAL DATA'!C52=\"YES\",'AFE DETAILED'!$E$141,0))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF('INITIAL DATA'!D52=\"YES\",'AFE DETAILED'!$E$141,0))","v":0},{"$f":"+IF(O4=\"N/A\",0,IF('INITIAL DATA'!E52=\"YES\",'AFE DETAILED'!$E$141,0))","v":0},{"$f":"+IF(P4=\"N/A\",0,IF('INITIAL DATA'!F52=\"YES\",'AFE DETAILED'!$E$141,0))","v":0},{"$f":"+IF(Q4=\"N/A\",0,IF('INITIAL DATA'!G52=\"YES\",'AFE DETAILED'!$E$141,0))","v":0},{"$f":"+IF(R4=\"N/A\",0,IF('INITIAL DATA'!H52=\"YES\",'AFE DETAILED'!$E$141,0))","v":0},null,0]
[null,5,11300105,{"$f":"+IF(G142=\"\",\"\",VLOOKUP('AFE DETAILED'!C142,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C142=\"\",0,VLOOKUP(C142,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Section C Casing Spool",113001,"Wellhead & Casing Heads Equipment",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF('INITIAL DATA'!C53=\"YES\",'AFE DETAILED'!$E$142,0))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF('INITIAL DATA'!D53=\"YES\",'AFE DETAILED'!$E$142,0))","v":0},{"$f":"+IF(O4=\"N/A\",0,IF('INITIAL DATA'!E53=\"YES\",'AFE DETAILED'!$E$142,0))","v":0},{"$f":"+IF(P4=\"N/A\",0,IF('INITIAL DATA'!F53=\"YES\",'AFE DETAILED'!$E$142,0))","v":0},{"$f":"+IF(Q4=\"N/A\",0,IF('INITIAL DATA'!G53=\"YES\",'AFE DETAILED'!$E$142,0))","v":0},{"$f":"+IF(R4=\"N/A\",0,IF('INITIAL DATA'!H53=\"YES\",'AFE DETAILED'!$E$142,0))","v":0},null,0]
[null,6,11300106,{"$f":"+IF(G143=\"\",\"\",VLOOKUP('AFE DETAILED'!C143,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C143=\"\",0,VLOOKUP(C143,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Section D Casing Spool",113001,"Wellhead & Casing Heads Equipment",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF('INITIAL DATA'!C54=\"YES\",'AFE DETAILED'!$E$143,0))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF('INITIAL DATA'!D54=\"YES\",'AFE DETAILED'!$E$143,0))","v":0},{"$f":"+IF(O4=\"N/A\",0,IF('INITIAL DATA'!E54=\"YES\",'AFE DETAILED'!$E$143,0))","v":0},{"$f":"+IF(P4=\"N/A\",0,IF('INITIAL DATA'!F54=\"YES\",'AFE DETAILED'!$E$143,0))","v":0},{"$f":"+IF(Q4=\"N/A\",0,IF('INITIAL DATA'!G54=\"YES\",'AFE DETAILED'!$E$143,0))","v":0},{"$f":"+IF(R4=\"N/A\",0,IF('INITIAL DATA'!H54=\"YES\",'AFE DETAILED'!$E$143,0))","v":0},null,0]
[null,7,null,null,null,null,113001,"Wellhead & Casing Heads Equipment",null,null,0,0,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,113001,"Wellhead & Casing Heads Equipment",null,null,0,0,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,113001,"Wellhead & Casing Heads Equipment",null,null,0,0,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,113001,"Wellhead & Casing Heads Equipment",null,null,0,0,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,113001,"Wellhead & Casing Heads Equipment",null,null,0,0,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,113001,"Wellhead & Casing Heads Equipment",null,null,0,0,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,113001,"Wellhead & Casing Heads Equipment",null,null,0,0,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,113001,"Wellhead & Casing Heads Equipment",null,null,0,0,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,113001,"Wellhead & Casing Heads Equipment",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Wellhead/Casing Head Equipment",null,null,null,null,null,{"$f":"SUM(K138:K152)","v":0},{"$f":"SUM(L138:L152)","v":0},0,0,0,0,0,0,null,0]
[null,"E2",null,null,"Tubing Head & Christmas Tree"]
[null,1,11300201,{"$f":"+IF(G155=\"\",\"\",VLOOKUP('AFE DETAILED'!C155,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C155=\"\",0,VLOOKUP(C155,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Accessories Consumables",113002,"Tubing Head & Christmas Tree",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"n/a\",0,IF(AND(R157<>0,R156<>0),$E$155*1.5,IF(R156=0,IF(R157=0,0,E155),E155)))","v":0},null,{"$f":"SUM(K155:R155)","v":0}]
[null,2,11300201,{"$f":"+IF(G156=\"\",\"\",VLOOKUP('AFE DETAILED'!C156,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C156=\"\",0,VLOOKUP(C156,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Christmas tree",113002,"Tubing Head & Christmas Tree",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"N/A\",0,IF('INITIAL DATA'!H55=\"yes\",E156,0))","v":0},null,{"$f":"SUM(K156:R156)","v":0}]
[null,3,11300201,{"$f":"+IF(G157=\"\",\"\",VLOOKUP('AFE DETAILED'!C157,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C157=\"\",0,VLOOKUP(C157,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Tubing head",113002,"Tubing Head & Christmas Tree",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"N/A\",0,IF('INITIAL DATA'!H56=\"yes\",E157,0))","v":0},null,0]
[null,4,null,null,null,null,113002,"Tubing Head & Christmas Tree",null,null,0,0,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,113002,"Tubing Head & Christmas Tree",null,null,0,0,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,113002,"Tubing Head & Christmas Tree",null,null,0,0,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,113002,"Tubing Head & Christmas Tree",null,null,0,0,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,113002,"Tubing Head & Christmas Tree",null,null,0,0,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,113002,"Tubing Head & Christmas Tree",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Tubing Head & Christmas Tree",null,null,null,null,null,{"$f":"SUM(K155:K163)","v":0},{"$f":"SUM(L155:L163)","v":0},0,0,0,0,0,0,null,0]
[null,"E3",null,null,"Conductor Casing"]
[null,1,11300301,{"$f":"+IF(G166=\"\",\"\",VLOOKUP('AFE DETAILED'!C166,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C166=\"\",0,VLOOKUP(C166,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Accessories Consumables",113003,"Conductor Casing",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(M167=0,0,ROUNDUP((M11-L11)/1000,0)*$E$166))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(N167=0,0,ROUNDUP((N11-M11)/1000,0)*$E$166))","v":0},0,0,0,{"$f":"+IF(R4=\"N/A\",0,IF(R167=0,0,ROUNDUP((R11-Q11)/1000,0)*$E$166))","v":0},null,{"$f":"SUM(K166:R166)","v":0}]
[null,2,11300302,{"$f":"+IF(G167=\"\",\"\",VLOOKUP('AFE DETAILED'!C167,'AVERAGE COST'!$B:$D,3,0))","v":"FT"},{"$f":"+IF(C167=\"\",0,VLOOKUP(C167,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Conductor  casing",113003,"Conductor Casing",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M4=\"CONDUCTOR\",(M11+'INITIAL DATA'!C57)*'AFE DETAILED'!$E$167,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(N4=\"CONDUCTOR\",(N11+'INITIAL DATA'!D57)*'AFE DETAILED'!$E$167,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF(O4=\"CONDUCTOR\",(O11+'INITIAL DATA'!E57)*'AFE DETAILED'!$E$167,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF(P4=\"CONDUCTOR\",(P11+'INITIAL DATA'!F57)*'AFE DETAILED'!$E$167,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF(Q4=\"CONDUCTOR\",(Q11+'INITIAL DATA'!G57)*'AFE DETAILED'!$E$167,0))","v":0},{"$f":"+IF(R4=\"n/a\",0,IF(R4=\"CONDUCTOR\",(R11+'INITIAL DATA'!H57)*'AFE DETAILED'!$E$167,0))","v":0},null,{"$f":"SUM(K167:R167)","v":0}]
[null,3,null,null,null,null,113003,"Conductor Casing",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Conductor Casing",null,null,null,null,null,{"$f":"SUM(K166:K168)","v":0},{"$f":"SUM(L166:L168)","v":0},0,0,0,0,0,0,null,0]
[null,"E4",null,null,"Surface Casing"]
[null,1,11300401,{"$f":"+IF(G171=\"\",\"\",VLOOKUP('AFE DETAILED'!C171,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C171=\"\",0,VLOOKUP(C171,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Accessories Consumables",113004,"Surface casing",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(M172=0,0,ROUNDUP((M11-L11)/1000,0)*$E$171))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(N172=0,0,ROUNDUP((N11-M11)/1000,0)*$E$171))","v":0},0,0,0,0,null,{"$f":"SUM(K171:R171)","v":0}]
[null,2,11300402,{"$f":"+IF(G172=\"\",\"\",VLOOKUP('AFE DETAILED'!C172,'AVERAGE COST'!$B:$D,3,0))","v":"FT"},{"$f":"+IF(C172=\"\",0,VLOOKUP(C172,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Surface casing",113004,"Surface casing",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M4=\"SURFACE\",(M11+'INITIAL DATA'!C57)*'AFE DETAILED'!$E$172,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(N4=\"SURFACE\",(N11+'INITIAL DATA'!D57)*'AFE DETAILED'!$E$172,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF(O4=\"SURFACE\",(O11+'INITIAL DATA'!E57)*'AFE DETAILED'!$E$172,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF(P4=\"SURFACE\",(P11+'INITIAL DATA'!F57)*'AFE DETAILED'!$E$172,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF(Q4=\"SURFACE\",(Q11+'INITIAL DATA'!G57)*'AFE DETAILED'!$E$172,0))","v":0},{"$f":"+IF(R4=\"n/a\",0,IF(R4=\"SURFACE\",(R11+'INITIAL DATA'!H57)*'AFE DETAILED'!$E$172,0))","v":0},null,{"$f":"SUM(K172:R172)","v":0}]
[null,3,null,null,null,null,113004,"Surface casing",null,null,0,0,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,113004,"Surface casing",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Surface Casing",null,null,null,null,null,{"$f":"SUM(K171:K174)","v":0},{"$f":"SUM(L171:L174)","v":0},0,0,0,0,0,0,null,0]
[null,"E5",null,null,"Intermediate Casing #1"]
[null,1,11300501,{"$f":"+IF(G177=\"\",\"\",VLOOKUP('AFE DETAILED'!C177,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C177=\"\",0,VLOOKUP(C177,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Accessories Consumables",113005,"Intermediate Casing 1",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(M178=0,0,ROUNDUP((M11-L11)/1000,0)*$E$177))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(N178=0,0,ROUNDUP((N11-M11)/1000,0)*$E$177))","v":0},0,0,0,0,null,{"$f":"SUM(K177:R177)","v":0}]
[null,2,11300502,{"$f":"+IF(G178=\"\",\"\",VLOOKUP('AFE DETAILED'!C178,'AVERAGE COST'!$B:$D,3,0))","v":"FT"},{"$f":"+IF(C178=\"\",0,VLOOKUP(C178,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Intermediate casing 1 ",113005,"Intermediate Casing 1",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M4=\"INTERMEDIATE CASING 1\",(M11+'INITIAL DATA'!C57)*'AFE DETAILED'!$E$178,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(N4=\"INTERMEDIATE CASING 1\",(N11+'INITIAL DATA'!D57)*'AFE DETAILED'!$E$178,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF(O4=\"INTERMEDIATE CASING 1\",(O11+'INITIAL DATA'!E57)*'AFE DETAILED'!$E$178,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF(P4=\"INTERMEDIATE CASING 1\",(P11+'INITIAL DATA'!F57)*'AFE DETAILED'!$E$178,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF(Q4=\"INTERMEDIATE CASING 1\",(Q11+'INITIAL DATA'!G57)*'AFE DETAILED'!$E$178,0))","v":0},{"$f":"+IF(R4=\"n/a\",0,IF(R4=\"INTERMEDIATE CASING 1\",(R11+'INITIAL DATA'!H57)*'AFE DETAILED'!$E$178,0))","v":0},null,{"$f":"SUM(K178:R178)","v":0}]
[null,3,null,null,null,null,113005,"Intermediate Casing 1",null,null,0,0,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,113005,"Intermediate Casing 1",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Intermediate Casing #1",null,null,null,null,null,{"$f":"SUM(K177:K180)","v":0},{"$f":"SUM(L177:L180)","v":0},0,0,0,0,0,0,null,0]
[null,"E6",null,null,"Intermediate Casing #2"]
[null,1,11300601,{"$f":"+IF(G183=\"\",\"\",VLOOKUP('AFE DETAILED'!C183,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C183=\"\",0,VLOOKUP(C183,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Accessories Consumables",113006,"Intermediate Casing 2",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(M184=0,0,ROUNDUP((M11-L11)/1000,0)*$E$183))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(N184=0,0,ROUNDUP((N11-M11)/1000,0)*$E$183))","v":0},0,0,0,0,null,{"$f":"SUM(K183:R183)","v":0}]
[null,2,11300602,{"$f":"+IF(G184=\"\",\"\",VLOOKUP('AFE DETAILED'!C184,'AVERAGE COST'!$B:$D,3,0))","v":"FT"},{"$f":"+IF(C184=\"\",0,VLOOKUP(C184,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Intermediate casing 2",113006,"Intermediate Casing 2",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M4=\"INTERMEDIATE CASING 2\",(M11+'INITIAL DATA'!C57)*'AFE DETAILED'!$E$184,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(N4=\"INTERMEDIATE CASING 2\",(N11+'INITIAL DATA'!D57)*'AFE DETAILED'!$E$184,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF(O4=\"INTERMEDIATE CASING 2\",(O11+'INITIAL DATA'!E57)*'AFE DETAILED'!$E$184,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF(P4=\"INTERMEDIATE CASING 2\",(P11+'INITIAL DATA'!F57)*'AFE DETAILED'!$E$184,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF(Q4=\"INTERMEDIATE CASING 2\",(Q11+'INITIAL DATA'!G57)*'AFE DETAILED'!$E$184,0))","v":0},{"$f":"+IF(R4=\"n/a\",0,IF(R4=\"INTERMEDIATE CASING 2\",(R11+'INITIAL DATA'!H57)*'AFE DETAILED'!$E$184,0))","v":0},null,{"$f":"SUM(K184:R184)","v":0}]
[null,3,null,null,null,null,113006,"Intermediate Casing 2",null,null,0,0,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,113006,"Intermediate Casing 2",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Intermediate Casing #2",null,null,null,null,null,{"$f":"SUM(K183:K186)","v":0},{"$f":"SUM(L183:L186)","v":0},0,0,0,0,0,0,null,0]
[null,"E7",null,null,"Drilling Casing / Liner"]
[null,1,11300701,{"$f":"+IF(G189=\"\",\"\",VLOOKUP('AFE DETAILED'!C189,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C189=\"\",0,VLOOKUP(C189,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Accessories Consumables",113007,"Drilling Liner",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(M190=0,0,ROUNDUP((M11-L11)/1000,0)*$E$189))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(N190=0,0,ROUNDUP((N11-M11)/1000,0)*$E$189))","v":0},0,0,0,0,null,{"$f":"SUM(K189:R189)","v":0}]
[null,2,11300702,{"$f":"+IF(G190=\"\",\"\",VLOOKUP('AFE DETAILED'!C190,'AVERAGE COST'!$B:$D,3,0))","v":"FT"},{"$f":"+IF(C190=\"\",0,VLOOKUP(C190,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Drilling liner",113007,"Drilling Liner",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M4=\"INTERMEDIATE LINER\",(M11-L11+'INITIAL DATA'!C57)*'AFE DETAILED'!$E$190,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(N4=\"INTERMEDIATE LINER\",(N11-M11+'INITIAL DATA'!D57)*'AFE DETAILED'!$E$190,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF(O4=\"INTERMEDIATE LINER\",(O11-N11+'INITIAL DATA'!E57)*'AFE DETAILED'!$E$190,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF(P4=\"INTERMEDIATE LINER\",(P11-O11+'INITIAL DATA'!F57)*'AFE DETAILED'!$E$190,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF(Q4=\"INTERMEDIATE LINER\",(Q11-P11+'INITIAL DATA'!G57)*'AFE DETAILED'!$E$190,0))","v":0},{"$f":"+IF(R4=\"n/a\",0,IF(R4=\"INTERMEDIATE LINER\",(R11-Q11+'INITIAL DATA'!H57)*'AFE DETAILED'!$E$190,0))","v":0},null,{"$f":"SUM(K190:R190)","v":0}]
[null,3,null,null,null,null,113007,"Drilling Liner",null,null,0,0,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,113007,"Drilling Liner",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Drilling Casing / Liner",null,null,null,null,null,{"$f":"SUM(K189:K192)","v":0},{"$f":"SUM(L189:L192)","v":0},0,0,0,0,0,0,null,0]
[null,"E8",null,null,"Production Casing"]
[null,1,11300801,{"$f":"+IF(G195=\"\",\"\",VLOOKUP('AFE DETAILED'!C195,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C195=\"\",0,VLOOKUP(C195,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Accessories Consumables",113008,"Production Casing Liner",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(M196=0,0,ROUNDUP((M11-L11)/1000,0)*$E$195))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(N196=0,0,ROUNDUP((N11-M11)/1000,0)*$E$195))","v":0},0,0,0,0,null,{"$f":"SUM(K195:R195)","v":0}]
[null,2,11300802,{"$f":"+IF(G196=\"\",\"\",VLOOKUP('AFE DETAILED'!C196,'AVERAGE COST'!$B:$D,3,0))","v":"FT"},{"$f":"+IF(C196=\"\",0,VLOOKUP(C196,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Production casing",113008,"Production Casing Liner",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M4=\"PRODUCTION CASING 1\",(M11+'INITIAL DATA'!C57)*'AFE DETAILED'!$E$196,0))+IF(M4=\"n/a\",0,IF(M4=\"PRODUCTION CASING 2\",(M11+'INITIAL DATA'!C57)*'AFE DETAILED'!$E$196,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(N4=\"PRODUCTION CASING 1\",(N11+'INITIAL DATA'!D57)*'AFE DETAILED'!$E$196,0))+IF(N4=\"n/a\",0,IF(N4=\"PRODUCTION CASING 2\",(N11+'INITIAL DATA'!D57)*'AFE DETAILED'!$E$196,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF(O4=\"PRODUCTION CASING 1\",(O11+'INITIAL DATA'!E57)*'AFE DETAILED'!$E$196,0))+IF(O4=\"n/a\",0,IF(O4=\"PRODUCTION CASING 2\",(O11+'INITIAL DATA'!E57)*'AFE DETAILED'!$E$196,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF(P4=\"PRODUCTION CASING 1\",(P11+'INITIAL DATA'!F57)*'AFE DETAILED'!$E$196,0))+IF(P4=\"n/a\",0,IF(P4=\"PRODUCTION CASING 2\",(P11+'INITIAL DATA'!F57)*'AFE DETAILED'!$E$196,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF(Q4=\"PRODUCTION CASING 1\",(Q11+'INITIAL DATA'!G57)*'AFE DETAILED'!$E$196,0))+IF(Q4=\"n/a\",0,IF(Q4=\"PRODUCTION CASING 2\",(Q11+'INITIAL DATA'!G57)*'AFE DETAILED'!$E$196,0))","v":0},{"$f":"+IF(R4=\"n/a\",0,IF(R4=\"PRODUCTION CASING 1\",(R11+'INITIAL DATA'!H57)*'AFE DETAILED'!$E$196,0))+IF(R4=\"n/a\",0,IF(R4=\"PRODUCTION CASING 2\",(R11+'INITIAL DATA'!H57)*'AFE DETAILED'!$E$196,0))","v":0},null,{"$f":"SUM(K196:R196)","v":0}]
[null,3,null,null,null,null,113008,"Production Casing Liner",null,null,0,0,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,113008,"Production Casing Liner",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Production Casing",null,null,null,null,null,{"$f":"SUM(K195:K198)","v":0},{"$f":"SUM(L195:L198)","v":0},0,0,0,0,0,0,null,0]
[null,"E9",null,null,"Production Liner "]
[null,1,11300801,{"$f":"+IF(G201=\"\",\"\",VLOOKUP('AFE DETAILED'!C201,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C201=\"\",0,VLOOKUP(C201,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Accessories Consumables",113008,"Production Casing Liner",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(M202=0,0,ROUNDUP((M11-L11)/1000,0)*$E$201))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(N202=0,0,ROUNDUP((N11-M11)/1000,0)*$E$201))","v":0},0,0,0,0,null,{"$f":"SUM(K201:R201)","v":0}]
[null,2,11300803,{"$f":"+IF(G202=\"\",\"\",VLOOKUP('AFE DETAILED'!C202,'AVERAGE COST'!$B:$D,3,0))","v":"FT"},{"$f":"+IF(C202=\"\",0,VLOOKUP(C202,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Production Liner",113008,"Production Casing Liner",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M4=\"PRODUCTION LINER 1\",(M11-L11+'INITIAL DATA'!C57)*'AFE DETAILED'!$E$202,0))+IF(M4=\"n/a\",0,IF(M4=\"PRODUCTION LINER 2\",(M11-L11+'INITIAL DATA'!C57)*'AFE DETAILED'!$E$202,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(N4=\"PRODUCTION LINER 1\",(N11-M11+'INITIAL DATA'!D57)*'AFE DETAILED'!$E$202,0))+IF(N4=\"n/a\",0,IF(N4=\"PRODUCTION LINER 2\",(N11-M11+'INITIAL DATA'!D57)*'AFE DETAILED'!$E$202,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF(O4=\"PRODUCTION LINER 1\",(O11-N11+'INITIAL DATA'!E57)*'AFE DETAILED'!$E$202,0))+IF(O4=\"n/a\",0,IF(O4=\"PRODUCTION LINER 2\",(O11-N11+'INITIAL DATA'!E57)*'AFE DETAILED'!$E$202,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF(P4=\"PRODUCTION LINER 1\",(P11-O11+'INITIAL DATA'!F57)*'AFE DETAILED'!$E$202,0))+IF(P4=\"n/a\",0,IF(P4=\"PRODUCTION LINER 2\",(P11-O11+'INITIAL DATA'!F57)*'AFE DETAILED'!$E$202,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF(Q4=\"PRODUCTION LINER 1\",(Q11-P11+'INITIAL DATA'!G57)*'AFE DETAILED'!$E$202,0))+IF(Q4=\"n/a\",0,IF(Q4=\"PRODUCTION LINER 2\",(Q11-P11+'INITIAL DATA'!G57)*'AFE DETAILED'!$E$202,0))","v":0},{"$f":"+IF(R4=\"n/a\",0,IF(R4=\"PRODUCTION LINER 1\",(R11-Q11+'INITIAL DATA'!H57)*'AFE DETAILED'!$E$202,0))+IF(R4=\"n/a\",0,IF(R4=\"PRODUCTION LINER 2\",(R11-Q11+'INITIAL DATA'!H57)*'AFE DETAILED'!$E$202,0))","v":0},null,{"$f":"SUM(K202:R202)","v":0}]
[null,3,null,null,null,null,113008,"Production Casing Liner",null,null,0,0,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,113008,"Production Casing Liner",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Production Liner ",null,null,null,null,null,{"$f":"SUM(K201:K204)","v":0},{"$f":"SUM(L201:L204)","v":0},0,0,0,0,0,0,null,0]
[null,"E10",null,null,"Production tubing"]
[null,1,11300901,{"$f":"+IF(G207=\"\",\"\",VLOOKUP('AFE DETAILED'!C207,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C207=\"\",0,VLOOKUP(C207,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Accessories Consumables",113009,"Production Tubing",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(M208=0,0,ROUNDUP((M11-L11)/1000,0)*$E$207))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(N208=0,0,ROUNDUP((N11-M11)/1000,0)*$E$207))","v":0},0,0,0,{"$f":"+IF(R4=\"N/A\",0,IF(R208=0,0,ROUNDUP((R11)/1000,0)*$E$207))","v":0},null,{"$f":"SUM(K207:R207)","v":0}]
[null,2,11300902,{"$f":"+IF(G208=\"\",\"\",VLOOKUP('AFE DETAILED'!C208,'AVERAGE COST'!$B:$D,3,0))","v":"FT"},{"$f":"+IF(C208=\"\",0,VLOOKUP(C208,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Production tubing",113009,"Production Tubing",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M4=\"COMPLETION\",(M11+'INITIAL DATA'!C57)*'AFE DETAILED'!$E$208,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(N4=\"COMPLETION\",(N11+'INITIAL DATA'!D57)*'AFE DETAILED'!$E$208,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF(O4=\"COMPLETION\",(O11+'INITIAL DATA'!E57)*'AFE DETAILED'!$E$208,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF(P4=\"COMPLETION\",(P11+'INITIAL DATA'!F57)*'AFE DETAILED'!$E$208,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF(Q4=\"COMPLETION\",(Q11+'INITIAL DATA'!G57)*'AFE DETAILED'!$E$208,0))","v":0},{"$f":"+IF(R4=\"n/a\",0,IF(R4=\"COMPLETION\",(IF((R11+'INITIAL DATA'!H57-'INITIAL DATA'!H64)<0,0,R11+'INITIAL DATA'!H57-'INITIAL DATA'!H64))*'AFE DETAILED'!$E$208,0))","v":0},null,{"$f":"SUM(K208:R208)","v":0}]
[null,3,null,null,null,null,113009,"Production Tubing",null,null,0,0,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,113009,"Production Tubing",null,null,0,0,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,113009,"Production Tubing",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Production tubing",null,null,null,null,null,{"$f":"SUM(K207:K211)","v":0},{"$f":"SUM(L207:L211)","v":0},0,0,0,0,0,0,null,0]
[null,"E11",null,null,"Liner Hangers & Casing/Liner Accessories"]
[null,1,11301001,{"$f":"+IF(G214=\"\",\"\",VLOOKUP('AFE DETAILED'!C214,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C214=\"\",0,VLOOKUP(C214,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Accessories Consumables",113010,"Liner Hangers & Csg / Liner Accessories",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,'INITIAL DATA'!C58)","v":0},{"$f":"+IF(N4=\"n/a\",0,'INITIAL DATA'!D58)","v":0},{"$f":"+IF(O4=\"n/a\",0,'INITIAL DATA'!E58)","v":0},{"$f":"+IF(P4=\"n/a\",0,'INITIAL DATA'!F58)","v":0},{"$f":"+IF(Q4=\"n/a\",0,'INITIAL DATA'!G58)","v":0},{"$f":"+IF(R4=\"n/a\",0,'INITIAL DATA'!H58)","v":0},null,{"$f":"SUM(K214:R214)","v":0}]
[null,2,11301002,{"$f":"+IF(G215=\"\",\"\",VLOOKUP('AFE DETAILED'!C215,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C215=\"\",0,VLOOKUP(C215,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Conventional liner hanger",113010,"Liner Hangers & Csg / Liner Accessories",null,null,0,0,{"$f":"IF(M4=\"n/a\",0,IF('INITIAL DATA'!C59=\"CONVENTIONAL\",'AFE DETAILED'!$E$215,IF('INITIAL DATA'!C59=\"BOTH\",'AFE DETAILED'!$E$215,0)))","v":0},{"$f":"IF(N4=\"n/a\",0,IF('INITIAL DATA'!D59=\"CONVENTIONAL\",'AFE DETAILED'!$E$215,IF('INITIAL DATA'!D59=\"BOTH\",'AFE DETAILED'!$E$215,0)))","v":0},{"$f":"IF(O4=\"n/a\",0,IF('INITIAL DATA'!E59=\"CONVENTIONAL\",'AFE DETAILED'!$E$215,IF('INITIAL DATA'!E59=\"BOTH\",'AFE DETAILED'!$E$215,0)))","v":0},{"$f":"IF(P4=\"n/a\",0,IF('INITIAL DATA'!F59=\"CONVENTIONAL\",'AFE DETAILED'!$E$215,IF('INITIAL DATA'!F59=\"BOTH\",'AFE DETAILED'!$E$215,0)))","v":0},{"$f":"IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G59=\"CONVENTIONAL\",'AFE DETAILED'!$E$215,IF('INITIAL DATA'!G59=\"BOTH\",'AFE DETAILED'!$E$215,0)))","v":0},{"$f":"IF(R4=\"n/a\",0,IF('INITIAL DATA'!H59=\"CONVENTIONAL\",'AFE DETAILED'!$E$215,IF('INITIAL DATA'!H59=\"BOTH\",'AFE DETAILED'!$E$215,0)))","v":0},null,{"$f":"SUM(K215:R215)","v":0}]
[null,3,11301003,{"$f":"+IF(G216=\"\",\"\",VLOOKUP('AFE DETAILED'!C216,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C216=\"\",0,VLOOKUP(C216,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Equipment LIH / DBR",113010,"Liner Hangers & Csg / Liner Accessories",null,null,0,0,0,0,0,0,0,0,null,0]
[null,4,11301004,{"$f":"+IF(G217=\"\",\"\",VLOOKUP('AFE DETAILED'!C217,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C217=\"\",0,VLOOKUP(C217,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Expandable liner hanger",113010,"Liner Hangers & Csg / Liner Accessories",null,null,0,0,{"$f":"IF(M4=\"n/a\",0,IF('INITIAL DATA'!C59=\"EXPANDABLE\",'AFE DETAILED'!$E$217,IF('INITIAL DATA'!C59=\"BOTH\",'AFE DETAILED'!$E$217,0)))","v":0},{"$f":"IF(N4=\"n/a\",0,IF('INITIAL DATA'!D59=\"EXPANDABLE\",'AFE DETAILED'!$E$217,IF('INITIAL DATA'!D59=\"BOTH\",'AFE DETAILED'!$E$217,0)))","v":0},{"$f":"IF(O4=\"n/a\",0,IF('INITIAL DATA'!E59=\"EXPANDABLE\",'AFE DETAILED'!$E$217,IF('INITIAL DATA'!E59=\"BOTH\",'AFE DETAILED'!$E$217,0)))","v":0},{"$f":"IF(P4=\"n/a\",0,IF('INITIAL DATA'!F59=\"EXPANDABLE\",'AFE DETAILED'!$E$217,IF('INITIAL DATA'!F59=\"BOTH\",'AFE DETAILED'!$E$217,0)))","v":0},{"$f":"IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G59=\"EXPANDABLE\",'AFE DETAILED'!$E$217,IF('INITIAL DATA'!G59=\"BOTH\",'AFE DETAILED'!$E$217,0)))","v":0},{"$f":"IF(R4=\"n/a\",0,IF('INITIAL DATA'!H59=\"EXPANDABLE\",'AFE DETAILED'!$E$217,IF('INITIAL DATA'!H59=\"BOTH\",'AFE DETAILED'!$E$217,0)))","v":0},null,0]
[null,5,11301005,{"$f":"+IF(G218=\"\",\"\",VLOOKUP('AFE DETAILED'!C218,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C218=\"\",0,VLOOKUP(C218,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Float. Equip. & Coupl. Install.",113010,"Liner Hangers & Csg / Liner Accessories",null,null,0,0,{"$f":"+IF(M4=\"N/a\",0,IF(OR(M215<>0,M217<>0),$E$218,0))","v":0},{"$f":"+IF(N4=\"N/a\",0,IF(OR(N215<>0,N217<>0),$E$218,0))","v":0},0,0,0,0,null,0]
[null,6,11301006,{"$f":"+IF(G219=\"\",\"\",VLOOKUP('AFE DETAILED'!C219,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C219=\"\",0,VLOOKUP(C219,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Liner Hanger service ",113010,"Liner Hangers & Csg / Liner Accessories",null,null,0,0,{"$f":"+IF(M4=\"N/a\",0,IF(OR(M215<>0,M217<>0),$E$219,0))","v":0},{"$f":"+IF(N4=\"N/a\",0,IF(OR(N215<>0,N217<>0),$E$219,0))","v":0},0,0,0,0,null,0]
[null,7,11301007,{"$f":"+IF(G220=\"\",\"\",VLOOKUP('AFE DETAILED'!C220,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C220=\"\",0,VLOOKUP(C220,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",113010,"Liner Hangers & Csg / Liner Accessories",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(M219=0,0,$E$220))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(N219=0,0,$E$220))","v":0},0,0,0,0,null,0]
[null,8,11301008,{"$f":"+IF(G221=\"\",\"\",VLOOKUP('AFE DETAILED'!C221,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C221=\"\",0,VLOOKUP(C221,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"O-rings  Pad Eyes",113010,"Liner Hangers & Csg / Liner Accessories",null,null,0,0,{"$f":"+IF(M4=\"N/a\",0,IF(OR(M215<>0,M217<>0),$E$221,0))","v":0},{"$f":"+IF(N4=\"N/a\",0,IF(OR(N215<>0,N217<>0),$E$221,0))","v":0},0,0,0,0,null,0]
[null,9,11301009,{"$f":"+IF(G222=\"\",\"\",VLOOKUP('AFE DETAILED'!C222,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C222=\"\",0,VLOOKUP(C222,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Rental - Liner Running tools",113010,"Liner Hangers & Csg / Liner Accessories",null,null,0,0,{"$f":"+IF(M4=\"N/a\",0,IF(OR(M215<>0,M217<>0),$E$222,0))","v":0},{"$f":"+IF(N4=\"N/a\",0,IF(OR(N215<>0,N217<>0),$E$222,0))","v":0},0,0,0,0,null,0]
[null,10,11301010,{"$f":"+IF(G223=\"\",\"\",VLOOKUP('AFE DETAILED'!C223,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C223=\"\",0,VLOOKUP(C223,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Stop Collars",113010,"Liner Hangers & Csg / Liner Accessories",null,null,0,0,{"$f":"+IF(M4=\"N/a\",0,IF(OR(M215<>0,M217<>0),$E$223,0))","v":0},{"$f":"+IF(N4=\"N/a\",0,IF(OR(N215<>0,N217<>0),$E$223,0))","v":0},0,0,0,0,null,0]
[null,11,11301011,{"$f":"+IF(G224=\"\",\"\",VLOOKUP('AFE DETAILED'!C224,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C224=\"\",0,VLOOKUP(C224,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Top Packer",113010,"Liner Hangers & Csg / Liner Accessories",null,null,0,0,{"$f":"+IF(M4=\"N/a\",0,IF(OR(M215<>0,M217<>0),$E$224,0))","v":0},{"$f":"+IF(N4=\"N/a\",0,IF(OR(N215<>0,N217<>0),$E$224,0))","v":0},0,0,0,0,null,0]
[null,12,null,null,null,null,113010,"Liner Hangers & Csg / Liner Accessories",null,null,0,0,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,113010,"Liner Hangers & Csg / Liner Accessories",null,null,0,0,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,113010,"Liner Hangers & Csg / Liner Accessories",null,null,0,0,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,113010,"Liner Hangers & Csg / Liner Accessories",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Liner Hangers & Casing/Liner Accessories",null,null,null,null,null,{"$f":"SUM(K214:K228)","v":0},{"$f":"SUM(L214:L228)","v":0},0,0,0,0,0,0,null,0]
[null,"E12",null,null,"Production Tieback"]
[null,1,11301101,{"$f":"+IF(G231=\"\",\"\",VLOOKUP('AFE DETAILED'!C231,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C231=\"\",0,VLOOKUP(C231,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",113011,"Production Tieback",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M232=0,0,$E$231))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(N232=0,0,$E$231))","v":0},0,0,0,0,null,{"$f":"SUM(K231:R231)","v":0}]
[null,2,11301102,{"$f":"+IF(G232=\"\",\"\",VLOOKUP('AFE DETAILED'!C232,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C232=\"\",0,VLOOKUP(C232,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Production tieback joints",113011,"Production Tieback",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C60=\"YES\",$E$232*'INITIAL DATA'!C61,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D60=\"YES\",$E$232*'INITIAL DATA'!D61,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E60=\"YES\",$E$232*'INITIAL DATA'!E61,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F60=\"YES\",$E$232*'INITIAL DATA'!F61,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G60=\"YES\",$E$232*'INITIAL DATA'!G61,0))","v":0},0,null,{"$f":"SUM(K232:R232)","v":0}]
[null,3,11301103,{"$f":"+IF(G233=\"\",\"\",VLOOKUP('AFE DETAILED'!C233,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C233=\"\",0,VLOOKUP(C233,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Production Tieback Service",113011,"Production Tieback",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M232=0,0,$E$233))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(N232=0,0,$E$233))","v":0},0,0,0,0,null,0]
[null,"=",null,null,"TOTAL Production Tieback",null,null,null,null,null,{"$f":"SUM(K231:K233)","v":0},{"$f":"SUM(L231:L233)","v":0},0,0,0,0,0,0,null,0]
[null,"E13",null,null,"Permanent Completion Equipment"]
[null,1,11301201,{"$f":"+IF(G236=\"\",\"\",VLOOKUP('AFE DETAILED'!C236,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C236=\"\",0,VLOOKUP(C236,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Accessories consumables",113012,"Permanent Completion Equipment",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"n/a\",0,IF(R237=0,0,$E$236*R9))","v":0},null,{"$f":"SUM(K236:R236)","v":0}]
[null,2,11301202,{"$f":"+IF(G237=\"\",\"\",VLOOKUP('AFE DETAILED'!C237,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C237=\"\",0,VLOOKUP(C237,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Artificial lift system Service ",113012,"Permanent Completion Equipment",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"n/a\",0,IF(R238=0,0,$E$237))","v":0},null,{"$f":"SUM(K237:R237)","v":0}]
[null,3,11301203,{"$f":"+IF(G238=\"\",\"\",VLOOKUP('AFE DETAILED'!C238,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C238=\"\",0,VLOOKUP(C238,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Pump",113012,"Permanent Completion Equipment",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"n/a\",0,$E$238)","v":0},null,0]
[null,4,11301204,{"$f":"+IF(G239=\"\",\"\",VLOOKUP('AFE DETAILED'!C239,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C239=\"\",0,VLOOKUP(C239,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Equipment LIH / DBR",113012,"Permanent Completion Equipment",null,null,0,0,0,0,0,0,0,0,null,0]
[null,5,11301205,{"$f":"+IF(G240=\"\",\"\",VLOOKUP('AFE DETAILED'!C240,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C240=\"\",0,VLOOKUP(C240,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Hydraulic packer",113012,"Permanent Completion Equipment",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"n/a\",0,IF('INITIAL DATA'!H62=\"HYDRAULIC\",'AFE DETAILED'!$E$240*ROUNDUP('AFE DETAILED'!R11/1000,0),0))","v":0},null,0]
[null,6,11301206,{"$f":"+IF(G241=\"\",\"\",VLOOKUP('AFE DETAILED'!C241,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C241=\"\",0,VLOOKUP(C241,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mechanical packer",113012,"Permanent Completion Equipment",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"n/a\",0,IF('INITIAL DATA'!H62=\"MECHANICAL\",'AFE DETAILED'!$E$241*ROUNDUP('AFE DETAILED'!R11/1000,0),0))","v":0},null,0]
[null,7,11301207,{"$f":"+IF(G242=\"\",\"\",VLOOKUP('AFE DETAILED'!C242,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C242=\"\",0,VLOOKUP(C242,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",113012,"Permanent Completion Equipment",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"n/a\",0,IF(OR(R240<>0,R241<>0),$E$242,0))","v":0},null,0]
[null,8,11301208,{"$f":"+IF(G243=\"\",\"\",VLOOKUP('AFE DETAILED'!C243,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C243=\"\",0,VLOOKUP(C243,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"O-ring Seal Sub Plug",113012,"Permanent Completion Equipment",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"n/a\",0,IF(OR(R240<>0,R241<>0),$E$243*ROUNDUP(R11/1000,0),0))","v":0},null,0]
[null,9,11301209,{"$f":"+IF(G244=\"\",\"\",VLOOKUP('AFE DETAILED'!C244,'AVERAGE COST'!$B:$D,3,0))","v":"FT"},{"$f":"+IF(C244=\"\",0,VLOOKUP(C244,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Screens ",113012,"Permanent Completion Equipment",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"n/a\",0,IF('INITIAL DATA'!$H$63=\"YES\",'INITIAL DATA'!$H$64*'AFE DETAILED'!$E$244,0))","v":0},null,0]
[null,10,11301210,{"$f":"+IF(G245=\"\",\"\",VLOOKUP('AFE DETAILED'!C245,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C245=\"\",0,VLOOKUP(C245,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Setting nipple",113012,"Permanent Completion Equipment",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"n/a\",0,IF(OR(R240<>0,R241<>0),$E$245,0))","v":0},null,0]
[null,11,11301211,{"$f":"+IF(G246=\"\",\"\",VLOOKUP('AFE DETAILED'!C246,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C246=\"\",0,VLOOKUP(C246,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Sleeves",113012,"Permanent Completion Equipment",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"n/a\",0,IF(OR(R240<>0,R241<>0),$E$246,0))","v":0},null,0]
[null,12,11301212,{"$f":"+IF(G247=\"\",\"\",VLOOKUP('AFE DETAILED'!C247,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C247=\"\",0,VLOOKUP(C247,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Technical Services",113012,"Permanent Completion Equipment",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"n/a\",0,IF(R244=0,0,$E$247*R9))","v":0},null,0]
[null,13,null,null,null,null,113012,"Permanent Completion Equipment",null,null,0,0,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,113012,"Permanent Completion Equipment",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Permanent Completion Equipment",null,null,null,null,null,{"$f":"SUM(K236:K249)","v":0},{"$f":"SUM(L236:L249)","v":0},0,0,0,0,0,0,null,0]
[null,"E",null,null,"TOTAL TANGIBLE CONSUMABLES",null,null,null,null,null,{"$f":"+K153+K164+K169+K175+K181+K187+K193+K199+K205+K212+K229+K234+K250","v":0},{"$f":"+L153+L164+L169+L175+L181+L187+L193+L199+L205+L212+L229+L234+L250","v":0},0,0,0,0,0,0,null,0]
[]
[null,"F",null,null,"WELL SERVICES"]
[null,"F1",null,null,"Mud/Fluids Engineering"]
[null,1,11400101,{"$f":"+IF(G255=\"\",\"\",VLOOKUP('AFE DETAILED'!C255,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C255=\"\",0,VLOOKUP(C255,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"fluids personnel",114001,"Mud / Fluids Engineering",null,null,0,0,{"$f":"IF(M4=\"N/A\",0,IF(AND(M83=0,M84=0),0,ROUNDUP(M8+M9,0)*$E$255*'INITIAL DATA'!C68))","v":0},{"$f":"IF(N4=\"N/A\",0,IF(AND(N83=0,N84=0),0,ROUNDUP(N8+N9,0)*$E$255*'INITIAL DATA'!D68))","v":0},{"$f":"IF(O4=\"N/A\",0,IF(AND(O83=0,O84=0),0,ROUNDUP(O8+O9,0)*$E$255*'INITIAL DATA'!E68))","v":0},{"$f":"IF(P4=\"N/A\",0,IF(AND(P83=0,P84=0),0,ROUNDUP(P8+P9,0)*$E$255*'INITIAL DATA'!F68))","v":0},{"$f":"IF(Q4=\"N/A\",0,IF(AND(Q83=0,Q84=0),0,ROUNDUP(Q8+Q9,0)*$E$255*'INITIAL DATA'!G68))","v":0},{"$f":"IF(R4=\"N/A\",0,IF(AND(R83=0,R84=0),0,ROUNDUP(R8+R9,0)*$E$255*'INITIAL DATA'!H68))","v":0},null,{"$f":"SUM(K255:R255)","v":0}]
[null,2,11400102,{"$f":"+IF(G256=\"\",\"\",VLOOKUP('AFE DETAILED'!C256,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C256=\"\",0,VLOOKUP(C256,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114001,"Mud / Fluids Engineering",null,null,0,0,{"$f":"IF(M4=\"n/a\",0,IF(M255=0,0,$E$256))","v":0},0,0,0,0,0,null,{"$f":"SUM(K256:R256)","v":0}]
[null,3,11400103,{"$f":"+IF(G257=\"\",\"\",VLOOKUP('AFE DETAILED'!C257,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C257=\"\",0,VLOOKUP(C257,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Reimbursable",114001,"Mud / Fluids Engineering",null,null,0,0,0,0,0,0,0,0,null,0]
[null,4,null,null,null,null,114001,"Mud / Fluids Engineering",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Mud/Fluids Engineering",null,null,null,null,null,{"$f":"SUM(K255:K258)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T255:T258)","v":0}]
[null,"F2",null,null,"Casing/Tubing Running"]
[null,1,11400201,{"$f":"+IF(G261=\"\",\"\",VLOOKUP('AFE DETAILED'!C261,'AVERAGE COST'!$B:$D,3,0))","v":"FT"},{"$f":"+IF(C261=\"\",0,VLOOKUP(C261,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Casing / tubing running job",114002,"Casing / Tubing Running",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,$E$261*(M11-L11+'INITIAL DATA'!C57))","v":0},{"$f":"+IF(N4=\"N/A\",0,$E$261*(N11-M11+'INITIAL DATA'!D57))","v":0},{"$f":"+IF(O4=\"N/A\",0,$E$261*(O11-N11+'INITIAL DATA'!E57))","v":0},{"$f":"+IF(P4=\"N/A\",0,$E$261*(P11-O11+'INITIAL DATA'!F57))","v":0},{"$f":"+IF(Q4=\"N/A\",0,$E$261*(Q11-P11+'INITIAL DATA'!G57))","v":0},{"$f":"+IF(R4=\"N/A\",0,$E$261*(R11-Q11+'INITIAL DATA'!H57))","v":0},null,{"$f":"SUM(K261:R261)","v":0}]
[null,2,11400202,{"$f":"+IF(G262=\"\",\"\",VLOOKUP('AFE DETAILED'!C262,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C262=\"\",0,VLOOKUP(C262,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114002,"Casing / Tubing Running",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(M261=0,0,$E$262))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(N261=0,0,$E$262))","v":0},0,0,0,0,null,{"$f":"SUM(K262:R262)","v":0}]
[null,3,11400203,{"$f":"+IF(G263=\"\",\"\",VLOOKUP('AFE DETAILED'!C263,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C263=\"\",0,VLOOKUP(C263,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel",114002,"Casing / Tubing Running",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(M261=0,0,$E$263*ROUNDUP(M9,0)))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(N261=0,0,$E$263*ROUNDUP(N9,0)))","v":0},0,0,0,0,null,0]
[null,4,11400204,{"$f":"+IF(G264=\"\",\"\",VLOOKUP('AFE DETAILED'!C264,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C264=\"\",0,VLOOKUP(C264,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Rental tools",114002,"Casing / Tubing Running",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(M261=0,0,$E$264*ROUNDUP(M9,0)))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(N261=0,0,$E$264*ROUNDUP(N9,0)))","v":0},0,0,0,0,null,0]
[null,"=",null,null,"TOTAL Casing/Tubing Running",null,null,null,null,null,{"$f":"SUM(K261:K264)","v":0},{"$f":"SUM(L261:L264)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(T261:T264)","v":0}]
[null,"F3",null,null,"Cement Services"]
[null,1,11400301,{"$f":"+IF(G267=\"\",\"\",VLOOKUP('AFE DETAILED'!C267,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C267=\"\",0,VLOOKUP(C267,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Casing pressure test job",114003,"Cement Services",null,null,0,0,{"$f":"+IF(M4=\"N/a\",0,$E$267*'INITIAL DATA'!C69)","v":0},{"$f":"+IF(N4=\"N/a\",0,$E$267*'INITIAL DATA'!D69)","v":0},{"$f":"+IF(O4=\"N/a\",0,$E$267*'INITIAL DATA'!E69)","v":0},{"$f":"+IF(P4=\"N/a\",0,$E$267*'INITIAL DATA'!F69)","v":0},{"$f":"+IF(Q4=\"N/a\",0,$E$267*'INITIAL DATA'!G69)","v":0},{"$f":"+IF(R4=\"N/a\",0,$E$267*'INITIAL DATA'!H69)","v":0},null,{"$f":"SUM(K267:R267)","v":0}]
[null,2,11400302,{"$f":"+IF(G268=\"\",\"\",VLOOKUP('AFE DETAILED'!C268,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C268=\"\",0,VLOOKUP(C268,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Formation Integrity test job",114003,"Cement Services",null,null,0,0,{"$f":"+IF(M4=\"N/a\",0,$E$268*'INITIAL DATA'!C70)","v":0},{"$f":"+IF(N4=\"N/a\",0,$E$268*'INITIAL DATA'!D70)","v":0},{"$f":"+IF(O4=\"N/a\",0,$E$268*'INITIAL DATA'!E70)","v":0},{"$f":"+IF(P4=\"N/a\",0,$E$268*'INITIAL DATA'!F70)","v":0},{"$f":"+IF(Q4=\"N/a\",0,$E$268*'INITIAL DATA'!G70)","v":0},{"$f":"+IF(R4=\"N/a\",0,$E$268*'INITIAL DATA'!H70)","v":0},null,{"$f":"SUM(K268:R268)","v":0}]
[null,3,11400303,{"$f":"+IF(G269=\"\",\"\",VLOOKUP('AFE DETAILED'!C269,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C269=\"\",0,VLOOKUP(C269,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Leak off test",114003,"Cement Services",null,null,0,0,{"$f":"+IF(M4=\"N/a\",0,$E$269*'INITIAL DATA'!C71)","v":0},{"$f":"+IF(N4=\"N/a\",0,$E$269*'INITIAL DATA'!D71)","v":0},{"$f":"+IF(O4=\"N/a\",0,$E$269*'INITIAL DATA'!E71)","v":0},{"$f":"+IF(P4=\"N/a\",0,$E$269*'INITIAL DATA'!F71)","v":0},{"$f":"+IF(Q4=\"N/a\",0,$E$269*'INITIAL DATA'!G71)","v":0},{"$f":"+IF(R4=\"N/a\",0,$E$269*'INITIAL DATA'!H71)","v":0},null,0]
[null,4,11400304,{"$f":"+IF(G270=\"\",\"\",VLOOKUP('AFE DETAILED'!C270,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C270=\"\",0,VLOOKUP(C270,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Fixed cementing service cost ",114003,"Cement Services",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(M92=0,0,$E$270))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(N92=0,0,$E$270))","v":0},0,0,0,0,null,0]
[null,5,11400305,{"$f":"+IF(G271=\"\",\"\",VLOOKUP('AFE DETAILED'!C271,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C271=\"\",0,VLOOKUP(C271,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114003,"Cement Services",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(OR(M267<>0,M268<>0,M269<>0,M270<>0),$E$271,0))","v":0},0,0,0,0,0,null,0]
[null,6,11400306,{"$f":"+IF(G272=\"\",\"\",VLOOKUP('AFE DETAILED'!C272,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C272=\"\",0,VLOOKUP(C272,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel",114003,"Cement Services",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(OR(M267<>0,M268<>0,M269<>0,M270<>0),$E$272*M9*2,0))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(OR(N267<>0,N268<>0,N269<>0,N270<>0),$E$272*N9*2,0))","v":0},0,0,0,0,null,0]
[null,7,11400307,{"$f":"+IF(G273=\"\",\"\",VLOOKUP('AFE DETAILED'!C273,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C273=\"\",0,VLOOKUP(C273,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Reimbursable",114003,"Cement Services",null,null,0,0,0,0,0,0,0,0,null,0]
[null,8,11400308,{"$f":"+IF(G274=\"\",\"\",VLOOKUP('AFE DETAILED'!C274,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C274=\"\",0,VLOOKUP(C274,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Rental tools",114003,"Cement Services",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(OR(M267<>0,M268<>0,M269<>0,M270<>0),$E$274*M9,0))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(OR(N267<>0,N268<>0,N269<>0,N270<>0),$E$274*N9,0))","v":0},0,0,0,0,null,0]
[null,9,11400309,{"$f":"+IF(G275=\"\",\"\",VLOOKUP('AFE DETAILED'!C275,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C275=\"\",0,VLOOKUP(C275,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Unit operating",114003,"Cement Services",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(OR(M267<>0,M268<>0,M269<>0,M270<>0),$E$275*M9,0))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(OR(N267<>0,N268<>0,N269<>0,N270<>0),$E$275*N9,0))","v":0},0,0,0,0,null,0]
[null,10,11400310,{"$f":"+IF(G276=\"\",\"\",VLOOKUP('AFE DETAILED'!C276,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C276=\"\",0,VLOOKUP(C276,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Unit stand by",114003,"Cement Services",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(OR(M267<>0,M268<>0,M269<>0,M270<>0),$E$276*'INITIAL DATA'!C72,0))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(OR(N267<>0,N268<>0,N269<>0,N270<>0),$E$276*'INITIAL DATA'!D72,0))","v":0},{"$f":"+IF(O4=\"N/A\",0,IF(OR(O267<>0,O268<>0,O269<>0,O270<>0),$E$276*'INITIAL DATA'!E72,0))","v":0},{"$f":"+IF(P4=\"N/A\",0,IF(OR(P267<>0,P268<>0,P269<>0,P270<>0),$E$276*'INITIAL DATA'!F72,0))","v":0},{"$f":"+IF(Q4=\"N/A\",0,IF(OR(Q267<>0,Q268<>0,Q269<>0,Q270<>0),$E$276*'INITIAL DATA'!G72,0))","v":0},{"$f":"+IF(R4=\"N/A\",0,IF(OR(R267<>0,R268<>0,R269<>0,R270<>0),$E$276*'INITIAL DATA'!H72,0))","v":0},null,0]
[null,11,null,null,null,null,114003,"Cement Services",null,null,0,0,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,114003,"Cement Services",null,null,0,0,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,114003,"Cement Services",null,null,0,0,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,114003,"Cement Services",null,null,0,0,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,114003,"Cement Services",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Cement Services",null,null,null,null,null,{"$f":"SUM(K267:K281)","v":0},{"$f":"SUM(L267:L281)","v":0},0,0,0,0,0,0,null,0]
[null,"F4",null,null,"Mud Logging & Drilling Data Logs"]
[null,1,11400401,{"$f":"+IF(G284=\"\",\"\",VLOOKUP('AFE DETAILED'!C284,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C284=\"\",0,VLOOKUP(C284,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Data transmission ",114004,"Mud Logging & Drilling Data Logs",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,(M8+M9)*$E$284)","v":0},{"$f":"+IF(N4=\"n/a\",0,(N8+N9)*$E$284)","v":0},0,0,0,0,null,{"$f":"SUM(K284:R284)","v":0}]
[null,2,11400402,{"$f":"+IF(G285=\"\",\"\",VLOOKUP('AFE DETAILED'!C285,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C285=\"\",0,VLOOKUP(C285,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Logging unit daily rate",114004,"Mud Logging & Drilling Data Logs",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,(M8+M9)*$E$285)","v":0},{"$f":"+IF(N4=\"N/A\",0,(N8+N9)*$E$285)","v":0},0,0,0,0,null,0]
[null,3,11400403,{"$f":"+IF(G286=\"\",\"\",VLOOKUP('AFE DETAILED'!C286,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C286=\"\",0,VLOOKUP(C286,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Logging unit stand by w/ crew ",114004,"Mud Logging & Drilling Data Logs",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,$E$286*'INITIAL DATA'!C73)","v":0},{"$f":"+IF(N4=\"N/A\",0,$E$286*'INITIAL DATA'!D73)","v":0},{"$f":"+IF(O4=\"N/A\",0,$E$286*'INITIAL DATA'!E73)","v":0},{"$f":"+IF(P4=\"N/A\",0,$E$286*'INITIAL DATA'!F73)","v":0},{"$f":"+IF(Q4=\"N/A\",0,$E$286*'INITIAL DATA'!G73)","v":0},0,null,0]
[null,4,11400404,{"$f":"+IF(G287=\"\",\"\",VLOOKUP('AFE DETAILED'!C287,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C287=\"\",0,VLOOKUP(C287,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Logging unit stand by w/o crew ",114004,"Mud Logging & Drilling Data Logs",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,$E$287*'INITIAL DATA'!C74)","v":0},{"$f":"+IF(N4=\"N/A\",0,$E$287*'INITIAL DATA'!D74)","v":0},{"$f":"+IF(O4=\"N/A\",0,$E$287*'INITIAL DATA'!E74)","v":0},{"$f":"+IF(P4=\"N/A\",0,$E$287*'INITIAL DATA'!F74)","v":0},{"$f":"+IF(Q4=\"N/A\",0,$E$287*'INITIAL DATA'!G74)","v":0},0,null,0]
[null,5,11400405,{"$f":"+IF(G288=\"\",\"\",VLOOKUP('AFE DETAILED'!C288,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C288=\"\",0,VLOOKUP(C288,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114004,"Mud Logging & Drilling Data Logs",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M285=0,0,$E$288))","v":0},0,0,0,0,0,null,0]
[null,6,11400406,{"$f":"+IF(G289=\"\",\"\",VLOOKUP('AFE DETAILED'!C289,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C289=\"\",0,VLOOKUP(C289,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel",114004,"Mud Logging & Drilling Data Logs",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M285=0,0,$E$289*(M8+M9)))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(N285=0,0,$E$289*(N8+N9)))","v":0},0,0,0,0,null,0]
[null,7,11400407,{"$f":"+IF(G290=\"\",\"\",VLOOKUP('AFE DETAILED'!C290,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C290=\"\",0,VLOOKUP(C290,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Rig up / Rig down daily rate",114004,"Mud Logging & Drilling Data Logs",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M285=0,0,$E$290))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(N285=0,0,IF(O285=0,$E$290,0)))","v":0},{"$f":"+IF(O4=\"N/A\",0,IF(O285=0,0,IF(P285=0,$E$290,0)))","v":0},{"$f":"+IF(P4=\"N/A\",0,IF(P285=0,0,IF(Q285=0,$E$290,0)))","v":0},{"$f":"+IF(Q4=\"N/A\",0,IF(Q285=0,0,IF(R285=0,$E$290,0)))","v":0},0,null,0]
[null,8,11400408,{"$f":"+IF(G291=\"\",\"\",VLOOKUP('AFE DETAILED'!C291,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C291=\"\",0,VLOOKUP(C291,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Sample accessories ",114004,"Mud Logging & Drilling Data Logs",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M285=0,0,$E$291*(ROUNDUP((M8+M9)/5,0))))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(N285=0,0,$E$291*(ROUNDUP((N8+N9)/5,0))))","v":0},0,0,0,0,null,0]
[null,"=",null,null,"TOTAL Mud Logging & Drilling Data Logs",null,null,null,null,null,{"$f":"SUM(K284:K291)","v":0},{"$f":"SUM(L284:L291)","v":0},0,0,0,0,0,0,null,0]
[null,"F5",null,null,"Wellbore Gyro / Surveys"]
[null,1,11400501,{"$f":"+IF(G294=\"\",\"\",VLOOKUP('AFE DETAILED'!C294,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C294=\"\",0,VLOOKUP(C294,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Equipment LIH / DBR",114005,"Wellbore Surveys",null,null,0,0,0,0,0,0,0,0,null,0]
[null,2,11400502,{"$f":"+IF(G295=\"\",\"\",VLOOKUP('AFE DETAILED'!C295,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C295=\"\",0,VLOOKUP(C295,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Gyro services",114005,"Wellbore Surveys",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C75=\"yes\",'AFE DETAILED'!$E$295,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D75=\"yes\",'AFE DETAILED'!$E$295,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E75=\"yes\",'AFE DETAILED'!$E$295,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F75=\"yes\",'AFE DETAILED'!$E$295,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G75=\"yes\",'AFE DETAILED'!$E$295,0))","v":0},0,null,0]
[null,3,11400503,{"$f":"+IF(G296=\"\",\"\",VLOOKUP('AFE DETAILED'!C296,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C296=\"\",0,VLOOKUP(C296,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114005,"Wellbore Surveys",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M295=0,0,$E$296))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(M296=0,IF(N295=0,0,$E$296),0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF(AND(N296=0,M296=0),IF(O295=0,0,$E$296),0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF(AND(N296=0,M296=0,O296=0),IF(P295=0,0,$E$296),0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF(AND(N296=0,M296=0,O296=0,P296=0),IF(Q295=0,0,$E$296),0))","v":0},0,null,0]
[null,4,11400504,{"$f":"+IF(G297=\"\",\"\",VLOOKUP('AFE DETAILED'!C297,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C297=\"\",0,VLOOKUP(C297,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel",114005,"Wellbore Surveys",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M295=0,0,$E$297*(M9)))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(N295=0,0,$E$297*(N9)))","v":0},0,0,0,0,null,0]
[null,5,11400505,{"$f":"+IF(G298=\"\",\"\",VLOOKUP('AFE DETAILED'!C298,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C298=\"\",0,VLOOKUP(C298,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Reimbursable",114005,"Wellbore Surveys",null,null,0,0,0,0,0,0,0,0,null,0]
[null,"=",null,null,"TOTAL Wellbore Gyro / Surveys",null,null,null,null,null,{"$f":"SUM(K294:K298)","v":0},{"$f":"SUM(L294:L298)","v":0},0,0,0,0,0,0,null,0]
[null,"F6",null,null,"PDM/Turbine Drilling"]
[null,1,11400601,{"$f":"+IF(G301=\"\",\"\",VLOOKUP('AFE DETAILED'!C301,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C301=\"\",0,VLOOKUP(C301,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Equipment LIH / DBR",114006,"PDM / Turbine Drilling",null,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(K301:R301)","v":0}]
[null,2,11400602,{"$f":"+IF(G302=\"\",\"\",VLOOKUP('AFE DETAILED'!C302,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C302=\"\",0,VLOOKUP(C302,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114006,"PDM / Turbine Drilling",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M305=0,0,$E$302))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(M302=0,IF(N305=0,0,$E$302),0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF(AND(N302=0,M302=0),IF(O305=0,0,$E$302),0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF(AND(N302=0,M302=0,O302=0),IF(P305=0,0,$E$302),0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF(AND(N302=0,M302=0,O302=0,P302=0),IF(Q305=0,0,$E$302),0))","v":0},0,null,0]
[null,3,11400603,{"$f":"+IF(G303=\"\",\"\",VLOOKUP('AFE DETAILED'!C303,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C303=\"\",0,VLOOKUP(C303,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Reimbursable",114006,"PDM / Turbine Drilling",null,null,0,0,0,0,0,0,0,0,null,0]
[null,4,11400604,{"$f":"+IF(G304=\"\",\"\",VLOOKUP('AFE DETAILED'!C304,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C304=\"\",0,VLOOKUP(C304,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel",114006,"PDM / Turbine Drilling",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M305=0,0,$E$304*(M8+M9)))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(N305=0,0,$E$304*(N8+N9)))","v":0},0,0,0,0,null,0]
[null,5,11400605,{"$f":"+IF(G305=\"\",\"\",VLOOKUP('AFE DETAILED'!C305,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C305=\"\",0,VLOOKUP(C305,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Turbine operating ",114006,"PDM / Turbine Drilling",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C76=\"YES\",'AFE DETAILED'!$E$305*'AFE DETAILED'!M8,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D76=\"YES\",'AFE DETAILED'!$E$305*'AFE DETAILED'!N8,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E76=\"YES\",'AFE DETAILED'!$E$305*'AFE DETAILED'!O8,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F76=\"YES\",'AFE DETAILED'!$E$305*'AFE DETAILED'!P8,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G76=\"YES\",'AFE DETAILED'!$E$305*'AFE DETAILED'!Q8,0))","v":0},0,null,0]
[null,6,11400606,{"$f":"+IF(G306=\"\",\"\",VLOOKUP('AFE DETAILED'!C306,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C306=\"\",0,VLOOKUP(C306,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Turbine stand by ",114006,"PDM / Turbine Drilling",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF(M305=0,0,$E$306*M9))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF(N305=0,0,$E$306*N9))","v":0},0,0,0,0,null,0]
[null,"=",null,null,"TOTAL PDM/Turbine Drilling",null,null,null,null,null,{"$f":"SUM(K301:K306)","v":0},{"$f":"SUM(L301:L306)","v":0},0,0,0,0,0,0,null,0]
[null,"F7",null,null,"Directional Drilling and MWD"]
[null,1,11400701,{"$f":"+IF(G309=\"\",\"\",VLOOKUP('AFE DETAILED'!C309,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C309=\"\",0,VLOOKUP(C309,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"APWD operating",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(K309:R309)","v":0}]
[null,2,11400702,{"$f":"+IF(G310=\"\",\"\",VLOOKUP('AFE DETAILED'!C310,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C310=\"\",0,VLOOKUP(C310,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"APWD Personnel",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,0]
[null,3,11400703,{"$f":"+IF(G311=\"\",\"\",VLOOKUP('AFE DETAILED'!C311,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C311=\"\",0,VLOOKUP(C311,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"APWD stand by",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,0]
[null,4,11400704,{"$f":"+IF(G312=\"\",\"\",VLOOKUP('AFE DETAILED'!C312,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C312=\"\",0,VLOOKUP(C312,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Directional Drilling Personnel",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,0]
[null,5,11400705,{"$f":"+IF(G313=\"\",\"\",VLOOKUP('AFE DETAILED'!C313,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C313=\"\",0,VLOOKUP(C313,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Equipment LIH / DBR",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,0]
[null,6,11400706,{"$f":"+IF(G314=\"\",\"\",VLOOKUP('AFE DETAILED'!C314,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C314=\"\",0,VLOOKUP(C314,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"LWD operating",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,0]
[null,7,11400707,{"$f":"+IF(G315=\"\",\"\",VLOOKUP('AFE DETAILED'!C315,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C315=\"\",0,VLOOKUP(C315,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"LWD Personnel",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,0]
[null,8,11400708,{"$f":"+IF(G316=\"\",\"\",VLOOKUP('AFE DETAILED'!C316,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C316=\"\",0,VLOOKUP(C316,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"LWD stand by",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,0]
[null,9,11400709,{"$f":"+IF(G317=\"\",\"\",VLOOKUP('AFE DETAILED'!C317,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C317=\"\",0,VLOOKUP(C317,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,0]
[null,10,11400710,{"$f":"+IF(G318=\"\",\"\",VLOOKUP('AFE DETAILED'!C318,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C318=\"\",0,VLOOKUP(C318,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mud motor operating",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,0]
[null,11,11400711,{"$f":"+IF(G319=\"\",\"\",VLOOKUP('AFE DETAILED'!C319,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C319=\"\",0,VLOOKUP(C319,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mud motor stand by",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,0]
[null,12,11400712,{"$f":"+IF(G320=\"\",\"\",VLOOKUP('AFE DETAILED'!C320,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C320=\"\",0,VLOOKUP(C320,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"MWD operating",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,0]
[null,13,11400713,{"$f":"+IF(G321=\"\",\"\",VLOOKUP('AFE DETAILED'!C321,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C321=\"\",0,VLOOKUP(C321,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"MWD Personnel",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,0]
[null,14,11400714,{"$f":"+IF(G322=\"\",\"\",VLOOKUP('AFE DETAILED'!C322,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C322=\"\",0,VLOOKUP(C322,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"MWD stand by",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,0]
[null,15,11400715,{"$f":"+IF(G323=\"\",\"\",VLOOKUP('AFE DETAILED'!C323,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C323=\"\",0,VLOOKUP(C323,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Reimbursable",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,0]
[null,16,11400716,{"$f":"+IF(G324=\"\",\"\",VLOOKUP('AFE DETAILED'!C324,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C324=\"\",0,VLOOKUP(C324,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"RSS operating",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,0]
[null,17,11400717,{"$f":"+IF(G325=\"\",\"\",VLOOKUP('AFE DETAILED'!C325,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C325=\"\",0,VLOOKUP(C325,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"RSS stand by",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,0]
[null,18,11400718,{"$f":"+IF(G326=\"\",\"\",VLOOKUP('AFE DETAILED'!C326,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C326=\"\",0,VLOOKUP(C326,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Subs and accessories operating",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,0]
[null,19,11400719,{"$f":"+IF(G327=\"\",\"\",VLOOKUP('AFE DETAILED'!C327,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C327=\"\",0,VLOOKUP(C327,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Subs and accessories stand by",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,0]
[null,20,11400720,{"$f":"+IF(G328=\"\",\"\",VLOOKUP('AFE DETAILED'!C328,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C328=\"\",0,VLOOKUP(C328,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Tools Maintenance ",114007,"Directional Drilling / MWD / LWD",null,null,0,0,0,0,0,0,0,0,null,0]
[null,21,null,null,null,null,114007,"Directional Drilling / MWD / LWD",null,null,0,0,null,null,null,null,null,null,null,0]
[null,22,null,null,null,null,114007,"Directional Drilling / MWD / LWD",null,null,0,0,null,null,null,null,null,null,null,0]
[null,23,null,null,null,null,114007,"Directional Drilling / MWD / LWD",null,null,0,0,null,null,null,null,null,null,null,0]
[null,24,null,null,null,null,114007,"Directional Drilling / MWD / LWD",null,null,0,0,null,null,null,null,null,null,null,0]
[null,25,null,null,null,null,114007,"Directional Drilling / MWD / LWD",null,null,0,0,null,null,null,null,null,null,null,0]
[null,26,null,null,null,null,114007,"Directional Drilling / MWD / LWD",null,null,0,0,null,null,null,null,null,null,null,0]
[null,27,null,null,null,null,114007,"Directional Drilling / MWD / LWD",null,null,0,0,null,null,null,null,null,null,null,0]
[null,28,null,null,null,null,114007,"Directional Drilling / MWD / LWD",null,null,0,0,null,null,null,null,null,null,null,0]
[null,29,null,null,null,null,114007,"Directional Drilling / MWD / LWD",null,null,0,0,null,null,null,null,null,null,null,0]
[null,30,null,null,null,null,114007,"Directional Drilling / MWD / LWD",null,null,0,0,null,null,null,null,null,null,null,0]
[null,31,null,null,null,null,114007,"Directional Drilling / MWD / LWD",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Directional Drilling and MWD",null,null,null,null,null,{"$f":"SUM(K309:K339)","v":0},{"$f":"SUM(L309:L339)","v":0},0,0,0,0,0,0,null,0]
[null,"F8",null,null,"Fishing and/or Stuck Pipe Incidents"]
[null,1,11400801,{"$f":"+IF(G342=\"\",\"\",VLOOKUP('AFE DETAILED'!C342,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C342=\"\",0,VLOOKUP(C342,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Equipment LIH / DBR",114008,"Fishing & Stuck Pipe Incidents",null,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(K342:R342)","v":0}]
[null,2,11400802,{"$f":"+IF(G343=\"\",\"\",VLOOKUP('AFE DETAILED'!C343,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C343=\"\",0,VLOOKUP(C343,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Fishing tools purchase",114008,"Fishing & Stuck Pipe Incidents",null,null,0,0,0,0,0,0,0,0,null,0]
[null,3,11400803,{"$f":"+IF(G344=\"\",\"\",VLOOKUP('AFE DETAILED'!C344,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C344=\"\",0,VLOOKUP(C344,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Fishing tools rental",114008,"Fishing & Stuck Pipe Incidents",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C77=\"yes\",$E$344*M9,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D77=\"yes\",$E$344*N9,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E77=\"yes\",$E$344*O9,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F77=\"yes\",$E$344*P9,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G77=\"yes\",$E$344*Q9,0))","v":0},{"$f":"+IF(R4=\"n/a\",0,IF('INITIAL DATA'!H77=\"yes\",$E$344*R9,0))","v":0},null,0]
[null,4,11400804,{"$f":"+IF(G345=\"\",\"\",VLOOKUP('AFE DETAILED'!C345,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C345=\"\",0,VLOOKUP(C345,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Fishing Service ",114008,"Fishing & Stuck Pipe Incidents",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M344=0,0,M9*$E$345))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(N344=0,0,N9*$E$345))","v":0},0,0,0,0,null,0]
[null,5,11400805,{"$f":"+IF(G346=\"\",\"\",VLOOKUP('AFE DETAILED'!C346,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C346=\"\",0,VLOOKUP(C346,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114008,"Fishing & Stuck Pipe Incidents",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M344=0,0,$E$346))","v":0},{"$f":"+IF(N4=\"N/a\",0,IF(N344=0,0,IF(M346=0,$E$346,0)))","v":0},{"$f":"+IF(O4=\"N/a\",0,IF(O344=0,0,IF(N346=0,$E$346,0)))","v":0},0,0,0,null,0]
[null,6,11400806,{"$f":"+IF(G347=\"\",\"\",VLOOKUP('AFE DETAILED'!C347,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C347=\"\",0,VLOOKUP(C347,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel",114008,"Fishing & Stuck Pipe Incidents",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M344=0,0,M9*$E$347))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(N344=0,0,N9*$E$347))","v":0},0,{"$f":"+IF(P4=\"n/a\",0,IF(P344=0,0,P9*$E$347))","v":0},0,0,null,0]
[null,7,11400807,{"$f":"+IF(G348=\"\",\"\",VLOOKUP('AFE DETAILED'!C348,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C348=\"\",0,VLOOKUP(C348,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Reimbursable",114008,"Fishing & Stuck Pipe Incidents",null,null,0,0,0,0,0,0,0,0,null,0]
[null,8,11400808,{"$f":"+IF(G349=\"\",\"\",VLOOKUP('AFE DETAILED'!C349,'AVERAGE COST'!$B:$D,3,0))","v":"FT"},{"$f":"+IF(C349=\"\",0,VLOOKUP(C349,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Run charges",114008,"Fishing & Stuck Pipe Incidents",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(M344=0,0,$E$349*M11))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(N344=0,0,$E$349*N11))","v":0},0,0,0,0,null,0]
[null,9,null,null,null,null,114008,"Fishing & Stuck Pipe Incidents",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Fishing and/or Stuck Pipe Incidents",null,null,null,null,null,{"$f":"SUM(K342:K350)","v":0},{"$f":"SUM(L342:L350)","v":0},0,0,0,0,0,0,null,0]
[null,"F9",null,null,"Wire Line Logging and/or LWD"]
[null,1,11400901,{"$f":"+IF(G353=\"\",\"\",VLOOKUP('AFE DETAILED'!C353,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C353=\"\",0,VLOOKUP(C353,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"CH logging fixed cost",114009,"Wire Line Logging",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(AND(M354<>0,L353=0),$E$353,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(AND(N354<>0,M353=0),$E$353,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF(AND(O354<>0,N353=0,M353=0),$E$353,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF(AND(P354<>0,O353=0,M353=0,N353=0),$E$353,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF(AND(Q354<>0,P353=0,M353=0,N353=0,O353=0),$E$353,0))","v":0},0,null,{"$f":"SUM(K353:R353)","v":0}]
[null,2,11400902,{"$f":"+IF(G354=\"\",\"\",VLOOKUP('AFE DETAILED'!C354,'AVERAGE COST'!$B:$D,3,0))","v":"FT"},{"$f":"+IF(C354=\"\",0,VLOOKUP(C354,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"CH logging job cost",114009,"Wire Line Logging",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C78=\"YES\",$E$354*(M11-L11),0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D78=\"YES\",$E$354*(N11-M11),0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E78=\"YES\",$E$354*(O11-N11),0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F78=\"YES\",$E$354*(P11-O11),0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G78=\"YES\",$E$354*(Q11-P11),0))","v":0},0,null,0]
[null,3,11400903,{"$f":"+IF(G355=\"\",\"\",VLOOKUP('AFE DETAILED'!C355,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C355=\"\",0,VLOOKUP(C355,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Equipment LIH / DBR",114009,"Wire Line Logging",null,null,0,0,0,0,0,0,0,0,null,0]
[null,4,11400904,{"$f":"+IF(G356=\"\",\"\",VLOOKUP('AFE DETAILED'!C356,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C356=\"\",0,VLOOKUP(C356,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Logs interpretation",114009,"Wire Line Logging",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C79=\"YES\",$E$356*((M11-L11)/1000),0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D79=\"YES\",$E$356*((N11-M11)/1000),0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E79=\"YES\",$E$356*((O11-N11)/1000),0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F79=\"YES\",$E$356*((P11-O11)/1000),0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G79=\"YES\",$E$356*((Q11-P11)/1000),0))","v":0},0,null,0]
[null,5,11400905,{"$f":"+IF(G357=\"\",\"\",VLOOKUP('AFE DETAILED'!C357,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C357=\"\",0,VLOOKUP(C357,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114009,"Wire Line Logging",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(OR(M354<>0,M359<>0),IF(AND(L357=0),$E$357,0),0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(OR(N354<>0,N359<>0),IF(AND(M357=0),$E$357,0),0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF(OR(O354<>0,O359<>0),IF(AND(N357=0,M357=0),$E$357,0),0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF(OR(P354<>0,P359<>0),IF(AND(O357=0,N357=0,M357=0),$E$357,0),0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF(OR(Q354<>0,Q359<>0),IF(AND(P357=0,N357=0,M357=0,O357=0),$E$357,0),0))","v":0},0,null,0]
[null,6,11400906,{"$f":"+IF(G358=\"\",\"\",VLOOKUP('AFE DETAILED'!C358,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C358=\"\",0,VLOOKUP(C358,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"OH logging fixed  cost",114009,"Wire Line Logging",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(AND(M359<>0,L358=0),$E$358,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(AND(N359<>0,M358=0),$E$358,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF(AND(O359<>0,N358=0,M358=0),$E$358,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF(AND(P359<>0,O358=0,M358=0,N358=0),$E$358,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF(AND(Q359<>0,P358=0,M358=0,N358=0,O358=0),$E$358,0))","v":0},0,null,0]
[null,7,11400907,{"$f":"+IF(G359=\"\",\"\",VLOOKUP('AFE DETAILED'!C359,'AVERAGE COST'!$B:$D,3,0))","v":"FT"},{"$f":"+IF(C359=\"\",0,VLOOKUP(C359,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"OH logging job cost",114009,"Wire Line Logging",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C79=\"YES\",$E$359*(M11-L11),0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D79=\"YES\",$E$359*(N11-M11),0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E79=\"YES\",$E$359*(O11-N11),0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F79=\"YES\",$E$359*(P11-O11),0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G79=\"YES\",$E$359*(Q11-P11),0))","v":0},0,null,0]
[null,8,11400908,{"$f":"+IF(G360=\"\",\"\",VLOOKUP('AFE DETAILED'!C360,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C360=\"\",0,VLOOKUP(C360,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel",114009,"Wire Line Logging",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(OR(M354<>0,M359<>0),$E$360*M9,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(OR(N354<>0,N359<>0),$E$360*N9,0))","v":0},0,0,{"$f":"+IF(Q4=\"n/a\",0,IF(OR(Q354<>0,Q359<>0),$E$360*Q9,0))","v":0},0,null,0]
[null,9,11400909,{"$f":"+IF(G361=\"\",\"\",VLOOKUP('AFE DETAILED'!C361,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C361=\"\",0,VLOOKUP(C361,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Reimbursable",114009,"Wire Line Logging",null,null,0,0,0,0,0,0,0,0,null,0]
[null,10,11400910,{"$f":"+IF(G362=\"\",\"\",VLOOKUP('AFE DETAILED'!C362,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C362=\"\",0,VLOOKUP(C362,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Rental tools",114009,"Wire Line Logging",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(OR(M354<>0,M359<>0),$E$362*M9,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(OR(N354<>0,N359<>0),$E$362*N9,0))","v":0},0,0,0,0,null,0]
[null,11,11400911,{"$f":"+IF(G363=\"\",\"\",VLOOKUP('AFE DETAILED'!C363,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C363=\"\",0,VLOOKUP(C363,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Wireline unit operating",114009,"Wire Line Logging",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF(OR(M354<>0,M359<>0),$E$363*M9,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF(OR(N354<>0,N359<>0),$E$363*N9,0))","v":0},0,0,0,0,null,0]
[null,12,11400912,{"$f":"+IF(G364=\"\",\"\",VLOOKUP('AFE DETAILED'!C364,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C364=\"\",0,VLOOKUP(C364,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Wireline unit stand by",114009,"Wire Line Logging",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$364*'INITIAL DATA'!C81)","v":0},{"$f":"+IF(N4=\"n/a\",0,$E$364*'INITIAL DATA'!D81)","v":0},{"$f":"+IF(O4=\"n/a\",0,$E$364*'INITIAL DATA'!E81)","v":0},{"$f":"+IF(P4=\"n/a\",0,$E$364*'INITIAL DATA'!F81)","v":0},{"$f":"+IF(Q4=\"n/a\",0,$E$364*'INITIAL DATA'!G81)","v":0},0,null,0]
[null,13,null,null,null,null,114009,"Wire Line Logging",null,null,0,0,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,114009,"Wire Line Logging",null,null,0,0,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,114009,"Wire Line Logging",null,null,0,0,null,null,null,null,null,null,null,0]
[null,16,null,null,null,null,114009,"Wire Line Logging",null,null,0,0,null,null,null,null,null,null,null,0]
[null,17,null,null,null,null,114009,"Wire Line Logging",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL wire Line Logging and/or LWD",null,null,null,null,null,{"$f":"SUM(K353:K369)","v":0},{"$f":"SUM(L353:L369)","v":0},0,0,0,0,0,0,null,0]
[null,"F10",null,null,"Perforating"]
[null,1,11401001,{"$f":"+IF(G372=\"\",\"\",VLOOKUP('AFE DETAILED'!C372,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C372=\"\",0,VLOOKUP(C372,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Equipment LIH / DBR",114010,"Perforating",null,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(K372:R372)","v":0}]
[null,2,11401002,{"$f":"+IF(G373=\"\",\"\",VLOOKUP('AFE DETAILED'!C373,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C373=\"\",0,VLOOKUP(C373,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Equipment operation",114010,"Perforating",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"N/A\",0,IF('INITIAL DATA'!H82=\"YES\",E373,0))","v":0},null,0]
[null,3,11401003,{"$f":"+IF(G374=\"\",\"\",VLOOKUP('AFE DETAILED'!C374,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C374=\"\",0,VLOOKUP(C374,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114010,"Perforating",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R373=0,0,E374)","v":0},null,0]
[null,4,11401004,{"$f":"+IF(G375=\"\",\"\",VLOOKUP('AFE DETAILED'!C375,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C375=\"\",0,VLOOKUP(C375,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Perforating Fixed & Job cost",114010,"Perforating",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R373=0,0,E375)","v":0},null,0]
[null,5,11401005,{"$f":"+IF(G376=\"\",\"\",VLOOKUP('AFE DETAILED'!C376,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C376=\"\",0,VLOOKUP(C376,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel",114010,"Perforating",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R373=0,0,E376*R9)","v":0},null,0]
[null,6,11401006,{"$f":"+IF(G377=\"\",\"\",VLOOKUP('AFE DETAILED'!C377,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C377=\"\",0,VLOOKUP(C377,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Rental tools",114010,"Perforating",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R373=0,0,E377*R9)","v":0},null,0]
[null,"=",null,null,"TOTAL Perforating",null,null,null,null,null,{"$f":"SUM(K372:K377)","v":0},{"$f":"SUM(L372:L377)","v":0},0,0,0,0,0,0,null,0]
[null,"F11",null,null,"Well Testing"]
[null,1,11401101,{"$f":"+IF(G380=\"\",\"\",VLOOKUP('AFE DETAILED'!C380,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C380=\"\",0,VLOOKUP(C380,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Well testing job cost",114011,"Well testing",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"n/a\",0,E380*'INITIAL DATA'!H83)","v":0},null,{"$f":"SUM(K380:R380)","v":0}]
[null,2,11401102,{"$f":"+IF(G381=\"\",\"\",VLOOKUP('AFE DETAILED'!C381,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C381=\"\",0,VLOOKUP(C381,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel",114011,"Well testing",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"n/a\",0,E381*'INITIAL DATA'!H83)","v":0},null,0]
[null,3,11401103,{"$f":"+IF(G382=\"\",\"\",VLOOKUP('AFE DETAILED'!C382,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C382=\"\",0,VLOOKUP(C382,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114011,"Well testing",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R381=0,0,E382)","v":0},null,0]
[null,4,11401104,{"$f":"+IF(G383=\"\",\"\",VLOOKUP('AFE DETAILED'!C383,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C383=\"\",0,VLOOKUP(C383,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Reimbursable",114011,"Well testing",null,null,0,0,0,0,0,0,0,0,null,0]
[null,5,null,null,null,null,114011,"Well testing",null,null,0,0,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,114011,"Well testing",null,null,0,0,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,114011,"Well testing",null,null,0,0,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,114011,"Well testing",null,null,0,0,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,114011,"Well testing",null,null,0,0,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,114011,"Well testing",null,null,0,0,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,114011,"Well testing",null,null,0,0,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,114011,"Well testing",null,null,0,0,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,114011,"Well testing",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Well testing",null,null,null,null,null,{"$f":"SUM(K380:K392)","v":0},{"$f":"SUM(L380:L392)","v":0},0,0,0,0,0,0,null,0]
[null,"F12",null,null,"Slick line Services"]
[null,1,11401201,{"$f":"+IF(G395=\"\",\"\",VLOOKUP('AFE DETAILED'!C395,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C395=\"\",0,VLOOKUP(C395,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Braided line unit operating",114012,"Slick line Services",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"N/A\",0,IF('INITIAL DATA'!H84=\"yes\",E395*ROUNDUP(R9,0),0))","v":0},null,{"$f":"SUM(K395:R395)","v":0}]
[null,2,11401202,{"$f":"+IF(G396=\"\",\"\",VLOOKUP('AFE DETAILED'!C396,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C396=\"\",0,VLOOKUP(C396,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Braided line unit stand by",114012,"Slick line Services",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R395=0,0,E396*'INITIAL DATA'!H85)","v":0},null,0]
[null,3,11401203,{"$f":"+IF(G397=\"\",\"\",VLOOKUP('AFE DETAILED'!C397,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C397=\"\",0,VLOOKUP(C397,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Equipment LIH / DBR",114012,"Slick line Services",null,null,0,0,0,0,0,0,0,0,null,0]
[null,4,11401204,{"$f":"+IF(G398=\"\",\"\",VLOOKUP('AFE DETAILED'!C398,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C398=\"\",0,VLOOKUP(C398,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114012,"Slick line Services",null,null,0,0,0,0,0,0,0,{"$f":"+IF(OR(R395<>0,R401<>0),E398,0)","v":0},null,0]
[null,5,11401205,{"$f":"+IF(G399=\"\",\"\",VLOOKUP('AFE DETAILED'!C399,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C399=\"\",0,VLOOKUP(C399,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel",114012,"Slick line Services",null,null,0,0,0,0,0,0,0,{"$f":"+IF(OR(R395<>0,R401<>0),E399*ROUNDUP(R9,0),0)","v":0},null,0]
[null,6,11401206,{"$f":"+IF(G400=\"\",\"\",VLOOKUP('AFE DETAILED'!C400,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C400=\"\",0,VLOOKUP(C400,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Rental tools",114012,"Slick line Services",null,null,0,0,0,0,0,0,0,{"$f":"+IF(OR(R395<>0,R401<>0),E400*ROUNDUP(R9,0),0)","v":0},null,0]
[null,7,11401207,{"$f":"+IF(G401=\"\",\"\",VLOOKUP('AFE DETAILED'!C401,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C401=\"\",0,VLOOKUP(C401,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Slick line unit operating ",114012,"Slick line Services",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"N/A\",0,IF('INITIAL DATA'!H86=\"yes\",E401*ROUNDUP(R9,0),0))","v":0},null,0]
[null,8,11401208,{"$f":"+IF(G402=\"\",\"\",VLOOKUP('AFE DETAILED'!C402,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C402=\"\",0,VLOOKUP(C402,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Slick line unit stand by",114012,"Slick line Services",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R401=0,0,E402*'INITIAL DATA'!H87)","v":0},null,0]
[null,"=",null,null,"TOTAL Slick line Services",null,null,null,null,null,{"$f":"SUM(K395:K402)","v":0},{"$f":"SUM(L395:L402)","v":0},0,0,0,0,0,0,null,0]
[null,"F13",null,null,"Core Barrel Rental/Operator"]
[null,1,11401301,{"$f":"+IF(G405=\"\",\"\",VLOOKUP('AFE DETAILED'!C405,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C405=\"\",0,VLOOKUP(C405,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Core Barrel Operating",114013,"Core Barrel Services",null,null,0,0,{"$f":"+IF(M422=0,0,$E$405*ROUNDUP(M8,0))","v":0},{"$f":"+IF(N422=0,0,$E$405*ROUNDUP(N8,0))","v":0},0,0,0,0,null,{"$f":"SUM(K405:R405)","v":0}]
[null,2,11401302,{"$f":"+IF(G406=\"\",\"\",VLOOKUP('AFE DETAILED'!C406,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C406=\"\",0,VLOOKUP(C406,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Core Barrel Stand By",114013,"Core Barrel Services",null,null,0,0,0,0,0,0,0,0,null,0]
[null,3,11401303,{"$f":"+IF(G407=\"\",\"\",VLOOKUP('AFE DETAILED'!C407,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C407=\"\",0,VLOOKUP(C407,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114013,"Core Barrel Services",null,null,0,0,{"$f":"+IF(M405=0,0,E407)","v":0},{"$f":"+IF(N405=0,0,IF(AND(M407=0),$E$407,0))","v":0},{"$f":"+IF(O405=0,0,IF(AND(N407=0,M407=0),$E$407,0))","v":0},{"$f":"+IF(P405=0,0,IF(AND(O407=0,M407=0,N407=0),$E$407,0))","v":0},{"$f":"+IF(Q405=0,0,IF(AND(P407=0,O407=0,M407=0,N407=0),$E$407,0))","v":0},0,null,0]
[null,4,11401304,{"$f":"+IF(G408=\"\",\"\",VLOOKUP('AFE DETAILED'!C408,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C408=\"\",0,VLOOKUP(C408,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel",114013,"Core Barrel Services",null,null,0,0,{"$f":"+IF(M405=0,0,$E$408*ROUNDUP(M8,0))","v":0},{"$f":"+IF(N405=0,0,$E$408*ROUNDUP(N8,0))","v":0},0,0,0,0,null,0]
[null,5,null,null,null,null,114013,"Core Barrel Services",null,null,0,0,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,114013,"Core Barrel Services",null,null,0,0,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,114013,"Core Barrel Services",null,null,0,0,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,114013,"Core Barrel Services",null,null,0,0,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,114013,"Core Barrel Services",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Core Barrel Rental/Operator",null,null,null,null,null,{"$f":"SUM(K405:K413)","v":0},{"$f":"SUM(L405:L413)","v":0},0,0,0,0,0,0,null,0]
[null,"F14",null,null,"Coiled Tubing Services"]
[null,1,11401401,{"$f":"+IF(G416=\"\",\"\",VLOOKUP('AFE DETAILED'!C416,'AVERAGE COST'!$B:$D,3,0))","v":"FT"},{"$f":"+IF(C416=\"\",0,VLOOKUP(C416,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"CT job & unit cost",114014,"Coiled Tubing Services",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF('INITIAL DATA'!C88=\"yes\",$E$416*(M11-L11),0))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF('INITIAL DATA'!D88=\"yes\",$E$416*(N11-M11),0))","v":0},{"$f":"+IF(O4=\"N/A\",0,IF('INITIAL DATA'!E88=\"yes\",$E$416*(O11-N11),0))","v":0},{"$f":"+IF(P4=\"N/A\",0,IF('INITIAL DATA'!F88=\"yes\",$E$416*(P11-O11),0))","v":0},{"$f":"+IF(Q4=\"N/A\",0,IF('INITIAL DATA'!G88=\"yes\",$E$416*(Q11-P11),0))","v":0},{"$f":"+IF(R4=\"N/A\",0,IF('INITIAL DATA'!H88=\"yes\",$E$416*(R11),0))","v":0},null,{"$f":"SUM(K416:R416)","v":0}]
[null,2,11401402,{"$f":"+IF(G417=\"\",\"\",VLOOKUP('AFE DETAILED'!C417,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C417=\"\",0,VLOOKUP(C417,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Equipment LIH / DBR",114014,"Coiled Tubing Services",null,null,0,0,0,0,0,0,0,0,null,0]
[null,3,11401403,{"$f":"+IF(G418=\"\",\"\",VLOOKUP('AFE DETAILED'!C418,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C418=\"\",0,VLOOKUP(C418,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114014,"Coiled Tubing Services",null,null,0,0,{"$f":"+IF(M416=0,0,E418)","v":0},{"$f":"+IF(N416=0,0,IF(AND(M418=0),$E$418,0))","v":0},{"$f":"+IF(O416=0,0,IF(AND(N418=0,M418=0),$E$418,0))","v":0},{"$f":"+IF(P416=0,0,IF(AND(O418=0,M418=0,N418=0),$E$418,0))","v":0},{"$f":"+IF(Q416=0,0,IF(AND(P418=0,O418=0,M418=0,N418=0),$E$418,0))","v":0},0,null,0]
[null,4,11401404,{"$f":"+IF(G419=\"\",\"\",VLOOKUP('AFE DETAILED'!C419,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C419=\"\",0,VLOOKUP(C419,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel",114014,"Coiled Tubing Services",null,null,0,0,{"$f":"+IF(M416=0,0,$E$419*ROUNDUP(M9,0))","v":0},{"$f":"+IF(N416=0,0,$E$419*ROUNDUP(N9,0))","v":0},0,0,0,0,null,0]
[null,"=",null,null,"TOTAL Coiled Tubing Services",null,null,null,null,null,{"$f":"SUM(K416:K419)","v":0},{"$f":"SUM(L416:L419)","v":0},0,0,0,0,0,0,null,0]
[null,"F15",null,null,"Core analysis"]
[null,1,11401501,{"$f":"+IF(G422=\"\",\"\",VLOOKUP('AFE DETAILED'!C422,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C422=\"\",0,VLOOKUP(C422,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Accessories consumables & equipment ",114015,"Core Analysis",null,null,0,0,{"$f":"+IF(OR(M117<>0,M118<>0),$E$422,0)","v":0},{"$f":"+IF(OR(N117<>0,N118<>0),$E$422,0)","v":0},0,0,0,0,null,{"$f":"SUM(K422:R422)","v":0}]
[null,2,11401502,{"$f":"+IF(G423=\"\",\"\",VLOOKUP('AFE DETAILED'!C423,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C423=\"\",0,VLOOKUP(C423,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Core equipment",114015,"Core Analysis",null,null,0,0,{"$f":"+IF(M422=0,0,$E$423*M8)","v":0},{"$f":"+IF(N422=0,0,$E$423*N8)","v":0},{"$f":"+IF(O422=0,0,$E$423*O8)","v":0},{"$f":"+IF(P422=0,0,$E$423*P8)","v":0},0,0,null,0]
[null,3,11401503,{"$f":"+IF(G424=\"\",\"\",VLOOKUP('AFE DETAILED'!C424,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C424=\"\",0,VLOOKUP(C424,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114015,"Core Analysis",null,null,0,0,{"$f":"+IF(M423=0,0,E424)","v":0},{"$f":"+IF(N422=0,0,IF(AND(M424=0),$E$424,0))","v":0},{"$f":"+IF(O422=0,0,IF(AND(N424=0,M424=0),$E$424,0))","v":0},{"$f":"+IF(P422=0,0,IF(AND(O424=0,M424=0,N424=0),$E$424,0))","v":0},{"$f":"+IF(Q422=0,0,IF(AND(P424=0,O424=0,M424=0,N424=0),$E$424,0))","v":0},0,null,0]
[null,"=",null,null,"TOTAL Core analysis",null,null,null,null,null,{"$f":"SUM(K422:K424)","v":0},{"$f":"SUM(L422:L424)","v":0},0,0,0,0,0,0,null,0]
[null,"F16",null,null,"Nitrogen Services"]
[null,1,11401601,{"$f":"+IF(G427=\"\",\"\",VLOOKUP('AFE DETAILED'!C427,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C427=\"\",0,VLOOKUP(C427,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114016,"Nitrogen Services",null,null,0,0,{"$f":"+IF(M428=0,0,E427)","v":0},{"$f":"+IF(N428=0,0,IF(AND(M427=0),$E$427,0))","v":0},{"$f":"+IF(O428=0,0,IF(AND(N427=0,M427=0),$E$427,0))","v":0},{"$f":"+IF(P428=0,0,IF(AND(O427=0,M427=0,N427=0),$E$427,0))","v":0},{"$f":"+IF(Q428=0,0,IF(AND(P427=0,O427=0,M427=0,N427=0),$E$427,0))","v":0},{"$f":"+IF(R428=0,0,IF(AND(Q427=0,P427=0,N427=0,O427=0,M427=0),$E$427,0))","v":0},null,{"$f":"SUM(K427:R427)","v":0}]
[null,2,11401602,{"$f":"+IF(G428=\"\",\"\",VLOOKUP('AFE DETAILED'!C428,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C428=\"\",0,VLOOKUP(C428,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Nitrogen cost (fixed & variable)",114016,"Nitrogen Services",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF('INITIAL DATA'!C89=\"yes\",$E$428*ROUNDUP(M9,0),0))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF('INITIAL DATA'!D89=\"yes\",$E$428*ROUNDUP(N9,0),0))","v":0},{"$f":"+IF(O4=\"N/A\",0,IF('INITIAL DATA'!E89=\"yes\",$E$428*ROUNDUP(O9,0),0))","v":0},{"$f":"+IF(P4=\"N/A\",0,IF('INITIAL DATA'!F89=\"yes\",$E$428*ROUNDUP(P9,0),0))","v":0},{"$f":"+IF(Q4=\"N/A\",0,IF('INITIAL DATA'!G89=\"yes\",$E$428*ROUNDUP(Q9,0),0))","v":0},{"$f":"+IF(R4=\"N/A\",0,IF('INITIAL DATA'!H89=\"yes\",$E$428*ROUNDUP(R9,0),0))","v":0},null,0]
[null,3,11401603,{"$f":"+IF(G429=\"\",\"\",VLOOKUP('AFE DETAILED'!C429,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C429=\"\",0,VLOOKUP(C429,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel",114016,"Nitrogen Services",null,null,0,0,{"$f":"+IF(M428=0,0,$E$429*ROUNDUP(M9,0))","v":0},{"$f":"+IF(N428=0,0,$E$429*ROUNDUP(N9,0))","v":0},0,0,0,0,null,0]
[null,4,11401604,{"$f":"+IF(G430=\"\",\"\",VLOOKUP('AFE DETAILED'!C430,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C430=\"\",0,VLOOKUP(C430,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Rental tools",114016,"Nitrogen Services",null,null,0,0,{"$f":"+IF(M428=0,0,$E$430*ROUNDUP(M9,0))","v":0},{"$f":"+IF(N428=0,0,$E$430*ROUNDUP(N9,0))","v":0},0,0,0,0,null,0]
[null,"=",null,null,"TOTAL Nitrogen Services",null,null,null,null,null,{"$f":"SUM(K427:K430)","v":0},{"$f":"SUM(L427:L430)","v":0},0,0,0,0,0,0,null,0]
[null,"F17",null,null,"Fluid Sampling & Analysis"]
[null,1,11401701,{"$f":"+IF(G433=\"\",\"\",VLOOKUP('AFE DETAILED'!C433,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C433=\"\",0,VLOOKUP(C433,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Fluid sampling job cost",114017,"Fluid Sampling & Analysis",null,null,0,0,0,0,0,0,0,{"$f":"+IF($R$434=0,0,E433)","v":0},null,{"$f":"SUM(K433:R433)","v":0}]
[null,2,11401702,{"$f":"+IF(G434=\"\",\"\",VLOOKUP('AFE DETAILED'!C434,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C434=\"\",0,VLOOKUP(C434,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"PVT studies",114017,"Fluid Sampling & Analysis",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"n/a\",0,IF('INITIAL DATA'!H90=\"yes\",E434,0))","v":0},null,0]
[null,3,11401703,{"$f":"+IF(G435=\"\",\"\",VLOOKUP('AFE DETAILED'!C435,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C435=\"\",0,VLOOKUP(C435,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Laboratory analysis cost",114017,"Fluid Sampling & Analysis",null,null,0,0,0,0,0,0,0,{"$f":"+IF($R$434=0,0,E435)","v":0},null,0]
[null,4,11401704,{"$f":"+IF(G436=\"\",\"\",VLOOKUP('AFE DETAILED'!C436,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C436=\"\",0,VLOOKUP(C436,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel",114017,"Fluid Sampling & Analysis",null,null,0,0,0,0,0,0,0,{"$f":"+IF($R$434=0,0,E436)","v":0},null,0]
[null,5,11401705,{"$f":"+IF(G437=\"\",\"\",VLOOKUP('AFE DETAILED'!C437,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C437=\"\",0,VLOOKUP(C437,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114017,"Fluid Sampling & Analysis",null,null,0,0,0,0,0,0,0,{"$f":"+IF($R$434=0,0,E437)","v":0},null,0]
[null,6,11401706,{"$f":"+IF(G438=\"\",\"\",VLOOKUP('AFE DETAILED'!C438,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C438=\"\",0,VLOOKUP(C438,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Reimbursable",114017,"Fluid Sampling & Analysis",null,null,0,0,0,0,0,0,0,0,null,0]
[null,"=",null,null,"TOTAL Fluid Sampling & Analysis",null,null,null,null,null,{"$f":"SUM(K433:K438)","v":0},{"$f":"SUM(L433:L438)","v":0},0,0,0,0,0,0,null,0]
[null,"F18",null,null,"Inspection Services"]
[null,1,11401801,{"$f":"+IF(G441=\"\",\"\",VLOOKUP('AFE DETAILED'!C441,'AVERAGE COST'!$B:$D,3,0))","v":"FT"},{"$f":"+IF(C441=\"\",0,VLOOKUP(C441,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Inspection at rig site",114018,"Inspection Services",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF('INITIAL DATA'!C91=\"COMPANY FIELD\",$E$441*((M11-L11)*1.1),0))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF('INITIAL DATA'!D91=\"COMPANY FIELD\",$E$441*((N11-M11)*1.1),0))","v":0},{"$f":"+IF(O4=\"N/A\",0,IF('INITIAL DATA'!E91=\"COMPANY FIELD\",$E$441*((O11-N11)*1.1),0))","v":0},{"$f":"+IF(P4=\"N/A\",0,IF('INITIAL DATA'!F91=\"COMPANY FIELD\",$E$441*((P11-O11)*1.1),0))","v":0},{"$f":"+IF(Q4=\"N/A\",0,IF('INITIAL DATA'!G91=\"COMPANY FIELD\",$E$441*((Q11-P11)*1.1),0))","v":0},{"$f":"+IF(R4=\"N/A\",0,IF('INITIAL DATA'!H91=\"COMPANY FIELD\",$E$441*((R11)*1.1),0))","v":0},null,{"$f":"SUM(K441:R441)","v":0}]
[null,2,11401802,{"$f":"+IF(G442=\"\",\"\",VLOOKUP('AFE DETAILED'!C442,'AVERAGE COST'!$B:$D,3,0))","v":"FT"},{"$f":"+IF(C442=\"\",0,VLOOKUP(C442,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Inspection sent to yard",114018,"Inspection Services",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF('INITIAL DATA'!C91=\"CONTRACTOR BASE\",$E$442*((M11-L11)*1.1),0))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF('INITIAL DATA'!D91=\"CONTRACTOR BASE\",$E$442*((N11-M11)*1.1),0))","v":0},{"$f":"+IF(O4=\"N/A\",0,IF('INITIAL DATA'!E91=\"CONTRACTOR BASE\",$E$442*((O11-N11)*1.1),0))","v":0},{"$f":"+IF(P4=\"N/A\",0,IF('INITIAL DATA'!F91=\"CONTRACTOR BASE\",$E$442*((P11-O11)*1.1),0))","v":0},{"$f":"+IF(Q4=\"N/A\",0,IF('INITIAL DATA'!G91=\"CONTRACTOR BASE\",$E$442*((Q11-P11)*1.1),0))","v":0},{"$f":"+IF(R4=\"N/A\",0,IF('INITIAL DATA'!H91=\"CONTRACTOR BASE\",$E$442*((R11)*1.1),0))","v":0},null,0]
[null,3,11401803,{"$f":"+IF(G443=\"\",\"\",VLOOKUP('AFE DETAILED'!C443,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C443=\"\",0,VLOOKUP(C443,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel",114018,"Inspection Services",null,null,0,0,{"$f":"+IF(M441=0,0,$E$443*ROUNDUP((M11-L11)/500,0))","v":0},{"$f":"+IF(N441=0,0,$E$443*ROUNDUP((N11-M11)/500,0))","v":0},0,0,0,{"$f":"+IF(R441=0,0,$E$443*ROUNDUP((R11)/500,0))","v":0},null,0]
[null,4,11401804,{"$f":"+IF(G444=\"\",\"\",VLOOKUP('AFE DETAILED'!C444,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C444=\"\",0,VLOOKUP(C444,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114018,"Inspection Services",null,null,0,0,{"$f":"+IF(M441=0,0,$E$444)","v":0},{"$f":"+IF(N441=0,0,$E$444)","v":0},0,0,0,0,null,0]
[null,5,11401805,{"$f":"+IF(G445=\"\",\"\",VLOOKUP('AFE DETAILED'!C445,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C445=\"\",0,VLOOKUP(C445,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Reimbursable",114018,"Inspection Services",null,null,0,0,0,0,0,0,0,0,null,0]
[null,6,null,null,null,null,114018,"Inspection Services",null,null,0,0,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,114018,"Inspection Services",null,null,0,0,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,114018,"Inspection Services",null,null,0,0,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,114018,"Inspection Services",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Inspection Services",null,null,null,null,null,{"$f":"SUM(K441:K449)","v":0},{"$f":"SUM(L441:L449)","v":0},0,0,0,0,0,0,null,0]
[null,"F19",null,null,"Solids control services"]
[null,1,11401902,{"$f":"+IF(G452=\"\",\"\",VLOOKUP('AFE DETAILED'!C452,'AVERAGE COST'!$B:$D,3,0))","v":"BBL"},{"$f":"+IF(C452=\"\",0,VLOOKUP(C452,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Cuttings final disposal ",114019,"Mud / Fluids Equipment Rental & Serv",null,null,0,0,{"$f":"+IF(M456=0,0,((((((OPERATIONS!E6^2)*M11)/1029.5)*5.61))*$E$452*0.25)*1.3)","v":0},{"$f":"+IF(N456=0,0,((((((OPERATIONS!F6^2)*N11)/1029.5)*5.61))*$E$452*0.25)*1.3)","v":0},{"$f":"+IF(O456=0,0,((((((OPERATIONS!G6^2)*O11)/1029.5)*5.61))*$E$452*0.25)*1.3)","v":0},{"$f":"+IF(P456=0,0,((((((OPERATIONS!H6^2)*P11)/1029.5)*5.61))*$E$452*0.25)*1.3)","v":0},{"$f":"+IF(Q456=0,0,((((((OPERATIONS!I6^2)*Q11)/1029.5)*5.61))*$E$452*0.25)*1.3)","v":0},0,null,{"$f":"SUM(K452:R452)","v":0}]
[null,2,11401906,{"$f":"+IF(G453=\"\",\"\",VLOOKUP('AFE DETAILED'!C453,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C453=\"\",0,VLOOKUP(C453,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Equipment Mobilization / Demobilization",114019,"Mud / Fluids Equipment Rental & Serv",null,null,0,0,{"$f":"+IF(M456=0,0,E453)","v":0},{"$f":"+IF(N456=0,0,IF(AND(M453=0),$E$453,0))","v":0},{"$f":"+IF(O456=0,0,IF(AND(N453=0,M453=0),$E$453,0))","v":0},{"$f":"+IF(P456=0,0,IF(AND(O453=0,M453=0,N453=0),$E$453,0))","v":0},{"$f":"+IF(Q456=0,0,IF(AND(P453=0,O453=0,M453=0,N453=0),$E$453,0))","v":0},{"$f":"+IF(R456=0,0,IF(AND(Q453=0,P453=0,N453=0,O453=0,M453=0),$E$453,0))","v":0},null,0]
[null,3,11401911,{"$f":"+IF(G454=\"\",\"\",VLOOKUP('AFE DETAILED'!C454,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C454=\"\",0,VLOOKUP(C454,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel",114019,"Mud / Fluids Equipment Rental & Serv",null,null,0,0,{"$f":"+IF(M456=0,0,$E$454*ROUNDUP(M8+M9,0))","v":0},0,0,0,0,0,null,0]
[null,4,11401912,{"$f":"+IF(G455=\"\",\"\",VLOOKUP('AFE DETAILED'!C455,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C455=\"\",0,VLOOKUP(C455,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Reimbursable",114019,"Mud / Fluids Equipment Rental & Serv",null,null,0,0,0,0,0,0,0,0,null,0]
[null,5,11401913,{"$f":"+IF(G456=\"\",\"\",VLOOKUP('AFE DETAILED'!C456,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C456=\"\",0,VLOOKUP(C456,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Solids control equipment operating",114019,"Mud / Fluids Equipment Rental & Serv",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,ROUNDUP(M8+M9,0)*$E$456)","v":0},{"$f":"+IF(N4=\"N/A\",0,ROUNDUP(N8+N9,0)*$E$456)","v":0},0,0,0,0,null,0]
[null,6,11401914,{"$f":"+IF(G457=\"\",\"\",VLOOKUP('AFE DETAILED'!C457,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C457=\"\",0,VLOOKUP(C457,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Solids control equipment stand by",114019,"Mud / Fluids Equipment Rental & Serv",null,null,0,0,{"$f":"+IF(M456=0,0,ROUNDUP(('INITIAL DATA'!C29+'INITIAL DATA'!C30+'INITIAL DATA'!C31),0)*$E$457)","v":0},{"$f":"+IF(N456=0,0,ROUNDUP(('INITIAL DATA'!D29+'INITIAL DATA'!D30+'INITIAL DATA'!D31),0)*$E$457)","v":0},{"$f":"+IF(O456=0,0,ROUNDUP(('INITIAL DATA'!E29+'INITIAL DATA'!E30+'INITIAL DATA'!E31),0)*$E$457)","v":0},{"$f":"+IF(P456=0,0,ROUNDUP(('INITIAL DATA'!F29+'INITIAL DATA'!F30+'INITIAL DATA'!F31),0)*$E$457)","v":0},{"$f":"+IF(Q456=0,0,ROUNDUP(('INITIAL DATA'!G29+'INITIAL DATA'!G30+'INITIAL DATA'!G31),0)*$E$457)","v":0},{"$f":"+IF(R456=0,0,ROUNDUP(('INITIAL DATA'!H29+'INITIAL DATA'!H30+'INITIAL DATA'!H31),0)*$E$457)","v":0},null,0]
[null,7,11401915,{"$f":"+IF(G458=\"\",\"\",VLOOKUP('AFE DETAILED'!C458,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C458=\"\",0,VLOOKUP(C458,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Solids Mobilization / Demobilization",114019,"Mud / Fluids Equipment Rental & Serv",null,null,0,0,{"$f":"+IF(M456=0,0,E458)","v":0},{"$f":"+IF(N456=0,0,IF(AND(M458=0),$E$458,0))","v":0},{"$f":"+IF(O456=0,0,IF(AND(N458=0,M458=0),$E$458,0))","v":0},{"$f":"+IF(P456=0,0,IF(AND(O458=0,M458=0,N458=0),$E$458,0))","v":0},{"$f":"+IF(Q456=0,0,IF(AND(P458=0,O458=0,M458=0,N458=0),$E$458,0))","v":0},{"$f":"+IF(R456=0,0,IF(AND(Q458=0,P458=0,N458=0,O458=0,M458=0),$E$458,0))","v":0},null,0]
[null,8,null,null,null,null,114019,"Mud / Fluids Equipment Rental & Serv",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Solids control services",null,null,null,null,null,{"$f":"SUM(K452:K459)","v":0},{"$f":"SUM(L452:L459)","v":0},0,0,0,0,0,0,null,0]
[null,"F20",null,null,"Liquid waste management services"]
[null,1,11401901,{"$f":"+IF(G462=\"\",\"\",VLOOKUP('AFE DETAILED'!C462,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C462=\"\",0,VLOOKUP(C462,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Catch tanks rental",114019,"Mud / Fluids Equipment Rental & Serv",null,null,0,0,{"$f":"+IF(M464=0,0,$E$462*ROUNDUP((((((OPERATIONS!E6^2)*M11)/1029.5)*5.61)/500),0))","v":0},{"$f":"+IF(N464=0,0,$E$462*ROUNDUP((((((OPERATIONS!F6^2)*N11)/1029.5)*5.61)/500),0))","v":0},{"$f":"+IF(O464=0,0,$E$462*ROUNDUP((((((OPERATIONS!G6^2)*O11)/1029.5)*5.61)/500),0))","v":0},{"$f":"+IF(P464=0,0,$E$462*ROUNDUP((((((OPERATIONS!H6^2)*P11)/1029.5)*5.61)/500),0))","v":0},{"$f":"+IF(Q464=0,0,$E$462*ROUNDUP((((((OPERATIONS!I6^2)*Q11)/1029.5)*5.61)/500),0))","v":0},0,null,{"$f":"SUM(K462:R462)","v":0}]
[null,2,11401903,{"$f":"+IF(G463=\"\",\"\",VLOOKUP('AFE DETAILED'!C463,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C463=\"\",0,VLOOKUP(C463,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Dewatering chemicals",114019,"Mud / Fluids Equipment Rental & Serv",null,null,0,0,{"$f":"+IF(M464=0,0,$E$463*ROUNDUP((((((OPERATIONS!E6^2)*M11)/1029.5)*5.61)/500),0))","v":0},{"$f":"+IF(N464=0,0,$E$463*ROUNDUP((((((OPERATIONS!F6^2)*N11)/1029.5)*5.61)/500),0))","v":0},{"$f":"+IF(O464=0,0,$E$463*ROUNDUP((((((OPERATIONS!G6^2)*O11)/1029.5)*5.61)/500),0))","v":0},{"$f":"+IF(P464=0,0,$E$463*ROUNDUP((((((OPERATIONS!H6^2)*P11)/1029.5)*5.61)/500),0))","v":0},{"$f":"+IF(Q464=0,0,$E$463*ROUNDUP((((((OPERATIONS!I6^2)*Q11)/1029.5)*5.61)/500),0))","v":0},{"$f":"+IF(R464=0,0,$E$463*ROUNDUP((((((OPERATIONS!J6^2)*R11)/1029.5)*5.61)/500),0))","v":0},null,0]
[null,3,11401904,{"$f":"+IF(G464=\"\",\"\",VLOOKUP('AFE DETAILED'!C464,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C464=\"\",0,VLOOKUP(C464,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Dewatering equipment operating",114019,"Mud / Fluids Equipment Rental & Serv",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,$E$464*ROUNDUP(M8+M9,0))","v":0},{"$f":"+IF(N4=\"N/A\",0,$E$464*ROUNDUP(N8+N9,0))","v":0},0,0,0,0,null,0]
[null,4,11401905,{"$f":"+IF(G465=\"\",\"\",VLOOKUP('AFE DETAILED'!C465,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C465=\"\",0,VLOOKUP(C465,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Dewatering equipment stand by",114019,"Mud / Fluids Equipment Rental & Serv",null,null,0,0,{"$f":"+IF(M456=0,0,ROUNDUP(('INITIAL DATA'!C29+'INITIAL DATA'!C30+'INITIAL DATA'!C31),0)*$E$465)","v":0},{"$f":"+IF(N456=0,0,ROUNDUP(('INITIAL DATA'!D29+'INITIAL DATA'!D30+'INITIAL DATA'!D31),0)*$E$465)","v":0},{"$f":"+IF(O456=0,0,ROUNDUP(('INITIAL DATA'!E29+'INITIAL DATA'!E30+'INITIAL DATA'!E31),0)*$E$465)","v":0},{"$f":"+IF(P456=0,0,ROUNDUP(('INITIAL DATA'!F29+'INITIAL DATA'!F30+'INITIAL DATA'!F31),0)*$E$465)","v":0},{"$f":"+IF(Q456=0,0,ROUNDUP(('INITIAL DATA'!G29+'INITIAL DATA'!G30+'INITIAL DATA'!G31),0)*$E$465)","v":0},{"$f":"+IF(R456=0,0,ROUNDUP(('INITIAL DATA'!H29+'INITIAL DATA'!H30+'INITIAL DATA'!H31),0)*$E$465)","v":0},null,0]
[null,5,11401907,{"$f":"+IF(G466=\"\",\"\",VLOOKUP('AFE DETAILED'!C466,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C466=\"\",0,VLOOKUP(C466,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Filtration Service",114019,"Mud / Fluids Equipment Rental & Serv",null,null,0,0,0,0,0,0,0,{"$f":"+IF(Q4=\"N/A\",0,ROUNDUP(R9,0)*E466)","v":0},null,0]
[null,6,11401908,{"$f":"+IF(G467=\"\",\"\",VLOOKUP('AFE DETAILED'!C467,'AVERAGE COST'!$B:$D,3,0))","v":"BBL"},{"$f":"+IF(C467=\"\",0,VLOOKUP(C467,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Fluid treatment & Final disposal ",114019,"Mud / Fluids Equipment Rental & Serv",null,null,0,0,{"$f":"+IF(M464=0,0,((((((OPERATIONS!E6^2)*M11)/1029.5)*5.61))*$E$467*0.75)*1.3)","v":0},{"$f":"+IF(N464=0,0,((((((OPERATIONS!F6^2)*N11)/1029.5)*5.61))*$E$467*0.75)*1.3)","v":0},{"$f":"+IF(O464=0,0,((((((OPERATIONS!G6^2)*O11)/1029.5)*5.61))*$E$467*0.75)*1.3)","v":0},{"$f":"+IF(P464=0,0,((((((OPERATIONS!H6^2)*P11)/1029.5)*5.61))*$E$467*0.75)*1.3)","v":0},{"$f":"+IF(Q464=0,0,((((((OPERATIONS!I6^2)*Q11)/1029.5)*5.61))*$E$467*0.75)*1.3)","v":0},{"$f":"+IF(R464=0,0,((0.057*R11)*$E$467*0.75)*1.3)","v":0},null,0]
[null,7,11401909,{"$f":"+IF(G468=\"\",\"\",VLOOKUP('AFE DETAILED'!C468,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C468=\"\",0,VLOOKUP(C468,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Fluids Mobilization / Demobilization",114019,"Mud / Fluids Equipment Rental & Serv",null,null,0,0,{"$f":"+IF(M464=0,0,E468)","v":0},{"$f":"+IF(N464=0,0,IF(AND(M468=0),$E$468,0))","v":0},{"$f":"+IF(O464=0,0,IF(AND(N468=0,M468=0),$E$468,0))","v":0},{"$f":"+IF(P464=0,0,IF(AND(O468=0,M468=0,N468=0),$E$468,0))","v":0},{"$f":"+IF(Q464=0,0,IF(AND(P468=0,O468=0,M468=0,N468=0),$E$468,0))","v":0},{"$f":"+IF(R464=0,0,IF(AND(Q468=0,P468=0,N468=0,O468=0,M468=0),$E$468,0))","v":0},null,0]
[null,8,11401910,{"$f":"+IF(G469=\"\",\"\",VLOOKUP('AFE DETAILED'!C469,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C469=\"\",0,VLOOKUP(C469,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Frac tanks rental",114019,"Mud / Fluids Equipment Rental & Serv",null,null,0,0,{"$f":"+IF(M464=0,0,$E$469*ROUNDUP((((((OPERATIONS!E6^2)*M11)/1029.5)*5.61)/500),0))","v":0},{"$f":"+IF(N464=0,0,$E$469*ROUNDUP((((((OPERATIONS!F6^2)*N11)/1029.5)*5.61)/500),0))","v":0},{"$f":"+IF(O464=0,0,$E$469*ROUNDUP((((((OPERATIONS!G6^2)*O11)/1029.5)*5.61)/500),0))","v":0},{"$f":"+IF(P464=0,0,$E$469*ROUNDUP((((((OPERATIONS!H6^2)*P11)/1029.5)*5.61)/500),0))","v":0},{"$f":"+IF(Q464=0,0,$E$469*ROUNDUP((((((OPERATIONS!I6^2)*Q11)/1029.5)*5.61)/500),0))","v":0},{"$f":"+IF(R464=0,0,$E$469*ROUNDUP(0.057*R11,0))","v":0},null,0]
[null,9,11401916,{"$f":"+IF(G470=\"\",\"\",VLOOKUP('AFE DETAILED'!C470,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C470=\"\",0,VLOOKUP(C470,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Vacuum trucks",114019,"Mud / Fluids Equipment Rental & Serv",null,null,0,0,0,0,0,0,0,{"$f":"+IF(Q4=\"N/A\",0,ROUNDUP(R9,0)*E470)","v":0},null,0]
[null,10,11401917,{"$f":"+IF(G471=\"\",\"\",VLOOKUP('AFE DETAILED'!C471,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C471=\"\",0,VLOOKUP(C471,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Water treatment",114019,"Mud / Fluids Equipment Rental & Serv",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,$E$471*ROUNDUP(M8+M9,0))","v":0},{"$f":"+IF(N4=\"N/A\",0,$E$471*ROUNDUP(N8+N9,0))","v":0},0,0,0,0,null,0]
[null,11,null,null,null,null,114019,"Mud / Fluids Equipment Rental & Serv",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Liquid waste management services",null,null,null,null,null,{"$f":"SUM(K462:K472)","v":0},{"$f":"SUM(L462:L472)","v":0},0,0,0,0,0,{"$f":"SUM(R462:R472)","v":0},null,0]
[null,"F21",null,null,"Fracturing / Stimulation"]
[null,1,11402001,{"$f":"+IF(G475=\"\",\"\",VLOOKUP('AFE DETAILED'!C475,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C475=\"\",0,VLOOKUP(C475,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Fracturing & stimulation Chemical ",114020,"Fracturing / Stimulation",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"N/A\",0,IF('INITIAL DATA'!H92=\"yes\",E475*ROUNDUP(R9,0),0))","v":0},null,{"$f":"SUM(K475:R475)","v":0}]
[null,2,11402002,{"$f":"+IF(G476=\"\",\"\",VLOOKUP('AFE DETAILED'!C476,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C476=\"\",0,VLOOKUP(C476,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Fracturing & stimulation Fixed and job  cost ",114020,"Fracturing / Stimulation",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R475=0,0,E476)","v":0},null,0]
[null,3,11402003,{"$f":"+IF(G477=\"\",\"\",VLOOKUP('AFE DETAILED'!C477,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C477=\"\",0,VLOOKUP(C477,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114020,"Fracturing / Stimulation",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R475=0,0,E477)","v":0},null,0]
[null,4,11402004,{"$f":"+IF(G478=\"\",\"\",VLOOKUP('AFE DETAILED'!C478,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C478=\"\",0,VLOOKUP(C478,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel",114020,"Fracturing / Stimulation",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R475=0,0,E478*ROUNDUP(R9,0))","v":0},null,0]
[null,"=",null,null,"TOTAL Fracturing / Stimulation",null,null,null,null,null,{"$f":"SUM(K475:K478)","v":0},{"$f":"SUM(L475:L478)","v":0},0,0,0,0,0,0,null,0]
[null,"F22",null,null,"Down Hole Tool Rental"]
[null,1,11402101,{"$f":"+IF(G481=\"\",\"\",VLOOKUP('AFE DETAILED'!C481,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C481=\"\",0,VLOOKUP(C481,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Completion tools rental",114021,"Down Hole Tool Rental",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"N/A\",0,E481*ROUNDUP(R9,0))","v":0},null,{"$f":"SUM(K481:R481)","v":0}]
[null,2,11402102,{"$f":"+IF(G482=\"\",\"\",VLOOKUP('AFE DETAILED'!C482,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C482=\"\",0,VLOOKUP(C482,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"DC rental",114021,"Down Hole Tool Rental",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C93<>0,'INITIAL DATA'!C93*$E$482*ROUNDUP(M8+M9,0),0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D93<>0,'INITIAL DATA'!D93*$E$482*ROUNDUP(N8+N9,0),0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E93<>0,'INITIAL DATA'!E93*$E$482*ROUNDUP(O8+O9,0),0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F93<>0,'INITIAL DATA'!F93*$E$482*ROUNDUP(P8+P9,0),0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G93<>0,'INITIAL DATA'!G93*$E$482*ROUNDUP(Q8+Q9,0),0))","v":0},{"$f":"+IF(R4=\"n/a\",0,IF('INITIAL DATA'!H93<>0,'INITIAL DATA'!H93*$E$482*ROUNDUP(R8+R9,0),0))","v":0},null,0]
[null,3,11402103,{"$f":"+IF(G483=\"\",\"\",VLOOKUP('AFE DETAILED'!C483,'AVERAGE COST'!$B:$D,3,0))","v":"FT/DAY"},{"$f":"+IF(C483=\"\",0,VLOOKUP(C483,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"DP, HWDP",114021,"Down Hole Tool Rental",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF('INITIAL DATA'!C94=\"yes\",$E$483*M11*ROUNDUP(M8+M9,0),0))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF('INITIAL DATA'!D94=\"yes\",$E$483*N11*ROUNDUP(N8+N9,0),0))","v":0},{"$f":"+IF(O4=\"N/A\",0,IF('INITIAL DATA'!E94=\"yes\",$E$483*O11*ROUNDUP(O8+O9,0),0))","v":0},{"$f":"+IF(P4=\"N/A\",0,IF('INITIAL DATA'!F94=\"yes\",$E$483*P11*ROUNDUP(P8+P9,0),0))","v":0},{"$f":"+IF(Q4=\"N/A\",0,IF('INITIAL DATA'!G94=\"yes\",$E$483*Q11*ROUNDUP(Q8+Q9,0),0))","v":0},0,null,0]
[null,4,11402104,{"$f":"+IF(G484=\"\",\"\",VLOOKUP('AFE DETAILED'!C484,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C484=\"\",0,VLOOKUP(C484,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Drilling  tools rental",114021,"Down Hole Tool Rental",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$484*ROUNDUP(M8+M9,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,$E$484*ROUNDUP(N8+N9,0))","v":0},0,0,0,0,null,0]
[null,5,11402105,{"$f":"+IF(G485=\"\",\"\",VLOOKUP('AFE DETAILED'!C485,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C485=\"\",0,VLOOKUP(C485,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Equipment LIH / DBR",114021,"Down Hole Tool Rental",null,null,0,0,0,0,0,0,0,0,null,0]
[null,6,11402106,{"$f":"+IF(G486=\"\",\"\",VLOOKUP('AFE DETAILED'!C486,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C486=\"\",0,VLOOKUP(C486,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Impression Block",114021,"Down Hole Tool Rental",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C95<>0,'INITIAL DATA'!C95*$E$486,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D95<>0,'INITIAL DATA'!D95*$E$486,0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E95<>0,'INITIAL DATA'!E95*$E$486,0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F95<>0,'INITIAL DATA'!F95*$E$486,0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G95<>0,'INITIAL DATA'!G95*$E$486,0))","v":0},{"$f":"+IF(R4=\"n/a\",0,IF('INITIAL DATA'!H95<>0,'INITIAL DATA'!H95*$E$486,0))","v":0},null,0]
[null,7,11402107,{"$f":"+IF(G487=\"\",\"\",VLOOKUP('AFE DETAILED'!C487,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C487=\"\",0,VLOOKUP(C487,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Jars ",114021,"Down Hole Tool Rental",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C96<>0,'INITIAL DATA'!C96*$E$487*ROUNDUP(M8,0),0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D96<>0,'INITIAL DATA'!D96*$E$487*ROUNDUP(N8,0),0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E96<>0,'INITIAL DATA'!E96*$E$487*ROUNDUP(O8,0),0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F96<>0,'INITIAL DATA'!F96*$E$487*ROUNDUP(P8,0),0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G96<>0,'INITIAL DATA'!G96*$E$487*ROUNDUP(Q8,0),0))","v":0},0,null,0]
[null,8,11402108,{"$f":"+IF(G488=\"\",\"\",VLOOKUP('AFE DETAILED'!C488,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C488=\"\",0,VLOOKUP(C488,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Machine shop service",114021,"Down Hole Tool Rental",null,null,0,0,{"$f":"+IF(OR(M481<>0,M482,M483<>0,M484<>0,M485<>0,M487<>0),$E$488,0)","v":0},{"$f":"+IF(OR(N481<>0,N482,N483<>0,N484<>0,N485<>0,N487<>0),$E$488,0)","v":0},0,0,0,0,0,0]
[null,9,11402109,{"$f":"+IF(G489=\"\",\"\",VLOOKUP('AFE DETAILED'!C489,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C489=\"\",0,VLOOKUP(C489,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114021,"Down Hole Tool Rental",null,null,0,0,{"$f":"+IF(M488=0,0,E489)","v":0},{"$f":"+IF(N488=0,0,IF(AND(M489=0),$E$489,0))","v":0},{"$f":"+IF(O488=0,0,IF(AND(N489=0,M489=0),$E$489,0))","v":0},{"$f":"+IF(P488=0,0,IF(AND(O489=0,M489=0,N489=0),$E$489,0))","v":0},{"$f":"+IF(Q488=0,0,IF(AND(P489=0,O489=0,M489=0,N489=0),$E$489,0))","v":0},{"$f":"+IF(R488=0,0,IF(AND(Q489=0,P489=0,N489=0,O489=0,M489=0),$E$489,0))","v":0},null,0]
[null,10,11402110,{"$f":"+IF(G490=\"\",\"\",VLOOKUP('AFE DETAILED'!C490,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C490=\"\",0,VLOOKUP(C490,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel",114021,"Down Hole Tool Rental",null,null,0,0,{"$f":"+IF(OR(M481<>0,M482,M483<>0,M484<>0,M485<>0,M487<>0),$E$490*ROUNDUP(M8+M9,0),0)","v":0},{"$f":"+IF(OR(N481<>0,N482,N483<>0,N484<>0,N485<>0,N487<>0),$E$490*ROUNDUP(N8+N9,0),0)","v":0},0,0,0,0,0,0]
[null,11,11402111,{"$f":"+IF(G491=\"\",\"\",VLOOKUP('AFE DETAILED'!C491,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C491=\"\",0,VLOOKUP(C491,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Reamers rental",114021,"Down Hole Tool Rental",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C97<>0,'INITIAL DATA'!C97*$E$491*ROUNDUP(M8,0),0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D97<>0,'INITIAL DATA'!D97*$E$491*ROUNDUP(N8,0),0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E97<>0,'INITIAL DATA'!E97*$E$491*ROUNDUP(O8,0),0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F97<>0,'INITIAL DATA'!F97*$E$491*ROUNDUP(P8,0),0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G97<>0,'INITIAL DATA'!G97*$E$491*ROUNDUP(Q8,0),0))","v":0},0,null,0]
[null,12,11402112,{"$f":"+IF(G492=\"\",\"\",VLOOKUP('AFE DETAILED'!C492,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C492=\"\",0,VLOOKUP(C492,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Sand Bailer Pump",114021,"Down Hole Tool Rental",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"n/a\",0,IF('INITIAL DATA'!H98=\"yes\",$E$492*ROUNDUP(R9,0),0))","v":0},null,0]
[null,13,11402113,{"$f":"+IF(G493=\"\",\"\",VLOOKUP('AFE DETAILED'!C493,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C493=\"\",0,VLOOKUP(C493,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Service cost ",114021,"Down Hole Tool Rental",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R492=0,0,E493*ROUNDUP(R9,0))","v":0},null,0]
[null,14,11402114,{"$f":"+IF(G494=\"\",\"\",VLOOKUP('AFE DETAILED'!C494,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C494=\"\",0,VLOOKUP(C494,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Stabilizers rental",114021,"Down Hole Tool Rental",null,null,0,0,{"$f":"+IF(M490=0,0,IF('INITIAL DATA'!C99<>0,$E$494*ROUNDUP(M8+M9,0)*'INITIAL DATA'!C99,0))","v":0},{"$f":"+IF(N490=0,0,IF('INITIAL DATA'!D99<>0,$E$494*ROUNDUP(N8+N9,0)*'INITIAL DATA'!D99,0))","v":0},{"$f":"+IF(O490=0,0,IF('INITIAL DATA'!E99<>0,$E$494*ROUNDUP(O8+O9,0)*'INITIAL DATA'!E99,0))","v":0},{"$f":"+IF(P490=0,0,IF('INITIAL DATA'!F99<>0,$E$494*ROUNDUP(P8+P9,0)*'INITIAL DATA'!F99,0))","v":0},{"$f":"+IF(Q490=0,0,IF('INITIAL DATA'!G99<>0,$E$494*ROUNDUP(Q8+Q9,0)*'INITIAL DATA'!G99,0))","v":0},0,null,0]
[null,15,11402115,{"$f":"+IF(G495=\"\",\"\",VLOOKUP('AFE DETAILED'!C495,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C495=\"\",0,VLOOKUP(C495,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Surface tools rental ",114021,"Down Hole Tool Rental",null,null,0,0,{"$f":"+IF(M4=\"SURFACE\",$E$495*ROUNDUP(M8+M9,0),0)","v":0},{"$f":"+IF(N4=\"SURFACE\",$E$495*ROUNDUP(N8+N9,0),0)","v":0},0,0,0,0,null,0]
[null,16,11402116,{"$f":"+IF(G496=\"\",\"\",VLOOKUP('AFE DETAILED'!C496,'AVERAGE COST'!$B:$D,3,0))","v":"FT/DAY"},{"$f":"+IF(C496=\"\",0,VLOOKUP(C496,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Tubing rental",114021,"Down Hole Tool Rental",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"n/a\",0,IF('INITIAL DATA'!H100=\"YES\",E496*R11*ROUNDUP(R9,0),0))","v":0},null,0]
[null,17,11402117,{"$f":"+IF(G497=\"\",\"\",VLOOKUP('AFE DETAILED'!C497,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C497=\"\",0,VLOOKUP(C497,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"WBCO tools rental",114021,"Down Hole Tool Rental",null,null,0,0,0,0,0,0,0,{"$f":"+IF(R4=\"n/a\",0,IF('INITIAL DATA'!H101=\"YES\",E497*ROUNDUP(R9,0),0))","v":0},null,0]
[null,18,11402118,{"$f":"+IF(G498=\"\",\"\",VLOOKUP('AFE DETAILED'!C498,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C498=\"\",0,VLOOKUP(C498,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Whip stock job cost",114021,"Down Hole Tool Rental",null,null,0,0,{"$f":"+IF(M490=0,0,IF('INITIAL DATA'!C102<>0,$E$498*'INITIAL DATA'!C102,0))","v":0},{"$f":"+IF(N490=0,0,IF('INITIAL DATA'!D102<>0,$E$498*'INITIAL DATA'!D102,0))","v":0},{"$f":"+IF(O490=0,0,IF('INITIAL DATA'!E102<>0,$E$498*'INITIAL DATA'!E102,0))","v":0},{"$f":"+IF(P490=0,0,IF('INITIAL DATA'!F102<>0,$E$498*'INITIAL DATA'!F102,0))","v":0},{"$f":"+IF(Q490=0,0,IF('INITIAL DATA'!G102<>0,$E$498*'INITIAL DATA'!G102,0))","v":0},0,null,0]
[null,19,11402119,{"$f":"+IF(G499=\"\",\"\",VLOOKUP('AFE DETAILED'!C499,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C499=\"\",0,VLOOKUP(C499,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"X-Overs All sizes",114021,"Down Hole Tool Rental",null,null,0,0,{"$f":"+IF(M490=0,0,IF('INITIAL DATA'!C103<>0,$E$499*ROUNDUP(M8+M9,0)*'INITIAL DATA'!C103,0))","v":0},{"$f":"+IF(N490=0,0,IF('INITIAL DATA'!D103<>0,$E$499*ROUNDUP(N8+N9,0)*'INITIAL DATA'!D103,0))","v":0},{"$f":"+IF(O490=0,0,IF('INITIAL DATA'!E103<>0,$E$499*ROUNDUP(O8+O9,0)*'INITIAL DATA'!E103,0))","v":0},{"$f":"+IF(P490=0,0,IF('INITIAL DATA'!F103<>0,$E$499*ROUNDUP(P8+P9,0)*'INITIAL DATA'!F103,0))","v":0},{"$f":"+IF(Q490=0,0,IF('INITIAL DATA'!G103<>0,$E$499*ROUNDUP(Q8+Q9,0)*'INITIAL DATA'!G103,0))","v":0},0,null,0]
[null,"=",null,null,"TOTAL Down Hole Tool Rental",null,null,null,null,null,{"$f":"SUM(K481:K499)","v":0},{"$f":"SUM(L481:L499)","v":0},0,0,0,0,0,0,null,0]
[null,"F23",null,null,"Environmental & HSE"]
[null,1,11402201,{"$f":"+IF(G502=\"\",\"\",VLOOKUP('AFE DETAILED'!C502,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C502=\"\",0,VLOOKUP(C502,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"License and permits",114022,"Environmental  & HSE",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,E502)","v":0},0,0,0,0,0,null,{"$f":"SUM(K502:R502)","v":0}]
[null,2,11402202,{"$f":"+IF(G503=\"\",\"\",VLOOKUP('AFE DETAILED'!C503,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C503=\"\",0,VLOOKUP(C503,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114022,"Environmental  & HSE",null,null,0,0,{"$f":"+IF(M506=0,0,E503)","v":0},{"$f":"+IF(N506=0,0,IF(AND(M503=0),$E$503,0))","v":0},{"$f":"+IF(O506=0,0,IF(AND(N503=0,M503=0),$E$503,0))","v":0},{"$f":"+IF(P506=0,0,IF(AND(O503=0,M503=0,N503=0),$E$503,0))","v":0},{"$f":"+IF(Q506=0,0,IF(AND(P503=0,O503=0,M503=0,N503=0),$E$503,0))","v":0},{"$f":"+IF(R506=0,0,IF(AND(Q503=0,P503=0,N503=0,O503=0,M503=0),$E$503,0))","v":0},null,0]
[null,3,11402203,{"$f":"+IF(G504=\"\",\"\",VLOOKUP('AFE DETAILED'!C504,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C504=\"\",0,VLOOKUP(C504,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel",114022,"Environmental  & HSE",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$504*ROUNDUP((M8+M9),0))","v":0},{"$f":"+IF(N4=\"n/a\",0,$E$504*ROUNDUP((N8+N9),0))","v":0},0,0,0,0,null,0]
[null,4,11402204,{"$f":"+IF(G505=\"\",\"\",VLOOKUP('AFE DETAILED'!C505,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C505=\"\",0,VLOOKUP(C505,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Reimbursable",114022,"Environmental  & HSE",null,null,0,0,0,0,0,0,0,0,null,0]
[null,5,11402205,{"$f":"+IF(G506=\"\",\"\",VLOOKUP('AFE DETAILED'!C506,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C506=\"\",0,VLOOKUP(C506,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Water Irrigation ",114022,"Environmental  & HSE",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$506*ROUNDUP((M8+M9),0))","v":0},{"$f":"+IF(N4=\"n/a\",0,$E$506*ROUNDUP((N8+N9),0))","v":0},0,0,0,0,null,0]
[null,"=",null,null,"TOTAL Environmental & HSE",null,null,null,null,null,{"$f":"SUM(K502:K506)","v":0},{"$f":"SUM(L502:L506)","v":0},0,0,0,0,0,0,null,0]
[null,"F24",null,null,"Abandonment/Suspension"]
[null,1,11402301,{"$f":"+IF(G509=\"\",\"\",VLOOKUP('AFE DETAILED'!C509,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C509=\"\",0,VLOOKUP(C509,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Aband./Susp. cost",114023,"Abandonment / Suspension",null,null,0,0,{"$f":"IF(M4=\"N/A\",0,$E$509/COUNTIF($M$4:$R$4,\"<>0\"))","v":0},{"$f":"IF(N4=\"N/A\",0,$E$509/COUNTIF($M$4:$R$4,\"<>0\"))","v":0},0,0,0,0,null,{"$f":"SUM(K509:R509)","v":0}]
[null,2,null,null,null,null,114023,"Abandonment / Suspension",null,null,0,0,null,null,null,null,null,null,null,0]
[null,3,null,null,null,null,114023,"Abandonment / Suspension",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Abandonment/Suspension",null,null,null,null,null,{"$f":"SUM(K509:K511)","v":0},{"$f":"SUM(L509:L511)","v":0},0,0,0,0,0,0,null,0]
[null,"F25",null,null,"Direct Supervision"]
[null,1,11402401,{"$f":"+IF(G514=\"\",\"\",VLOOKUP('AFE DETAILED'!C514,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C514=\"\",0,VLOOKUP(C514,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Company Man",114024,"Direct Supervision",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,$E$514*ROUNDUP(M8+M9,0))","v":0},{"$f":"+IF(N4=\"N/A\",0,$E$514*ROUNDUP(N8+N9,0))","v":0},0,0,0,0,null,{"$f":"SUM(K514:R514)","v":0}]
[null,2,11402402,{"$f":"+IF(G515=\"\",\"\",VLOOKUP('AFE DETAILED'!C515,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C515=\"\",0,VLOOKUP(C515,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Office technical department ",114024,"Direct Supervision",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,$E$515*ROUNDUP(M8+M9,0))","v":0},{"$f":"+IF(N4=\"N/A\",0,$E$515*ROUNDUP(N8+N9,0))","v":0},0,0,0,0,null,0]
[null,3,11402403,{"$f":"+IF(G516=\"\",\"\",VLOOKUP('AFE DETAILED'!C516,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C516=\"\",0,VLOOKUP(C516,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Field Engineer and Support",114024,"Direct Supervision",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,$E$516*ROUNDUP(M8+M9,0))","v":0},{"$f":"+IF(N4=\"N/A\",0,$E$516*ROUNDUP(N8+N9,0))","v":0},0,0,0,0,null,0]
[null,4,11402404,{"$f":"+IF(G517=\"\",\"\",VLOOKUP('AFE DETAILED'!C517,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C517=\"\",0,VLOOKUP(C517,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Reimbursable",114024,"Direct Supervision",null,null,0,0,0,0,0,0,0,0,null,0]
[null,5,11402405,{"$f":"+IF(G518=\"\",\"\",VLOOKUP('AFE DETAILED'!C518,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C518=\"\",0,VLOOKUP(C518,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Temporary Help",114024,"Direct Supervision",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF('INITIAL DATA'!C104<>0,ROUNDUP(M8+M9,0)*$E$518,0))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF('INITIAL DATA'!D104<>0,ROUNDUP(N8+N9,0)*$E$518,0))","v":0},{"$f":"+IF(O4=\"N/A\",0,IF('INITIAL DATA'!E104<>0,ROUNDUP(O8+O9,0)*$E$518,0))","v":0},{"$f":"+IF(P4=\"N/A\",0,IF('INITIAL DATA'!F104<>0,ROUNDUP(P8+P9,0)*$E$518,0))","v":0},{"$f":"+IF(Q4=\"N/A\",0,IF('INITIAL DATA'!G104<>0,ROUNDUP(Q8+Q9,0)*$E$518,0))","v":0},{"$f":"+IF(R4=\"N/A\",0,IF('INITIAL DATA'!H104<>0,ROUNDUP(R8+R9,0)*$E$518,0))","v":0},null,0]
[null,6,11402406,{"$f":"+IF(G519=\"\",\"\",VLOOKUP('AFE DETAILED'!C519,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C519=\"\",0,VLOOKUP(C519,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Well Engineer",114024,"Direct Supervision",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,$E$519*ROUNDUP(M8+M9,0)*2)","v":0},{"$f":"+IF(N4=\"N/A\",0,$E$519*ROUNDUP(N8+N9,0)*2)","v":0},0,0,0,0,null,0]
[null,"=",null,null,"TOTAL Direct Supervision",null,null,null,null,null,{"$f":"SUM(K514:K519)","v":0},{"$f":"SUM(L514:L519)","v":0},0,0,0,0,0,0,null,0]
[null,"F26",null,null,"Tech Services"]
[null,1,11402501,{"$f":"+IF(G522=\"\",\"\",VLOOKUP('AFE DETAILED'!C522,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C522=\"\",0,VLOOKUP(C522,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Mobilization / Demobilization",114025,"Tech Services",null,null,0,0,{"$f":"+IF(M526=0,0,E522)","v":0},{"$f":"+IF(N526=0,0,IF(AND(M522=0),$E$522,0))","v":0},{"$f":"+IF(O526=0,0,IF(AND(N522=0,M522=0),$E$522,0))","v":0},{"$f":"+IF(P526=0,0,IF(AND(O522=0,M522=0,N522=0),$E$522,0))","v":0},{"$f":"+IF(Q526=0,0,IF(AND(P522=0,O522=0,M522=0,N522=0),$E$522,0))","v":0},{"$f":"+IF(R526=0,0,IF(AND(Q522=0,P522=0,N522=0,O522=0,M522=0),$E$522,0))","v":0},null,{"$f":"SUM(K522:R522)","v":0}]
[null,2,11402502,{"$f":"+IF(G523=\"\",\"\",VLOOKUP('AFE DETAILED'!C523,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C523=\"\",0,VLOOKUP(C523,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Open Wells",114025,"Tech Services",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,IF('INITIAL DATA'!C105=\"yes\",$E$523*ROUNDUP(M8+M9,0),0))","v":0},{"$f":"+IF(N4=\"N/A\",0,IF('INITIAL DATA'!D105=\"yes\",$E$523*ROUNDUP(N8+N9,0),0))","v":0},{"$f":"+IF(O4=\"N/A\",0,IF('INITIAL DATA'!E105=\"yes\",$E$523*ROUNDUP(O8+O9,0),0))","v":0},{"$f":"+IF(P4=\"N/A\",0,IF('INITIAL DATA'!F105=\"yes\",$E$523*ROUNDUP(P8+P9,0),0))","v":0},{"$f":"+IF(Q4=\"N/A\",0,IF('INITIAL DATA'!G105=\"yes\",$E$523*ROUNDUP(Q8+Q9,0),0))","v":0},{"$f":"+IF(R4=\"N/A\",0,IF('INITIAL DATA'!H105=\"yes\",$E$523*ROUNDUP(R8+R9,0),0))","v":0},null,0]
[null,3,11402503,{"$f":"+IF(G524=\"\",\"\",VLOOKUP('AFE DETAILED'!C524,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C524=\"\",0,VLOOKUP(C524,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Reimbursable",114025,"Tech Services",null,null,0,0,0,0,0,0,0,0,null,0]
[null,4,11402504,{"$f":"+IF(G525=\"\",\"\",VLOOKUP('AFE DETAILED'!C525,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C525=\"\",0,VLOOKUP(C525,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Studies / tests / projects",114025,"Tech Services",null,null,0,0,{"$f":"+IF(M526=0,0,IF('INITIAL DATA'!C107=\"yes\",$E$525,0))","v":0},{"$f":"+IF(N526=0,0,IF('INITIAL DATA'!D107=\"yes\",$E$525,0))","v":0},{"$f":"+IF(O526=0,0,IF('INITIAL DATA'!E107=\"yes\",$E$525,0))","v":0},{"$f":"+IF(P526=0,0,IF('INITIAL DATA'!F107=\"yes\",$E$525,0))","v":0},{"$f":"+IF(Q526=0,0,IF('INITIAL DATA'!G107=\"yes\",$E$525,0))","v":0},0,null,0]
[null,5,11402505,{"$f":"+IF(G526=\"\",\"\",VLOOKUP('AFE DETAILED'!C526,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C526=\"\",0,VLOOKUP(C526,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Well site geologists",114025,"Tech Services",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,IF('INITIAL DATA'!C106=\"yes\",$E$526*ROUNDUP(M8+M9,0),0))","v":0},{"$f":"+IF(N4=\"n/a\",0,IF('INITIAL DATA'!D106=\"yes\",$E$526*ROUNDUP(N8+N9,0),0))","v":0},{"$f":"+IF(O4=\"n/a\",0,IF('INITIAL DATA'!E106=\"yes\",$E$526*ROUNDUP(O8+O9,0),0))","v":0},{"$f":"+IF(P4=\"n/a\",0,IF('INITIAL DATA'!F106=\"yes\",$E$526*ROUNDUP(P8+P9,0),0))","v":0},{"$f":"+IF(Q4=\"n/a\",0,IF('INITIAL DATA'!G106=\"yes\",$E$526*ROUNDUP(Q8+Q9,0),0))","v":0},0,null,0]
[null,6,null,null,null,null,114025,"Tech Services",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Tech Services",null,null,null,null,null,{"$f":"SUM(K522:K527)","v":0},{"$f":"SUM(L522:L527)","v":0},0,0,0,0,0,0,null,0]
[null,"F27",null,null,"Monthly No Incident Incentive"]
[null,1,11402601,{"$f":"+IF(G530=\"\",\"\",VLOOKUP('AFE DETAILED'!C530,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C530=\"\",0,VLOOKUP(C530,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Monthly bonus ",114026,"Monthly No Incident Incentive",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,SUM('AFE SUMMARY'!G24:G26,'AFE SUMMARY'!G54:G79,'AFE SUMMARY'!G85:G91)*'INITIAL DATA'!C108)","v":0},{"$f":"+IF(N4=\"N/A\",0,SUM('AFE SUMMARY'!H24:H26,'AFE SUMMARY'!H54:H79,'AFE SUMMARY'!H85:H91)*'INITIAL DATA'!D108)","v":0},{"$f":"+IF(O4=\"N/A\",0,SUM('AFE SUMMARY'!I24:I26,'AFE SUMMARY'!I54:I79,'AFE SUMMARY'!I85:I91)*'INITIAL DATA'!E108)","v":0},{"$f":"+IF(P4=\"N/A\",0,SUM('AFE SUMMARY'!J24:J26,'AFE SUMMARY'!J54:J79,'AFE SUMMARY'!J85:J91)*'INITIAL DATA'!F108)","v":0},{"$f":"+IF(Q4=\"N/A\",0,SUM('AFE SUMMARY'!K24:K26,'AFE SUMMARY'!K54:K79,'AFE SUMMARY'!K85:K91)*'INITIAL DATA'!G108)","v":0},{"$f":"+IF(R4=\"N/A\",0,SUM('AFE SUMMARY'!L24:L26,'AFE SUMMARY'!L54:L79,'AFE SUMMARY'!L85:L91)*'INITIAL DATA'!H108)","v":0},null,{"$f":"SUM(K530:R530)","v":0}]
[null,2,null,null,null,null,114026,"Monthly No Incident Incentive",null,null,0,0,null,null,null,null,null,null,null,0]
[null,3,null,null,null,null,114026,"Monthly No Incident Incentive",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Monthly No Incident Incentive",null,null,null,null,null,{"$f":"SUM(K530:K532)","v":0},{"$f":"SUM(L530:L532)","v":0},0,0,0,0,0,0,null,0]
[null,"F28",null,null,"Well Productivity Bonus"]
[null,1,11402602,{"$f":"+IF(G535=\"\",\"\",VLOOKUP('AFE DETAILED'!C535,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C535=\"\",0,VLOOKUP(C535,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Well productivity bonus",114026,"Well Productivity Bonus",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,SUM('AFE SUMMARY'!G24:G26,'AFE SUMMARY'!G54:G79,'AFE SUMMARY'!G85:G91)*'INITIAL DATA'!C109)","v":0},{"$f":"+IF(N4=\"N/A\",0,SUM('AFE SUMMARY'!H24:H26,'AFE SUMMARY'!H54:H79,'AFE SUMMARY'!H85:H91)*'INITIAL DATA'!D109)","v":0},{"$f":"+IF(O4=\"N/A\",0,SUM('AFE SUMMARY'!I24:I26,'AFE SUMMARY'!I54:I79,'AFE SUMMARY'!I85:I91)*'INITIAL DATA'!E109)","v":0},{"$f":"+IF(P4=\"N/A\",0,SUM('AFE SUMMARY'!J24:J26,'AFE SUMMARY'!J54:J79,'AFE SUMMARY'!J85:J91)*'INITIAL DATA'!F109)","v":0},{"$f":"+IF(Q4=\"N/A\",0,SUM('AFE SUMMARY'!K24:K26,'AFE SUMMARY'!K54:K79,'AFE SUMMARY'!K85:K91)*'INITIAL DATA'!G109)","v":0},{"$f":"+IF(R4=\"N/A\",0,SUM('AFE SUMMARY'!L24:L26,'AFE SUMMARY'!L54:L79,'AFE SUMMARY'!L85:L91)*'INITIAL DATA'!H109)","v":0},null,{"$f":"SUM(K535:R535)","v":0}]
[null,2,null,null,null,null,114026,"Well Productivity Bonus",null,null,0,0,null,null,null,null,null,null,null,0]
[null,3,null,null,null,null,114026,"Well Productivity Bonus",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Well Productivity Bonus",null,null,null,null,null,{"$f":"SUM(K535:K537)","v":0},{"$f":"SUM(L535:L537)","v":0},0,0,0,0,0,0,null,0]
[null,"F",null,null,"TOTAL WELL SERVICE ",null,null,null,null,null,{"$f":"+K259+K265+K282+K292+K299+K307+K340+K351+K370+K378+K393+K403+K414+K420+K425+K431+K439+K450+K460+K473+K479+K500+K507+K512+K520+K528+K533+K538","v":0},0,0,0,0,0,0,0,null,{"$f":"+T259+T265+T282+T292+T299+T307+T340+T351+T370+T378+T393+T403+T414+T420+T425+T431+T439+T450+T460+T473+T479+T500+T507+T512+T520+T528+T533+T538","v":0}]
[]
[null,"G",null,null,"SUPPORT SERVICES"]
[null,"G1",null,null,"Helicopters and special flights"]
[null,1,11500101,{"$f":"+IF(G543=\"\",\"\",VLOOKUP('AFE DETAILED'!C543,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C543=\"\",0,VLOOKUP(C543,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Helicopter flights",115001,"Helicopters",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,(((ROUNDUP($T$10,0))/30)/$T$10)*(M8+M9)*$E$543)","v":0},{"$f":"+IF(N4=\"n/a\",0,(((ROUNDUP($T$10,0))/30)/$T$10)*(N8+N9)*$E$543)","v":0},{"$f":"+IF(O4=\"n/a\",0,(((ROUNDUP($T$10,0))/30)/$T$10)*(O8+O9)*$E$543)","v":0},0,0,0,null,{"$f":"SUM(K543:R543)","v":0}]
[null,2,null,null,null,null,115001,"Helicopters",null,null,0,0,null,null,null,null,null,null,null,{"$f":"SUM(K544:R544)","v":0}]
[null,3,null,null,null,null,115001,"Helicopters",null,null,0,0,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,115001,"Helicopters",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Helicopters and special flights",null,null,null,null,null,{"$f":"SUM(K543:K546)","v":0},{"$f":"SUM(L543:L546)","v":0},0,0,0,0,0,0,null,0]
[null,"G2",null,null,"Wings [Aircrafts]"]
[null,1,11500201,{"$f":"+IF(G549=\"\",\"\",VLOOKUP('AFE DETAILED'!C549,'AVERAGE COST'!$B:$D,3,0))","v":"UNIT"},{"$f":"+IF(C549=\"\",0,VLOOKUP(C549,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Charters",115002,"Wings",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,(((ROUNDUP($T$10,0))/8)/$T$10)*(M8+M9)*$E$549)","v":0},{"$f":"+IF(N4=\"n/a\",0,(((ROUNDUP($T$10,0))/8)/$T$10)*(N8+N9)*$E$549)","v":0},0,0,0,0,null,{"$f":"SUM(K549:R549)","v":0}]
[null,2,null,null,null,null,115002,"Wings",null,null,0,0,null,null,null,null,null,null,null,{"$f":"SUM(K550:R550)","v":0}]
[null,"=",null,null,"TOTAL Wings [Aircrafts]",null,null,null,null,null,{"$f":"SUM(K549:K550)","v":0},{"$f":"SUM(L549:L550)","v":0},0,0,0,0,0,0,null,0]
[null,"G3",null,null,"Road Transport"]
[null,1,11500301,{"$f":"+IF(G553=\"\",\"\",VLOOKUP('AFE DETAILED'!C553,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C553=\"\",0,VLOOKUP(C553,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"C100 Truck",115003,"Road Transport",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$553*'INITIAL DATA'!C113)","v":0},{"$f":"+IF(N4=\"n/a\",0,$E$553*'INITIAL DATA'!D113)","v":0},{"$f":"+IF(O4=\"n/a\",0,$E$553*'INITIAL DATA'!E113)","v":0},{"$f":"+IF(P4=\"n/a\",0,$E$553*'INITIAL DATA'!F113)","v":0},{"$f":"+IF(Q4=\"n/a\",0,$E$553*'INITIAL DATA'!G113)","v":0},{"$f":"+IF(R4=\"n/a\",0,$E$553*'INITIAL DATA'!H113)","v":0},null,{"$f":"SUM(K553:R553)","v":0}]
[null,2,11500302,{"$f":"+IF(G554=\"\",\"\",VLOOKUP('AFE DETAILED'!C554,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C554=\"\",0,VLOOKUP(C554,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Company Man transport",115003,"Road Transport",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$554*ROUNDUP(M8+M9,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,$E$554*ROUNDUP(N8+N9,0))","v":0},0,0,0,0,null,{"$f":"SUM(K554:R554)","v":0}]
[null,3,11500303,{"$f":"+IF(G555=\"\",\"\",VLOOKUP('AFE DETAILED'!C555,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C555=\"\",0,VLOOKUP(C555,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Crane",115003,"Road Transport",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$555*'INITIAL DATA'!C114)","v":0},{"$f":"+IF(N4=\"n/a\",0,$E$555*'INITIAL DATA'!D114)","v":0},{"$f":"+IF(O4=\"n/a\",0,$E$555*'INITIAL DATA'!E114)","v":0},{"$f":"+IF(P4=\"n/a\",0,$E$555*'INITIAL DATA'!F114)","v":0},{"$f":"+IF(Q4=\"n/a\",0,$E$555*'INITIAL DATA'!G114)","v":0},{"$f":"+IF(R4=\"n/a\",0,$E$555*'INITIAL DATA'!H114)","v":0},null,0]
[null,4,11500304,{"$f":"+IF(G556=\"\",\"\",VLOOKUP('AFE DETAILED'!C556,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C556=\"\",0,VLOOKUP(C556,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Personnel transport ",115003,"Road Transport",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$556*ROUNDUP(M8+M9,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,$E$556*ROUNDUP(N8+N9,0))","v":0},0,0,0,0,null,0]
[null,5,11500305,{"$f":"+IF(G557=\"\",\"\",VLOOKUP('AFE DETAILED'!C557,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C557=\"\",0,VLOOKUP(C557,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Flat bed truck",115003,"Road Transport",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$557*'INITIAL DATA'!C115)","v":0},{"$f":"+IF(N4=\"n/a\",0,$E$557*'INITIAL DATA'!D115)","v":0},{"$f":"+IF(O4=\"n/a\",0,$E$557*'INITIAL DATA'!E115)","v":0},{"$f":"+IF(P4=\"n/a\",0,$E$557*'INITIAL DATA'!F115)","v":0},{"$f":"+IF(Q4=\"n/a\",0,$E$557*'INITIAL DATA'!G115)","v":0},{"$f":"+IF(R4=\"n/a\",0,$E$557*'INITIAL DATA'!H115)","v":0},null,0]
[null,6,11500306,{"$f":"+IF(G558=\"\",\"\",VLOOKUP('AFE DETAILED'!C558,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C558=\"\",0,VLOOKUP(C558,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Lowboy trailer",115003,"Road Transport",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$558*'INITIAL DATA'!C116)","v":0},{"$f":"+IF(N4=\"n/a\",0,$E$558*'INITIAL DATA'!D116)","v":0},{"$f":"+IF(O4=\"n/a\",0,$E$558*'INITIAL DATA'!E116)","v":0},{"$f":"+IF(P4=\"n/a\",0,$E$558*'INITIAL DATA'!F116)","v":0},{"$f":"+IF(Q4=\"n/a\",0,$E$558*'INITIAL DATA'!G116)","v":0},{"$f":"+IF(R4=\"n/a\",0,$E$558*'INITIAL DATA'!H116)","v":0},null,0]
[null,7,11500307,{"$f":"+IF(G559=\"\",\"\",VLOOKUP('AFE DETAILED'!C559,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C559=\"\",0,VLOOKUP(C559,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Truck 600",115003,"Road Transport",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$559*'INITIAL DATA'!C117)","v":0},{"$f":"+IF(N4=\"n/a\",0,$E$559*'INITIAL DATA'!D117)","v":0},{"$f":"+IF(O4=\"n/a\",0,$E$559*'INITIAL DATA'!E117)","v":0},{"$f":"+IF(P4=\"n/a\",0,$E$559*'INITIAL DATA'!F117)","v":0},{"$f":"+IF(Q4=\"n/a\",0,$E$559*'INITIAL DATA'!G117)","v":0},{"$f":"+IF(R4=\"n/a\",0,$E$559*'INITIAL DATA'!H117)","v":0},null,0]
[null,8,11500308,{"$f":"+IF(G560=\"\",\"\",VLOOKUP('AFE DETAILED'!C560,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C560=\"\",0,VLOOKUP(C560,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Winch truck",115003,"Road Transport",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$560*'INITIAL DATA'!C118)","v":0},{"$f":"+IF(N4=\"n/a\",0,$E$560*'INITIAL DATA'!D118)","v":0},{"$f":"+IF(O4=\"n/a\",0,$E$560*'INITIAL DATA'!E118)","v":0},{"$f":"+IF(P4=\"n/a\",0,$E$560*'INITIAL DATA'!F118)","v":0},{"$f":"+IF(Q4=\"n/a\",0,$E$560*'INITIAL DATA'!G118)","v":0},{"$f":"+IF(R4=\"n/a\",0,$E$560*'INITIAL DATA'!H118)","v":0},null,0]
[null,9,null,null,null,null,115003,"Road Transport",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Road Transport",null,null,null,null,null,{"$f":"SUM(K553:K561)","v":0},{"$f":"SUM(L553:L561)","v":0},0,0,0,0,0,0,null,0]
[null,"G4",null,null,"Field Allocation"]
[null,1,11500401,{"$f":"+IF(G564=\"\",\"\",VLOOKUP('AFE DETAILED'!C564,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C564=\"\",0,VLOOKUP(C564,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Administrative over cost ",115004,"Field Allocation",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$564*(M8+M9))","v":0},{"$f":"+IF(N4=\"n/a\",0,$E$564*(N8+N9))","v":0},0,0,0,0,null,{"$f":"SUM(K564:R564)","v":0}]
[null,2,11500402,{"$f":"+IF(G565=\"\",\"\",VLOOKUP('AFE DETAILED'!C565,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C565=\"\",0,VLOOKUP(C565,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Hotels",115004,"Field Allocation",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$565*ROUNDUP(M8+M9,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,$E$565*ROUNDUP(N8+N9,0))","v":0},0,0,0,0,null,{"$f":"SUM(K565:R565)","v":0}]
[null,3,11500403,{"$f":"+IF(G566=\"\",\"\",VLOOKUP('AFE DETAILED'!C566,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C566=\"\",0,VLOOKUP(C566,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Installation Base cost",115004,"Field Allocation",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$566*ROUNDUP(M8+M9,0))","v":0},0,0,0,0,0,null,0]
[null,4,11500404,{"$f":"+IF(G567=\"\",\"\",VLOOKUP('AFE DETAILED'!C567,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C567=\"\",0,VLOOKUP(C567,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Rig Telecommunications",115004,"Field Allocation",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$567*ROUNDUP(M8+M9,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,$E$567*ROUNDUP(N8+N9,0))","v":0},0,0,0,0,null,0]
[null,5,11500405,{"$f":"+IF(G568=\"\",\"\",VLOOKUP('AFE DETAILED'!C568,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C568=\"\",0,VLOOKUP(C568,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Salaries / Benefits",115004,"Field Allocation",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$568*ROUNDUP(M8+M9,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,$E$568*ROUNDUP(N8+N9,0))","v":0},0,0,0,0,null,0]
[null,6,11500406,{"$f":"+IF(G569=\"\",\"\",VLOOKUP('AFE DETAILED'!C569,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C569=\"\",0,VLOOKUP(C569,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Thread lock",115004,"Field Allocation",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,($E$569/$T$10)*(M8+M9))","v":0},{"$f":"+IF(N4=\"n/a\",0,($E$569/$T$10)*(N8+N9))","v":0},0,0,0,0,null,0]
[null,7,null,null,null,null,115004,"Field Allocation",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Field Allocation",null,null,null,null,null,{"$f":"SUM(K564:K570)","v":0},{"$f":"SUM(L564:L570)","v":0},0,0,0,0,0,0,null,0]
[null,"G5",null,null,"Security"]
[null,1,11500501,{"$f":"+IF(G573=\"\",\"\",VLOOKUP('AFE DETAILED'!C573,'AVERAGE COST'!$B:$D,3,0))","v":"MONTH"},{"$f":"+IF(C573=\"\",0,VLOOKUP(C573,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Army",115005,"Security",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,($E$573/30)*ROUNDUP(M8+M9,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,($E$573/30)*ROUNDUP(N8+N9,0))","v":0},0,0,0,0,null,{"$f":"SUM(K573:R573)","v":0}]
[null,2,11500502,{"$f":"+IF(G574=\"\",\"\",VLOOKUP('AFE DETAILED'!C574,'AVERAGE COST'!$B:$D,3,0))","v":"MONTH"},{"$f":"+IF(C574=\"\",0,VLOOKUP(C574,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Police",115005,"Security",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,($E$574/30)*ROUNDUP(M8+M9,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,($E$574/30)*ROUNDUP(N8+N9,0))","v":0},0,0,0,0,null,{"$f":"SUM(K574:R574)","v":0}]
[null,3,11500503,{"$f":"+IF(G575=\"\",\"\",VLOOKUP('AFE DETAILED'!C575,'AVERAGE COST'!$B:$D,3,0))","v":"DAY"},{"$f":"+IF(C575=\"\",0,VLOOKUP(C575,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Private Security",115005,"Security",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,$E$575*ROUNDUP(M8+M9,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,$E$575*ROUNDUP(N8+N9,0))","v":0},0,0,0,0,null,0]
[null,4,null,null,null,null,115005,"Security",null,null,0,0,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,115005,"Security",null,null,0,0,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,115005,"Security",null,null,0,0,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,115005,"Security",null,null,0,0,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,115005,"Security",null,null,0,0,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,115005,"Security",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Security",null,null,null,null,null,{"$f":"SUM(K573:K581)","v":0},{"$f":"SUM(L573:L581)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(T573:T581)","v":0}]
[null,"G6",null,null,"Community Relations"]
[null,1,11500601,{"$f":"+IF(G584=\"\",\"\",VLOOKUP('AFE DETAILED'!C584,'AVERAGE COST'!$B:$D,3,0))","v":"MONTH"},{"$f":"+IF(C584=\"\",0,VLOOKUP(C584,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Community relations",115006,"Community Relations",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,($E$584/30)*ROUNDUP(M8+M9,0))","v":0},{"$f":"+IF(N4=\"n/a\",0,($E$584/30)*ROUNDUP(N8+N9,0))","v":0},0,0,0,0,null,{"$f":"SUM(K584:R584)","v":0}]
[null,2,null,null,null,null,115006,"Community Relations",null,null,0,0,null,null,null,null,null,null,null,{"$f":"SUM(K585:R585)","v":0}]
[null,3,null,null,null,null,115006,"Community Relations",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Community Relations",null,null,null,null,null,{"$f":"SUM(K584:K586)","v":0},{"$f":"SUM(L584:L586)","v":0},0,0,0,0,0,0,null,0]
[null,"G7",null,null,"Operations insurance"]
[null,1,11600101,{"$f":"+IF(G589=\"\",\"\",VLOOKUP('AFE DETAILED'!C589,'AVERAGE COST'!$B:$D,3,0))","v":"FT"},{"$f":"+IF(C589=\"\",0,VLOOKUP(C589,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Well insurance",116001,"Non-Chargeable Costs",null,null,0,0,{"$f":"+IF(M4=\"N/A\",0,M11*$E$589)","v":0},{"$f":"+IF(N4=\"N/A\",0,N11*$E$589)","v":0},0,0,0,0,null,{"$f":"SUM(K589:R589)","v":0}]
[null,2,11600102,{"$f":"+IF(G590=\"\",\"\",VLOOKUP('AFE DETAILED'!C590,'AVERAGE COST'!$B:$D,3,0))","v":"GLOBAL"},{"$f":"+IF(C590=\"\",0,VLOOKUP(C590,'AVERAGE COST'!$B$3:$E$995,4))","v":0},"Technology Transfer",116001,"Non-Chargeable Costs",null,null,0,0,{"$f":"+IF(M4=\"n/a\",0,'INITIAL DATA'!C119)","v":0},{"$f":"+IF(N4=\"n/a\",0,'INITIAL DATA'!D119)","v":0},{"$f":"+IF(O4=\"n/a\",0,'INITIAL DATA'!E119)","v":0},{"$f":"+IF(P4=\"n/a\",0,'INITIAL DATA'!F119)","v":0},{"$f":"+IF(Q4=\"n/a\",0,'INITIAL DATA'!G119)","v":0},{"$f":"+IF(R4=\"n/a\",0,'INITIAL DATA'!H119)","v":0},null,{"$f":"SUM(K590:R590)","v":0}]
[null,3,null,null,null,null,116001,"Non-Chargeable Costs",null,null,0,0,null,null,null,null,null,null,null,0]
[null,"=",null,null,"TOTAL Operations insurance",null,null,null,null,null,{"$f":"SUM(K589:K591)","v":0},{"$f":"SUM(L589:L591)","v":0},0,0,0,0,0,0,null,0]
[null,"G",null,null,"TOTAL SUPPORT SERVICES",null,null,null,null,null,{"$f":"+K547+K551+K562+K571+K582+K587+K592","v":0},{"$f":"+L547+L551+L562+L571+L582+L587+L592","v":0},0,0,0,0,0,0,null,0]
[]
[null,null,null,null,"GRAND TOTAL W/O VAT ",null,null,null,null,null,{"$f":"+K593+K539+K251+K134+K68+K38+K21","v":0},{"$f":"+L593+L539+L251+L134+L68+L38+L21","v":0},0,0,0,0,0,0,null,0]

{"sheet":"OPERATIONS","index":6,"n_rows":27,"n_cols":13,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,12]]}
[]
[null,"OPERATIOSN FOR DIAMETERS SIZE "]
[]
[null,"SECTION IN THE AFE DETAILED ",{"$f":"+'AFE DETAILED'!K4","v":"CIVIL WORKS "},{"$f":"+'AFE DETAILED'!L4","v":"MOBILIZATION "},{"$f":"+'AFE DETAILED'!M4","v":"N/A"},{"$f":"+'AFE DETAILED'!N4","v":"N/A"},{"$f":"+'AFE DETAILED'!O4","v":"N/A"},{"$f":"+'AFE DETAILED'!P4","v":"N/A"},{"$f":"+'AFE DETAILED'!Q4","v":"N/A"},{"$f":"+'AFE DETAILED'!R4","v":"N/A"},null,"DIAMETERS","NUMBER"]
[null,"DIAMETER DRILL ",{"$f":"+C4","v":"CIVIL WORKS "},{"$f":"+D4","v":"MOBILIZATION "},{"$f":"+HLOOKUP(E4,'INITIAL DATA'!$E$8:$J$14,2,0)","v":0},{"$f":"+HLOOKUP(F4,'INITIAL DATA'!$E$8:$J$14,2,0)","v":0},{"$f":"+HLOOKUP(G4,'INITIAL DATA'!$E$8:$J$14,2,0)","v":0},{"$f":"+HLOOKUP(H4,'INITIAL DATA'!$E$8:$J$14,2,0)","v":0},{"$f":"+HLOOKUP(I4,'INITIAL DATA'!$E$8:$J$14,2,0)","v":0},{"$f":"+J4","v":"N/A"},null,{"$f":"+LISTS!B4","v":"26\""},26]
[null,"DIAMETER IN NUMBER","N/A","N/A",{"$f":"+VLOOKUP(E5,$L$4:$M$13,2,0)","v":0},{"$f":"+VLOOKUP(F5,$L$4:$M$13,2,0)","v":0},{"$f":"+VLOOKUP(G5,$L$4:$M$13,2,0)","v":0},{"$f":"+VLOOKUP(H5,$L$4:$M$13,2,0)","v":0},{"$f":"+VLOOKUP(I5,$L$4:$M$13,2,0)","v":0},{"$f":"+IF(I6=\"N/A\",IF(H6=\"N/A\",IF(G6=\"N/A\",IF(F6=\"N/A\",IF(E6=\"N/A\",0,E6),F6),G6),H6),I6)","v":0},null,{"$f":"+LISTS!B5","v":"17 1/2\""},17.5]
[null,"DIAMETER CASING, LINER OR TUBING ","N/A","N/A",{"$f":"+HLOOKUP(E4,'INITIAL DATA'!$E$8:$J$14,3,0)","v":0},{"$f":"+HLOOKUP(F4,'INITIAL DATA'!$E$8:$J$14,3,0)","v":0},{"$f":"+HLOOKUP(G4,'INITIAL DATA'!$E$8:$J$14,3,0)","v":0},{"$f":"+HLOOKUP(H4,'INITIAL DATA'!$E$8:$J$14,3,0)","v":0},{"$f":"+HLOOKUP(I4,'INITIAL DATA'!$E$8:$J$14,3,0)","v":0},{"$f":"+HLOOKUP(J4,'INITIAL DATA'!$E$8:$J$14,3,0)","v":0},null,{"$f":"+LISTS!B6","v":"12 1/4\""},12.25]
[null,"DIAMETER CASING, LINER OR TUBING  IN NUMEBER","N/A","N/A",{"$f":"+VLOOKUP(E7,$L$15:$M$27,2,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"+LISTS!B7","v":"8 1/2\""},8.5]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LISTS!B8","v":"6\""},6]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LISTS!B9","v":"N/A"},"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LISTS!B10","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LISTS!B11","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LISTS!B12","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"DIAMETERS_TUBE","NUMBER"]
[null,null,null,null,null,null,null,null,null,null,null,"20\"",20]
[null,null,null,null,null,null,null,null,null,null,null,"13 3/8\"",13.375]
[null,null,null,null,null,null,null,null,null,null,null,"9 5/8\"",9.625]
[null,null,null,null,null,null,null,null,null,null,null,"7\"",7]
[null,null,null,null,null,null,null,null,null,null,null,"6\"",6]
[null,null,null,null,null,null,null,null,null,null,null,"5 1/2\"",5.5]
[null,null,null,null,null,null,null,null,null,null,null,"5\"",5]
[null,null,null,null,null,null,null,null,null,null,null,"4 1/2\"",4.5]
[null,null,null,null,null,null,null,null,null,null,null,"4\"",4]
[null,null,null,null,null,null,null,null,null,null,null,"3 1/2\"",3.5]
[null,null,null,null,null,null,null,null,null,null,null,"OPEN HOLE","OPEN HOLE"]
[null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A"]

{"sheet":"LISTS","index":7,"n_rows":733,"n_cols":14,"rows_kept":733,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,{"$f":"+'INITIAL DATA'!C4","v":2014}]
[null,"DIAMETERS ","SECTION ","DATE","YESNO","DIAMETERS_TUBE","BITS","HEAD","HANGER","PACKER","YESORNO","QTY","PORCENTAGE","PLACE"]
[null,"26\"","N/A",{"$f":"+DATE($D$2,1,1)","v":"2014-01-01"},"YES","20\"","RENT","YES","EXPANDABLE","HYDRAULIC","YES",0,0,"COMPANY FIELD"]
[null,"17 1/2\"","SURFACE",{"$f":"+D4+1","v":"2014-01-02"},"NO","13 3/8\"","BUY","NO","CONVENTIONAL","MECHANICAL","NO",1,5.0000000000000001E-3,"CONTRACTOR BASE"]
[null,"12 1/4\"","INTERMEDIATE CASING 1",{"$f":"+D5+1","v":"2014-01-03"},"N/A","9 5/8\"","NO USE",null,"BOTH","NO",null,2,0.01]
[null,"8 1/2\"","INTERMEDIATE CASING 2","2014-01-04",null,"7\"",null,null,"NO",null,null,3,1.4999999999999999E-2]
[null,"6\"","INTERMEDIATE LINER","2014-01-05",null,"6\"",null,null,null,null,null,4,0.02]
[null,"N/A","PRODUCTION LINER 1","2014-01-06",null,"5 1/2\"",null,null,null,null,null,5,2.5000000000000001E-2]
[null,null,"PRODUCTION LINER 2","2014-01-07",null,"5\"",null,null,null,null,null,5,0.03]
[null,null,"PRODUCTION CASING 1","2014-01-08",null,"4 1/2\"",null,null,null,null,null,6,3.5000000000000003E-2]
[null,null,"PRODUCTION CASING 2","2014-01-09",null,"4\"",null,null,null,null,null,7,0.04]
[null,null,null,"2014-01-10",null,"3 1/2\"",null,null,null,null,null,8,4.4999999999999998E-2]
[null,null,null,"2014-01-11",null,"OPEN HOLE",null,null,null,null,null,9,0.05]
[null,null,null,"2014-01-12",null,"N/A",null,null,null,null,null,10,5.5E-2]
[null,null,null,"2014-01-13",null,null,null,null,null,null,null,null,0.06]
[null,null,null,"2014-01-14",null,null,null,null,null,null,null,null,6.5000000000000002E-2]
[null,null,null,"2014-01-15",null,null,null,null,null,null,null,null,7.0000000000000007E-2]
[null,null,null,"2014-01-16",null,null,null,null,null,null,null,null,7.4999999999999997E-2]
[null,null,null,"2014-01-17",null,null,null,null,null,null,null,null,0.08]
[null,null,null,"2014-01-18",null,null,null,null,null,null,null,null,8.5000000000000006E-2]
[null,null,null,"2014-01-19",null,null,null,null,null,null,null,null,0.09]
[null,null,null,"2014-01-20",null,null,null,null,null,null,null,null,9.5000000000000001E-2]
[null,null,null,"2014-01-21",null,null,null,null,null,null,null,null,0.1]
[null,null,null,"2014-01-22",null,null,null,null,null,null,null,null,0.105]
[null,null,null,"2014-01-23",null,null,null,null,null,null,null,null,0.11]
[null,null,null,"2014-01-24",null,null,null,null,null,null,null,null,0.115]
[null,null,null,"2014-01-25",null,null,null,null,null,null,null,null,0.12]
[null,null,null,"2014-01-26",null,null,null,null,null,null,null,null,0.125]
[null,null,null,"2014-01-27",null,null,null,null,null,null,null,null,0.13]
[null,null,null,"2014-01-28",null,null,null,null,null,null,null,null,0.13500000000000001]
[null,null,null,"2014-01-29",null,null,null,null,null,null,null,null,0.14000000000000001]
[null,null,null,"2014-01-30",null,null,null,null,null,null,null,null,0.14499999999999999]
[null,null,null,"2014-01-31",null,null,null,null,null,null,null,null,0.15]
[null,null,null,"2014-02-01",null,null,null,null,null,null,null,null,0.155]
[null,null,null,"2014-02-02",null,null,null,null,null,null,null,null,0.16]
[null,null,null,"2014-02-03",null,null,null,null,null,null,null,null,0.16500000000000001]
[null,null,null,"2014-02-04",null,null,null,null,null,null,null,null,0.17]
[null,null,null,"2014-02-05",null,null,null,null,null,null,null,null,0.17499999999999999]
[null,null,null,"2014-02-06",null,null,null,null,null,null,null,null,0.18]
[null,null,null,"2014-02-07",null,null,null,null,null,null,null,null,0.185]
[null,null,null,"2014-02-08",null,null,null,null,null,null,null,null,0.19]
[null,null,null,"2014-02-09",null,null,null,null,null,null,null,null,0.19500000000000001]
[null,null,null,"2014-02-10",null,null,null,null,null,null,null,null,0.2]
[null,null,null,"2014-02-11",null,null,null,null,null,null,null,null,0.20499999999999999]
[null,null,null,"2014-02-12",null,null,null,null,null,null,null,null,0.21]
[null,null,null,"2014-02-13",null,null,null,null,null,null,null,null,0.215]
[null,null,null,"2014-02-14",null,null,null,null,null,null,null,null,0.22]
[null,null,null,"2014-02-15",null,null,null,null,null,null,null,null,0.22500000000000001]
[null,null,null,"2014-02-16",null,null,null,null,null,null,null,null,0.23]
[null,null,null,"2014-02-17",null,null,null,null,null,null,null,null,0.23499999999999999]
[null,null,null,"2014-02-18",null,null,null,null,null,null,null,null,0.24]
[null,null,null,"2014-02-19",null,null,null,null,null,null,null,null,0.245]
[null,null,null,"2014-02-20",null,null,null,null,null,null,null,null,0.25]
[null,null,null,"2014-02-21",null,null,null,null,null,null,null,null,0.255]
[null,null,null,"2014-02-22",null,null,null,null,null,null,null,null,0.26]
[null,null,null,"2014-02-23",null,null,null,null,null,null,null,null,0.26500000000000001]
[null,null,null,"2014-02-24",null,null,null,null,null,null,null,null,0.27]
[null,null,null,"2014-02-25",null,null,null,null,null,null,null,null,0.27500000000000002]
[null,null,null,"2014-02-26",null,null,null,null,null,null,null,null,0.28000000000000003]
[null,null,null,"2014-02-27",null,null,null,null,null,null,null,null,0.28499999999999998]
[null,null,null,"2014-02-28",null,null,null,null,null,null,null,null,0.28999999999999998]
[null,null,null,"2014-03-01",null,null,null,null,null,null,null,null,0.29499999999999998]
[null,null,null,"2014-03-02",null,null,null,null,null,null,null,null,0.3]
[null,null,null,"2014-03-03",null,null,null,null,null,null,null,null,0.30499999999999999]
[null,null,null,"2014-03-04",null,null,null,null,null,null,null,null,0.31]
[null,null,null,"2014-03-05",null,null,null,null,null,null,null,null,0.315]
[null,null,null,"2014-03-06",null,null,null,null,null,null,null,null,0.32]
[null,null,null,"2014-03-07",null,null,null,null,null,null,null,null,0.32500000000000001]
[null,null,null,{"$f":"+D69+1","v":"2014-03-08"},null,null,null,null,null,null,null,null,0.33]
[null,null,null,"2014-03-09",null,null,null,null,null,null,null,null,0.33500000000000002]
[null,null,null,"2014-03-10",null,null,null,null,null,null,null,null,0.34]
[null,null,null,"2014-03-11",null,null,null,null,null,null,null,null,0.34499999999999997]
[null,null,null,"2014-03-12",null,null,null,null,null,null,null,null,0.35]
[null,null,null,"2014-03-13",null,null,null,null,null,null,null,null,0.35499999999999998]
[null,null,null,"2014-03-14",null,null,null,null,null,null,null,null,0.36]
[null,null,null,"2014-03-15",null,null,null,null,null,null,null,null,0.36499999999999999]
[null,null,null,"2014-03-16",null,null,null,null,null,null,null,null,0.37]
[null,null,null,"2014-03-17",null,null,null,null,null,null,null,null,0.375]
[null,null,null,"2014-03-18",null,null,null,null,null,null,null,null,0.38]
[null,null,null,"2014-03-19",null,null,null,null,null,null,null,null,0.38500000000000001]
[null,null,null,"2014-03-20",null,null,null,null,null,null,null,null,0.39]
[null,null,null,"2014-03-21",null,null,null,null,null,null,null,null,0.39500000000000002]
[null,null,null,"2014-03-22",null,null,null,null,null,null,null,null,0.4]
[null,null,null,"2014-03-23",null,null,null,null,null,null,null,null,0.40500000000000003]
[null,null,null,"2014-03-24",null,null,null,null,null,null,null,null,0.41]
[null,null,null,"2014-03-25",null,null,null,null,null,null,null,null,0.41499999999999998]
[null,null,null,"2014-03-26",null,null,null,null,null,null,null,null,0.42]
[null,null,null,"2014-03-27",null,null,null,null,null,null,null,null,0.42499999999999999]
[null,null,null,"2014-03-28",null,null,null,null,null,null,null,null,0.43]
[null,null,null,"2014-03-29",null,null,null,null,null,null,null,null,0.435]
[null,null,null,"2014-03-30",null,null,null,null,null,null,null,null,0.44]
[null,null,null,"2014-03-31",null,null,null,null,null,null,null,null,0.44500000000000001]
[null,null,null,"2014-04-01",null,null,null,null,null,null,null,null,0.45]
[null,null,null,"2014-04-02",null,null,null,null,null,null,null,null,0.45500000000000002]
[null,null,null,"2014-04-03",null,null,null,null,null,null,null,null,0.46]
[null,null,null,"2014-04-04",null,null,null,null,null,null,null,null,0.46500000000000002]
[null,null,null,"2014-04-05",null,null,null,null,null,null,null,null,0.47]
[null,null,null,"2014-04-06",null,null,null,null,null,null,null,null,0.47499999999999998]
[null,null,null,"2014-04-07",null,null,null,null,null,null,null,null,0.48]
[null,null,null,"2014-04-08",null,null,null,null,null,null,null,null,0.48499999999999999]
[null,null,null,"2014-04-09",null,null,null,null,null,null,null,null,0.49]
[null,null,null,"2014-04-10",null,null,null,null,null,null,null,null,0.495]
[null,null,null,"2014-04-11",null,null,null,null,null,null,null,null,0.5]
[null,null,null,"2014-04-12",null,null,null,null,null,null,null,null,0.505]
[null,null,null,"2014-04-13",null,null,null,null,null,null,null,null,0.51]
[null,null,null,"2014-04-14",null,null,null,null,null,null,null,null,0.51500000000000001]
[null,null,null,"2014-04-15",null,null,null,null,null,null,null,null,0.52]
[null,null,null,"2014-04-16",null,null,null,null,null,null,null,null,0.52500000000000002]
[null,null,null,"2014-04-17",null,null,null,null,null,null,null,null,0.53]
[null,null,null,"2014-04-18",null,null,null,null,null,null,null,null,0.53500000000000003]
[null,null,null,"2014-04-19",null,null,null,null,null,null,null,null,0.54]
[null,null,null,"2014-04-20",null,null,null,null,null,null,null,null,0.54500000000000004]
[null,null,null,"2014-04-21",null,null,null,null,null,null,null,null,0.55000000000000004]
[null,null,null,"2014-04-22",null,null,null,null,null,null,null,null,0.55500000000000005]
[null,null,null,"2014-04-23",null,null,null,null,null,null,null,null,0.56000000000000005]
[null,null,null,"2014-04-24",null,null,null,null,null,null,null,null,0.56499999999999995]
[null,null,null,"2014-04-25",null,null,null,null,null,null,null,null,0.56999999999999995]
[null,null,null,"2014-04-26",null,null,null,null,null,null,null,null,0.57499999999999996]
[null,null,null,"2014-04-27",null,null,null,null,null,null,null,null,0.57999999999999996]
[null,null,null,"2014-04-28",null,null,null,null,null,null,null,null,0.58499999999999996]
[null,null,null,"2014-04-29",null,null,null,null,null,null,null,null,0.59]
[null,null,null,"2014-04-30",null,null,null,null,null,null,null,null,0.59499999999999997]
[null,null,null,"2014-05-01",null,null,null,null,null,null,null,null,0.6]
[null,null,null,"2014-05-02",null,null,null,null,null,null,null,null,0.60499999999999998]
[null,null,null,"2014-05-03",null,null,null,null,null,null,null,null,0.61]
[null,null,null,"2014-05-04",null,null,null,null,null,null,null,null,0.61499999999999999]
[null,null,null,"2014-05-05",null,null,null,null,null,null,null,null,0.62]
[null,null,null,"2014-05-06",null,null,null,null,null,null,null,null,0.625]
[null,null,null,"2014-05-07",null,null,null,null,null,null,null,null,0.63]
[null,null,null,"2014-05-08",null,null,null,null,null,null,null,null,0.63500000000000001]
[null,null,null,"2014-05-09",null,null,null,null,null,null,null,null,0.64]
[null,null,null,"2014-05-10",null,null,null,null,null,null,null,null,0.64500000000000002]
[null,null,null,{"$f":"+D133+1","v":"2014-05-11"},null,null,null,null,null,null,null,null,0.65]
[null,null,null,"2014-05-12",null,null,null,null,null,null,null,null,0.65500000000000003]
[null,null,null,"2014-05-13",null,null,null,null,null,null,null,null,0.66]
[null,null,null,"2014-05-14",null,null,null,null,null,null,null,null,0.66500000000000004]
[null,null,null,"2014-05-15",null,null,null,null,null,null,null,null,0.67]
[null,null,null,"2014-05-16",null,null,null,null,null,null,null,null,0.67500000000000004]
[null,null,null,"2014-05-17",null,null,null,null,null,null,null,null,0.68]
[null,null,null,"2014-05-18",null,null,null,null,null,null,null,null,0.68500000000000005]
[null,null,null,"2014-05-19",null,null,null,null,null,null,null,null,0.69]
[null,null,null,"2014-05-20",null,null,null,null,null,null,null,null,0.69499999999999995]
[null,null,null,"2014-05-21",null,null,null,null,null,null,null,null,0.7]
[null,null,null,"2014-05-22",null,null,null,null,null,null,null,null,0.70499999999999996]
[null,null,null,"2014-05-23",null,null,null,null,null,null,null,null,0.71]
[null,null,null,"2014-05-24",null,null,null,null,null,null,null,null,0.71499999999999997]
[null,null,null,"2014-05-25",null,null,null,null,null,null,null,null,0.72]
[null,null,null,"2014-05-26",null,null,null,null,null,null,null,null,0.72499999999999998]
[null,null,null,"2014-05-27",null,null,null,null,null,null,null,null,0.73]
[null,null,null,"2014-05-28",null,null,null,null,null,null,null,null,0.73499999999999999]
[null,null,null,"2014-05-29",null,null,null,null,null,null,null,null,0.74]
[null,null,null,"2014-05-30",null,null,null,null,null,null,null,null,0.745]
[null,null,null,"2014-05-31",null,null,null,null,null,null,null,null,0.75]
[null,null,null,"2014-06-01",null,null,null,null,null,null,null,null,0.755]
[null,null,null,"2014-06-02",null,null,null,null,null,null,null,null,0.76]
[null,null,null,"2014-06-03",null,null,null,null,null,null,null,null,0.76500000000000001]
[null,null,null,"2014-06-04",null,null,null,null,null,null,null,null,0.77]
[null,null,null,"2014-06-05",null,null,null,null,null,null,null,null,0.77500000000000002]
[null,null,null,"2014-06-06",null,null,null,null,null,null,null,null,0.78]
[null,null,null,"2014-06-07",null,null,null,null,null,null,null,null,0.78500000000000003]
[null,null,null,"2014-06-08",null,null,null,null,null,null,null,null,0.79]
[null,null,null,"2014-06-09",null,null,null,null,null,null,null,null,0.79500000000000004]
[null,null,null,"2014-06-10",null,null,null,null,null,null,null,null,0.8]
[null,null,null,"2014-06-11",null,null,null,null,null,null,null,null,0.80500000000000005]
[null,null,null,"2014-06-12",null,null,null,null,null,null,null,null,0.81]
[null,null,null,"2014-06-13",null,null,null,null,null,null,null,null,0.81499999999999995]
[null,null,null,"2014-06-14",null,null,null,null,null,null,null,null,0.82]
[null,null,null,"2014-06-15",null,null,null,null,null,null,null,null,0.82499999999999996]
[null,null,null,"2014-06-16",null,null,null,null,null,null,null,null,0.83]
[null,null,null,"2014-06-17",null,null,null,null,null,null,null,null,0.83499999999999996]
[null,null,null,"2014-06-18",null,null,null,null,null,null,null,null,0.84]
[null,null,null,"2014-06-19",null,null,null,null,null,null,null,null,0.84499999999999997]
[null,null,null,"2014-06-20",null,null,null,null,null,null,null,null,0.85]
[null,null,null,"2014-06-21",null,null,null,null,null,null,null,null,0.85499999999999998]
[null,null,null,"2014-06-22",null,null,null,null,null,null,null,null,0.86]
[null,null,null,"2014-06-23",null,null,null,null,null,null,null,null,0.86499999999999999]
[null,null,null,"2014-06-24",null,null,null,null,null,null,null,null,0.87]
[null,null,null,"2014-06-25",null,null,null,null,null,null,null,null,0.875]
[null,null,null,"2014-06-26",null,null,null,null,null,null,null,null,0.88]
[null,null,null,"2014-06-27",null,null,null,null,null,null,null,null,0.88500000000000001]
[null,null,null,"2014-06-28",null,null,null,null,null,null,null,null,0.89]
[null,null,null,"2014-06-29",null,null,null,null,null,null,null,null,0.89500000000000002]
[null,null,null,"2014-06-30",null,null,null,null,null,null,null,null,0.9]
[null,null,null,"2014-07-01",null,null,null,null,null,null,null,null,0.90500000000000003]
[null,null,null,"2014-07-02",null,null,null,null,null,null,null,null,0.91]
[null,null,null,"2014-07-03",null,null,null,null,null,null,null,null,0.91500000000000004]
[null,null,null,"2014-07-04",null,null,null,null,null,null,null,null,0.92]
[null,null,null,"2014-07-05",null,null,null,null,null,null,null,null,0.92500000000000004]
[null,null,null,"2014-07-06",null,null,null,null,null,null,null,null,0.93]
[null,null,null,"2014-07-07",null,null,null,null,null,null,null,null,0.93500000000000005]
[null,null,null,"2014-07-08",null,null,null,null,null,null,null,null,0.94]
[null,null,null,"2014-07-09",null,null,null,null,null,null,null,null,0.94499999999999995]
[null,null,null,"2014-07-10",null,null,null,null,null,null,null,null,0.95]
[null,null,null,"2014-07-11",null,null,null,null,null,null,null,null,0.95499999999999996]
[null,null,null,"2014-07-12",null,null,null,null,null,null,null,null,0.96]
[null,null,null,"2014-07-13",null,null,null,null,null,null,null,null,0.96499999999999997]
[null,null,null,{"$f":"+D197+1","v":"2014-07-14"},null,null,null,null,null,null,null,null,0.97]
[null,null,null,"2014-07-15",null,null,null,null,null,null,null,null,0.97499999999999998]
[null,null,null,"2014-07-16",null,null,null,null,null,null,null,null,0.98]
[null,null,null,"2014-07-17",null,null,null,null,null,null,null,null,0.98499999999999999]
[null,null,null,"2014-07-18",null,null,null,null,null,null,null,null,0.99]
[null,null,null,"2014-07-19",null,null,null,null,null,null,null,null,0.995]
[null,null,null,"2014-07-20",null,null,null,null,null,null,null,null,1]
[null,null,null,"2014-07-21"]
[null,null,null,"2014-07-22"]
[null,null,null,"2014-07-23"]
[null,null,null,"2014-07-24"]
[null,null,null,"2014-07-25"]
[null,null,null,"2014-07-26"]
[null,null,null,"2014-07-27"]
[null,null,null,"2014-07-28"]
[null,null,null,"2014-07-29"]
[null,null,null,"2014-07-30"]
[null,null,null,"2014-07-31"]
[null,null,null,"2014-08-01"]
[null,null,null,"2014-08-02"]
[null,null,null,"2014-08-03"]
[null,null,null,"2014-08-04"]
[null,null,null,"2014-08-05"]
[null,null,null,"2014-08-06"]
[null,null,null,"2014-08-07"]
[null,null,null,"2014-08-08"]
[null,null,null,"2014-08-09"]
[null,null,null,"2014-08-10"]
[null,null,null,"2014-08-11"]
[null,null,null,"2014-08-12"]
[null,null,null,"2014-08-13"]
[null,null,null,"2014-08-14"]
[null,null,null,"2014-08-15"]
[null,null,null,"2014-08-16"]
[null,null,null,"2014-08-17"]
[null,null,null,"2014-08-18"]
[null,null,null,"2014-08-19"]
[null,null,null,"2014-08-20"]
[null,null,null,"2014-08-21"]
[null,null,null,"2014-08-22"]
[null,null,null,"2014-08-23"]
[null,null,null,"2014-08-24"]
[null,null,null,"2014-08-25"]
[null,null,null,"2014-08-26"]
[null,null,null,"2014-08-27"]
[null,null,null,"2014-08-28"]
[null,null,null,"2014-08-29"]
[null,null,null,"2014-08-30"]
[null,null,null,"2014-08-31"]
[null,null,null,"2014-09-01"]
[null,null,null,"2014-09-02"]
[null,null,null,"2014-09-03"]
[null,null,null,"2014-09-04"]
[null,null,null,"2014-09-05"]
[null,null,null,"2014-09-06"]
[null,null,null,"2014-09-07"]
[null,null,null,"2014-09-08"]
[null,null,null,"2014-09-09"]
[null,null,null,"2014-09-10"]
[null,null,null,"2014-09-11"]
[null,null,null,"2014-09-12"]
[null,null,null,"2014-09-13"]
[null,null,null,"2014-09-14"]
[null,null,null,"2014-09-15"]
[null,null,null,{"$f":"+D261+1","v":"2014-09-16"}]
[null,null,null,"2014-09-17"]
[null,null,null,"2014-09-18"]
[null,null,null,"2014-09-19"]
[null,null,null,"2014-09-20"]
[null,null,null,"2014-09-21"]
[null,null,null,"2014-09-22"]
[null,null,null,"2014-09-23"]
[null,null,null,"2014-09-24"]
[null,null,null,"2014-09-25"]
[null,null,null,"2014-09-26"]
[null,null,null,"2014-09-27"]
[null,null,null,"2014-09-28"]
[null,null,null,"2014-09-29"]
[null,null,null,"2014-09-30"]
[null,null,null,"2014-10-01"]
[null,null,null,"2014-10-02"]
[null,null,null,"2014-10-03"]
[null,null,null,"2014-10-04"]
[null,null,null,"2014-10-05"]
[null,null,null,"2014-10-06"]
[null,null,null,"2014-10-07"]
[null,null,null,"2014-10-08"]
[null,null,null,"2014-10-09"]
[null,null,null,"2014-10-10"]
[null,null,null,"2014-10-11"]
[null,null,null,"2014-10-12"]
[null,null,null,"2014-10-13"]
[null,null,null,"2014-10-14"]
[null,null,null,"2014-10-15"]
[null,null,null,"2014-10-16"]
[null,null,null,"2014-10-17"]
[null,null,null,"2014-10-18"]
[null,null,null,"2014-10-19"]
[null,null,null,"2014-10-20"]
[null,null,null,"2014-10-21"]
[null,null,null,"2014-10-22"]
[null,null,null,"2014-10-23"]
[null,null,null,"2014-10-24"]
[null,null,null,"2014-10-25"]
[null,null,null,"2014-10-26"]
[null,null,null,"2014-10-27"]
[null,null,null,"2014-10-28"]
[null,null,null,"2014-10-29"]
[null,null,null,"2014-10-30"]
[null,null,null,"2014-10-31"]
[null,null,null,"2014-11-01"]
[null,null,null,"2014-11-02"]
[null,null,null,"2014-11-03"]
[null,null,null,"2014-11-04"]
[null,null,null,"2014-11-05"]
[null,null,null,"2014-11-06"]
[null,null,null,"2014-11-07"]
[null,null,null,"2014-11-08"]
[null,null,null,"2014-11-09"]
[null,null,null,"2014-11-10"]
[null,null,null,"2014-11-11"]
[null,null,null,"2014-11-12"]
[null,null,null,"2014-11-13"]
[null,null,null,"2014-11-14"]
[null,null,null,"2014-11-15"]
[null,null,null,"2014-11-16"]
[null,null,null,"2014-11-17"]
[null,null,null,"2014-11-18"]
[null,null,null,{"$f":"+D325+1","v":"2014-11-19"}]
[null,null,null,"2014-11-20"]
[null,null,null,"2014-11-21"]
[null,null,null,"2014-11-22"]
[null,null,null,"2014-11-23"]
[null,null,null,"2014-11-24"]
[null,null,null,"2014-11-25"]
[null,null,null,"2014-11-26"]
[null,null,null,"2014-11-27"]
[null,null,null,"2014-11-28"]
[null,null,null,"2014-11-29"]
[null,null,null,"2014-11-30"]
[null,null,null,"2014-12-01"]
[null,null,null,"2014-12-02"]
[null,null,null,"2014-12-03"]
[null,null,null,"2014-12-04"]
[null,null,null,"2014-12-05"]
[null,null,null,"2014-12-06"]
[null,null,null,"2014-12-07"]
[null,null,null,"2014-12-08"]
[null,null,null,"2014-12-09"]
[null,null,null,"2014-12-10"]
[null,null,null,"2014-12-11"]
[null,null,null,"2014-12-12"]
[null,null,null,"2014-12-13"]
[null,null,null,"2014-12-14"]
[null,null,null,"2014-12-15"]
[null,null,null,"2014-12-16"]
[null,null,null,"2014-12-17"]
[null,null,null,"2014-12-18"]
[null,null,null,"2014-12-19"]
[null,null,null,"2014-12-20"]
[null,null,null,"2014-12-21"]
[null,null,null,"2014-12-22"]
[null,null,null,"2014-12-23"]
[null,null,null,"2014-12-24"]
[null,null,null,"2014-12-25"]
[null,null,null,"2014-12-26"]
[null,null,null,"2014-12-27"]
[null,null,null,"2014-12-28"]
[null,null,null,"2014-12-29"]
[null,null,null,"2014-12-30"]
[null,null,null,"2014-12-31"]
[null,null,null,"2015-01-01"]
[null,null,null,"2015-01-02"]
[null,null,null,"2015-01-03"]
[null,null,null,"2015-01-04"]
[null,null,null,"2015-01-05"]
[null,null,null,"2015-01-06"]
[null,null,null,"2015-01-07"]
[null,null,null,"2015-01-08"]
[null,null,null,"2015-01-09"]
[null,null,null,"2015-01-10"]
[null,null,null,"2015-01-11"]
[null,null,null,"2015-01-12"]
[null,null,null,"2015-01-13"]
[null,null,null,"2015-01-14"]
[null,null,null,"2015-01-15"]
[null,null,null,"2015-01-16"]
[null,null,null,"2015-01-17"]
[null,null,null,"2015-01-18"]
[null,null,null,"2015-01-19"]
[null,null,null,"2015-01-20"]
[null,null,null,"2015-01-21"]
[null,null,null,{"$f":"+D389+1","v":"2015-01-22"}]
[null,null,null,"2015-01-23"]
[null,null,null,"2015-01-24"]
[null,null,null,"2015-01-25"]
[null,null,null,"2015-01-26"]
[null,null,null,"2015-01-27"]
[null,null,null,"2015-01-28"]
[null,null,null,"2015-01-29"]
[null,null,null,"2015-01-30"]
[null,null,null,"2015-01-31"]
[null,null,null,"2015-02-01"]
[null,null,null,"2015-02-02"]
[null,null,null,"2015-02-03"]
[null,null,null,"2015-02-04"]
[null,null,null,"2015-02-05"]
[null,null,null,"2015-02-06"]
[null,null,null,"2015-02-07"]
[null,null,null,"2015-02-08"]
[null,null,null,"2015-02-09"]
[null,null,null,"2015-02-10"]
[null,null,null,"2015-02-11"]
[null,null,null,"2015-02-12"]
[null,null,null,"2015-02-13"]
[null,null,null,"2015-02-14"]
[null,null,null,"2015-02-15"]
[null,null,null,"2015-02-16"]
[null,null,null,"2015-02-17"]
[null,null,null,"2015-02-18"]
[null,null,null,"2015-02-19"]
[null,null,null,"2015-02-20"]
[null,null,null,"2015-02-21"]
[null,null,null,"2015-02-22"]
[null,null,null,"2015-02-23"]
[null,null,null,"2015-02-24"]
[null,null,null,"2015-02-25"]
[null,null,null,"2015-02-26"]
[null,null,null,"2015-02-27"]
[null,null,null,"2015-02-28"]
[null,null,null,"2015-03-01"]
[null,null,null,"2015-03-02"]
[null,null,null,"2015-03-03"]
[null,null,null,"2015-03-04"]
[null,null,null,"2015-03-05"]
[null,null,null,"2015-03-06"]
[null,null,null,"2015-03-07"]
[null,null,null,"2015-03-08"]
[null,null,null,"2015-03-09"]
[null,null,null,"2015-03-10"]
[null,null,null,"2015-03-11"]
[null,null,null,"2015-03-12"]
[null,null,null,"2015-03-13"]
[null,null,null,"2015-03-14"]
[null,null,null,"2015-03-15"]
[null,null,null,"2015-03-16"]
[null,null,null,"2015-03-17"]
[null,null,null,"2015-03-18"]
[null,null,null,"2015-03-19"]
[null,null,null,"2015-03-20"]
[null,null,null,"2015-03-21"]
[null,null,null,"2015-03-22"]
[null,null,null,"2015-03-23"]
[null,null,null,"2015-03-24"]
[null,null,null,"2015-03-25"]
[null,null,null,"2015-03-26"]
[null,null,null,{"$f":"+D453+1","v":"2015-03-27"}]
[null,null,null,"2015-03-28"]
[null,null,null,"2015-03-29"]
[null,null,null,"2015-03-30"]
[null,null,null,"2015-03-31"]
[null,null,null,"2015-04-01"]
[null,null,null,"2015-04-02"]
[null,null,null,"2015-04-03"]
[null,null,null,"2015-04-04"]
[null,null,null,"2015-04-05"]
[null,null,null,"2015-04-06"]
[null,null,null,"2015-04-07"]
[null,null,null,"2015-04-08"]
[null,null,null,"2015-04-09"]
[null,null,null,"2015-04-10"]
[null,null,null,"2015-04-11"]
[null,null,null,"2015-04-12"]
[null,null,null,"2015-04-13"]
[null,null,null,"2015-04-14"]
[null,null,null,"2015-04-15"]
[null,null,null,"2015-04-16"]
[null,null,null,"2015-04-17"]
[null,null,null,"2015-04-18"]
[null,null,null,"2015-04-19"]
[null,null,null,"2015-04-20"]
[null,null,null,"2015-04-21"]
[null,null,null,"2015-04-22"]
[null,null,null,"2015-04-23"]
[null,null,null,"2015-04-24"]
[null,null,null,"2015-04-25"]
[null,null,null,"2015-04-26"]
[null,null,null,"2015-04-27"]
[null,null,null,"2015-04-28"]
[null,null,null,"2015-04-29"]
[null,null,null,"2015-04-30"]
[null,null,null,"2015-05-01"]
[null,null,null,"2015-05-02"]
[null,null,null,"2015-05-03"]
[null,null,null,"2015-05-04"]
[null,null,null,"2015-05-05"]
[null,null,null,"2015-05-06"]
[null,null,null,"2015-05-07"]
[null,null,null,"2015-05-08"]
[null,null,null,"2015-05-09"]
[null,null,null,"2015-05-10"]
[null,null,null,"2015-05-11"]
[null,null,null,"2015-05-12"]
[null,null,null,"2015-05-13"]
[null,null,null,"2015-05-14"]
[null,null,null,"2015-05-15"]
[null,null,null,"2015-05-16"]
[null,null,null,"2015-05-17"]
[null,null,null,"2015-05-18"]
[null,null,null,"2015-05-19"]
[null,null,null,"2015-05-20"]
[null,null,null,"2015-05-21"]
[null,null,null,"2015-05-22"]
[null,null,null,"2015-05-23"]
[null,null,null,"2015-05-24"]
[null,null,null,"2015-05-25"]
[null,null,null,"2015-05-26"]
[null,null,null,"2015-05-27"]
[null,null,null,"2015-05-28"]
[null,null,null,"2015-05-29"]
[null,null,null,{"$f":"+D517+1","v":"2015-05-30"}]
[null,null,null,"2015-05-31"]
[null,null,null,"2015-06-01"]
[null,null,null,"2015-06-02"]
[null,null,null,"2015-06-03"]
[null,null,null,"2015-06-04"]
[null,null,null,"2015-06-05"]
[null,null,null,"2015-06-06"]
[null,null,null,"2015-06-07"]
[null,null,null,"2015-06-08"]
[null,null,null,"2015-06-09"]
[null,null,null,"2015-06-10"]
[null,null,null,"2015-06-11"]
[null,null,null,"2015-06-12"]
[null,null,null,"2015-06-13"]
[null,null,null,"2015-06-14"]
[null,null,null,"2015-06-15"]
[null,null,null,"2015-06-16"]
[null,null,null,"2015-06-17"]
[null,null,null,"2015-06-18"]
[null,null,null,"2015-06-19"]
[null,null,null,"2015-06-20"]
[null,null,null,"2015-06-21"]
[null,null,null,"2015-06-22"]
[null,null,null,"2015-06-23"]
[null,null,null,"2015-06-24"]
[null,null,null,"2015-06-25"]
[null,null,null,"2015-06-26"]
[null,null,null,"2015-06-27"]
[null,null,null,"2015-06-28"]
[null,null,null,"2015-06-29"]
[null,null,null,"2015-06-30"]
[null,null,null,"2015-07-01"]
[null,null,null,"2015-07-02"]
[null,null,null,"2015-07-03"]
[null,null,null,"2015-07-04"]
[null,null,null,"2015-07-05"]
[null,null,null,"2015-07-06"]
[null,null,null,"2015-07-07"]
[null,null,null,"2015-07-08"]
[null,null,null,"2015-07-09"]
[null,null,null,"2015-07-10"]
[null,null,null,"2015-07-11"]
[null,null,null,"2015-07-12"]
[null,null,null,"2015-07-13"]
[null,null,null,"2015-07-14"]
[null,null,null,"2015-07-15"]
[null,null,null,"2015-07-16"]
[null,null,null,"2015-07-17"]
[null,null,null,"2015-07-18"]
[null,null,null,"2015-07-19"]
[null,null,null,"2015-07-20"]
[null,null,null,"2015-07-21"]
[null,null,null,"2015-07-22"]
[null,null,null,"2015-07-23"]
[null,null,null,"2015-07-24"]
[null,null,null,"2015-07-25"]
[null,null,null,"2015-07-26"]
[null,null,null,"2015-07-27"]
[null,null,null,"2015-07-28"]
[null,null,null,"2015-07-29"]
[null,null,null,"2015-07-30"]
[null,null,null,"2015-07-31"]
[null,null,null,"2015-08-01"]
[null,null,null,{"$f":"+D581+1","v":"2015-08-02"}]
[null,null,null,"2015-08-03"]
[null,null,null,"2015-08-04"]
[null,null,null,"2015-08-05"]
[null,null,null,"2015-08-06"]
[null,null,null,"2015-08-07"]
[null,null,null,"2015-08-08"]
[null,null,null,"2015-08-09"]
[null,null,null,"2015-08-10"]
[null,null,null,"2015-08-11"]
[null,null,null,"2015-08-12"]
[null,null,null,"2015-08-13"]
[null,null,null,"2015-08-14"]
[null,null,null,"2015-08-15"]
[null,null,null,"2015-08-16"]
[null,null,null,"2015-08-17"]
[null,null,null,"2015-08-18"]
[null,null,null,"2015-08-19"]
[null,null,null,"2015-08-20"]
[null,null,null,"2015-08-21"]
[null,null,null,"2015-08-22"]
[null,null,null,"2015-08-23"]
[null,null,null,"2015-08-24"]
[null,null,null,"2015-08-25"]
[null,null,null,"2015-08-26"]
[null,null,null,"2015-08-27"]
[null,null,null,"2015-08-28"]
[null,null,null,"2015-08-29"]
[null,null,null,"2015-08-30"]
[null,null,null,"2015-08-31"]
[null,null,null,"2015-09-01"]
[null,null,null,"2015-09-02"]
[null,null,null,"2015-09-03"]
[null,null,null,"2015-09-04"]
[null,null,null,"2015-09-05"]
[null,null,null,"2015-09-06"]
[null,null,null,"2015-09-07"]
[null,null,null,"2015-09-08"]
[null,null,null,"2015-09-09"]
[null,null,null,"2015-09-10"]
[null,null,null,"2015-09-11"]
[null,null,null,"2015-09-12"]
[null,null,null,"2015-09-13"]
[null,null,null,"2015-09-14"]
[null,null,null,"2015-09-15"]
[null,null,null,"2015-09-16"]
[null,null,null,"2015-09-17"]
[null,null,null,"2015-09-18"]
[null,null,null,"2015-09-19"]
[null,null,null,"2015-09-20"]
[null,null,null,"2015-09-21"]
[null,null,null,"2015-09-22"]
[null,null,null,"2015-09-23"]
[null,null,null,"2015-09-24"]
[null,null,null,"2015-09-25"]
[null,null,null,"2015-09-26"]
[null,null,null,"2015-09-27"]
[null,null,null,"2015-09-28"]
[null,null,null,"2015-09-29"]
[null,null,null,"2015-09-30"]
[null,null,null,"2015-10-01"]
[null,null,null,"2015-10-02"]
[null,null,null,"2015-10-03"]
[null,null,null,"2015-10-04"]
[null,null,null,{"$f":"+D645+1","v":"2015-10-05"}]
[null,null,null,"2015-10-06"]
[null,null,null,"2015-10-07"]
[null,null,null,"2015-10-08"]
[null,null,null,"2015-10-09"]
[null,null,null,"2015-10-10"]
[null,null,null,"2015-10-11"]
[null,null,null,"2015-10-12"]
[null,null,null,"2015-10-13"]
[null,null,null,"2015-10-14"]
[null,null,null,"2015-10-15"]
[null,null,null,"2015-10-16"]
[null,null,null,"2015-10-17"]
[null,null,null,"2015-10-18"]
[null,null,null,"2015-10-19"]
[null,null,null,"2015-10-20"]
[null,null,null,"2015-10-21"]
[null,null,null,"2015-10-22"]
[null,null,null,"2015-10-23"]
[null,null,null,"2015-10-24"]
[null,null,null,"2015-10-25"]
[null,null,null,"2015-10-26"]
[null,null,null,"2015-10-27"]
[null,null,null,"2015-10-28"]
[null,null,null,"2015-10-29"]
[null,null,null,"2015-10-30"]
[null,null,null,"2015-10-31"]
[null,null,null,"2015-11-01"]
[null,null,null,"2015-11-02"]
[null,null,null,"2015-11-03"]
[null,null,null,"2015-11-04"]
[null,null,null,"2015-11-05"]
[null,null,null,"2015-11-06"]
[null,null,null,"2015-11-07"]
[null,null,null,"2015-11-08"]
[null,null,null,"2015-11-09"]
[null,null,null,"2015-11-10"]
[null,null,null,"2015-11-11"]
[null,null,null,"2015-11-12"]
[null,null,null,"2015-11-13"]
[null,null,null,"2015-11-14"]
[null,null,null,"2015-11-15"]
[null,null,null,"2015-11-16"]
[null,null,null,"2015-11-17"]
[null,null,null,"2015-11-18"]
[null,null,null,"2015-11-19"]
[null,null,null,"2015-11-20"]
[null,null,null,"2015-11-21"]
[null,null,null,"2015-11-22"]
[null,null,null,"2015-11-23"]
[null,null,null,"2015-11-24"]
[null,null,null,"2015-11-25"]
[null,null,null,{"$f":"+D697+1","v":"2015-11-26"}]
[null,null,null,{"$f":"+D698+1","v":"2015-11-27"}]
[null,null,null,"2015-11-28"]
[null,null,null,"2015-11-29"]
[null,null,null,"2015-11-30"]
[null,null,null,"2015-12-01"]
[null,null,null,"2015-12-02"]
[null,null,null,"2015-12-03"]
[null,null,null,"2015-12-04"]
[null,null,null,"2015-12-05"]
[null,null,null,"2015-12-06"]
[null,null,null,"2015-12-07"]
[null,null,null,"2015-12-08"]
[null,null,null,"2015-12-09"]
[null,null,null,"2015-12-10"]
[null,null,null,"2015-12-11"]
[null,null,null,"2015-12-12"]
[null,null,null,"2015-12-13"]
[null,null,null,"2015-12-14"]
[null,null,null,"2015-12-15"]
[null,null,null,"2015-12-16"]
[null,null,null,"2015-12-17"]
[null,null,null,"2015-12-18"]
[null,null,null,"2015-12-19"]
[null,null,null,"2015-12-20"]
[null,null,null,{"$f":"+D722+1","v":"2015-12-21"}]
[null,null,null,{"$f":"+D723+1","v":"2015-12-22"}]
[null,null,null,"2015-12-23"]
[null,null,null,"2015-12-24"]
[null,null,null,"2015-12-25"]
[null,null,null,"2015-12-26"]
[null,null,null,"2015-12-27"]
[null,null,null,"2015-12-28"]
[null,null,null,"2015-12-29"]
[null,null,null,"2015-12-30"]
[null,null,null,"2015-12-31"]