Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
45
6789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
A
B
C
D
E
F
Summary:
Preferred
Option
and
Option
2/
6/
10
7
%
discount
rate
Preferred
option
1
2
3
4
5
Total
Hours
High
='
Results
­
Pref
Option'!
C$
69
='
Results
­
Pref
Option'!
D$
69
='
Results
­
Pref
Option'!
E$
69
='
Results
­
Pref
Option'!
F$
69
='
Results
­
Pref
Option'!
G$
69
Medium
='
Results
­
Pref
Option'!
C$
95
='
Results
­
Pref
Option'!
D$
95
='
Results
­
Pref
Option'!
E$
95
='
Results
­
Pref
Option'!
F$
95
='
Results
­
Pref
Option'!
G$
95
Low
='
Results
­
Pref
Option'!
C$
121
='
Results
­
Pref
Option'!
D$
121
='
Results
­
Pref
Option'!
E$
121
='
Results
­
Pref
Option'!
F$
121
='
Results
­
Pref
Option'!
G$
121
Total
Costs
High
='
Results
­
Pref
Option'!
C$
70
='
Results
­
Pref
Option'!
D$
70
='
Results
­
Pref
Option'!
E$
70
='
Results
­
Pref
Option'!
F$
70
='
Results
­
Pref
Option'!
G$
70
Medium
='
Results
­
Pref
Option'!
C$
96
='
Results
­
Pref
Option'!
D$
96
='
Results
­
Pref
Option'!
E$
96
='
Results
­
Pref
Option'!
F$
96
='
Results
­
Pref
Option'!
G$
96
Low
='
Results
­
Pref
Option'!
C$
122
='
Results
­
Pref
Option'!
D$
122
='
Results
­
Pref
Option'!
E$
122
='
Results
­
Pref
Option'!
F$
122
='
Results
­
Pref
Option'!
G$
122
High
Medium
Low
NPV
='
Results
­
Pref
Option'!
C$
71
='
Results
­
Pref
Option'!
C$
97
='
Results
­
Pref
Option'!
C$
123
Max
One
Year
Hours
='
Results
­
Pref
Option'!
C$
72
='
Results
­
Pref
Option'!
C$
98
='
Results
­
Pref
Option'!
C$
124
Max
One
Year
Costs
='
Results
­
Pref
Option'!
C$
73
='
Results
­
Pref
Option'!
C$
99
='
Results
­
Pref
Option'!
C$
125
Annualized
Cost
='
Results
­
Pref
Option'!
C$
74
='
Results
­
Pref
Option'!
C$
100
='
Results
­
Pref
Option'!
C$
126
Option
2/
6/
10
1
2
3
4
5
Total
Hours
High
='
Results
­
Option
2­
6­
10'!
C69
='
Results
­
Option
2­
6­
10'!
D69
='
Results
­
Option
2­
6­
10'!
E69
='
Results
­
Option
2­
6­
10'!
F69
='
Results
­
Option
2­
6­
10'!
G69
Medium
='
Results
­
Option
2­
6­
10'!
C92
='
Results
­
Option
2­
6­
10'!
D92
='
Results
­
Option
2­
6­
10'!
E92
='
Results
­
Option
2­
6­
10'!
F92
='
Results
­
Option
2­
6­
10'!
G92
Low
='
Results
­
Option
2­
6­
10'!
C115
='
Results
­
Option
2­
6­
10'!
D115
='
Results
­
Option
2­
6­
10'!
E115
='
Results
­
Option
2­
6­
10'!
F115
='
Results
­
Option
2­
6­
10'!
G115
Total
Costs
High
='
Results
­
Option
2­
6­
10'!
C70
='
Results
­
Option
2­
6­
10'!
D70
='
Results
­
Option
2­
6­
10'!
E70
='
Results
­
Option
2­
6­
10'!
F70
='
Results
­
Option
2­
6­
10'!
G70
Medium
='
Results
­
Option
2­
6­
10'!
C93
='
Results
­
Option
2­
6­
10'!
D93
='
Results
­
Option
2­
6­
10'!
E93
='
Results
­
Option
2­
6­
10'!
F93
='
Results
­
Option
2­
6­
10'!
G93
Low
='
Results
­
Option
2­
6­
10'!
C116
='
Results
­
Option
2­
6­
10'!
D116
='
Results
­
Option
2­
6­
10'!
E116
='
Results
­
Option
2­
6­
10'!
F116
='
Results
­
Option
2­
6­
10'!
G116
High
Medium
Low
NPV
='
Results
­
Option
2­
6­
10'!
C71
='
Results
­
Option
2­
6­
10'!
C94
='
Results
­
Option
2­
6­
10'!
C117
Max
One
Year
Hours
='
Results
­
Option
2­
6­
10'!
C72
='
Results
­
Option
2­
6­
10'!
C95
='
Results
­
Option
2­
6­
10'!
C118
Max
One
Year
Costs
='
Results
­
Option
2­
6­
10'!
C73
='
Results
­
Option
2­
6­
10'!
C96
='
Results
­
Option
2­
6­
10'!
C119
Annualized
Cost
='
Results
­
Option
2­
6­
10'!
C74
='
Results
­
Option
2­
6­
10'!
C97
='
Results
­
Option
2­
6­
10'!
C120
February
14,
2003
1
of
79
AD­
MP&
M7A­
formula.
xls
­
Summary
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
45
6789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
G
H
I
J
K
L
Year
Relative
to
Promulgation
of
Rule
6
7
8
9
10
11
='
Results
­
Pref
Option'!
H$
69
='
Results
­
Pref
Option'!
I$
69
='
Results
­
Pref
Option'!
J$
69
='
Results
­
Pref
Option'!
K$
69
='
Results
­
Pref
Option'!
L$
69
='
Results
­
Pref
Option'!
M$
69
='
Results
­
Pref
Option'!
H$
95
='
Results
­
Pref
Option'!
I$
95
='
Results
­
Pref
Option'!
J$
95
='
Results
­
Pref
Option'!
K$
95
='
Results
­
Pref
Option'!
L$
95
='
Results
­
Pref
Option'!
M$
95
='
Results
­
Pref
Option'!
H$
121
='
Results
­
Pref
Option'!
I$
121
='
Results
­
Pref
Option'!
J$
121
='
Results
­
Pref
Option'!
K$
121
='
Results
­
Pref
Option'!
L$
121
='
Results
­
Pref
Option'!
M$
121
='
Results
­
Pref
Option'!
H$
70
='
Results
­
Pref
Option'!
I$
70
='
Results
­
Pref
Option'!
J$
70
='
Results
­
Pref
Option'!
K$
70
='
Results
­
Pref
Option'!
L$
70
='
Results
­
Pref
Option'!
M$
70
='
Results
­
Pref
Option'!
H$
96
='
Results
­
Pref
Option'!
I$
96
='
Results
­
Pref
Option'!
J$
96
='
Results
­
Pref
Option'!
K$
96
='
Results
­
Pref
Option'!
L$
96
='
Results
­
Pref
Option'!
M$
96
='
Results
­
Pref
Option'!
H$
122
='
Results
­
Pref
Option'!
I$
122
='
Results
­
Pref
Option'!
J$
122
='
Results
­
Pref
Option'!
K$
122
='
Results
­
Pref
Option'!
L$
122
='
Results
­
Pref
Option'!
M$
122
Year
Relative
to
Promulgation
of
Rule
6
7
8
9
10
11
='
Results
­
Option
2­
6­
10'!
H69
='
Results
­
Option
2­
6­
10'!
I69
='
Results
­
Option
2­
6­
10'!
J69
='
Results
­
Option
2­
6­
10'!
K69
='
Results
­
Option
2­
6­
10'!
L69
='
Results
­
Option
2­
6­
10'!
M69
='
Results
­
Option
2­
6­
10'!
H92
='
Results
­
Option
2­
6­
10'!
I92
='
Results
­
Option
2­
6­
10'!
J92
='
Results
­
Option
2­
6­
10'!
K92
='
Results
­
Option
2­
6­
10'!
L92
='
Results
­
Option
2­
6­
10'!
M92
='
Results
­
Option
2­
6­
10'!
H115
='
Results
­
Option
2­
6­
10'!
I115
='
Results
­
Option
2­
6­
10'!
J115
='
Results
­
Option
2­
6­
10'!
K115
='
Results
­
Option
2­
6­
10'!
L115
='
Results
­
Option
2­
6­
10'!
M115
='
Results
­
Option
2­
6­
10'!
H70
='
Results
­
Option
2­
6­
10'!
I70
='
Results
­
Option
2­
6­
10'!
J70
='
Results
­
Option
2­
6­
10'!
K70
='
Results
­
Option
2­
6­
10'!
L70
='
Results
­
Option
2­
6­
10'!
M70
='
Results
­
Option
2­
6­
10'!
H93
='
Results
­
Option
2­
6­
10'!
I93
='
Results
­
Option
2­
6­
10'!
J93
='
Results
­
Option
2­
6­
10'!
K93
='
Results
­
Option
2­
6­
10'!
L93
='
Results
­
Option
2­
6­
10'!
M93
='
Results
­
Option
2­
6­
10'!
H116
='
Results
­
Option
2­
6­
10'!
I116
='
Results
­
Option
2­
6­
10'!
J116
='
Results
­
Option
2­
6­
10'!
K116
='
Results
­
Option
2­
6­
10'!
L116
='
Results
­
Option
2­
6­
10'!
M116
February
14,
2003
2
of
79
AD­
MP&
M7A­
formula.
xls
­
Summary
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
45
6789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
M
N
O
P
12
13
14
15
='
Results
­
Pref
Option'!
N$
69
='
Results
­
Pref
Option'!
O$
69
='
Results
­
Pref
Option'!
P$
69
='
Results
­
Pref
Option'!
Q$
69
='
Results
­
Pref
Option'!
N$
95
='
Results
­
Pref
Option'!
O$
95
='
Results
­
Pref
Option'!
P$
95
='
Results
­
Pref
Option'!
Q$
95
='
Results
­
Pref
Option'!
N$
121
='
Results
­
Pref
Option'!
O$
121
='
Results
­
Pref
Option'!
P$
121
='
Results
­
Pref
Option'!
Q$
121
='
Results
­
Pref
Option'!
N$
70
='
Results
­
Pref
Option'!
O$
70
='
Results
­
Pref
Option'!
P$
70
='
Results
­
Pref
Option'!
Q$
70
='
Results
­
Pref
Option'!
N$
96
='
Results
­
Pref
Option'!
O$
96
='
Results
­
Pref
Option'!
P$
96
='
Results
­
Pref
Option'!
Q$
96
='
Results
­
Pref
Option'!
N$
122
='
Results
­
Pref
Option'!
O$
122
='
Results
­
Pref
Option'!
P$
122
='
Results
­
Pref
Option'!
Q$
122
12
13
14
15
='
Results
­
Option
2­
6­
10'!
N69
='
Results
­
Option
2­
6­
10'!
O69
='
Results
­
Option
2­
6­
10'!
P69
='
Results
­
Option
2­
6­
10'!
Q69
='
Results
­
Option
2­
6­
10'!
N92
='
Results
­
Option
2­
6­
10'!
O92
='
Results
­
Option
2­
6­
10'!
P92
='
Results
­
Option
2­
6­
10'!
Q92
='
Results
­
Option
2­
6­
10'!
N115
='
Results
­
Option
2­
6­
10'!
O115
='
Results
­
Option
2­
6­
10'!
P115
='
Results
­
Option
2­
6­
10'!
Q115
='
Results
­
Option
2­
6­
10'!
N70
='
Results
­
Option
2­
6­
10'!
O70
='
Results
­
Option
2­
6­
10'!
P70
='
Results
­
Option
2­
6­
10'!
Q70
='
Results
­
Option
2­
6­
10'!
N93
='
Results
­
Option
2­
6­
10'!
O93
='
Results
­
Option
2­
6­
10'!
P93
='
Results
­
Option
2­
6­
10'!
Q93
='
Results
­
Option
2­
6­
10'!
N116
='
Results
­
Option
2­
6­
10'!
O116
='
Results
­
Option
2­
6­
10'!
P116
='
Results
­
Option
2­
6­
10'!
Q116
February
14,
2003
3
of
79
AD­
MP&
M7A­
formula.
xls
­
Summary
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
A
B
C
D
Preferred
Option
Scenario
Definition
Number
of
facilities
operating
post­
regulation
requiring
a
permit
=
SUM(
C4:
C6)
Of
facilities
operating
post­
regulation:
existing
concentration­
based
629
existing
mass­
based
3,667
no
permit
in
baseline
648
concentration
based
to
be
converted
to
mass­
based
223
new
concentration­
based
432
new
mass­
based
216
Number
of
currently
permitted
facilities
closing
(
no
longer
requiring
a
permit)
143
Of
facilities
closing
due
to
the
rule:
existing
concentration­
based
12
existing
mass­
based
131
Type
of
Permit
Required
1
2
new
concentration­
based
permit
=$
C8/
3
=$
C8/
3
new
mass­
based
permit
=$
C9/
3
=$
C9/
3
facility
closure
with
concentration­
based
permit
=$
C12/
3
=$
C12/
3
facility
closure
with
mass­
based
permit
=$
C13/
3
=$
C13/
3
conversion
of
conc­
based
to
mass­
based
permit
=$
C7/
3
=$
C7/
3
repermit
­
concen­
based:
post­
regulation**
=($
C4­$
C7)/
3
=($
C4­$
C7)/
3
repermit
­
mass­
based
:
post­
regulation**
=$
C5/
3
=$
C5/
3
repermit
­
concen­
based:
baseline***
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
repermit
­
mass­
based
:
baseline***
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
cumulative
incremental
number
of
facilities
operating
under
permits
(
new
­
closing)
=
C19+
C20­
C21­
C22
=
C28+
D19+
D20­
D21­
D22
*
assumes
no
incremental
effort
for
facilities
that
already
have
the
type
of
permit
required
by
the
rule,
other
than
repermitting
on
a
different
schedule.
**
facilities
with
existing
permits
excluding
facilities
that
close
due
to
the
rule,
plus
new
permits.
***
facilities
with
existing
permits
including
facilities
that
close
due
to
the
rule.

1
2
develop
and
issue
permit
­
concentration
based
=
C19
=
D19
develop
and
issue
permit
­
mass
based
=
C20
=
D20
develop
and
issue
permit
­
conc
based
converted
to
mass
based
=
C23
=
D23
provide
technical
guidance
­
concentation
based
=
C19
=
D19
provide
technical
guidance
­
mass
based
=
C20
=
D20
conduct
public
or
evidentiary
hearings
=
C19+
C20
=
D19+
D20
inspection
for
permit
development
=
C19+
C20
=
D19+
D20
inspection
for
compliance
assessment
=
C$
28
=
D$
28
sample
and
analyze
effluent
=
C$
28
=
D$
28
review
&
record
self­
monitoring
reports
=
C$
28
=
D$
28
process
&
act
on
non­
compliance
reports
=
C$
28
=
D$
28
review
compliance
schedule
report
­
in
compliance
with
schedule
=
C$
28
=
D$
28
review
compliance
schedule
report
­
not
in
compliance
with
schedule
=
C$
28
=
D$
28
minor
enforcement
action
(
e.
g.,
admin
order)
=
C$
28
=
D$
28
minor
enforcement
action
(
e.
g.,
admin
fine)
=
C$
28
=
D$
28
repermit
=
C24+
C25­
C26­
C27
=
D24+
D25­
D26­
D27
February
14,
2003
4
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Pref
Option
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
E
F
G
3
4
5
=$
C8/
3
=$
C9/
3
=$
C12/
3
=$
C13/
3
=$
C7/
3
=($
C4­$
C7)/
3
0
0
=$
C5/
3
0
0
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=
D28+
E19+
E20­
E21­
E22
=
E28+
F19+
F20­
F21­
F22
=
F28+
G19+
G20­
G21­
G22
3
4
5
=
E19
=
E20
=
E23
=
E19
=
E20
=
E19+
E20
=
E19+
E20
=
E$
28
=
F$
28
=
G$
28
=
E$
28
=
F$
28
=
G$
28
=
E$
28
=
F$
28
=
G$
28
=
E$
28
=
F$
28
=
G$
28
=
E$
28
=
F$
28
=
G$
28
=
E$
28
=
F$
28
=
G$
28
=
E$
28
=
F$
28
=
G$
28
=
E$
28
=
F$
28
=
G$
28
=
E24+
E25­
E26­
E27
=
F24+
F25­
F26­
F27
=
G24+
G25­
G26­
G27
February
14,
2003
5
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Pref
Option
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
H
I
J
K
Incremental
Number
of
Facilities
by
Type
of
Permit
Required
and
Year*
Year
Relative
to
Promulgation
of
Rule
6
7
8
9
=
C24+
C19
=
D24+
D19
=
E24+
E19
=
F24+
F19
=
C25+
C20+
C23
=
D25+
D20+
D23
=
E25+
E20+
E23
=
F25+
F20+
F23
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=
G28+
H19+
H20­
H21­
H22
=
H28+
I19+
I20­
I21­
I22
=
I28+
J19+
J20­
J21­
J22
=
J28+
K19+
K20­
K21­
K22
Incremental
Number
of
Facilities
by
Permitting
Activity
Required
and
Year
Year
Relative
to
Promulgation
of
Rule
6
7
8
9
=
H$
28
=
I$
28
=
J$
28
=
K$
28
=
H$
28
=
I$
28
=
J$
28
=
K$
28
=
H$
28
=
I$
28
=
J$
28
=
K$
28
=
H$
28
=
I$
28
=
J$
28
=
K$
28
=
H$
28
=
I$
28
=
J$
28
=
K$
28
=
H$
28
=
I$
28
=
J$
28
=
K$
28
=
H$
28
=
I$
28
=
J$
28
=
K$
28
=
H$
28
=
I$
28
=
J$
28
=
K$
28
=
H24+
H25­
H26­
H27
=
I24+
I25­
I26­
I27
=
J24+
J25­
J26­
J27
=
K24+
K25­
K26­
K27
February
14,
2003
6
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Pref
Option
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
L
M
N
10
11
12
=
G24+
G19
=
H24+
H19
=
I24+
I19
=
G25+
G20+
G23
=
H25+
H20+
H23
=
I25+
I20+
I23
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=
K28+
L19+
L20­
L21­
L22
=
L28+
M19+
M20­
M21­
M22
=
M28+
N19+
N20­
N21­
N22
10
11
12
=
L$
28
=
M$
28
=
N$
28
=
L$
28
=
M$
28
=
N$
28
=
L$
28
=
M$
28
=
N$
28
=
L$
28
=
M$
28
=
N$
28
=
L$
28
=
M$
28
=
N$
28
=
L$
28
=
M$
28
=
N$
28
=
L$
28
=
M$
28
=
N$
28
=
L$
28
=
M$
28
=
N$
28
=
L24+
L25­
L26­
L27
=
M24+
M25­
M26­
M27
=
N24+
N25­
N26­
N27
February
14,
2003
7
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Pref
Option
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
O
P
Q
13
14
15
=
J24+
J19
=
K24+
K19
=
L24+
L19
=
J25+
J20+
J23
=
K25+
K20+
K23
=
L25+
L20+
L23
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=
N28+
O19+
O20­
O21­
O22
=
O28+
P19+
P20­
P21­
P22
=
P28+
Q19+
Q20­
Q21­
Q22
13
14
15
=
O$
28
=
P$
28
=
Q$
28
=
O$
28
=
P$
28
=
Q$
28
=
O$
28
=
P$
28
=
Q$
28
=
O$
28
=
P$
28
=
Q$
28
=
O$
28
=
P$
28
=
Q$
28
=
O$
28
=
P$
28
=
Q$
28
=
O$
28
=
P$
28
=
Q$
28
=
O$
28
=
P$
28
=
Q$
28
=
O24+
O25­
O26­
O27
=
P24+
P25­
P26­
P27
=
Q24+
Q25­
Q26­
Q27
February
14,
2003
8
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Pref
Option
Record
for
the
Final
Metal
Product
and
Machinery
Rule
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
A
B
C
D
1
2
develop
and
issue
permit
=
C$
36*'
Unit
Costs
­
High'!$
B$
6+
C$
37*'
Unit
Costs
­
High'!$
B$
22+
C$
38*'
Unit
Costs
­
High'!$
B$
38
=
D$
36*'
Unit
Costs
­
High'!$
B$
6+
D$
37*'
Unit
Costs
­
High'!$
B$
22+
D$
38*'
Unit
Costs
­
High'!$
B$
38
provide
technical
guidance
=
C$
39*'
Unit
Costs
­
High'!$
B$
7+
C$
40*'
Unit
Costs
­
High'!$
B$
23+
C$
38*'
Unit
Costs
­
High'!
B$
39
=
D$
39*'
Unit
Costs
­
High'!$
B$
7+
D$
40*'
Unit
Costs
­
High'!$
B$
23+
D$
38*'
Unit
Costs
­
High'!
C$
39
conduct
public
or
evidentiary
hearings
=
C$
41*'
Unit
Costs
­
High'!$
B$
8
=
D$
41*'
Unit
Costs
­
High'!$
B$
8
inspection
for
permit
development
=
C$
42*'
Unit
Costs
­
High'!$
B$
9
=
D$
42*'
Unit
Costs
­
High'!$
B$
9
inspection
for
compliance
assessment
=
C$
43*'
Unit
Costs
­
High'!$
C$
10
=
D$
43*'
Unit
Costs
­
High'!$
C$
10
sample
and
analyze
effluent
=
C$
44*'
Unit
Costs
­
High'!$
C$
11
=
D$
44*'
Unit
Costs
­
High'!$
C$
11
review
&
record
self­
monitoring
reports
=
C$
45*'
Unit
Costs
­
High'!$
C$
12
=
D$
45*'
Unit
Costs
­
High'!$
C$
12
process
&
act
on
non­
compliance
reports
=
C$
46*'
Unit
Costs
­
High'!$
C$
13
=
D$
46*'
Unit
Costs
­
High'!$
C$
13
review
compliance
schedule
report
­
in
compliance
with
schedule
=
C$
47*'
Unit
Costs
­
High'!$
C$
14
=
D$
47*'
Unit
Costs
­
High'!$
C$
14
review
compliance
schedule
report
­
not
in
compliance
with
schedule
=
C$
48*'
Unit
Costs
­
High'!$
C$
15
=
D$
48*'
Unit
Costs
­
High'!$
C$
15
minor
enforcement
action
(
e.
g.,
admin
order)
=
C$
49*'
Unit
Costs
­
High'!$
C$
16
=
D$
49*'
Unit
Costs
­
High'!$
C$
16
minor
enforcement
action
(
e.
g.,
admin
fine)
=
C$
50*'
Unit
Costs
­
High'!$
C$
17
=
D$
50*'
Unit
Costs
­
High'!$
C$
17
repermit
=
C$
51*'
Unit
Costs
­
High'!$
D$
18
=
D$
51*'
Unit
Costs
­
High'!$
D$
18
Total
hours
=
SUM(
C56:
C68)
=
SUM(
D56:
D68)
Total
cost
='
Inputs
&
Assumptions'!$
B$
5*
C69
='
Inputs
&
Assumptions'!$
B$
5*
D69
NPV
of
cost
=
NPV('
Inputs
&
Assumptions'!
B4,$
C70:
Q70)
Maximum
one­
year
hours
=
MAX(
C69:
Q69)
Maximum
one­
year
costs
=
MAX(
C70:
Q70)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!
B4,15,
C71)
Sampling
cost
='
Inputs
&
Assumptions'!$
B$
5*
C61
='
Inputs
&
Assumptions'!$
B$
5*
D61
NPV
of
sampling
cost
=
NPV(
Discount_
rate,$
C75:
Q75)
Annualized
sampling
cost
=­
PMT(
Discount_
rate,
15,
C76)

1
2
develop
and
issue
permit
=
C$
36*'
Unit
Costs
­
Medium'!$
B$
6+
C$
37*'
Unit
Costs
­
Medium'!$
B$
22+
C$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
D$
36*'
Unit
Costs
­
Medium'!$
B$
6+
D$
37*'
Unit
Costs
­
Medium'!$
B$
22+
D$
38*'
Unit
Costs
­
Medium'!$
B$
38
provide
technical
guidance
=
C$
39*'
Unit
Costs
­
Medium'!$
B$
7+
C$
40*'
Unit
Costs
­
Medium'!$
B$
23+
C$
38*'
Unit
Costs
­
Medium'!
B$
39
=
D$
39*'
Unit
Costs
­
Medium'!$
B$
7+
D$
40*'
Unit
Costs
­
Medium'!$
B$
23+
D$
38*'
Unit
Costs
­
Medium'!
C$
39
conduct
public
or
evidentiary
hearings
=
C$
41*'
Unit
Costs
­
Medium'!$
B32
=
D$
41*'
Unit
Costs
­
Medium'!$
B32
inspection
for
permit
development
=
C$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
D$
42*'
Unit
Costs
­
Medium'!$
B$
9
inspection
for
compliance
assessment
=
C$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
D$
43*'
Unit
Costs
­
Medium'!$
C$
10
sample
and
analyze
effluent
=
C$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
D$
44*'
Unit
Costs
­
Medium'!$
C$
11
review
&
record
self­
monitoring
reports
=
C$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
D$
45*'
Unit
Costs
­
Medium'!$
C$
12
process
&
act
on
non­
compliance
reports
=
C$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
D$
46*'
Unit
Costs
­
Medium'!$
C$
13
review
compliance
schedule
report
­
in
compliance
with
schedule
=
C$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
D$
47*'
Unit
Costs
­
Medium'!$
C$
14
review
compliance
schedule
report
­
not
in
compliance
with
schedule
=
C$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
D$
48*'
Unit
Costs
­
Medium'!$
C$
15
minor
enforcement
action
(
e.
g.,
admin
order)
=
C$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
D$
49*'
Unit
Costs
­
Medium'!$
C$
16
minor
enforcement
action
(
e.
g.,
admin
fine)
=
C$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
D$
50*'
Unit
Costs
­
Medium'!$
C$
17
repermit
=
C$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
D$
51*'
Unit
Costs
­
Medium'!$
D$
18
Total
hours
=
SUM(
C82:
C94)
=
SUM(
D82:
D94)
Total
cost
='
Inputs
&
Assumptions'!$
B$
5*
C95
='
Inputs
&
Assumptions'!$
B$
5*
D95
NPV
of
cost
=
NPV('
Inputs
&
Assumptions'!
B$
4,
C96:
Q96)
Maximum
one­
year
hours
=
MAX(
C95:
Q95)
Maximum
one­
year
costs
=
MAX(
C96:
Q96)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!
B$
4,15,
C97)
Sampling
cost
='
Inputs
&
Assumptions'!$
B$
5*
C87
='
Inputs
&
Assumptions'!$
B$
5*
D87
NPV
of
sampling
cost
=
NPV(
Discount_
rate,$
C101:
Q101)
Annualized
sampling
cost
=­
PMT(
Discount_
rate,
15,
C102)

February
14,
2003
9
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Pref
Option
Record
for
the
Final
Metal
Product
and
Machinery
Rule
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
E
F
G
3
4
5
=
E$
36*'
Unit
Costs
­
High'!$
B$
6+
E$
37*'
Unit
Costs
­
High'!$
B$
22+
E$
38*'
Unit
Costs
­
High'!$
B$
38
=
F$
36*'
Unit
Costs
­
High'!$
B$
6+
F$
37*'
Unit
Costs
­
High'!$
B$
22+
F$
38*'
Unit
Costs
­
High'!$
B$
38
=
G$
36*'
Unit
Costs
­
High'!$
B$
6+
G$
37*'
Unit
Costs
­
High'!$
B$
22+
G$
38*'
Unit
Costs
­
High'!$
B$
38
=
E$
39*'
Unit
Costs
­
High'!$
B$
7+
E$
40*'
Unit
Costs
­
High'!$
B$
23+
E$
38*'
Unit
Costs
­
High'!
D$
39
=
F$
39*'
Unit
Costs
­
High'!$
B$
7+
F$
40*'
Unit
Costs
­
High'!$
B$
23+
F$
38*'
Unit
Costs
­
High'!
E$
39
=
G$
39*'
Unit
Costs
­
High'!$
B$
7+
G$
40*'
Unit
Costs
­
High'!$
B$
23+
G$
38*'
Unit
Costs
­
High'!
F$
39
=
E$
41*'
Unit
Costs
­
High'!$
B$
8
=
F$
41*'
Unit
Costs
­
High'!$
B$
8
=
G$
41*'
Unit
Costs
­
High'!$
B$
8
=
E$
42*'
Unit
Costs
­
High'!$
B$
9
=
F$
42*'
Unit
Costs
­
High'!$
B$
9
=
G$
42*'
Unit
Costs
­
High'!$
B$
9
=
E$
43*'
Unit
Costs
­
High'!$
C$
10
=
F$
43*'
Unit
Costs
­
High'!$
C$
10
=
G$
43*'
Unit
Costs
­
High'!$
C$
10
=
E$
44*'
Unit
Costs
­
High'!$
C$
11
=
F$
44*'
Unit
Costs
­
High'!$
C$
11
=
G$
44*'
Unit
Costs
­
High'!$
C$
11
=
E$
45*'
Unit
Costs
­
High'!$
C$
12
=
F$
45*'
Unit
Costs
­
High'!$
C$
12
=
G$
45*'
Unit
Costs
­
High'!$
C$
12
=
E$
46*'
Unit
Costs
­
High'!$
C$
13
=
F$
46*'
Unit
Costs
­
High'!$
C$
13
=
G$
46*'
Unit
Costs
­
High'!$
C$
13
=
E$
47*'
Unit
Costs
­
High'!$
C$
14
=
F$
47*'
Unit
Costs
­
High'!$
C$
14
=
G$
47*'
Unit
Costs
­
High'!$
C$
14
=
E$
48*'
Unit
Costs
­
High'!$
C$
15
=
F$
48*'
Unit
Costs
­
High'!$
C$
15
=
G$
48*'
Unit
Costs
­
High'!$
C$
15
=
E$
49*'
Unit
Costs
­
High'!$
C$
16
=
F$
49*'
Unit
Costs
­
High'!$
C$
16
=
G$
49*'
Unit
Costs
­
High'!$
C$
16
=
E$
50*'
Unit
Costs
­
High'!$
C$
17
=
F$
50*'
Unit
Costs
­
High'!$
C$
17
=
G$
50*'
Unit
Costs
­
High'!$
C$
17
=
E$
51*'
Unit
Costs
­
High'!$
D$
18
=
F$
51*'
Unit
Costs
­
High'!$
D$
18
=
G$
51*'
Unit
Costs
­
High'!$
D$
18
=
SUM(
E56:
E68)
=
SUM(
F56:
F68)
=
SUM(
G56:
G68)
='
Inputs
&
Assumptions'!$
B$
5*
E69
='
Inputs
&
Assumptions'!$
B$
5*
F69
='
Inputs
&
Assumptions'!$
B$
5*
G69
='
Inputs
&
Assumptions'!$
B$
5*
E61
='
Inputs
&
Assumptions'!$
B$
5*
F61
='
Inputs
&
Assumptions'!$
B$
5*
G61
3
4
5
=
E$
36*'
Unit
Costs
­
Medium'!$
B$
6+
E$
37*'
Unit
Costs
­
Medium'!$
B$
22+
E$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
F$
36*'
Unit
Costs
­
Medium'!$
B$
6+
F$
37*'
Unit
Costs
­
Medium'!$
B$
22+
F$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
G$
36*'
Unit
Costs
­
Medium'!$
B$
6+
G$
37*'
Unit
Costs
­
Medium'!$
B$
22+
G$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
E$
39*'
Unit
Costs
­
Medium'!$
B$
7+
E$
40*'
Unit
Costs
­
Medium'!$
B$
23+
E$
38*'
Unit
Costs
­
Medium'!
D$
39
=
F$
39*'
Unit
Costs
­
Medium'!$
B$
7+
F$
40*'
Unit
Costs
­
Medium'!$
B$
23+
F$
38*'
Unit
Costs
­
Medium'!
E$
39
=
G$
39*'
Unit
Costs
­
Medium'!$
B$
7+
G$
40*'
Unit
Costs
­
Medium'!$
B$
23+
G$
38*'
Unit
Costs
­
Medium'!
F$
39
=
E$
41*'
Unit
Costs
­
Medium'!$
B32
=
F$
41*'
Unit
Costs
­
Medium'!$
B32
=
G$
41*'
Unit
Costs
­
Medium'!$
B32
=
E$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
F$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
G$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
E$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
F$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
G$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
E$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
F$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
G$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
E$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
F$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
G$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
E$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
F$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
G$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
E$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
F$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
G$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
E$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
F$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
G$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
E$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
F$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
G$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
E$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
F$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
G$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
E$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
F$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
G$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
SUM(
E82:
E94)
=
SUM(
F82:
F94)
=
SUM(
G82:
G94)
='
Inputs
&
Assumptions'!$
B$
5*
E95
='
Inputs
&
Assumptions'!$
B$
5*
F95
='
Inputs
&
Assumptions'!$
B$
5*
G95
='
Inputs
&
Assumptions'!$
B$
5*
E87
='
Inputs
&
Assumptions'!$
B$
5*
F87
='
Inputs
&
Assumptions'!$
B$
5*
G87
February
14,
2003
10
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Pref
Option
Record
for
the
Final
Metal
Product
and
Machinery
Rule
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
H
I
J
K
Permitting
Hours
by
Activity
and
Year
­
High
Year
Relative
to
Promulgation
of
Rule
6
7
8
9
=
H$
36*'
Unit
Costs
­
High'!$
B$
6+
H$
37*'
Unit
Costs
­
High'!$
B$
22+
H$
38*'
Unit
Costs
­
High'!$
B$
38
=
I$
36*'
Unit
Costs
­
High'!$
B$
6+
I$
37*'
Unit
Costs
­
High'!$
B$
22+
I$
38*'
Unit
Costs
­
High'!$
B$
38
=
J$
36*'
Unit
Costs
­
High'!$
B$
6+
J$
37*'
Unit
Costs
­
High'!$
B$
22+
J$
38*'
Unit
Costs
­
High'!$
B$
38
=
K$
36*'
Unit
Costs
­
High'!$
B$
6+
K$
37*'
Unit
Costs
­
High'!$
B$
22+
K$
38*'
Unit
Costs
­
High'!$
B$
38
=
H$
39*'
Unit
Costs
­
High'!$
B$
7+
H$
40*'
Unit
Costs
­
High'!$
B$
23+
H$
38*'
Unit
Costs
­
High'!
G$
39
=
I$
39*'
Unit
Costs
­
High'!$
B$
7+
I$
40*'
Unit
Costs
­
High'!$
B$
23+
I$
38*'
Unit
Costs
­
High'!
H$
39
=
J$
39*'
Unit
Costs
­
High'!$
B$
7+
J$
40*'
Unit
Costs
­
High'!$
B$
23+
J$
38*'
Unit
Costs
­
High'!
I$
39
=
K$
39*'
Unit
Costs
­
High'!$
B$
7+
K$
40*'
Unit
Costs
­
High'!$
B$
23+
K$
38*'
Unit
Costs
­
High'!
J$
39
=
H$
41*'
Unit
Costs
­
High'!$
B$
8
=
I$
41*'
Unit
Costs
­
High'!$
B$
8
=
J$
41*'
Unit
Costs
­
High'!$
B$
8
=
K$
41*'
Unit
Costs
­
High'!$
B$
8
=
H$
42*'
Unit
Costs
­
High'!$
B$
9
=
I$
42*'
Unit
Costs
­
High'!$
B$
9
=
J$
42*'
Unit
Costs
­
High'!$
B$
9
=
K$
42*'
Unit
Costs
­
High'!$
B$
9
=
H$
43*'
Unit
Costs
­
High'!$
C$
10
=
I$
43*'
Unit
Costs
­
High'!$
C$
10
=
J$
43*'
Unit
Costs
­
High'!$
C$
10
=
K$
43*'
Unit
Costs
­
High'!$
C$
10
=
H$
44*'
Unit
Costs
­
High'!$
C$
11
=
I$
44*'
Unit
Costs
­
High'!$
C$
11
=
J$
44*'
Unit
Costs
­
High'!$
C$
11
=
K$
44*'
Unit
Costs
­
High'!$
C$
11
=
H$
45*'
Unit
Costs
­
High'!$
C$
12
=
I$
45*'
Unit
Costs
­
High'!$
C$
12
=
J$
45*'
Unit
Costs
­
High'!$
C$
12
=
K$
45*'
Unit
Costs
­
High'!$
C$
12
=
H$
46*'
Unit
Costs
­
High'!$
C$
13
=
I$
46*'
Unit
Costs
­
High'!$
C$
13
=
J$
46*'
Unit
Costs
­
High'!$
C$
13
=
K$
46*'
Unit
Costs
­
High'!$
C$
13
=
H$
47*'
Unit
Costs
­
High'!$
C$
14
=
I$
47*'
Unit
Costs
­
High'!$
C$
14
=
J$
47*'
Unit
Costs
­
High'!$
C$
14
=
K$
47*'
Unit
Costs
­
High'!$
C$
14
=
H$
48*'
Unit
Costs
­
High'!$
C$
15
=
I$
48*'
Unit
Costs
­
High'!$
C$
15
=
J$
48*'
Unit
Costs
­
High'!$
C$
15
=
K$
48*'
Unit
Costs
­
High'!$
C$
15
=
H$
49*'
Unit
Costs
­
High'!$
C$
16
=
I$
49*'
Unit
Costs
­
High'!$
C$
16
=
J$
49*'
Unit
Costs
­
High'!$
C$
16
=
K$
49*'
Unit
Costs
­
High'!$
C$
16
=
H$
50*'
Unit
Costs
­
High'!$
C$
17
=
I$
50*'
Unit
Costs
­
High'!$
C$
17
=
J$
50*'
Unit
Costs
­
High'!$
C$
17
=
K$
50*'
Unit
Costs
­
High'!$
C$
17
=
H$
51*'
Unit
Costs
­
High'!$
D$
18
=
I$
51*'
Unit
Costs
­
High'!$
D$
18
=
J$
51*'
Unit
Costs
­
High'!$
D$
18
=
K$
51*'
Unit
Costs
­
High'!$
D$
18
=
SUM(
H56:
H68)
=
SUM(
I56:
I68)
=
SUM(
J56:
J68)
=
SUM(
K56:
K68)
='
Inputs
&
Assumptions'!$
B$
5*
H69
='
Inputs
&
Assumptions'!$
B$
5*
I69
='
Inputs
&
Assumptions'!$
B$
5*
J69
='
Inputs
&
Assumptions'!$
B$
5*
K69
='
Inputs
&
Assumptions'!$
B$
5*
H61
='
Inputs
&
Assumptions'!$
B$
5*
I61
='
Inputs
&
Assumptions'!$
B$
5*
J61
='
Inputs
&
Assumptions'!$
B$
5*
K61
Permitting
Hours
by
Activity
and
Year
­
Medium
Year
Relative
to
Promulgation
of
Rule
6
7
8
9
=
H$
36*'
Unit
Costs
­
Medium'!$
B$
6+
H$
37*'
Unit
Costs
­
Medium'!$
B$
22+
H$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
I$
36*'
Unit
Costs
­
Medium'!$
B$
6+
I$
37*'
Unit
Costs
­
Medium'!$
B$
22+
I$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
J$
36*'
Unit
Costs
­
Medium'!$
B$
6+
J$
37*'
Unit
Costs
­
Medium'!$
B$
22+
J$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
K$
36*'
Unit
Costs
­
Medium'!$
B$
6+
K$
37*'
Unit
Costs
­
Medium'!$
B$
22+
K$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
H$
39*'
Unit
Costs
­
Medium'!$
B$
7+
H$
40*'
Unit
Costs
­
Medium'!$
B$
23+
H$
38*'
Unit
Costs
­
Medium'!
G$
39
=
I$
39*'
Unit
Costs
­
Medium'!$
B$
7+
I$
40*'
Unit
Costs
­
Medium'!$
B$
23+
I$
38*'
Unit
Costs
­
Medium'!
H$
39
=
J$
39*'
Unit
Costs
­
Medium'!$
B$
7+
J$
40*'
Unit
Costs
­
Medium'!$
B$
23+
J$
38*'
Unit
Costs
­
Medium'!
I$
39
=
K$
39*'
Unit
Costs
­
Medium'!$
B$
7+
K$
40*'
Unit
Costs
­
Medium'!$
B$
23+
K$
38*'
Unit
Costs
­
Medium'!
J$
39
=
H$
41*'
Unit
Costs
­
Medium'!$
B32
=
I$
41*'
Unit
Costs
­
Medium'!$
B32
=
J$
41*'
Unit
Costs
­
Medium'!$
B32
=
K$
41*'
Unit
Costs
­
Medium'!$
B32
=
H$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
I$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
J$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
K$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
H$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
I$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
J$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
K$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
H$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
I$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
J$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
K$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
H$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
I$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
J$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
K$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
H$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
I$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
J$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
K$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
H$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
I$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
J$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
K$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
H$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
I$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
J$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
K$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
H$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
I$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
J$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
K$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
H$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
I$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
J$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
K$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
H$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
I$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
J$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
K$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
SUM(
H82:
H94)
=
SUM(
I82:
I94)
=
SUM(
J82:
J94)
=
SUM(
K82:
K94)
='
Inputs
&
Assumptions'!$
B$
5*
H95
='
Inputs
&
Assumptions'!$
B$
5*
I95
='
Inputs
&
Assumptions'!$
B$
5*
J95
='
Inputs
&
Assumptions'!$
B$
5*
K95
='
Inputs
&
Assumptions'!$
B$
5*
H87
='
Inputs
&
Assumptions'!$
B$
5*
I87
='
Inputs
&
Assumptions'!$
B$
5*
J87
='
Inputs
&
Assumptions'!$
B$
5*
K87
February
14,
2003
11
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Pref
Option
Record
for
the
Final
Metal
Product
and
Machinery
Rule
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
L
M
N
10
11
12
=
L$
36*'
Unit
Costs
­
High'!$
B$
6+
L$
37*'
Unit
Costs
­
High'!$
B$
22+
L$
38*'
Unit
Costs
­
High'!$
B$
38
=
M$
36*'
Unit
Costs
­
High'!$
B$
6+
M$
37*'
Unit
Costs
­
High'!$
B$
22+
M$
38*'
Unit
Costs
­
High'!$
B$
38
=
N$
36*'
Unit
Costs
­
High'!$
B$
6+
N$
37*'
Unit
Costs
­
High'!$
B$
22+
N$
38*'
Unit
Costs
­
High'!$
B$
38
=
L$
39*'
Unit
Costs
­
High'!$
B$
7+
L$
40*'
Unit
Costs
­
High'!$
B$
23+
L$
38*'
Unit
Costs
­
High'!
K$
39
=
M$
39*'
Unit
Costs
­
High'!$
B$
7+
M$
40*'
Unit
Costs
­
High'!$
B$
23+
M$
38*'
Unit
Costs
­
High'!
L$
39
=
N$
39*'
Unit
Costs
­
High'!$
B$
7+
N$
40*'
Unit
Costs
­
High'!$
B$
23+
N$
38*'
Unit
Costs
­
High'!
M$
39
=
L$
41*'
Unit
Costs
­
High'!$
B$
8
=
M$
41*'
Unit
Costs
­
High'!$
B$
8
=
N$
41*'
Unit
Costs
­
High'!$
B$
8
=
L$
42*'
Unit
Costs
­
High'!$
B$
9
=
M$
42*'
Unit
Costs
­
High'!$
B$
9
=
N$
42*'
Unit
Costs
­
High'!$
B$
9
=
L$
43*'
Unit
Costs
­
High'!$
C$
10
=
M$
43*'
Unit
Costs
­
High'!$
C$
10
=
N$
43*'
Unit
Costs
­
High'!$
C$
10
=
L$
44*'
Unit
Costs
­
High'!$
C$
11
=
M$
44*'
Unit
Costs
­
High'!$
C$
11
=
N$
44*'
Unit
Costs
­
High'!$
C$
11
=
L$
45*'
Unit
Costs
­
High'!$
C$
12
=
M$
45*'
Unit
Costs
­
High'!$
C$
12
=
N$
45*'
Unit
Costs
­
High'!$
C$
12
=
L$
46*'
Unit
Costs
­
High'!$
C$
13
=
M$
46*'
Unit
Costs
­
High'!$
C$
13
=
N$
46*'
Unit
Costs
­
High'!$
C$
13
=
L$
47*'
Unit
Costs
­
High'!$
C$
14
=
M$
47*'
Unit
Costs
­
High'!$
C$
14
=
N$
47*'
Unit
Costs
­
High'!$
C$
14
=
L$
48*'
Unit
Costs
­
High'!$
C$
15
=
M$
48*'
Unit
Costs
­
High'!$
C$
15
=
N$
48*'
Unit
Costs
­
High'!$
C$
15
=
L$
49*'
Unit
Costs
­
High'!$
C$
16
=
M$
49*'
Unit
Costs
­
High'!$
C$
16
=
N$
49*'
Unit
Costs
­
High'!$
C$
16
=
L$
50*'
Unit
Costs
­
High'!$
C$
17
=
M$
50*'
Unit
Costs
­
High'!$
C$
17
=
N$
50*'
Unit
Costs
­
High'!$
C$
17
=
L$
51*'
Unit
Costs
­
High'!$
D$
18
=
M$
51*'
Unit
Costs
­
High'!$
D$
18
=
N$
51*'
Unit
Costs
­
High'!$
D$
18
=
SUM(
L56:
L68)
=
SUM(
M56:
M68)
=
SUM(
N56:
N68)
='
Inputs
&
Assumptions'!$
B$
5*
L69
='
Inputs
&
Assumptions'!$
B$
5*
M69
='
Inputs
&
Assumptions'!$
B$
5*
N69
='
Inputs
&
Assumptions'!$
B$
5*
L61
='
Inputs
&
Assumptions'!$
B$
5*
M61
='
Inputs
&
Assumptions'!$
B$
5*
N61
10
11
12
=
L$
36*'
Unit
Costs
­
Medium'!$
B$
6+
L$
37*'
Unit
Costs
­
Medium'!$
B$
22+
L$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
M$
36*'
Unit
Costs
­
Medium'!$
B$
6+
M$
37*'
Unit
Costs
­
Medium'!$
B$
22+
M$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
N$
36*'
Unit
Costs
­
Medium'!$
B$
6+
N$
37*'
Unit
Costs
­
Medium'!$
B$
22+
N$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
L$
39*'
Unit
Costs
­
Medium'!$
B$
7+
L$
40*'
Unit
Costs
­
Medium'!$
B$
23+
L$
38*'
Unit
Costs
­
Medium'!
K$
39
=
M$
39*'
Unit
Costs
­
Medium'!$
B$
7+
M$
40*'
Unit
Costs
­
Medium'!$
B$
23+
M$
38*'
Unit
Costs
­
Medium'!
L$
39
=
N$
39*'
Unit
Costs
­
Medium'!$
B$
7+
N$
40*'
Unit
Costs
­
Medium'!$
B$
23+
N$
38*'
Unit
Costs
­
Medium'!
M$
39
=
L$
41*'
Unit
Costs
­
Medium'!$
B32
=
M$
41*'
Unit
Costs
­
Medium'!$
B32
=
N$
41*'
Unit
Costs
­
Medium'!$
B32
=
L$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
M$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
N$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
L$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
M$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
N$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
L$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
M$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
N$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
L$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
M$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
N$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
L$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
M$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
N$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
L$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
M$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
N$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
L$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
M$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
N$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
L$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
M$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
N$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
L$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
M$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
N$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
L$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
M$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
N$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
SUM(
L82:
L94)
=
SUM(
M82:
M94)
=
SUM(
N82:
N94)
='
Inputs
&
Assumptions'!$
B$
5*
L95
='
Inputs
&
Assumptions'!$
B$
5*
M95
='
Inputs
&
Assumptions'!$
B$
5*
N95
='
Inputs
&
Assumptions'!$
B$
5*
L87
='
Inputs
&
Assumptions'!$
B$
5*
M87
='
Inputs
&
Assumptions'!$
B$
5*
N87
February
14,
2003
12
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Pref
Option
Record
for
the
Final
Metal
Product
and
Machinery
Rule
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
O
P
Q
13
14
15
=
O$
36*'
Unit
Costs
­
High'!$
B$
6+
O$
37*'
Unit
Costs
­
High'!$
B$
22+
O$
38*'
Unit
Costs
­
High'!$
B$
38
=
P$
36*'
Unit
Costs
­
High'!$
B$
6+
P$
37*'
Unit
Costs
­
High'!$
B$
22+
P$
38*'
Unit
Costs
­
High'!$
B$
38
=
Q$
36*'
Unit
Costs
­
High'!$
B$
6+
Q$
37*'
Unit
Costs
­
High'!$
B$
22+
Q$
38*'
Unit
Costs
­
High'!$
B$
38
=
O$
39*'
Unit
Costs
­
High'!$
B$
7+
O$
40*'
Unit
Costs
­
High'!$
B$
23+
O$
38*'
Unit
Costs
­
High'!
N$
39
=
P$
39*'
Unit
Costs
­
High'!$
B$
7+
P$
40*'
Unit
Costs
­
High'!$
B$
23+
P$
38*'
Unit
Costs
­
High'!
O$
39
=
Q$
39*'
Unit
Costs
­
High'!$
B$
7+
Q$
40*'
Unit
Costs
­
High'!$
B$
23+
Q$
38*'
Unit
Costs
­
High'!
P$
39
=
O$
41*'
Unit
Costs
­
High'!$
B$
8
=
P$
41*'
Unit
Costs
­
High'!$
B$
8
=
Q$
41*'
Unit
Costs
­
High'!$
B$
8
=
O$
42*'
Unit
Costs
­
High'!$
B$
9
=
P$
42*'
Unit
Costs
­
High'!$
B$
9
=
Q$
42*'
Unit
Costs
­
High'!$
B$
9
=
O$
43*'
Unit
Costs
­
High'!$
C$
10
=
P$
43*'
Unit
Costs
­
High'!$
C$
10
=
Q$
43*'
Unit
Costs
­
High'!$
C$
10
=
O$
44*'
Unit
Costs
­
High'!$
C$
11
=
P$
44*'
Unit
Costs
­
High'!$
C$
11
=
Q$
44*'
Unit
Costs
­
High'!$
C$
11
=
O$
45*'
Unit
Costs
­
High'!$
C$
12
=
P$
45*'
Unit
Costs
­
High'!$
C$
12
=
Q$
45*'
Unit
Costs
­
High'!$
C$
12
=
O$
46*'
Unit
Costs
­
High'!$
C$
13
=
P$
46*'
Unit
Costs
­
High'!$
C$
13
=
Q$
46*'
Unit
Costs
­
High'!$
C$
13
=
O$
47*'
Unit
Costs
­
High'!$
C$
14
=
P$
47*'
Unit
Costs
­
High'!$
C$
14
=
Q$
47*'
Unit
Costs
­
High'!$
C$
14
=
O$
48*'
Unit
Costs
­
High'!$
C$
15
=
P$
48*'
Unit
Costs
­
High'!$
C$
15
=
Q$
48*'
Unit
Costs
­
High'!$
C$
15
=
O$
49*'
Unit
Costs
­
High'!$
C$
16
=
P$
49*'
Unit
Costs
­
High'!$
C$
16
=
Q$
49*'
Unit
Costs
­
High'!$
C$
16
=
O$
50*'
Unit
Costs
­
High'!$
C$
17
=
P$
50*'
Unit
Costs
­
High'!$
C$
17
=
Q$
50*'
Unit
Costs
­
High'!$
C$
17
=
O$
51*'
Unit
Costs
­
High'!$
D$
18
=
P$
51*'
Unit
Costs
­
High'!$
D$
18
=
Q$
51*'
Unit
Costs
­
High'!$
D$
18
=
SUM(
O56:
O68)
=
SUM(
P56:
P68)
=
SUM(
Q56:
Q68)
='
Inputs
&
Assumptions'!$
B$
5*
O69
='
Inputs
&
Assumptions'!$
B$
5*
P69
='
Inputs
&
Assumptions'!$
B$
5*
Q69
='
Inputs
&
Assumptions'!$
B$
5*
O61
='
Inputs
&
Assumptions'!$
B$
5*
P61
='
Inputs
&
Assumptions'!$
B$
5*
Q61
13
14
15
=
O$
36*'
Unit
Costs
­
Medium'!$
B$
6+
O$
37*'
Unit
Costs
­
Medium'!$
B$
22+
O$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
P$
36*'
Unit
Costs
­
Medium'!$
B$
6+
P$
37*'
Unit
Costs
­
Medium'!$
B$
22+
P$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
Q$
36*'
Unit
Costs
­
Medium'!$
B$
6+
Q$
37*'
Unit
Costs
­
Medium'!$
B$
22+
Q$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
O$
39*'
Unit
Costs
­
Medium'!$
B$
7+
O$
40*'
Unit
Costs
­
Medium'!$
B$
23+
O$
38*'
Unit
Costs
­
Medium'!
N$
39
=
P$
39*'
Unit
Costs
­
Medium'!$
B$
7+
P$
40*'
Unit
Costs
­
Medium'!$
B$
23+
P$
38*'
Unit
Costs
­
Medium'!
O$
39
=
Q$
39*'
Unit
Costs
­
Medium'!$
B$
7+
Q$
40*'
Unit
Costs
­
Medium'!$
B$
23+
Q$
38*'
Unit
Costs
­
Medium'!
P$
39
=
O$
41*'
Unit
Costs
­
Medium'!$
B32
=
P$
41*'
Unit
Costs
­
Medium'!$
B32
=
Q$
41*'
Unit
Costs
­
Medium'!$
B32
=
O$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
P$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
Q$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
O$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
P$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
Q$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
O$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
P$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
Q$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
O$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
P$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
Q$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
O$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
P$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
Q$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
O$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
P$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
Q$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
O$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
P$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
Q$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
O$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
P$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
Q$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
O$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
P$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
Q$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
O$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
P$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
Q$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
SUM(
O82:
O94)
=
SUM(
P82:
P94)
=
SUM(
Q82:
Q94)
='
Inputs
&
Assumptions'!$
B$
5*
O95
='
Inputs
&
Assumptions'!$
B$
5*
P95
='
Inputs
&
Assumptions'!$
B$
5*
Q95
='
Inputs
&
Assumptions'!$
B$
5*
O87
='
Inputs
&
Assumptions'!$
B$
5*
P87
='
Inputs
&
Assumptions'!$
B$
5*
Q87
February
14,
2003
13
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Pref
Option
Record
for
the
Final
Metal
Product
and
Machinery
Rule
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
A
B
C
D
1
2
develop
and
issue
permit
=
C$
36*'
Unit
Costs
­
Low'!$
B$
6+
C$
37*'
Unit
Costs
­
Low'!$
B$
22+
C$
38*'
Unit
Costs
­
Low'!$
B$
38
=
D$
36*'
Unit
Costs
­
Low'!$
B$
6+
D$
37*'
Unit
Costs
­
Low'!$
B$
22+
D$
38*'
Unit
Costs
­
Low'!$
B$
38
provide
technical
guidance
=
C$
39*'
Unit
Costs
­
Low'!$
B$
7+
C$
40*'
Unit
Costs
­
Low'!$
B$
23+
C$
38*'
Unit
Costs
­
Low'!
B$
39
=
D$
39*'
Unit
Costs
­
Low'!$
B$
7+
D$
40*'
Unit
Costs
­
Low'!$
B$
23+
D$
38*'
Unit
Costs
­
Low'!
C$
39
conduct
public
or
evidentiary
hearings
=
C$
41*'
Unit
Costs
­
Low'!$
B$
8
=
D$
41*'
Unit
Costs
­
Low'!$
B$
8
inspection
for
permit
development
=
C$
42*'
Unit
Costs
­
Low'!$
B$
9
=
D$
42*'
Unit
Costs
­
Low'!$
B$
9
inspection
for
compliance
assessment
=
C$
43*'
Unit
Costs
­
Low'!$
C$
10
=
D$
43*'
Unit
Costs
­
Low'!$
C$
10
sample
and
analyze
effluent
=
C$
44*'
Unit
Costs
­
Low'!$
C$
11
=
D$
44*'
Unit
Costs
­
Low'!$
C$
11
review
&
record
self­
monitoring
reports
=
C$
45*'
Unit
Costs
­
Low'!$
C$
12
=
D$
45*'
Unit
Costs
­
Low'!$
C$
12
process
&
act
on
non­
compliance
reports
=
C$
46*'
Unit
Costs
­
Low'!$
C$
13
=
D$
46*'
Unit
Costs
­
Low'!$
C$
13
review
compliance
schedule
report
­
in
compliance
with
schedule
=
C$
47*'
Unit
Costs
­
Low'!$
C$
14
=
D$
47*'
Unit
Costs
­
Low'!$
C$
14
review
compliance
schedule
report
­
not
in
compliance
with
schedule
=
C$
48*'
Unit
Costs
­
Low'!$
C$
15
=
D$
48*'
Unit
Costs
­
Low'!$
C$
15
minor
enforcement
action
(
e.
g.,
admin
order)
=
C$
49*'
Unit
Costs
­
Low'!$
C$
16
=
D$
49*'
Unit
Costs
­
Low'!$
C$
16
minor
enforcement
action
(
e.
g.,
admin
fine)
=
C$
50*'
Unit
Costs
­
Low'!$
C$
17
=
D$
50*'
Unit
Costs
­
Low'!$
C$
17
repermit
=
C$
51*'
Unit
Costs
­
Low'!$
D$
18
=
D$
51*'
Unit
Costs
­
Low'!$
D$
18
Total
hours
=
SUM(
C108:
C120)
=
SUM(
D108:
D120)
Total
cost
='
Inputs
&
Assumptions'!$
B$
5*
C121
='
Inputs
&
Assumptions'!$
B$
5*
D121
NPV
of
cost
=
NPV('
Inputs
&
Assumptions'!
B$
4,
C122:
Q122)
Maximum
one­
year
hours
=
MAX(
C121:
Q121)
Maximum
one­
year
costs
=
MAX(
C122:
Q122)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!
B$
4,15,
C123)

February
14,
2003
14
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Pref
Option
Record
for
the
Final
Metal
Product
and
Machinery
Rule
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
E
F
G
3
4
5
=
E$
36*'
Unit
Costs
­
Low'!$
B$
6+
E$
37*'
Unit
Costs
­
Low'!$
B$
22+
E$
38*'
Unit
Costs
­
Low'!$
B$
38
=
F$
36*'
Unit
Costs
­
Low'!$
B$
6+
F$
37*'
Unit
Costs
­
Low'!$
B$
22+
F$
38*'
Unit
Costs
­
Low'!$
B$
38
=
G$
36*'
Unit
Costs
­
Low'!$
B$
6+
G$
37*'
Unit
Costs
­
Low'!$
B$
22+
G$
38*'
Unit
Costs
­
Low'!$
B$
38
=
E$
39*'
Unit
Costs
­
Low'!$
B$
7+
E$
40*'
Unit
Costs
­
Low'!$
B$
23+
E$
38*'
Unit
Costs
­
Low'!
D$
39
=
F$
39*'
Unit
Costs
­
Low'!$
B$
7+
F$
40*'
Unit
Costs
­
Low'!$
B$
23+
F$
38*'
Unit
Costs
­
Low'!
E$
39
=
G$
39*'
Unit
Costs
­
Low'!$
B$
7+
G$
40*'
Unit
Costs
­
Low'!$
B$
23+
G$
38*'
Unit
Costs
­
Low'!
F$
39
=
E$
41*'
Unit
Costs
­
Low'!$
B$
8
=
F$
41*'
Unit
Costs
­
Low'!$
B$
8
=
G$
41*'
Unit
Costs
­
Low'!$
B$
8
=
E$
42*'
Unit
Costs
­
Low'!$
B$
9
=
F$
42*'
Unit
Costs
­
Low'!$
B$
9
=
G$
42*'
Unit
Costs
­
Low'!$
B$
9
=
E$
43*'
Unit
Costs
­
Low'!$
C$
10
=
F$
43*'
Unit
Costs
­
Low'!$
C$
10
=
G$
43*'
Unit
Costs
­
Low'!$
C$
10
=
E$
44*'
Unit
Costs
­
Low'!$
C$
11
=
F$
44*'
Unit
Costs
­
Low'!$
C$
11
=
G$
44*'
Unit
Costs
­
Low'!$
C$
11
=
E$
45*'
Unit
Costs
­
Low'!$
C$
12
=
F$
45*'
Unit
Costs
­
Low'!$
C$
12
=
G$
45*'
Unit
Costs
­
Low'!$
C$
12
=
E$
46*'
Unit
Costs
­
Low'!$
C$
13
=
F$
46*'
Unit
Costs
­
Low'!$
C$
13
=
G$
46*'
Unit
Costs
­
Low'!$
C$
13
=
E$
47*'
Unit
Costs
­
Low'!$
C$
14
=
F$
47*'
Unit
Costs
­
Low'!$
C$
14
=
G$
47*'
Unit
Costs
­
Low'!$
C$
14
=
E$
48*'
Unit
Costs
­
Low'!$
C$
15
=
F$
48*'
Unit
Costs
­
Low'!$
C$
15
=
G$
48*'
Unit
Costs
­
Low'!$
C$
15
=
E$
49*'
Unit
Costs
­
Low'!$
C$
16
=
F$
49*'
Unit
Costs
­
Low'!$
C$
16
=
G$
49*'
Unit
Costs
­
Low'!$
C$
16
=
E$
50*'
Unit
Costs
­
Low'!$
C$
17
=
F$
50*'
Unit
Costs
­
Low'!$
C$
17
=
G$
50*'
Unit
Costs
­
Low'!$
C$
17
=
E$
51*'
Unit
Costs
­
Low'!$
D$
18
=
F$
51*'
Unit
Costs
­
Low'!$
D$
18
=
G$
51*'
Unit
Costs
­
Low'!$
D$
18
=
SUM(
E108:
E120)
=
SUM(
F108:
F120)
=
SUM(
G108:
G120)
='
Inputs
&
Assumptions'!$
B$
5*
E121
='
Inputs
&
Assumptions'!$
B$
5*
F121
='
Inputs
&
Assumptions'!$
B$
5*
G121
February
14,
2003
15
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Pref
Option
Record
for
the
Final
Metal
Product
and
Machinery
Rule
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
H
I
J
K
Permitting
Hours
by
Activity
and
Year
­
Low
Year
Relative
to
Promulgation
of
Rule
6
7
8
9
=
H$
36*'
Unit
Costs
­
Low'!$
B$
6+
H$
37*'
Unit
Costs
­
Low'!$
B$
22+
H$
38*'
Unit
Costs
­
Low'!$
B$
38
=
I$
36*'
Unit
Costs
­
Low'!$
B$
6+
I$
37*'
Unit
Costs
­
Low'!$
B$
22+
I$
38*'
Unit
Costs
­
Low'!$
B$
38
=
J$
36*'
Unit
Costs
­
Low'!$
B$
6+
J$
37*'
Unit
Costs
­
Low'!$
B$
22+
J$
38*'
Unit
Costs
­
Low'!$
B$
38
=
K$
36*'
Unit
Costs
­
Low'!$
B$
6+
K$
37*'
Unit
Costs
­
Low'!$
B$
22+
K$
38*'
Unit
Costs
­
Low'!$
B$
38
=
H$
39*'
Unit
Costs
­
Low'!$
B$
7+
H$
40*'
Unit
Costs
­
Low'!$
B$
23+
H$
38*'
Unit
Costs
­
Low'!
G$
39
=
I$
39*'
Unit
Costs
­
Low'!$
B$
7+
I$
40*'
Unit
Costs
­
Low'!$
B$
23+
I$
38*'
Unit
Costs
­
Low'!
H$
39
=
J$
39*'
Unit
Costs
­
Low'!$
B$
7+
J$
40*'
Unit
Costs
­
Low'!$
B$
23+
J$
38*'
Unit
Costs
­
Low'!
I$
39
=
K$
39*'
Unit
Costs
­
Low'!$
B$
7+
K$
40*'
Unit
Costs
­
Low'!$
B$
23+
K$
38*'
Unit
Costs
­
Low'!
J$
39
=
H$
41*'
Unit
Costs
­
Low'!$
B$
8
=
I$
41*'
Unit
Costs
­
Low'!$
B$
8
=
J$
41*'
Unit
Costs
­
Low'!$
B$
8
=
K$
41*'
Unit
Costs
­
Low'!$
B$
8
=
H$
42*'
Unit
Costs
­
Low'!$
B$
9
=
I$
42*'
Unit
Costs
­
Low'!$
B$
9
=
J$
42*'
Unit
Costs
­
Low'!$
B$
9
=
K$
42*'
Unit
Costs
­
Low'!$
B$
9
=
H$
43*'
Unit
Costs
­
Low'!$
C$
10
=
I$
43*'
Unit
Costs
­
Low'!$
C$
10
=
J$
43*'
Unit
Costs
­
Low'!$
C$
10
=
K$
43*'
Unit
Costs
­
Low'!$
C$
10
=
H$
44*'
Unit
Costs
­
Low'!$
C$
11
=
I$
44*'
Unit
Costs
­
Low'!$
C$
11
=
J$
44*'
Unit
Costs
­
Low'!$
C$
11
=
K$
44*'
Unit
Costs
­
Low'!$
C$
11
=
H$
45*'
Unit
Costs
­
Low'!$
C$
12
=
I$
45*'
Unit
Costs
­
Low'!$
C$
12
=
J$
45*'
Unit
Costs
­
Low'!$
C$
12
=
K$
45*'
Unit
Costs
­
Low'!$
C$
12
=
H$
46*'
Unit
Costs
­
Low'!$
C$
13
=
I$
46*'
Unit
Costs
­
Low'!$
C$
13
=
J$
46*'
Unit
Costs
­
Low'!$
C$
13
=
K$
46*'
Unit
Costs
­
Low'!$
C$
13
=
H$
47*'
Unit
Costs
­
Low'!$
C$
14
=
I$
47*'
Unit
Costs
­
Low'!$
C$
14
=
J$
47*'
Unit
Costs
­
Low'!$
C$
14
=
K$
47*'
Unit
Costs
­
Low'!$
C$
14
=
H$
48*'
Unit
Costs
­
Low'!$
C$
15
=
I$
48*'
Unit
Costs
­
Low'!$
C$
15
=
J$
48*'
Unit
Costs
­
Low'!$
C$
15
=
K$
48*'
Unit
Costs
­
Low'!$
C$
15
=
H$
49*'
Unit
Costs
­
Low'!$
C$
16
=
I$
49*'
Unit
Costs
­
Low'!$
C$
16
=
J$
49*'
Unit
Costs
­
Low'!$
C$
16
=
K$
49*'
Unit
Costs
­
Low'!$
C$
16
=
H$
50*'
Unit
Costs
­
Low'!$
C$
17
=
I$
50*'
Unit
Costs
­
Low'!$
C$
17
=
J$
50*'
Unit
Costs
­
Low'!$
C$
17
=
K$
50*'
Unit
Costs
­
Low'!$
C$
17
=
H$
51*'
Unit
Costs
­
Low'!$
D$
18
=
I$
51*'
Unit
Costs
­
Low'!$
D$
18
=
J$
51*'
Unit
Costs
­
Low'!$
D$
18
=
K$
51*'
Unit
Costs
­
Low'!$
D$
18
=
SUM(
H108:
H120)
=
SUM(
I108:
I120)
=
SUM(
J108:
J120)
=
SUM(
K108:
K120)
='
Inputs
&
Assumptions'!$
B$
5*
H121
='
Inputs
&
Assumptions'!$
B$
5*
I121
='
Inputs
&
Assumptions'!$
B$
5*
J121
='
Inputs
&
Assumptions'!$
B$
5*
K121
February
14,
2003
16
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Pref
Option
Record
for
the
Final
Metal
Product
and
Machinery
Rule
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
L
M
N
10
11
12
=
L$
36*'
Unit
Costs
­
Low'!$
B$
6+
L$
37*'
Unit
Costs
­
Low'!$
B$
22+
L$
38*'
Unit
Costs
­
Low'!$
B$
38
=
M$
36*'
Unit
Costs
­
Low'!$
B$
6+
M$
37*'
Unit
Costs
­
Low'!$
B$
22+
M$
38*'
Unit
Costs
­
Low'!$
B$
38
=
N$
36*'
Unit
Costs
­
Low'!$
B$
6+
N$
37*'
Unit
Costs
­
Low'!$
B$
22+
N$
38*'
Unit
Costs
­
Low'!$
B$
38
=
L$
39*'
Unit
Costs
­
Low'!$
B$
7+
L$
40*'
Unit
Costs
­
Low'!$
B$
23+
L$
38*'
Unit
Costs
­
Low'!
K$
39
=
M$
39*'
Unit
Costs
­
Low'!$
B$
7+
M$
40*'
Unit
Costs
­
Low'!$
B$
23+
M$
38*'
Unit
Costs
­
Low'!
L$
39
=
N$
39*'
Unit
Costs
­
Low'!$
B$
7+
N$
40*'
Unit
Costs
­
Low'!$
B$
23+
N$
38*'
Unit
Costs
­
Low'!
M$
39
=
L$
41*'
Unit
Costs
­
Low'!$
B$
8
=
M$
41*'
Unit
Costs
­
Low'!$
B$
8
=
N$
41*'
Unit
Costs
­
Low'!$
B$
8
=
L$
42*'
Unit
Costs
­
Low'!$
B$
9
=
M$
42*'
Unit
Costs
­
Low'!$
B$
9
=
N$
42*'
Unit
Costs
­
Low'!$
B$
9
=
L$
43*'
Unit
Costs
­
Low'!$
C$
10
=
M$
43*'
Unit
Costs
­
Low'!$
C$
10
=
N$
43*'
Unit
Costs
­
Low'!$
C$
10
=
L$
44*'
Unit
Costs
­
Low'!$
C$
11
=
M$
44*'
Unit
Costs
­
Low'!$
C$
11
=
N$
44*'
Unit
Costs
­
Low'!$
C$
11
=
L$
45*'
Unit
Costs
­
Low'!$
C$
12
=
M$
45*'
Unit
Costs
­
Low'!$
C$
12
=
N$
45*'
Unit
Costs
­
Low'!$
C$
12
=
L$
46*'
Unit
Costs
­
Low'!$
C$
13
=
M$
46*'
Unit
Costs
­
Low'!$
C$
13
=
N$
46*'
Unit
Costs
­
Low'!$
C$
13
=
L$
47*'
Unit
Costs
­
Low'!$
C$
14
=
M$
47*'
Unit
Costs
­
Low'!$
C$
14
=
N$
47*'
Unit
Costs
­
Low'!$
C$
14
=
L$
48*'
Unit
Costs
­
Low'!$
C$
15
=
M$
48*'
Unit
Costs
­
Low'!$
C$
15
=
N$
48*'
Unit
Costs
­
Low'!$
C$
15
=
L$
49*'
Unit
Costs
­
Low'!$
C$
16
=
M$
49*'
Unit
Costs
­
Low'!$
C$
16
=
N$
49*'
Unit
Costs
­
Low'!$
C$
16
=
L$
50*'
Unit
Costs
­
Low'!$
C$
17
=
M$
50*'
Unit
Costs
­
Low'!$
C$
17
=
N$
50*'
Unit
Costs
­
Low'!$
C$
17
=
L$
51*'
Unit
Costs
­
Low'!$
D$
18
=
M$
51*'
Unit
Costs
­
Low'!$
D$
18
=
N$
51*'
Unit
Costs
­
Low'!$
D$
18
=
SUM(
L108:
L120)
=
SUM(
M108:
M120)
=
SUM(
N108:
N120)
='
Inputs
&
Assumptions'!$
B$
5*
L121
='
Inputs
&
Assumptions'!$
B$
5*
M121
='
Inputs
&
Assumptions'!$
B$
5*
N121
February
14,
2003
17
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Pref
Option
Record
for
the
Final
Metal
Product
and
Machinery
Rule
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
O
P
Q
13
14
15
=
O$
36*'
Unit
Costs
­
Low'!$
B$
6+
O$
37*'
Unit
Costs
­
Low'!$
B$
22+
O$
38*'
Unit
Costs
­
Low'!$
B$
38
=
P$
36*'
Unit
Costs
­
Low'!$
B$
6+
P$
37*'
Unit
Costs
­
Low'!$
B$
22+
P$
38*'
Unit
Costs
­
Low'!$
B$
38
=
Q$
36*'
Unit
Costs
­
Low'!$
B$
6+
Q$
37*'
Unit
Costs
­
Low'!$
B$
22+
Q$
38*'
Unit
Costs
­
Low'!$
B$
38
=
O$
39*'
Unit
Costs
­
Low'!$
B$
7+
O$
40*'
Unit
Costs
­
Low'!$
B$
23+
O$
38*'
Unit
Costs
­
Low'!
N$
39
=
P$
39*'
Unit
Costs
­
Low'!$
B$
7+
P$
40*'
Unit
Costs
­
Low'!$
B$
23+
P$
38*'
Unit
Costs
­
Low'!
O$
39
=
Q$
39*'
Unit
Costs
­
Low'!$
B$
7+
Q$
40*'
Unit
Costs
­
Low'!$
B$
23+
Q$
38*'
Unit
Costs
­
Low'!
P$
39
=
O$
41*'
Unit
Costs
­
Low'!$
B$
8
=
P$
41*'
Unit
Costs
­
Low'!$
B$
8
=
Q$
41*'
Unit
Costs
­
Low'!$
B$
8
=
O$
42*'
Unit
Costs
­
Low'!$
B$
9
=
P$
42*'
Unit
Costs
­
Low'!$
B$
9
=
Q$
42*'
Unit
Costs
­
Low'!$
B$
9
=
O$
43*'
Unit
Costs
­
Low'!$
C$
10
=
P$
43*'
Unit
Costs
­
Low'!$
C$
10
=
Q$
43*'
Unit
Costs
­
Low'!$
C$
10
=
O$
44*'
Unit
Costs
­
Low'!$
C$
11
=
P$
44*'
Unit
Costs
­
Low'!$
C$
11
=
Q$
44*'
Unit
Costs
­
Low'!$
C$
11
=
O$
45*'
Unit
Costs
­
Low'!$
C$
12
=
P$
45*'
Unit
Costs
­
Low'!$
C$
12
=
Q$
45*'
Unit
Costs
­
Low'!$
C$
12
=
O$
46*'
Unit
Costs
­
Low'!$
C$
13
=
P$
46*'
Unit
Costs
­
Low'!$
C$
13
=
Q$
46*'
Unit
Costs
­
Low'!$
C$
13
=
O$
47*'
Unit
Costs
­
Low'!$
C$
14
=
P$
47*'
Unit
Costs
­
Low'!$
C$
14
=
Q$
47*'
Unit
Costs
­
Low'!$
C$
14
=
O$
48*'
Unit
Costs
­
Low'!$
C$
15
=
P$
48*'
Unit
Costs
­
Low'!$
C$
15
=
Q$
48*'
Unit
Costs
­
Low'!$
C$
15
=
O$
49*'
Unit
Costs
­
Low'!$
C$
16
=
P$
49*'
Unit
Costs
­
Low'!$
C$
16
=
Q$
49*'
Unit
Costs
­
Low'!$
C$
16
=
O$
50*'
Unit
Costs
­
Low'!$
C$
17
=
P$
50*'
Unit
Costs
­
Low'!$
C$
17
=
Q$
50*'
Unit
Costs
­
Low'!$
C$
17
=
O$
51*'
Unit
Costs
­
Low'!$
D$
18
=
P$
51*'
Unit
Costs
­
Low'!$
D$
18
=
Q$
51*'
Unit
Costs
­
Low'!$
D$
18
=
SUM(
O108:
O120)
=
SUM(
P108:
P120)
=
SUM(
Q108:
Q120)
='
Inputs
&
Assumptions'!$
B$
5*
O121
='
Inputs
&
Assumptions'!$
B$
5*
P121
='
Inputs
&
Assumptions'!$
B$
5*
Q121
February
14,
2003
18
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Pref
Option
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
A
B
C
D
Preferred
Option
Scenario
Definition
Number
of
facilities
operating
post­
regulation
requiring
a
permit
=
SUM(
C4:
C6)
Of
facilities
operating
post­
regulation:
existing
concentration­
based
629
existing
mass­
based
3,667
no
permit
in
baseline
648
concentration
based
to
be
converted
to
mass­
based
223
new
concentration­
based
432
new
mass­
based
216
Number
of
currently
permitted
facilities
closing
(
no
longer
requiring
a
permit)
143
Of
facilities
closing
due
to
the
rule:
existing
concentration­
based
12
existing
mass­
based
131
Type
of
Permit
Required
1
2
new
concentration­
based
permit
=$
C8/
3
=$
C8/
3
new
mass­
based
permit
=$
C9/
3
=$
C9/
3
facility
closure
with
concentration­
based
permit
=$
C12/
3
=$
C12/
3
facility
closure
with
mass­
based
permit
=$
C13/
3
=$
C13/
3
conversion
of
conc­
based
to
mass­
based
permit
=$
C7/
3
=$
C7/
3
repermit
­
concen­
based:
post­
regulation**
=($
C4­$
C7)/
3
=($
C4­$
C7)/
3
repermit
­
mass­
based
:
post­
regulation**
=$
C5/
3
=$
C5/
3
repermit
­
concen­
based:
baseline***
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
repermit
­
mass­
based
:
baseline***
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
cumulative
incremental
number
of
facilities
operating
under
permits
(
new
­
closing)
=
C19+
C20­
C21­
C22
=
C28+
D19+
D20­
D21­
D22
*
assumes
no
incremental
effort
for
facilities
that
already
have
the
type
of
permit
required
by
the
rule,
other
than
repermitting
on
a
different
schedule.
**
facilities
with
existing
permits
excluding
facilities
that
close
due
to
the
rule,
plus
new
permits.
***
facilities
with
existing
permits
including
facilities
that
close
due
to
the
rule.

1
2
develop
and
issue
permit
­
concentration
based
=
C19
=
D19
develop
and
issue
permit
­
mass
based
=
C20
=
D20
develop
and
issue
permit
­
conc
based
converted
to
mass
based
=
C23
=
D23
provide
technical
guidance
­
concentation
based
=
C19
=
D19
provide
technical
guidance
­
mass
based
=
C20
=
D20
conduct
public
or
evidentiary
hearings
=
C19+
C20
=
D19+
D20
inspection
for
permit
development
=
C19+
C20
=
D19+
D20
inspection
for
compliance
assessment
=
C$
28
=
D$
28
sample
and
analyze
effluent
=
C$
28
=
D$
28
review
&
record
self­
monitoring
reports
=
C$
28
=
D$
28
process
&
act
on
non­
compliance
reports
=
C$
28
=
D$
28
review
compliance
schedule
report
­
in
compliance
with
schedule
=
C$
28
=
D$
28
review
compliance
schedule
report
­
not
in
compliance
with
schedule
=
C$
28
=
D$
28
minor
enforcement
action
(
e.
g.,
admin
order)
=
C$
28
=
D$
28
minor
enforcement
action
(
e.
g.,
admin
fine)
=
C$
28
=
D$
28
repermit
=
C24+
C25­
C26­
C27
=
D24+
D25­
D26­
D27
February
14,
2003
19
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
E
F
G
H
Incremental
Number
3
4
5
6
=$
C8/
3
=$
C9/
3
=$
C12/
3
=$
C13/
3
=$
C7/
3
=($
C4­$
C7)/
3
0
0
=
C24+
C19
=$
C5/
3
0
0
=
C25+
C20+
C23
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=
D28+
E19+
E20­
E21­
E22
=
E28+
F19+
F20­
F21­
F22
=
F28+
G19+
G20­
G21­
G22
=
G28+
H19+
H20­
H21­
H22
Incremental
Number
3
4
5
6
=
E19
=
E20
=
E23
=
E19
=
E20
=
E19+
E20
=
E19+
E20
=
E$
28
=
F$
28
=
G$
28
=
H$
28
=
E$
28
=
F$
28
=
G$
28
=
H$
28
=
E$
28
=
F$
28
=
G$
28
=
H$
28
=
E$
28
=
F$
28
=
G$
28
=
H$
28
=
E$
28
=
F$
28
=
G$
28
=
H$
28
=
E$
28
=
F$
28
=
G$
28
=
H$
28
=
E$
28
=
F$
28
=
G$
28
=
H$
28
=
E$
28
=
F$
28
=
G$
28
=
H$
28
=
E24+
E25­
E26­
E27
=
F24+
F25­
F26­
F27
=
G24+
G25­
G26­
G27
=
H24+
H25­
H26­
H27
February
14,
2003
20
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
I
J
K
L
Incremental
Number
of
Facilities
by
Type
of
Permit
Required
and
Year*
Year
Relative
to
Promulgation
of
Rule
7
8
9
10
=
D24+
D19
=
E24+
E19
=
F24+
F19
=
G24+
G19
=
D25+
D20+
D23
=
E25+
E20+
E23
=
F25+
F20+
F23
=
G25+
G20+
G23
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=
H28+
I19+
I20­
I21­
I22
=
I28+
J19+
J20­
J21­
J22
=
J28+
K19+
K20­
K21­
K22
=
K28+
L19+
L20­
L21­
L22
Incremental
Number
of
Facilities
by
Permitting
Activity
Required
and
Year
Year
Relative
to
Promulgation
of
Rule
7
8
9
10
=
I$
28
=
J$
28
=
K$
28
=
L$
28
=
I$
28
=
J$
28
=
K$
28
=
L$
28
=
I$
28
=
J$
28
=
K$
28
=
L$
28
=
I$
28
=
J$
28
=
K$
28
=
L$
28
=
I$
28
=
J$
28
=
K$
28
=
L$
28
=
I$
28
=
J$
28
=
K$
28
=
L$
28
=
I$
28
=
J$
28
=
K$
28
=
L$
28
=
I$
28
=
J$
28
=
K$
28
=
L$
28
=
I24+
I25­
I26­
I27
=
J24+
J25­
J26­
J27
=
K24+
K25­
K26­
K27
=
L24+
L25­
L26­
L27
February
14,
2003
21
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
M
N
O
P
11
12
13
14
=
H24+
H19
=
I24+
I19
=
J24+
J19
=
K24+
K19
=
H25+
H20+
H23
=
I25+
I20+
I23
=
J25+
J20+
J23
=
K25+
K20+
K23
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=
L28+
M19+
M20­
M21­
M22
=
M28+
N19+
N20­
N21­
N22
=
N28+
O19+
O20­
O21­
O22
=
O28+
P19+
P20­
P21­
P22
11
12
13
14
=
M$
28
=
N$
28
=
O$
28
=
P$
28
=
M$
28
=
N$
28
=
O$
28
=
P$
28
=
M$
28
=
N$
28
=
O$
28
=
P$
28
=
M$
28
=
N$
28
=
O$
28
=
P$
28
=
M$
28
=
N$
28
=
O$
28
=
P$
28
=
M$
28
=
N$
28
=
O$
28
=
P$
28
=
M$
28
=
N$
28
=
O$
28
=
P$
28
=
M$
28
=
N$
28
=
O$
28
=
P$
28
=
M24+
M25­
M26­
M27
=
N24+
N25­
N26­
N27
=
O24+
O25­
O26­
O27
=
P24+
P25­
P26­
P27
February
14,
2003
22
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
Q
15
=
L24+
L19
=
L25+
L20+
L23
=($
C4+$
C12)/
5
=($
C5+$
C13)/
5
=
P28+
Q19+
Q20­
Q21­
Q22
15
=
Q$
28
=
Q$
28
=
Q$
28
=
Q$
28
=
Q$
28
=
Q$
28
=
Q$
28
=
Q$
28
=
Q24+
Q25­
Q26­
Q27
February
14,
2003
23
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
A
B
C
D
High
Permitting
Hours
by
Activity
and
Year
­
New
Concentration
Based
1
2
develop
and
issue
permit
=
C$
36*'
Unit
Costs
­
High'!$
B$
6
=
D$
36*'
Unit
Costs
­
High'!$
B$
6
provide
technical
guidance
=
C$
39*'
Unit
Costs
­
High'!$
B$
7
=
D$
39*'
Unit
Costs
­
High'!$
B$
7
conduct
public
or
evidentiary
hearings
=
C$
19*'
Unit
Costs
­
High'!$
B$
8
=
D$
19*'
Unit
Costs
­
High'!$
B$
8
inspection
for
permit
development
=
C$
19*'
Unit
Costs
­
High'!$
B$
9
=
D$
19*'
Unit
Costs
­
High'!$
B$
9
inspection
for
compliance
assessment
=(
C$
19­
C$
21)*'
Unit
Costs
­
High'!$
C$
10
=
C61+(
D$
19­
D$
21)*'
Unit
Costs
­
High'!$
C$
10
sample
and
analyze
effluent
=(
C$
19­
C$
21)*'
Unit
Costs
­
High'!$
C$
11
=
C62+(
D$
19­
D$
21)*'
Unit
Costs
­
High'!$
C$
11
review
&
record
self­
monitoring
reports
=(
C$
19­
C$
21)*'
Unit
Costs
­
High'!$
C$
12
=
C63+(
D$
19­
D$
21)*'
Unit
Costs
­
High'!$
C$
12
process
&
act
on
non­
compliance
reports
=(
C$
19­
C$
21)*'
Unit
Costs
­
High'!$
C$
13
=
C64+(
D$
19­
D$
21)*'
Unit
Costs
­
High'!$
C$
13
review
compliance
schedule
report
­
in
compliance
with
schedule
=(
C$
19­
C$
21)*'
Unit
Costs
­
High'!$
C$
14
=
C65+(
D$
19­
D$
21)*'
Unit
Costs
­
High'!$
C$
14
review
compliance
schedule
report
­
not
in
compliance
with
schedule
=(
C$
19­
C$
21)*'
Unit
Costs
­
High'!$
C$
15
=
C66+(
D$
19­
D$
21)*'
Unit
Costs
­
High'!$
C$
15
minor
enforcement
action
(
e.
g.,
admin
order)
=(
C$
19­
C$
21)*'
Unit
Costs
­
High'!$
C$
16
=
C67+(
D$
19­
D$
21)*'
Unit
Costs
­
High'!$
C$
16
minor
enforcement
action
(
e.
g.,
admin
fine)
=(
C$
19­
C$
21)*'
Unit
Costs
­
High'!$
C$
17
=
C68+(
D$
19­
D$
21)*'
Unit
Costs
­
High'!$
C$
17
repermit
=(
C$
24­
C$
26)*'
Unit
Costs
­
High'!$
D$
18
=(
D$
24­
D$
26)*'
Unit
Costs
­
High'!$
D$
18
Total
hours
=
SUM(
C57:
C69)
=
SUM(
D57:
D69)
Total
cost
='
Inputs
&
Assumptions'!$
B$
5*
C70
='
Inputs
&
Assumptions'!$
B$
5*
D70
NPV
of
cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C71:
Q71)
Maximum
one­
year
hours
=
MAX(
C70:
Q70)
Maximum
one­
year
costs
=
MAX(
C71:
Q71)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C72)
Sampling
&
Analysis
Cost
='
Inputs
&
Assumptions'!$
B$
5*
C62
='
Inputs
&
Assumptions'!$
B$
5*
D62
NPV
of
Sampling
&
Analysis
Cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C76:
Q76)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C77)
Annualized
Permitting
(
Net
of
Sampling
&
Analysis)
=
C75­
C78
High
Permitting
Hours
by
Activity
and
Year
­
New
Mass
Based
1
2
develop
and
issue
permit
=
C$
37*'
Unit
Costs
­
High'!$
B$
22
=
D$
37*'
Unit
Costs
­
High'!$
B$
22
provide
technical
guidance
=
C$
40*'
Unit
Costs
­
High'!$
B$
23
=
D$
40*'
Unit
Costs
­
High'!$
B$
23
conduct
public
or
evidentiary
hearings
=
C$
20*'
Unit
Costs
­
High'!$
B$
24
=
D$
20*'
Unit
Costs
­
High'!$
B$
24
inspection
for
permit
development
=
C$
20*'
Unit
Costs
­
High'!$
B$
25
=
D$
20*'
Unit
Costs
­
High'!$
B$
25
inspection
for
compliance
assessment
=(
C$
20­
C$
22)*'
Unit
Costs
­
High'!$
C$
26
=
C88+(
D$
20­
D$
22)*'
Unit
Costs
­
High'!$
C$
26
sample
and
analyze
effluent
=(
C$
20­
C$
22)*'
Unit
Costs
­
High'!$
C$
27
=
C89+(
D$
20­
D$
22)*'
Unit
Costs
­
High'!$
C$
27
review
&
record
self­
monitoring
reports
=(
C$
20­
C$
22)*'
Unit
Costs
­
High'!$
C$
28
=
C90+(
D$
20­
D$
22)*'
Unit
Costs
­
High'!$
C$
28
process
&
act
on
non­
compliance
reports
=(
C$
20­
C$
22)*'
Unit
Costs
­
High'!$
C$
29
=
C91+(
D$
20­
D$
22)*'
Unit
Costs
­
High'!$
C$
29
review
compliance
schedule
report
­
in
compliance
with
schedule
=(
C$
20­
C$
22)*'
Unit
Costs
­
High'!$
C$
30
=
C92+(
D$
20­
D$
22)*'
Unit
Costs
­
High'!$
C$
30
review
compliance
schedule
report
­
not
in
compliance
with
schedule
=(
C$
20­
C$
22)*'
Unit
Costs
­
High'!$
C$
31
=
C93+(
D$
20­
D$
22)*'
Unit
Costs
­
High'!$
C$
31
minor
enforcement
action
(
e.
g.,
admin
order)
=(
C$
20­
C$
22)*'
Unit
Costs
­
High'!$
C$
32
=
C94+(
D$
20­
D$
22)*'
Unit
Costs
­
High'!$
C$
32
minor
enforcement
action
(
e.
g.,
admin
fine)
=(
C$
20­
C$
22)*'
Unit
Costs
­
High'!$
C$
33
=
C95+(
D$
20­
D$
22)*'
Unit
Costs
­
High'!$
C$
33
repermit
=(
C$
25­
C$
27)*'
Unit
Costs
­
High'!$
D$
34
=(
D$
25­
D$
27)*'
Unit
Costs
­
High'!$
D$
34
Total
hours
=
SUM(
C84:
C96)
=
SUM(
D84:
D96)
Total
cost
='
Inputs
&
Assumptions'!$
B$
5*
C97
='
Inputs
&
Assumptions'!$
B$
5*
D97
NPV
of
cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C98:
Q98)
Maximum
one­
year
hours
=
MAX(
C97:
Q97)
Maximum
one­
year
costs
=
MAX(
C98:
Q98)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C99)
Sampling
&
Analysis
Cost
='
Inputs
&
Assumptions'!$
B$
5*
C89
='
Inputs
&
Assumptions'!$
B$
5*
D89
NPV
of
Sampling
&
Analysis
Cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C103:
Q103)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C104)
Annualized
Permitting
(
Net
of
Sampling
&
Analysis)
=
C102­
C105
High
Permitting
Hours
by
Activity
and
Year
­
Conc
to
Mass
Based
1
2
develop
and
issue
permit
=
C$
38*'
Unit
Costs
­
High'!$
B$
38
=
D$
38*'
Unit
Costs
­
High'!$
B$
38
February
14,
2003
24
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
E
F
G
H
3
4
5
6
=
E$
36*'
Unit
Costs
­
High'!$
B$
6
=
F$
36*'
Unit
Costs
­
High'!$
B$
6
=
G$
36*'
Unit
Costs
­
High'!$
B$
6
=
H$
36*'
Unit
Costs
­
High'!$
B$
6
=
E$
39*'
Unit
Costs
­
High'!$
B$
7
=
F$
39*'
Unit
Costs
­
High'!$
B$
7
=
G$
39*'
Unit
Costs
­
High'!$
B$
7
=
H$
39*'
Unit
Costs
­
High'!$
B$
7
=
E$
19*'
Unit
Costs
­
High'!$
B$
8
=
F$
19*'
Unit
Costs
­
High'!$
B$
8
=
G$
19*'
Unit
Costs
­
High'!$
B$
8
=
H$
19*'
Unit
Costs
­
High'!$
B$
8
=
E$
19*'
Unit
Costs
­
High'!$
B$
9
=
F$
19*'
Unit
Costs
­
High'!$
B$
9
=
G$
19*'
Unit
Costs
­
High'!$
B$
9
=
H$
19*'
Unit
Costs
­
High'!$
B$
9
=
D61+(
E$
19­
E$
21)*'
Unit
Costs
­
High'!$
C$
10
=
E61+(
F$
19­
F$
21)*'
Unit
Costs
­
High'!$
C$
10
=
F61+(
G$
19­
G$
21)*'
Unit
Costs
­
High'!$
C$
10
=
G61+(
H$
19­
H$
21)*'
Unit
Costs
­
High'!$
C$
10
=
D62+(
E$
19­
E$
21)*'
Unit
Costs
­
High'!$
C$
11
=
E62+(
F$
19­
F$
21)*'
Unit
Costs
­
High'!$
C$
11
=
F62+(
G$
19­
G$
21)*'
Unit
Costs
­
High'!$
C$
11
=
G62+(
H$
19­
H$
21)*'
Unit
Costs
­
High'!$
C$
11
=
D63+(
E$
19­
E$
21)*'
Unit
Costs
­
High'!$
C$
12
=
E63+(
F$
19­
F$
21)*'
Unit
Costs
­
High'!$
C$
12
=
F63+(
G$
19­
G$
21)*'
Unit
Costs
­
High'!$
C$
12
=
G63+(
H$
19­
H$
21)*'
Unit
Costs
­
High'!$
C$
12
=
D64+(
E$
19­
E$
21)*'
Unit
Costs
­
High'!$
C$
13
=
E64+(
F$
19­
F$
21)*'
Unit
Costs
­
High'!$
C$
13
=
F64+(
G$
19­
G$
21)*'
Unit
Costs
­
High'!$
C$
13
=
G64+(
H$
19­
H$
21)*'
Unit
Costs
­
High'!$
C$
13
=
D65+(
E$
19­
E$
21)*'
Unit
Costs
­
High'!$
C$
14
=
E65+(
F$
19­
F$
21)*'
Unit
Costs
­
High'!$
C$
14
=
F65+(
G$
19­
G$
21)*'
Unit
Costs
­
High'!$
C$
14
=
G65+(
H$
19­
H$
21)*'
Unit
Costs
­
High'!$
C$
14
=
D66+(
E$
19­
E$
21)*'
Unit
Costs
­
High'!$
C$
15
=
E66+(
F$
19­
F$
21)*'
Unit
Costs
­
High'!$
C$
15
=
F66+(
G$
19­
G$
21)*'
Unit
Costs
­
High'!$
C$
15
=
G66+(
H$
19­
H$
21)*'
Unit
Costs
­
High'!$
C$
15
=
D67+(
E$
19­
E$
21)*'
Unit
Costs
­
High'!$
C$
16
=
E67+(
F$
19­
F$
21)*'
Unit
Costs
­
High'!$
C$
16
=
F67+(
G$
19­
G$
21)*'
Unit
Costs
­
High'!$
C$
16
=
G67+(
H$
19­
H$
21)*'
Unit
Costs
­
High'!$
C$
16
=
D68+(
E$
19­
E$
21)*'
Unit
Costs
­
High'!$
C$
17
=
E68+(
F$
19­
F$
21)*'
Unit
Costs
­
High'!$
C$
17
=
F68+(
G$
19­
G$
21)*'
Unit
Costs
­
High'!$
C$
17
=
G68+(
H$
19­
H$
21)*'
Unit
Costs
­
High'!$
C$
17
=(
E$
24­
E$
26)*'
Unit
Costs
­
High'!$
D$
18
=(
F$
24­
F$
26)*'
Unit
Costs
­
High'!$
D$
18
=(
G$
24­
G$
26)*'
Unit
Costs
­
High'!$
D$
18
=(
H$
24­
H$
26)*'
Unit
Costs
­
High'!$
D$
18
=
SUM(
E57:
E69)
=
SUM(
F57:
F69)
=
SUM(
G57:
G69)
=
SUM(
H57:
H69)
='
Inputs
&
Assumptions'!$
B$
5*
E70
='
Inputs
&
Assumptions'!$
B$
5*
F70
='
Inputs
&
Assumptions'!$
B$
5*
G70
='
Inputs
&
Assumptions'!$
B$
5*
H70
='
Inputs
&
Assumptions'!$
B$
5*
E62
='
Inputs
&
Assumptions'!$
B$
5*
F62
='
Inputs
&
Assumptions'!$
B$
5*
G62
='
Inputs
&
Assumptions'!$
B$
5*
H62
3
4
5
6
=
E$
37*'
Unit
Costs
­
High'!$
B$
22
=
F$
37*'
Unit
Costs
­
High'!$
B$
22
=
G$
37*'
Unit
Costs
­
High'!$
B$
22
=
H$
37*'
Unit
Costs
­
High'!$
B$
22
=
E$
40*'
Unit
Costs
­
High'!$
B$
23
=
F$
40*'
Unit
Costs
­
High'!$
B$
23
=
G$
40*'
Unit
Costs
­
High'!$
B$
23
=
H$
40*'
Unit
Costs
­
High'!$
B$
23
=
E$
20*'
Unit
Costs
­
High'!$
B$
24
=
F$
20*'
Unit
Costs
­
High'!$
B$
24
=
G$
20*'
Unit
Costs
­
High'!$
B$
24
=
H$
20*'
Unit
Costs
­
High'!$
B$
24
=
E$
20*'
Unit
Costs
­
High'!$
B$
25
=
F$
20*'
Unit
Costs
­
High'!$
B$
25
=
G$
20*'
Unit
Costs
­
High'!$
B$
25
=
H$
20*'
Unit
Costs
­
High'!$
B$
25
=
D88+(
E$
20­
E$
22)*'
Unit
Costs
­
High'!$
C$
26
=
E88+(
F$
20­
F$
22)*'
Unit
Costs
­
High'!$
C$
26
=
F88+(
G$
20­
G$
22)*'
Unit
Costs
­
High'!$
C$
26
=
G88+(
H$
20­
H$
22)*'
Unit
Costs
­
High'!$
C$
26
=
D89+(
E$
20­
E$
22)*'
Unit
Costs
­
High'!$
C$
27
=
E89+(
F$
20­
F$
22)*'
Unit
Costs
­
High'!$
C$
27
=
F89+(
G$
20­
G$
22)*'
Unit
Costs
­
High'!$
C$
27
=
G89+(
H$
20­
H$
22)*'
Unit
Costs
­
High'!$
C$
27
=
D90+(
E$
20­
E$
22)*'
Unit
Costs
­
High'!$
C$
28
=
E90+(
F$
20­
F$
22)*'
Unit
Costs
­
High'!$
C$
28
=
F90+(
G$
20­
G$
22)*'
Unit
Costs
­
High'!$
C$
28
=
G90+(
H$
20­
H$
22)*'
Unit
Costs
­
High'!$
C$
28
=
D91+(
E$
20­
E$
22)*'
Unit
Costs
­
High'!$
C$
29
=
E91+(
F$
20­
F$
22)*'
Unit
Costs
­
High'!$
C$
29
=
F91+(
G$
20­
G$
22)*'
Unit
Costs
­
High'!$
C$
29
=
G91+(
H$
20­
H$
22)*'
Unit
Costs
­
High'!$
C$
29
=
D92+(
E$
20­
E$
22)*'
Unit
Costs
­
High'!$
C$
30
=
E92+(
F$
20­
F$
22)*'
Unit
Costs
­
High'!$
C$
30
=
F92+(
G$
20­
G$
22)*'
Unit
Costs
­
High'!$
C$
30
=
G92+(
H$
20­
H$
22)*'
Unit
Costs
­
High'!$
C$
30
=
D93+(
E$
20­
E$
22)*'
Unit
Costs
­
High'!$
C$
31
=
E93+(
F$
20­
F$
22)*'
Unit
Costs
­
High'!$
C$
31
=
F93+(
G$
20­
G$
22)*'
Unit
Costs
­
High'!$
C$
31
=
G93+(
H$
20­
H$
22)*'
Unit
Costs
­
High'!$
C$
31
=
D94+(
E$
20­
E$
22)*'
Unit
Costs
­
High'!$
C$
32
=
E94+(
F$
20­
F$
22)*'
Unit
Costs
­
High'!$
C$
32
=
F94+(
G$
20­
G$
22)*'
Unit
Costs
­
High'!$
C$
32
=
G94+(
H$
20­
H$
22)*'
Unit
Costs
­
High'!$
C$
32
=
D95+(
E$
20­
E$
22)*'
Unit
Costs
­
High'!$
C$
33
=
E95+(
F$
20­
F$
22)*'
Unit
Costs
­
High'!$
C$
33
=
F95+(
G$
20­
G$
22)*'
Unit
Costs
­
High'!$
C$
33
=
G95+(
H$
20­
H$
22)*'
Unit
Costs
­
High'!$
C$
33
=(
E$
25­
E$
27)*'
Unit
Costs
­
High'!$
D$
34
=(
F$
25­
F$
27)*'
Unit
Costs
­
High'!$
D$
34
=(
G$
25­
G$
27)*'
Unit
Costs
­
High'!$
D$
34
=(
H$
25­
H$
27­
C$
23)*'
Unit
Costs
­
High'!$
D$
34
=
SUM(
E84:
E96)
=
SUM(
F84:
F96)
=
SUM(
G84:
G96)
=
SUM(
H84:
H96)
='
Inputs
&
Assumptions'!$
B$
5*
E97
='
Inputs
&
Assumptions'!$
B$
5*
F97
='
Inputs
&
Assumptions'!$
B$
5*
G97
='
Inputs
&
Assumptions'!$
B$
5*
H97
='
Inputs
&
Assumptions'!$
B$
5*
E89
='
Inputs
&
Assumptions'!$
B$
5*
F89
='
Inputs
&
Assumptions'!$
B$
5*
G89
='
Inputs
&
Assumptions'!$
B$
5*
H89
3
4
5
6
=
E$
38*'
Unit
Costs
­
High'!$
B$
38
=
F$
38*'
Unit
Costs
­
High'!$
B$
38
=
G$
38*'
Unit
Costs
­
High'!$
B$
38
=
H$
38*'
Unit
Costs
­
High'!$
B$
38
February
14,
2003
25
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
I
J
K
L
Year
Relative
to
Promulgation
of
Rule
7
8
9
10
=
I$
36*'
Unit
Costs
­
High'!$
B$
6
=
J$
36*'
Unit
Costs
­
High'!$
B$
6
=
K$
36*'
Unit
Costs
­
High'!$
B$
6
=
L$
36*'
Unit
Costs
­
High'!$
B$
6
=
I$
39*'
Unit
Costs
­
High'!$
B$
7
=
J$
39*'
Unit
Costs
­
High'!$
B$
7
=
K$
39*'
Unit
Costs
­
High'!$
B$
7
=
L$
39*'
Unit
Costs
­
High'!$
B$
7
=
I$
19*'
Unit
Costs
­
High'!$
B$
8
=
J$
19*'
Unit
Costs
­
High'!$
B$
8
=
K$
19*'
Unit
Costs
­
High'!$
B$
8
=
L$
19*'
Unit
Costs
­
High'!$
B$
8
=
I$
19*'
Unit
Costs
­
High'!$
B$
9
=
J$
19*'
Unit
Costs
­
High'!$
B$
9
=
K$
19*'
Unit
Costs
­
High'!$
B$
9
=
L$
19*'
Unit
Costs
­
High'!$
B$
9
=
H61+(
I$
19­
I$
21)*'
Unit
Costs
­
High'!$
C$
10
=
I61+(
J$
19­
J$
21)*'
Unit
Costs
­
High'!$
C$
10
=
J61+(
K$
19­
K$
21)*'
Unit
Costs
­
High'!$
C$
10
=
K61+(
L$
19­
L$
21)*'
Unit
Costs
­
High'!$
C$
10
=
H62+(
I$
19­
I$
21)*'
Unit
Costs
­
High'!$
C$
11
=
I62+(
J$
19­
J$
21)*'
Unit
Costs
­
High'!$
C$
11
=
J62+(
K$
19­
K$
21)*'
Unit
Costs
­
High'!$
C$
11
=
K62+(
L$
19­
L$
21)*'
Unit
Costs
­
High'!$
C$
11
=
H63+(
I$
19­
I$
21)*'
Unit
Costs
­
High'!$
C$
12
=
I63+(
J$
19­
J$
21)*'
Unit
Costs
­
High'!$
C$
12
=
J63+(
K$
19­
K$
21)*'
Unit
Costs
­
High'!$
C$
12
=
K63+(
L$
19­
L$
21)*'
Unit
Costs
­
High'!$
C$
12
=
H64+(
I$
19­
I$
21)*'
Unit
Costs
­
High'!$
C$
13
=
I64+(
J$
19­
J$
21)*'
Unit
Costs
­
High'!$
C$
13
=
J64+(
K$
19­
K$
21)*'
Unit
Costs
­
High'!$
C$
13
=
K64+(
L$
19­
L$
21)*'
Unit
Costs
­
High'!$
C$
13
=
H65+(
I$
19­
I$
21)*'
Unit
Costs
­
High'!$
C$
14
=
I65+(
J$
19­
J$
21)*'
Unit
Costs
­
High'!$
C$
14
=
J65+(
K$
19­
K$
21)*'
Unit
Costs
­
High'!$
C$
14
=
K65+(
L$
19­
L$
21)*'
Unit
Costs
­
High'!$
C$
14
=
H66+(
I$
19­
I$
21)*'
Unit
Costs
­
High'!$
C$
15
=
I66+(
J$
19­
J$
21)*'
Unit
Costs
­
High'!$
C$
15
=
J66+(
K$
19­
K$
21)*'
Unit
Costs
­
High'!$
C$
15
=
K66+(
L$
19­
L$
21)*'
Unit
Costs
­
High'!$
C$
15
=
H67+(
I$
19­
I$
21)*'
Unit
Costs
­
High'!$
C$
16
=
I67+(
J$
19­
J$
21)*'
Unit
Costs
­
High'!$
C$
16
=
J67+(
K$
19­
K$
21)*'
Unit
Costs
­
High'!$
C$
16
=
K67+(
L$
19­
L$
21)*'
Unit
Costs
­
High'!$
C$
16
=
H68+(
I$
19­
I$
21)*'
Unit
Costs
­
High'!$
C$
17
=
I68+(
J$
19­
J$
21)*'
Unit
Costs
­
High'!$
C$
17
=
J68+(
K$
19­
K$
21)*'
Unit
Costs
­
High'!$
C$
17
=
K68+(
L$
19­
L$
21)*'
Unit
Costs
­
High'!$
C$
17
=(
I$
24­
I$
26)*'
Unit
Costs
­
High'!$
D$
18
=(
J$
24­
J$
26)*'
Unit
Costs
­
High'!$
D$
18
=(
K$
24­
K$
26)*'
Unit
Costs
­
High'!$
D$
18
=(
L$
24­
L$
26)*'
Unit
Costs
­
High'!$
D$
18
=
SUM(
I57:
I69)
=
SUM(
J57:
J69)
=
SUM(
K57:
K69)
=
SUM(
L57:
L69)
='
Inputs
&
Assumptions'!$
B$
5*
I70
='
Inputs
&
Assumptions'!$
B$
5*
J70
='
Inputs
&
Assumptions'!$
B$
5*
K70
='
Inputs
&
Assumptions'!$
B$
5*
L70
='
Inputs
&
Assumptions'!$
B$
5*
I62
='
Inputs
&
Assumptions'!$
B$
5*
J62
='
Inputs
&
Assumptions'!$
B$
5*
K62
='
Inputs
&
Assumptions'!$
B$
5*
L62
Year
Relative
to
Promulgation
of
Rule
7
8
9
10
=
I$
37*'
Unit
Costs
­
High'!$
B$
22
=
J$
37*'
Unit
Costs
­
High'!$
B$
22
=
K$
37*'
Unit
Costs
­
High'!$
B$
22
=
L$
37*'
Unit
Costs
­
High'!$
B$
22
=
I$
40*'
Unit
Costs
­
High'!$
B$
23
=
J$
40*'
Unit
Costs
­
High'!$
B$
23
=
K$
40*'
Unit
Costs
­
High'!$
B$
23
=
L$
40*'
Unit
Costs
­
High'!$
B$
23
=
I$
20*'
Unit
Costs
­
High'!$
B$
24
=
J$
20*'
Unit
Costs
­
High'!$
B$
24
=
K$
20*'
Unit
Costs
­
High'!$
B$
24
=
L$
20*'
Unit
Costs
­
High'!$
B$
24
=
I$
20*'
Unit
Costs
­
High'!$
B$
25
=
J$
20*'
Unit
Costs
­
High'!$
B$
25
=
K$
20*'
Unit
Costs
­
High'!$
B$
25
=
L$
20*'
Unit
Costs
­
High'!$
B$
25
=
H88+(
I$
20­
I$
22)*'
Unit
Costs
­
High'!$
C$
26
=
I88+(
J$
20­
J$
22)*'
Unit
Costs
­
High'!$
C$
26
=
J88+(
K$
20­
K$
22)*'
Unit
Costs
­
High'!$
C$
26
=
K88+(
L$
20­
L$
22)*'
Unit
Costs
­
High'!$
C$
26
=
H89+(
I$
20­
I$
22)*'
Unit
Costs
­
High'!$
C$
27
=
I89+(
J$
20­
J$
22)*'
Unit
Costs
­
High'!$
C$
27
=
J89+(
K$
20­
K$
22)*'
Unit
Costs
­
High'!$
C$
27
=
K89+(
L$
20­
L$
22)*'
Unit
Costs
­
High'!$
C$
27
=
H90+(
I$
20­
I$
22)*'
Unit
Costs
­
High'!$
C$
28
=
I90+(
J$
20­
J$
22)*'
Unit
Costs
­
High'!$
C$
28
=
J90+(
K$
20­
K$
22)*'
Unit
Costs
­
High'!$
C$
28
=
K90+(
L$
20­
L$
22)*'
Unit
Costs
­
High'!$
C$
28
=
H91+(
I$
20­
I$
22)*'
Unit
Costs
­
High'!$
C$
29
=
I91+(
J$
20­
J$
22)*'
Unit
Costs
­
High'!$
C$
29
=
J91+(
K$
20­
K$
22)*'
Unit
Costs
­
High'!$
C$
29
=
K91+(
L$
20­
L$
22)*'
Unit
Costs
­
High'!$
C$
29
=
H92+(
I$
20­
I$
22)*'
Unit
Costs
­
High'!$
C$
30
=
I92+(
J$
20­
J$
22)*'
Unit
Costs
­
High'!$
C$
30
=
J92+(
K$
20­
K$
22)*'
Unit
Costs
­
High'!$
C$
30
=
K92+(
L$
20­
L$
22)*'
Unit
Costs
­
High'!$
C$
30
=
H93+(
I$
20­
I$
22)*'
Unit
Costs
­
High'!$
C$
31
=
I93+(
J$
20­
J$
22)*'
Unit
Costs
­
High'!$
C$
31
=
J93+(
K$
20­
K$
22)*'
Unit
Costs
­
High'!$
C$
31
=
K93+(
L$
20­
L$
22)*'
Unit
Costs
­
High'!$
C$
31
=
H94+(
I$
20­
I$
22)*'
Unit
Costs
­
High'!$
C$
32
=
I94+(
J$
20­
J$
22)*'
Unit
Costs
­
High'!$
C$
32
=
J94+(
K$
20­
K$
22)*'
Unit
Costs
­
High'!$
C$
32
=
K94+(
L$
20­
L$
22)*'
Unit
Costs
­
High'!$
C$
32
=
H95+(
I$
20­
I$
22)*'
Unit
Costs
­
High'!$
C$
33
=
I95+(
J$
20­
J$
22)*'
Unit
Costs
­
High'!$
C$
33
=
J95+(
K$
20­
K$
22)*'
Unit
Costs
­
High'!$
C$
33
=
K95+(
L$
20­
L$
22)*'
Unit
Costs
­
High'!$
C$
33
=(
I$
25­
I$
27­
D$
23)*'
Unit
Costs
­
High'!$
D$
34
=(
J$
25­
J$
27­
E$
23)*'
Unit
Costs
­
High'!$
D$
34
=(
K$
25­
K$
27­
F$
23)*'
Unit
Costs
­
High'!$
D$
34
=(
L$
25­
L$
27­
G$
23)*'
Unit
Costs
­
High'!$
D$
34
=
SUM(
I84:
I96)
=
SUM(
J84:
J96)
=
SUM(
K84:
K96)
=
SUM(
L84:
L96)
='
Inputs
&
Assumptions'!$
B$
5*
I97
='
Inputs
&
Assumptions'!$
B$
5*
J97
='
Inputs
&
Assumptions'!$
B$
5*
K97
='
Inputs
&
Assumptions'!$
B$
5*
L97
='
Inputs
&
Assumptions'!$
B$
5*
I89
='
Inputs
&
Assumptions'!$
B$
5*
J89
='
Inputs
&
Assumptions'!$
B$
5*
K89
='
Inputs
&
Assumptions'!$
B$
5*
L89
Year
Relative
to
Promulgation
of
Rule
7
8
9
10
=
I$
38*'
Unit
Costs
­
High'!$
B$
38
=
J$
38*'
Unit
Costs
­
High'!$
B$
38
=
K$
38*'
Unit
Costs
­
High'!$
B$
38
=
L$
38*'
Unit
Costs
­
High'!$
B$
38
February
14,
2003
26
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
M
N
O
P
11
12
13
14
=
M$
36*'
Unit
Costs
­
High'!$
B$
6
=
N$
36*'
Unit
Costs
­
High'!$
B$
6
=
O$
36*'
Unit
Costs
­
High'!$
B$
6
=
P$
36*'
Unit
Costs
­
High'!$
B$
6
=
M$
39*'
Unit
Costs
­
High'!$
B$
7
=
N$
39*'
Unit
Costs
­
High'!$
B$
7
=
O$
39*'
Unit
Costs
­
High'!$
B$
7
=
P$
39*'
Unit
Costs
­
High'!$
B$
7
=
M$
19*'
Unit
Costs
­
High'!$
B$
8
=
N$
19*'
Unit
Costs
­
High'!$
B$
8
=
O$
19*'
Unit
Costs
­
High'!$
B$
8
=
P$
19*'
Unit
Costs
­
High'!$
B$
8
=
M$
19*'
Unit
Costs
­
High'!$
B$
9
=
N$
19*'
Unit
Costs
­
High'!$
B$
9
=
O$
19*'
Unit
Costs
­
High'!$
B$
9
=
P$
19*'
Unit
Costs
­
High'!$
B$
9
=
L61+(
M$
19­
M$
21)*'
Unit
Costs
­
High'!$
C$
10
=
M61+(
N$
19­
N$
21)*'
Unit
Costs
­
High'!$
C$
10
=
N61+(
O$
19­
O$
21)*'
Unit
Costs
­
High'!$
C$
10
=
O61+(
P$
19­
P$
21)*'
Unit
Costs
­
High'!$
C$
10
=
L62+(
M$
19­
M$
21)*'
Unit
Costs
­
High'!$
C$
11
=
M62+(
N$
19­
N$
21)*'
Unit
Costs
­
High'!$
C$
11
=
N62+(
O$
19­
O$
21)*'
Unit
Costs
­
High'!$
C$
11
=
O62+(
P$
19­
P$
21)*'
Unit
Costs
­
High'!$
C$
11
=
L63+(
M$
19­
M$
21)*'
Unit
Costs
­
High'!$
C$
12
=
M63+(
N$
19­
N$
21)*'
Unit
Costs
­
High'!$
C$
12
=
N63+(
O$
19­
O$
21)*'
Unit
Costs
­
High'!$
C$
12
=
O63+(
P$
19­
P$
21)*'
Unit
Costs
­
High'!$
C$
12
=
L64+(
M$
19­
M$
21)*'
Unit
Costs
­
High'!$
C$
13
=
M64+(
N$
19­
N$
21)*'
Unit
Costs
­
High'!$
C$
13
=
N64+(
O$
19­
O$
21)*'
Unit
Costs
­
High'!$
C$
13
=
O64+(
P$
19­
P$
21)*'
Unit
Costs
­
High'!$
C$
13
=
L65+(
M$
19­
M$
21)*'
Unit
Costs
­
High'!$
C$
14
=
M65+(
N$
19­
N$
21)*'
Unit
Costs
­
High'!$
C$
14
=
N65+(
O$
19­
O$
21)*'
Unit
Costs
­
High'!$
C$
14
=
O65+(
P$
19­
P$
21)*'
Unit
Costs
­
High'!$
C$
14
=
L66+(
M$
19­
M$
21)*'
Unit
Costs
­
High'!$
C$
15
=
M66+(
N$
19­
N$
21)*'
Unit
Costs
­
High'!$
C$
15
=
N66+(
O$
19­
O$
21)*'
Unit
Costs
­
High'!$
C$
15
=
O66+(
P$
19­
P$
21)*'
Unit
Costs
­
High'!$
C$
15
=
L67+(
M$
19­
M$
21)*'
Unit
Costs
­
High'!$
C$
16
=
M67+(
N$
19­
N$
21)*'
Unit
Costs
­
High'!$
C$
16
=
N67+(
O$
19­
O$
21)*'
Unit
Costs
­
High'!$
C$
16
=
O67+(
P$
19­
P$
21)*'
Unit
Costs
­
High'!$
C$
16
=
L68+(
M$
19­
M$
21)*'
Unit
Costs
­
High'!$
C$
17
=
M68+(
N$
19­
N$
21)*'
Unit
Costs
­
High'!$
C$
17
=
N68+(
O$
19­
O$
21)*'
Unit
Costs
­
High'!$
C$
17
=
O68+(
P$
19­
P$
21)*'
Unit
Costs
­
High'!$
C$
17
=(
M$
24­
M$
26)*'
Unit
Costs
­
High'!$
D$
18
=(
N$
24­
N$
26)*'
Unit
Costs
­
High'!$
D$
18
=(
O$
24­
O$
26)*'
Unit
Costs
­
High'!$
D$
18
=(
P$
24­
P$
26)*'
Unit
Costs
­
High'!$
D$
18
=
SUM(
M57:
M69)
=
SUM(
N57:
N69)
=
SUM(
O57:
O69)
=
SUM(
P57:
P69)
='
Inputs
&
Assumptions'!$
B$
5*
M70
='
Inputs
&
Assumptions'!$
B$
5*
N70
='
Inputs
&
Assumptions'!$
B$
5*
O70
='
Inputs
&
Assumptions'!$
B$
5*
P70
='
Inputs
&
Assumptions'!$
B$
5*
M62
='
Inputs
&
Assumptions'!$
B$
5*
N62
='
Inputs
&
Assumptions'!$
B$
5*
O62
='
Inputs
&
Assumptions'!$
B$
5*
P62
11
12
13
14
=
M$
37*'
Unit
Costs
­
High'!$
B$
22
=
N$
37*'
Unit
Costs
­
High'!$
B$
22
=
O$
37*'
Unit
Costs
­
High'!$
B$
22
=
P$
37*'
Unit
Costs
­
High'!$
B$
22
=
M$
40*'
Unit
Costs
­
High'!$
B$
23
=
N$
40*'
Unit
Costs
­
High'!$
B$
23
=
O$
40*'
Unit
Costs
­
High'!$
B$
23
=
P$
40*'
Unit
Costs
­
High'!$
B$
23
=
M$
20*'
Unit
Costs
­
High'!$
B$
24
=
N$
20*'
Unit
Costs
­
High'!$
B$
24
=
O$
20*'
Unit
Costs
­
High'!$
B$
24
=
P$
20*'
Unit
Costs
­
High'!$
B$
24
=
M$
20*'
Unit
Costs
­
High'!$
B$
25
=
N$
20*'
Unit
Costs
­
High'!$
B$
25
=
O$
20*'
Unit
Costs
­
High'!$
B$
25
=
P$
20*'
Unit
Costs
­
High'!$
B$
25
=
L88+(
M$
20­
M$
22)*'
Unit
Costs
­
High'!$
C$
26
=
M88+(
N$
20­
N$
22)*'
Unit
Costs
­
High'!$
C$
26
=
N88+(
O$
20­
O$
22)*'
Unit
Costs
­
High'!$
C$
26
=
O88+(
P$
20­
P$
22)*'
Unit
Costs
­
High'!$
C$
26
=
L89+(
M$
20­
M$
22)*'
Unit
Costs
­
High'!$
C$
27
=
M89+(
N$
20­
N$
22)*'
Unit
Costs
­
High'!$
C$
27
=
N89+(
O$
20­
O$
22)*'
Unit
Costs
­
High'!$
C$
27
=
O89+(
P$
20­
P$
22)*'
Unit
Costs
­
High'!$
C$
27
=
L90+(
M$
20­
M$
22)*'
Unit
Costs
­
High'!$
C$
28
=
M90+(
N$
20­
N$
22)*'
Unit
Costs
­
High'!$
C$
28
=
N90+(
O$
20­
O$
22)*'
Unit
Costs
­
High'!$
C$
28
=
O90+(
P$
20­
P$
22)*'
Unit
Costs
­
High'!$
C$
28
=
L91+(
M$
20­
M$
22)*'
Unit
Costs
­
High'!$
C$
29
=
M91+(
N$
20­
N$
22)*'
Unit
Costs
­
High'!$
C$
29
=
N91+(
O$
20­
O$
22)*'
Unit
Costs
­
High'!$
C$
29
=
O91+(
P$
20­
P$
22)*'
Unit
Costs
­
High'!$
C$
29
=
L92+(
M$
20­
M$
22)*'
Unit
Costs
­
High'!$
C$
30
=
M92+(
N$
20­
N$
22)*'
Unit
Costs
­
High'!$
C$
30
=
N92+(
O$
20­
O$
22)*'
Unit
Costs
­
High'!$
C$
30
=
O92+(
P$
20­
P$
22)*'
Unit
Costs
­
High'!$
C$
30
=
L93+(
M$
20­
M$
22)*'
Unit
Costs
­
High'!$
C$
31
=
M93+(
N$
20­
N$
22)*'
Unit
Costs
­
High'!$
C$
31
=
N93+(
O$
20­
O$
22)*'
Unit
Costs
­
High'!$
C$
31
=
O93+(
P$
20­
P$
22)*'
Unit
Costs
­
High'!$
C$
31
=
L94+(
M$
20­
M$
22)*'
Unit
Costs
­
High'!$
C$
32
=
M94+(
N$
20­
N$
22)*'
Unit
Costs
­
High'!$
C$
32
=
N94+(
O$
20­
O$
22)*'
Unit
Costs
­
High'!$
C$
32
=
O94+(
P$
20­
P$
22)*'
Unit
Costs
­
High'!$
C$
32
=
L95+(
M$
20­
M$
22)*'
Unit
Costs
­
High'!$
C$
33
=
M95+(
N$
20­
N$
22)*'
Unit
Costs
­
High'!$
C$
33
=
N95+(
O$
20­
O$
22)*'
Unit
Costs
­
High'!$
C$
33
=
O95+(
P$
20­
P$
22)*'
Unit
Costs
­
High'!$
C$
33
=(
H$
25­
H$
27­
C$
23)*'
Unit
Costs
­
High'!$
D$
34
=(
I$
25­
I$
27­
D$
23)*'
Unit
Costs
­
High'!$
D$
34
=(
J$
25­
J$
27­
E$
23)*'
Unit
Costs
­
High'!$
D$
34
=(
K$
25­
K$
27­
F$
23)*'
Unit
Costs
­
High'!$
D$
34
=
SUM(
M84:
M96)
=
SUM(
N84:
N96)
=
SUM(
O84:
O96)
=
SUM(
P84:
P96)
='
Inputs
&
Assumptions'!$
B$
5*
M97
='
Inputs
&
Assumptions'!$
B$
5*
N97
='
Inputs
&
Assumptions'!$
B$
5*
O97
='
Inputs
&
Assumptions'!$
B$
5*
P97
='
Inputs
&
Assumptions'!$
B$
5*
M89
='
Inputs
&
Assumptions'!$
B$
5*
N89
='
Inputs
&
Assumptions'!$
B$
5*
O89
='
Inputs
&
Assumptions'!$
B$
5*
P89
11
12
13
14
=
M$
38*'
Unit
Costs
­
High'!$
B$
38
=
N$
38*'
Unit
Costs
­
High'!$
B$
38
=
O$
38*'
Unit
Costs
­
High'!$
B$
38
=
P$
38*'
Unit
Costs
­
High'!$
B$
38
February
14,
2003
27
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
Q
15
=
Q$
36*'
Unit
Costs
­
High'!$
B$
6
=
Q$
39*'
Unit
Costs
­
High'!$
B$
7
=
Q$
19*'
Unit
Costs
­
High'!$
B$
8
=
Q$
19*'
Unit
Costs
­
High'!$
B$
9
=
P61+(
Q$
19­
Q$
21)*'
Unit
Costs
­
High'!$
C$
10
=
P62+(
Q$
19­
Q$
21)*'
Unit
Costs
­
High'!$
C$
11
=
P63+(
Q$
19­
Q$
21)*'
Unit
Costs
­
High'!$
C$
12
=
P64+(
Q$
19­
Q$
21)*'
Unit
Costs
­
High'!$
C$
13
=
P65+(
Q$
19­
Q$
21)*'
Unit
Costs
­
High'!$
C$
14
=
P66+(
Q$
19­
Q$
21)*'
Unit
Costs
­
High'!$
C$
15
=
P67+(
Q$
19­
Q$
21)*'
Unit
Costs
­
High'!$
C$
16
=
P68+(
Q$
19­
Q$
21)*'
Unit
Costs
­
High'!$
C$
17
=(
Q$
24­
Q$
26)*'
Unit
Costs
­
High'!$
D$
18
=
SUM(
Q57:
Q69)
='
Inputs
&
Assumptions'!$
B$
5*
Q70
='
Inputs
&
Assumptions'!$
B$
5*
Q62
15
=
Q$
37*'
Unit
Costs
­
High'!$
B$
22
=
Q$
40*'
Unit
Costs
­
High'!$
B$
23
=
Q$
20*'
Unit
Costs
­
High'!$
B$
24
=
Q$
20*'
Unit
Costs
­
High'!$
B$
25
=
P88+(
Q$
20­
Q$
22)*'
Unit
Costs
­
High'!$
C$
26
=
P89+(
Q$
20­
Q$
22)*'
Unit
Costs
­
High'!$
C$
27
=
P90+(
Q$
20­
Q$
22)*'
Unit
Costs
­
High'!$
C$
28
=
P91+(
Q$
20­
Q$
22)*'
Unit
Costs
­
High'!$
C$
29
=
P92+(
Q$
20­
Q$
22)*'
Unit
Costs
­
High'!$
C$
30
=
P93+(
Q$
20­
Q$
22)*'
Unit
Costs
­
High'!$
C$
31
=
P94+(
Q$
20­
Q$
22)*'
Unit
Costs
­
High'!$
C$
32
=
P95+(
Q$
20­
Q$
22)*'
Unit
Costs
­
High'!$
C$
33
=(
L$
25­
L$
27­
G$
23)*'
Unit
Costs
­
High'!$
D$
34
=
SUM(
Q84:
Q96)
='
Inputs
&
Assumptions'!$
B$
5*
Q97
='
Inputs
&
Assumptions'!$
B$
5*
Q89
15
=
Q$
38*'
Unit
Costs
­
High'!$
B$
38
February
14,
2003
28
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
A
B
C
D
provide
technical
guidance
0
0
conduct
public
or
evidentiary
hearings
0
0
inspection
for
permit
development
0
0
inspection
for
compliance
assessment
0
0
sample
and
analyze
effluent
0
0
review
&
record
self­
monitoring
reports
0
0
process
&
act
on
non­
compliance
reports
0
0
review
compliance
schedule
report
­
in
compliance
with
schedule
0
0
review
compliance
schedule
report
­
not
in
compliance
with
schedule
0
0
minor
enforcement
action
(
e.
g.,
admin
order)
0
0
minor
enforcement
action
(
e.
g.,
admin
fine)
0
0
repermit
0
0
Total
hours
=
SUM(
C111:
C123)
=
SUM(
D111:
D123)
Total
cost
='
Inputs
&
Assumptions'!$
B$
5*
C124
='
Inputs
&
Assumptions'!$
B$
5*
D124
NPV
of
cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C125:
Q125)
Maximum
one­
year
hours
=
MAX(
C124:
Q124)
Maximum
one­
year
costs
=
MAX(
C125:
Q125)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C126)
Sampling
&
Analysis
Cost
='
Inputs
&
Assumptions'!$
B$
5*
C116
='
Inputs
&
Assumptions'!$
B$
5*
D116
NPV
of
Sampling
&
Analysis
Cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C130:
Q130)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C131)
Annualized
Permitting
(
Net
of
Sampling
&
Analysis)
=
C129­
C132
High
Permitting
Hours
by
Activity
and
Year
­
Total
1
2
develop
and
issue
permit
=
C$
36*'
Unit
Costs
­
High'!$
B$
6+
C$
37*'
Unit
Costs
­
High'!$
B$
22+
C$
38*'
Unit
Costs
­
High'!$
B$
38
=
D$
36*'
Unit
Costs
­
High'!$
B$
6+
D$
37*'
Unit
Costs
­
High'!$
B$
22+
D$
38*'
Unit
Costs
­
High'!$
B$
38
provide
technical
guidance
=
C$
39*'
Unit
Costs
­
High'!$
B$
7+
C$
40*'
Unit
Costs
­
High'!$
B$
23+
C$
38*'
Unit
Costs
­
High'!
B$
39
=
D$
39*'
Unit
Costs
­
High'!$
B$
7+
D$
40*'
Unit
Costs
­
High'!$
B$
23+
D$
38*'
Unit
Costs
­
High'!
C$
39
conduct
public
or
evidentiary
hearings
=
C$
41*'
Unit
Costs
­
High'!$
B$
8
=
D$
41*'
Unit
Costs
­
High'!$
B$
8
inspection
for
permit
development
=
C$
42*'
Unit
Costs
­
High'!$
B$
9
=
D$
42*'
Unit
Costs
­
High'!$
B$
9
inspection
for
compliance
assessment
=
C$
43*'
Unit
Costs
­
High'!$
C$
10
=
D$
43*'
Unit
Costs
­
High'!$
C$
10
sample
and
analyze
effluent
=
C$
44*'
Unit
Costs
­
High'!$
C$
11
=
D$
44*'
Unit
Costs
­
High'!$
C$
11
review
&
record
self­
monitoring
reports
=
C$
45*'
Unit
Costs
­
High'!$
C$
12
=
D$
45*'
Unit
Costs
­
High'!$
C$
12
process
&
act
on
non­
compliance
reports
=
C$
46*'
Unit
Costs
­
High'!$
C$
13
=
D$
46*'
Unit
Costs
­
High'!$
C$
13
review
compliance
schedule
report
­
in
compliance
with
schedule
=
C$
47*'
Unit
Costs
­
High'!$
C$
14
=
D$
47*'
Unit
Costs
­
High'!$
C$
14
review
compliance
schedule
report
­
not
in
compliance
with
schedule
=
C$
48*'
Unit
Costs
­
High'!$
C$
15
=
D$
48*'
Unit
Costs
­
High'!$
C$
15
minor
enforcement
action
(
e.
g.,
admin
order)
=
C$
49*'
Unit
Costs
­
High'!$
C$
16
=
D$
49*'
Unit
Costs
­
High'!$
C$
16
minor
enforcement
action
(
e.
g.,
admin
fine)
=
C$
50*'
Unit
Costs
­
High'!$
C$
17
=
D$
50*'
Unit
Costs
­
High'!$
C$
17
repermit
=
C$
51*'
Unit
Costs
­
High'!$
D$
18
=
D$
51*'
Unit
Costs
­
High'!$
D$
18
Total
hours
=
SUM(
C138:
C150)
=
SUM(
D138:
D150)
Total
cost
='
Inputs
&
Assumptions'!$
B$
5*
C151
='
Inputs
&
Assumptions'!$
B$
5*
D151
NPV
of
cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C152:
Q152)
Maximum
one­
year
hours
=
MAX(
C151:
Q151)
Maximum
one­
year
costs
=
MAX(
C152:
Q152)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C153)
Sampling
&
Analysis
Cost
='
Inputs
&
Assumptions'!$
B$
5*
C143
='
Inputs
&
Assumptions'!$
B$
5*
D143
NPV
of
Sampling
&
Analysis
Cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C157:
Q157)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C158)
Annualized
Permitting
(
Net
of
Sampling
&
Analysis)
=
C156­
C159
Medium
Permitting
Hours
by
Activity
and
Year
­
New
Concentration
Based
February
14,
2003
29
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
E
F
G
H
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
=(
C$
23)*'
Unit
Costs
­
High'!$
D$
50
=
SUM(
E111:
E123)
=
SUM(
F111:
F123)
=
SUM(
G111:
G123)
=
SUM(
H111:
H123)
='
Inputs
&
Assumptions'!$
B$
5*
E124
='
Inputs
&
Assumptions'!$
B$
5*
F124
='
Inputs
&
Assumptions'!$
B$
5*
G124
='
Inputs
&
Assumptions'!$
B$
5*
H124
='
Inputs
&
Assumptions'!$
B$
5*
E116
='
Inputs
&
Assumptions'!$
B$
5*
F116
='
Inputs
&
Assumptions'!$
B$
5*
G116
='
Inputs
&
Assumptions'!$
B$
5*
H116
3
4
5
6
=
E$
36*'
Unit
Costs
­
High'!$
B$
6+
E$
37*'
Unit
Costs
­
High'!$
B$
22+
E$
38*'
Unit
Costs
­
High'!$
B$
38
=
F$
36*'
Unit
Costs
­
High'!$
B$
6+
F$
37*'
Unit
Costs
­
High'!$
B$
22+
F$
38*'
Unit
Costs
­
High'!$
B$
38
=
G$
36*'
Unit
Costs
­
High'!$
B$
6+
G$
37*'
Unit
Costs
­
High'!$
B$
22+
G$
38*'
Unit
Costs
­
High'!$
B$
38
=
H$
36*'
Unit
Costs
­
High'!$
B$
6+
H$
37*'
Unit
Costs
­
High'!$
B$
22+
H$
38*'
Unit
Costs
­
High'!$
B$
38
=
E$
39*'
Unit
Costs
­
High'!$
B$
7+
E$
40*'
Unit
Costs
­
High'!$
B$
23+
E$
38*'
Unit
Costs
­
High'!
D$
39
=
F$
39*'
Unit
Costs
­
High'!$
B$
7+
F$
40*'
Unit
Costs
­
High'!$
B$
23+
F$
38*'
Unit
Costs
­
High'!
E$
39
=
G$
39*'
Unit
Costs
­
High'!$
B$
7+
G$
40*'
Unit
Costs
­
High'!$
B$
23+
G$
38*'
Unit
Costs
­
High'!
F$
39
=
H$
39*'
Unit
Costs
­
High'!$
B$
7+
H$
40*'
Unit
Costs
­
High'!$
B$
23+
H$
38*'
Unit
Costs
­
High'!
G$
39
=
E$
41*'
Unit
Costs
­
High'!$
B$
8
=
F$
41*'
Unit
Costs
­
High'!$
B$
8
=
G$
41*'
Unit
Costs
­
High'!$
B$
8
=
H$
41*'
Unit
Costs
­
High'!$
B$
8
=
E$
42*'
Unit
Costs
­
High'!$
B$
9
=
F$
42*'
Unit
Costs
­
High'!$
B$
9
=
G$
42*'
Unit
Costs
­
High'!$
B$
9
=
H$
42*'
Unit
Costs
­
High'!$
B$
9
=
E$
43*'
Unit
Costs
­
High'!$
C$
10
=
F$
43*'
Unit
Costs
­
High'!$
C$
10
=
G$
43*'
Unit
Costs
­
High'!$
C$
10
=
H$
43*'
Unit
Costs
­
High'!$
C$
10
=
E$
44*'
Unit
Costs
­
High'!$
C$
11
=
F$
44*'
Unit
Costs
­
High'!$
C$
11
=
G$
44*'
Unit
Costs
­
High'!$
C$
11
=
H$
44*'
Unit
Costs
­
High'!$
C$
11
=
E$
45*'
Unit
Costs
­
High'!$
C$
12
=
F$
45*'
Unit
Costs
­
High'!$
C$
12
=
G$
45*'
Unit
Costs
­
High'!$
C$
12
=
H$
45*'
Unit
Costs
­
High'!$
C$
12
=
E$
46*'
Unit
Costs
­
High'!$
C$
13
=
F$
46*'
Unit
Costs
­
High'!$
C$
13
=
G$
46*'
Unit
Costs
­
High'!$
C$
13
=
H$
46*'
Unit
Costs
­
High'!$
C$
13
=
E$
47*'
Unit
Costs
­
High'!$
C$
14
=
F$
47*'
Unit
Costs
­
High'!$
C$
14
=
G$
47*'
Unit
Costs
­
High'!$
C$
14
=
H$
47*'
Unit
Costs
­
High'!$
C$
14
=
E$
48*'
Unit
Costs
­
High'!$
C$
15
=
F$
48*'
Unit
Costs
­
High'!$
C$
15
=
G$
48*'
Unit
Costs
­
High'!$
C$
15
=
H$
48*'
Unit
Costs
­
High'!$
C$
15
=
E$
49*'
Unit
Costs
­
High'!$
C$
16
=
F$
49*'
Unit
Costs
­
High'!$
C$
16
=
G$
49*'
Unit
Costs
­
High'!$
C$
16
=
H$
49*'
Unit
Costs
­
High'!$
C$
16
=
E$
50*'
Unit
Costs
­
High'!$
C$
17
=
F$
50*'
Unit
Costs
­
High'!$
C$
17
=
G$
50*'
Unit
Costs
­
High'!$
C$
17
=
H$
50*'
Unit
Costs
­
High'!$
C$
17
=
E$
51*'
Unit
Costs
­
High'!$
D$
18
=
F$
51*'
Unit
Costs
­
High'!$
D$
18
=
G$
51*'
Unit
Costs
­
High'!$
D$
18
=
H$
51*'
Unit
Costs
­
High'!$
D$
18
=
SUM(
E138:
E150)
=
SUM(
F138:
F150)
=
SUM(
G138:
G150)
=
SUM(
H138:
H150)
='
Inputs
&
Assumptions'!$
B$
5*
E151
='
Inputs
&
Assumptions'!$
B$
5*
F151
='
Inputs
&
Assumptions'!$
B$
5*
G151
='
Inputs
&
Assumptions'!$
B$
5*
H151
='
Inputs
&
Assumptions'!$
B$
5*
E143
='
Inputs
&
Assumptions'!$
B$
5*
F143
='
Inputs
&
Assumptions'!$
B$
5*
G143
='
Inputs
&
Assumptions'!$
B$
5*
H143
February
14,
2003
30
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
I
J
K
L
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
=(
D$
23)*'
Unit
Costs
­
High'!$
D$
50
=(
E$
23)*'
Unit
Costs
­
High'!$
D$
50
=(
F$
23)*'
Unit
Costs
­
High'!$
D$
50
=(
G$
23)*'
Unit
Costs
­
High'!$
D$
50
=
SUM(
I111:
I123)
=
SUM(
J111:
J123)
=
SUM(
K111:
K123)
=
SUM(
L111:
L123)
='
Inputs
&
Assumptions'!$
B$
5*
I124
='
Inputs
&
Assumptions'!$
B$
5*
J124
='
Inputs
&
Assumptions'!$
B$
5*
K124
='
Inputs
&
Assumptions'!$
B$
5*
L124
='
Inputs
&
Assumptions'!$
B$
5*
I116
='
Inputs
&
Assumptions'!$
B$
5*
J116
='
Inputs
&
Assumptions'!$
B$
5*
K116
='
Inputs
&
Assumptions'!$
B$
5*
L116
Year
Relative
to
Promulgation
of
Rule
7
8
9
10
=
I$
36*'
Unit
Costs
­
High'!$
B$
6+
I$
37*'
Unit
Costs
­
High'!$
B$
22+
I$
38*'
Unit
Costs
­
High'!$
B$
38
=
J$
36*'
Unit
Costs
­
High'!$
B$
6+
J$
37*'
Unit
Costs
­
High'!$
B$
22+
J$
38*'
Unit
Costs
­
High'!$
B$
38
=
K$
36*'
Unit
Costs
­
High'!$
B$
6+
K$
37*'
Unit
Costs
­
High'!$
B$
22+
K$
38*'
Unit
Costs
­
High'!$
B$
38
=
L$
36*'
Unit
Costs
­
High'!$
B$
6+
L$
37*'
Unit
Costs
­
High'!$
B$
22+
L$
38*'
Unit
Costs
­
High'!$
B$
38
=
I$
39*'
Unit
Costs
­
High'!$
B$
7+
I$
40*'
Unit
Costs
­
High'!$
B$
23+
I$
38*'
Unit
Costs
­
High'!
H$
39
=
J$
39*'
Unit
Costs
­
High'!$
B$
7+
J$
40*'
Unit
Costs
­
High'!$
B$
23+
J$
38*'
Unit
Costs
­
High'!
I$
39
=
K$
39*'
Unit
Costs
­
High'!$
B$
7+
K$
40*'
Unit
Costs
­
High'!$
B$
23+
K$
38*'
Unit
Costs
­
High'!
J$
39
=
L$
39*'
Unit
Costs
­
High'!$
B$
7+
L$
40*'
Unit
Costs
­
High'!$
B$
23+
L$
38*'
Unit
Costs
­
High'!
K$
39
=
I$
41*'
Unit
Costs
­
High'!$
B$
8
=
J$
41*'
Unit
Costs
­
High'!$
B$
8
=
K$
41*'
Unit
Costs
­
High'!$
B$
8
=
L$
41*'
Unit
Costs
­
High'!$
B$
8
=
I$
42*'
Unit
Costs
­
High'!$
B$
9
=
J$
42*'
Unit
Costs
­
High'!$
B$
9
=
K$
42*'
Unit
Costs
­
High'!$
B$
9
=
L$
42*'
Unit
Costs
­
High'!$
B$
9
=
I$
43*'
Unit
Costs
­
High'!$
C$
10
=
J$
43*'
Unit
Costs
­
High'!$
C$
10
=
K$
43*'
Unit
Costs
­
High'!$
C$
10
=
L$
43*'
Unit
Costs
­
High'!$
C$
10
=
I$
44*'
Unit
Costs
­
High'!$
C$
11
=
J$
44*'
Unit
Costs
­
High'!$
C$
11
=
K$
44*'
Unit
Costs
­
High'!$
C$
11
=
L$
44*'
Unit
Costs
­
High'!$
C$
11
=
I$
45*'
Unit
Costs
­
High'!$
C$
12
=
J$
45*'
Unit
Costs
­
High'!$
C$
12
=
K$
45*'
Unit
Costs
­
High'!$
C$
12
=
L$
45*'
Unit
Costs
­
High'!$
C$
12
=
I$
46*'
Unit
Costs
­
High'!$
C$
13
=
J$
46*'
Unit
Costs
­
High'!$
C$
13
=
K$
46*'
Unit
Costs
­
High'!$
C$
13
=
L$
46*'
Unit
Costs
­
High'!$
C$
13
=
I$
47*'
Unit
Costs
­
High'!$
C$
14
=
J$
47*'
Unit
Costs
­
High'!$
C$
14
=
K$
47*'
Unit
Costs
­
High'!$
C$
14
=
L$
47*'
Unit
Costs
­
High'!$
C$
14
=
I$
48*'
Unit
Costs
­
High'!$
C$
15
=
J$
48*'
Unit
Costs
­
High'!$
C$
15
=
K$
48*'
Unit
Costs
­
High'!$
C$
15
=
L$
48*'
Unit
Costs
­
High'!$
C$
15
=
I$
49*'
Unit
Costs
­
High'!$
C$
16
=
J$
49*'
Unit
Costs
­
High'!$
C$
16
=
K$
49*'
Unit
Costs
­
High'!$
C$
16
=
L$
49*'
Unit
Costs
­
High'!$
C$
16
=
I$
50*'
Unit
Costs
­
High'!$
C$
17
=
J$
50*'
Unit
Costs
­
High'!$
C$
17
=
K$
50*'
Unit
Costs
­
High'!$
C$
17
=
L$
50*'
Unit
Costs
­
High'!$
C$
17
=
I$
51*'
Unit
Costs
­
High'!$
D$
18
=
J$
51*'
Unit
Costs
­
High'!$
D$
18
=
K$
51*'
Unit
Costs
­
High'!$
D$
18
=
L$
51*'
Unit
Costs
­
High'!$
D$
18
=
SUM(
I138:
I150)
=
SUM(
J138:
J150)
=
SUM(
K138:
K150)
=
SUM(
L138:
L150)
='
Inputs
&
Assumptions'!$
B$
5*
I151
='
Inputs
&
Assumptions'!$
B$
5*
J151
='
Inputs
&
Assumptions'!$
B$
5*
K151
='
Inputs
&
Assumptions'!$
B$
5*
L151
='
Inputs
&
Assumptions'!$
B$
5*
I143
='
Inputs
&
Assumptions'!$
B$
5*
J143
='
Inputs
&
Assumptions'!$
B$
5*
K143
='
Inputs
&
Assumptions'!$
B$
5*
L143
Year
Relative
to
Promulgation
of
Rule
February
14,
2003
31
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
M
N
O
P
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
=(
C$
23)*'
Unit
Costs
­
High'!$
D$
50
=(
D$
23)*'
Unit
Costs
­
High'!$
D$
50
=(
E$
23)*'
Unit
Costs
­
High'!$
D$
50
=(
F$
23)*'
Unit
Costs
­
High'!$
D$
50
=
SUM(
M111:
M123)
=
SUM(
N111:
N123)
=
SUM(
O111:
O123)
=
SUM(
P111:
P123)
='
Inputs
&
Assumptions'!$
B$
5*
M124
='
Inputs
&
Assumptions'!$
B$
5*
N124
='
Inputs
&
Assumptions'!$
B$
5*
O124
='
Inputs
&
Assumptions'!$
B$
5*
P124
='
Inputs
&
Assumptions'!$
B$
5*
M116
='
Inputs
&
Assumptions'!$
B$
5*
N116
='
Inputs
&
Assumptions'!$
B$
5*
O116
='
Inputs
&
Assumptions'!$
B$
5*
P116
11
12
13
14
=
M$
36*'
Unit
Costs
­
High'!$
B$
6+
M$
37*'
Unit
Costs
­
High'!$
B$
22+
M$
38*'
Unit
Costs
­
High'!$
B$
38
=
N$
36*'
Unit
Costs
­
High'!$
B$
6+
N$
37*'
Unit
Costs
­
High'!$
B$
22+
N$
38*'
Unit
Costs
­
High'!$
B$
38
=
O$
36*'
Unit
Costs
­
High'!$
B$
6+
O$
37*'
Unit
Costs
­
High'!$
B$
22+
O$
38*'
Unit
Costs
­
High'!$
B$
38
=
P$
36*'
Unit
Costs
­
High'!$
B$
6+
P$
37*'
Unit
Costs
­
High'!$
B$
22+
P$
38*'
Unit
Costs
­
High'!$
B$
38
=
M$
39*'
Unit
Costs
­
High'!$
B$
7+
M$
40*'
Unit
Costs
­
High'!$
B$
23+
M$
38*'
Unit
Costs
­
High'!
L$
39
=
N$
39*'
Unit
Costs
­
High'!$
B$
7+
N$
40*'
Unit
Costs
­
High'!$
B$
23+
N$
38*'
Unit
Costs
­
High'!
M$
39
=
O$
39*'
Unit
Costs
­
High'!$
B$
7+
O$
40*'
Unit
Costs
­
High'!$
B$
23+
O$
38*'
Unit
Costs
­
High'!
N$
39
=
P$
39*'
Unit
Costs
­
High'!$
B$
7+
P$
40*'
Unit
Costs
­
High'!$
B$
23+
P$
38*'
Unit
Costs
­
High'!
O$
39
=
M$
41*'
Unit
Costs
­
High'!$
B$
8
=
N$
41*'
Unit
Costs
­
High'!$
B$
8
=
O$
41*'
Unit
Costs
­
High'!$
B$
8
=
P$
41*'
Unit
Costs
­
High'!$
B$
8
=
M$
42*'
Unit
Costs
­
High'!$
B$
9
=
N$
42*'
Unit
Costs
­
High'!$
B$
9
=
O$
42*'
Unit
Costs
­
High'!$
B$
9
=
P$
42*'
Unit
Costs
­
High'!$
B$
9
=
M$
43*'
Unit
Costs
­
High'!$
C$
10
=
N$
43*'
Unit
Costs
­
High'!$
C$
10
=
O$
43*'
Unit
Costs
­
High'!$
C$
10
=
P$
43*'
Unit
Costs
­
High'!$
C$
10
=
M$
44*'
Unit
Costs
­
High'!$
C$
11
=
N$
44*'
Unit
Costs
­
High'!$
C$
11
=
O$
44*'
Unit
Costs
­
High'!$
C$
11
=
P$
44*'
Unit
Costs
­
High'!$
C$
11
=
M$
45*'
Unit
Costs
­
High'!$
C$
12
=
N$
45*'
Unit
Costs
­
High'!$
C$
12
=
O$
45*'
Unit
Costs
­
High'!$
C$
12
=
P$
45*'
Unit
Costs
­
High'!$
C$
12
=
M$
46*'
Unit
Costs
­
High'!$
C$
13
=
N$
46*'
Unit
Costs
­
High'!$
C$
13
=
O$
46*'
Unit
Costs
­
High'!$
C$
13
=
P$
46*'
Unit
Costs
­
High'!$
C$
13
=
M$
47*'
Unit
Costs
­
High'!$
C$
14
=
N$
47*'
Unit
Costs
­
High'!$
C$
14
=
O$
47*'
Unit
Costs
­
High'!$
C$
14
=
P$
47*'
Unit
Costs
­
High'!$
C$
14
=
M$
48*'
Unit
Costs
­
High'!$
C$
15
=
N$
48*'
Unit
Costs
­
High'!$
C$
15
=
O$
48*'
Unit
Costs
­
High'!$
C$
15
=
P$
48*'
Unit
Costs
­
High'!$
C$
15
=
M$
49*'
Unit
Costs
­
High'!$
C$
16
=
N$
49*'
Unit
Costs
­
High'!$
C$
16
=
O$
49*'
Unit
Costs
­
High'!$
C$
16
=
P$
49*'
Unit
Costs
­
High'!$
C$
16
=
M$
50*'
Unit
Costs
­
High'!$
C$
17
=
N$
50*'
Unit
Costs
­
High'!$
C$
17
=
O$
50*'
Unit
Costs
­
High'!$
C$
17
=
P$
50*'
Unit
Costs
­
High'!$
C$
17
=
M$
51*'
Unit
Costs
­
High'!$
D$
18
=
N$
51*'
Unit
Costs
­
High'!$
D$
18
=
O$
51*'
Unit
Costs
­
High'!$
D$
18
=
P$
51*'
Unit
Costs
­
High'!$
D$
18
=
SUM(
M138:
M150)
=
SUM(
N138:
N150)
=
SUM(
O138:
O150)
=
SUM(
P138:
P150)
='
Inputs
&
Assumptions'!$
B$
5*
M151
='
Inputs
&
Assumptions'!$
B$
5*
N151
='
Inputs
&
Assumptions'!$
B$
5*
O151
='
Inputs
&
Assumptions'!$
B$
5*
P151
='
Inputs
&
Assumptions'!$
B$
5*
M143
='
Inputs
&
Assumptions'!$
B$
5*
N143
='
Inputs
&
Assumptions'!$
B$
5*
O143
='
Inputs
&
Assumptions'!$
B$
5*
P143
February
14,
2003
32
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
Q
0
0
0
0
0
0
0
0
0
0
0
=(
G$
23)*'
Unit
Costs
­
High'!$
D$
50
=
SUM(
Q111:
Q123)
='
Inputs
&
Assumptions'!$
B$
5*
Q124
='
Inputs
&
Assumptions'!$
B$
5*
Q116
15
=
Q$
36*'
Unit
Costs
­
High'!$
B$
6+
Q$
37*'
Unit
Costs
­
High'!$
B$
22+
Q$
38*'
Unit
Costs
­
High'!$
B$
38
=
Q$
39*'
Unit
Costs
­
High'!$
B$
7+
Q$
40*'
Unit
Costs
­
High'!$
B$
23+
Q$
38*'
Unit
Costs
­
High'!
P$
39
=
Q$
41*'
Unit
Costs
­
High'!$
B$
8
=
Q$
42*'
Unit
Costs
­
High'!$
B$
9
=
Q$
43*'
Unit
Costs
­
High'!$
C$
10
=
Q$
44*'
Unit
Costs
­
High'!$
C$
11
=
Q$
45*'
Unit
Costs
­
High'!$
C$
12
=
Q$
46*'
Unit
Costs
­
High'!$
C$
13
=
Q$
47*'
Unit
Costs
­
High'!$
C$
14
=
Q$
48*'
Unit
Costs
­
High'!$
C$
15
=
Q$
49*'
Unit
Costs
­
High'!$
C$
16
=
Q$
50*'
Unit
Costs
­
High'!$
C$
17
=
Q$
51*'
Unit
Costs
­
High'!$
D$
18
=
SUM(
Q138:
Q150)
='
Inputs
&
Assumptions'!$
B$
5*
Q151
='
Inputs
&
Assumptions'!$
B$
5*
Q143
February
14,
2003
33
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
A
B
C
D
1
2
develop
and
issue
permit
=
C$
36*'
Unit
Costs
­
Medium'!$
B$
6
=
D$
36*'
Unit
Costs
­
Medium'!$
B$
6
provide
technical
guidance
=
C$
39*'
Unit
Costs
­
Medium'!$
B$
7
=
D$
39*'
Unit
Costs
­
Medium'!$
B$
7
conduct
public
or
evidentiary
hearings
=
C$
19*'
Unit
Costs
­
Medium'!$
B$
8
=
D$
19*'
Unit
Costs
­
Medium'!$
B$
8
inspection
for
permit
development
=
C$
19*'
Unit
Costs
­
Medium'!$
B$
9
=
D$
19*'
Unit
Costs
­
Medium'!$
B$
9
inspection
for
compliance
assessment
=(
C$
19­
C$
21)*'
Unit
Costs
­
Medium'!$
C$
10
=
C171+(
D$
19­
D$
21)*'
Unit
Costs
­
Medium'!$
C$
10
sample
and
analyze
effluent
=(
C$
19­
C$
21)*'
Unit
Costs
­
Medium'!$
C$
11
=
C172+(
D$
19­
D$
21)*'
Unit
Costs
­
Medium'!$
C$
11
review
&
record
self­
monitoring
reports
=(
C$
19­
C$
21)*'
Unit
Costs
­
Medium'!$
C$
12
=
C173+(
D$
19­
D$
21)*'
Unit
Costs
­
Medium'!$
C$
12
process
&
act
on
non­
compliance
reports
=(
C$
19­
C$
21)*'
Unit
Costs
­
Medium'!$
C$
13
=
C174+(
D$
19­
D$
21)*'
Unit
Costs
­
Medium'!$
C$
13
review
compliance
schedule
report
­
in
compliance
with
schedule
=(
C$
19­
C$
21)*'
Unit
Costs
­
Medium'!$
C$
14
=
C175+(
D$
19­
D$
21)*'
Unit
Costs
­
Medium'!$
C$
14
review
compliance
schedule
report
­
not
in
compliance
with
schedule
=(
C$
19­
C$
21)*'
Unit
Costs
­
Medium'!$
C$
15
=
C176+(
D$
19­
D$
21)*'
Unit
Costs
­
Medium'!$
C$
15
minor
enforcement
action
(
e.
g.,
admin
order)
=(
C$
19­
C$
21)*'
Unit
Costs
­
Medium'!$
C$
16
=
C177+(
D$
19­
D$
21)*'
Unit
Costs
­
Medium'!$
C$
16
minor
enforcement
action
(
e.
g.,
admin
fine)
=(
C$
19­
C$
21)*'
Unit
Costs
­
Medium'!$
C$
17
=
C178+(
D$
19­
D$
21)*'
Unit
Costs
­
Medium'!$
C$
17
repermit
=(
C$
24­
C$
26)*'
Unit
Costs
­
Medium'!$
D$
18
=(
D$
24­
D$
26)*'
Unit
Costs
­
Medium'!$
D$
18
Total
hours
=
SUM(
C167:
C179)
=
SUM(
D167:
D179)
Total
cost
='
Inputs
&
Assumptions'!$
B$
5*
C180
='
Inputs
&
Assumptions'!$
B$
5*
D180
NPV
of
cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C181:
Q181)
Maximum
one­
year
hours
=
MAX(
C180:
Q180)
Maximum
one­
year
costs
=
MAX(
C181:
Q181)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C182)
Sampling
&
Analysis
Cost
='
Inputs
&
Assumptions'!$
B$
5*
C172
='
Inputs
&
Assumptions'!$
B$
5*
D172
NPV
of
Sampling
&
Analysis
Cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C186:
Q186)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C187)
Annualized
Permitting
(
Net
of
Sampling
&
Analysis)
=
C185­
C188
Medium
Permitting
Hours
by
Activity
and
Year
­
New
Mass
Based
1
2
develop
and
issue
permit
=
C$
37*'
Unit
Costs
­
Medium'!$
B$
22
=
D$
37*'
Unit
Costs
­
Medium'!$
B$
22
provide
technical
guidance
=
C$
40*'
Unit
Costs
­
Medium'!$
B$
23
=
D$
40*'
Unit
Costs
­
Medium'!$
B$
23
conduct
public
or
evidentiary
hearings
=
C$
20*'
Unit
Costs
­
Medium'!$
B$
24
=
D$
20*'
Unit
Costs
­
Medium'!$
B$
24
inspection
for
permit
development
=
C$
20*'
Unit
Costs
­
Medium'!$
B$
25
=
D$
20*'
Unit
Costs
­
Medium'!$
B$
25
inspection
for
compliance
assessment
=(
C$
20­
C$
22)*'
Unit
Costs
­
Medium'!$
C$
26
=
C198+(
D$
20­
D$
22)*'
Unit
Costs
­
Medium'!$
C$
26
sample
and
analyze
effluent
=(
C$
20­
C$
22)*'
Unit
Costs
­
Medium'!$
C$
27
=
C199+(
D$
20­
D$
22)*'
Unit
Costs
­
Medium'!$
C$
27
review
&
record
self­
monitoring
reports
=(
C$
20­
C$
22)*'
Unit
Costs
­
Medium'!$
C$
28
=
C200+(
D$
20­
D$
22)*'
Unit
Costs
­
Medium'!$
C$
28
process
&
act
on
non­
compliance
reports
=(
C$
20­
C$
22)*'
Unit
Costs
­
Medium'!$
C$
29
=
C201+(
D$
20­
D$
22)*'
Unit
Costs
­
Medium'!$
C$
29
review
compliance
schedule
report
­
in
compliance
with
schedule
=(
C$
20­
C$
22)*'
Unit
Costs
­
Medium'!$
C$
30
=
C202+(
D$
20­
D$
22)*'
Unit
Costs
­
Medium'!$
C$
30
review
compliance
schedule
report
­
not
in
compliance
with
schedule
=(
C$
20­
C$
22)*'
Unit
Costs
­
Medium'!$
C$
31
=
C203+(
D$
20­
D$
22)*'
Unit
Costs
­
Medium'!$
C$
31
minor
enforcement
action
(
e.
g.,
admin
order)
=(
C$
20­
C$
22)*'
Unit
Costs
­
Medium'!$
C$
32
=
C204+(
D$
20­
D$
22)*'
Unit
Costs
­
Medium'!$
C$
32
minor
enforcement
action
(
e.
g.,
admin
fine)
=(
C$
20­
C$
22)*'
Unit
Costs
­
Medium'!$
C$
33
=
C205+(
D$
20­
D$
22)*'
Unit
Costs
­
Medium'!$
C$
33
repermit
=(
C$
25­
C$
27)*'
Unit
Costs
­
Medium'!$
D$
34
=(
D$
25­
D$
27)*'
Unit
Costs
­
Medium'!$
D$
34
Total
hours
=
SUM(
C194:
C206)
=
SUM(
D194:
D206)
Total
cost
='
Inputs
&
Assumptions'!$
B$
5*
C207
='
Inputs
&
Assumptions'!$
B$
5*
D207
NPV
of
cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C208:
Q208)
Maximum
one­
year
hours
=
MAX(
C207:
Q207)
Maximum
one­
year
costs
=
MAX(
C208:
Q208)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C209)
Sampling
&
Analysis
Cost
='
Inputs
&
Assumptions'!$
B$
5*
C199
='
Inputs
&
Assumptions'!$
B$
5*
D199
NPV
of
Sampling
&
Analysis
Cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C213:
Q213)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C214)
Annualized
Permitting
(
Net
of
Sampling
&
Analysis)
=
C212­
C215
Medium
Permitting
Hours
by
Activity
and
Year
­
Conc
to
Mass
Based
1
2
develop
and
issue
permit
=
C$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
D$
38*'
Unit
Costs
­
Medium'!$
B$
38
provide
technical
guidance
0
0
conduct
public
or
evidentiary
hearings
0
0
February
14,
2003
34
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
E
F
G
H
3
4
5
6
=
E$
36*'
Unit
Costs
­
Medium'!$
B$
6
=
F$
36*'
Unit
Costs
­
Medium'!$
B$
6
=
G$
36*'
Unit
Costs
­
Medium'!$
B$
6
=
H$
36*'
Unit
Costs
­
Medium'!$
B$
6
=
E$
39*'
Unit
Costs
­
Medium'!$
B$
7
=
F$
39*'
Unit
Costs
­
Medium'!$
B$
7
=
G$
39*'
Unit
Costs
­
Medium'!$
B$
7
=
H$
39*'
Unit
Costs
­
Medium'!$
B$
7
=
E$
19*'
Unit
Costs
­
Medium'!$
B$
8
=
F$
19*'
Unit
Costs
­
Medium'!$
B$
8
=
G$
19*'
Unit
Costs
­
Medium'!$
B$
8
=
H$
19*'
Unit
Costs
­
Medium'!$
B$
8
=
E$
19*'
Unit
Costs
­
Medium'!$
B$
9
=
F$
19*'
Unit
Costs
­
Medium'!$
B$
9
=
G$
19*'
Unit
Costs
­
Medium'!$
B$
9
=
H$
19*'
Unit
Costs
­
Medium'!$
B$
9
=
D171+(
E$
19­
E$
21)*'
Unit
Costs
­
Medium'!$
C$
10
=
E171+(
F$
19­
F$
21)*'
Unit
Costs
­
Medium'!$
C$
10
=
F171+(
G$
19­
G$
21)*'
Unit
Costs
­
Medium'!$
C$
10
=
G171+(
H$
19­
H$
21)*'
Unit
Costs
­
Medium'!$
C$
10
=
D172+(
E$
19­
E$
21)*'
Unit
Costs
­
Medium'!$
C$
11
=
E172+(
F$
19­
F$
21)*'
Unit
Costs
­
Medium'!$
C$
11
=
F172+(
G$
19­
G$
21)*'
Unit
Costs
­
Medium'!$
C$
11
=
G172+(
H$
19­
H$
21)*'
Unit
Costs
­
Medium'!$
C$
11
=
D173+(
E$
19­
E$
21)*'
Unit
Costs
­
Medium'!$
C$
12
=
E173+(
F$
19­
F$
21)*'
Unit
Costs
­
Medium'!$
C$
12
=
F173+(
G$
19­
G$
21)*'
Unit
Costs
­
Medium'!$
C$
12
=
G173+(
H$
19­
H$
21)*'
Unit
Costs
­
Medium'!$
C$
12
=
D174+(
E$
19­
E$
21)*'
Unit
Costs
­
Medium'!$
C$
13
=
E174+(
F$
19­
F$
21)*'
Unit
Costs
­
Medium'!$
C$
13
=
F174+(
G$
19­
G$
21)*'
Unit
Costs
­
Medium'!$
C$
13
=
G174+(
H$
19­
H$
21)*'
Unit
Costs
­
Medium'!$
C$
13
=
D175+(
E$
19­
E$
21)*'
Unit
Costs
­
Medium'!$
C$
14
=
E175+(
F$
19­
F$
21)*'
Unit
Costs
­
Medium'!$
C$
14
=
F175+(
G$
19­
G$
21)*'
Unit
Costs
­
Medium'!$
C$
14
=
G175+(
H$
19­
H$
21)*'
Unit
Costs
­
Medium'!$
C$
14
=
D176+(
E$
19­
E$
21)*'
Unit
Costs
­
Medium'!$
C$
15
=
E176+(
F$
19­
F$
21)*'
Unit
Costs
­
Medium'!$
C$
15
=
F176+(
G$
19­
G$
21)*'
Unit
Costs
­
Medium'!$
C$
15
=
G176+(
H$
19­
H$
21)*'
Unit
Costs
­
Medium'!$
C$
15
=
D177+(
E$
19­
E$
21)*'
Unit
Costs
­
Medium'!$
C$
16
=
E177+(
F$
19­
F$
21)*'
Unit
Costs
­
Medium'!$
C$
16
=
F177+(
G$
19­
G$
21)*'
Unit
Costs
­
Medium'!$
C$
16
=
G177+(
H$
19­
H$
21)*'
Unit
Costs
­
Medium'!$
C$
16
=
D178+(
E$
19­
E$
21)*'
Unit
Costs
­
Medium'!$
C$
17
=
E178+(
F$
19­
F$
21)*'
Unit
Costs
­
Medium'!$
C$
17
=
F178+(
G$
19­
G$
21)*'
Unit
Costs
­
Medium'!$
C$
17
=
G178+(
H$
19­
H$
21)*'
Unit
Costs
­
Medium'!$
C$
17
=(
E$
24­
E$
26)*'
Unit
Costs
­
Medium'!$
D$
18
=(
F$
24­
F$
26)*'
Unit
Costs
­
Medium'!$
D$
18
=(
G$
24­
G$
26)*'
Unit
Costs
­
Medium'!$
D$
18
=(
H$
24­
H$
26)*'
Unit
Costs
­
Medium'!$
D$
18
=
SUM(
E167:
E179)
=
SUM(
F167:
F179)
=
SUM(
G167:
G179)
=
SUM(
H167:
H179)
='
Inputs
&
Assumptions'!$
B$
5*
E180
='
Inputs
&
Assumptions'!$
B$
5*
F180
='
Inputs
&
Assumptions'!$
B$
5*
G180
='
Inputs
&
Assumptions'!$
B$
5*
H180
='
Inputs
&
Assumptions'!$
B$
5*
E172
='
Inputs
&
Assumptions'!$
B$
5*
F172
='
Inputs
&
Assumptions'!$
B$
5*
G172
='
Inputs
&
Assumptions'!$
B$
5*
H172
3
4
5
6
=
E$
37*'
Unit
Costs
­
Medium'!$
B$
22
=
F$
37*'
Unit
Costs
­
Medium'!$
B$
22
=
G$
37*'
Unit
Costs
­
Medium'!$
B$
22
=
H$
37*'
Unit
Costs
­
Medium'!$
B$
22
=
E$
40*'
Unit
Costs
­
Medium'!$
B$
23
=
F$
40*'
Unit
Costs
­
Medium'!$
B$
23
=
G$
40*'
Unit
Costs
­
Medium'!$
B$
23
=
H$
40*'
Unit
Costs
­
Medium'!$
B$
23
=
E$
20*'
Unit
Costs
­
Medium'!$
B$
24
=
F$
20*'
Unit
Costs
­
Medium'!$
B$
24
=
G$
20*'
Unit
Costs
­
Medium'!$
B$
24
=
H$
20*'
Unit
Costs
­
Medium'!$
B$
24
=
E$
20*'
Unit
Costs
­
Medium'!$
B$
25
=
F$
20*'
Unit
Costs
­
Medium'!$
B$
25
=
G$
20*'
Unit
Costs
­
Medium'!$
B$
25
=
H$
20*'
Unit
Costs
­
Medium'!$
B$
25
=
D198+(
E$
20­
E$
22)*'
Unit
Costs
­
Medium'!$
C$
26
=
E198+(
F$
20­
F$
22)*'
Unit
Costs
­
Medium'!$
C$
26
=
F198+(
G$
20­
G$
22)*'
Unit
Costs
­
Medium'!$
C$
26
=
G198+(
H$
20­
H$
22)*'
Unit
Costs
­
Medium'!$
C$
26
=
D199+(
E$
20­
E$
22)*'
Unit
Costs
­
Medium'!$
C$
27
=
E199+(
F$
20­
F$
22)*'
Unit
Costs
­
Medium'!$
C$
27
=
F199+(
G$
20­
G$
22)*'
Unit
Costs
­
Medium'!$
C$
27
=
G199+(
H$
20­
H$
22)*'
Unit
Costs
­
Medium'!$
C$
27
=
D200+(
E$
20­
E$
22)*'
Unit
Costs
­
Medium'!$
C$
28
=
E200+(
F$
20­
F$
22)*'
Unit
Costs
­
Medium'!$
C$
28
=
F200+(
G$
20­
G$
22)*'
Unit
Costs
­
Medium'!$
C$
28
=
G200+(
H$
20­
H$
22)*'
Unit
Costs
­
Medium'!$
C$
28
=
D201+(
E$
20­
E$
22)*'
Unit
Costs
­
Medium'!$
C$
29
=
E201+(
F$
20­
F$
22)*'
Unit
Costs
­
Medium'!$
C$
29
=
F201+(
G$
20­
G$
22)*'
Unit
Costs
­
Medium'!$
C$
29
=
G201+(
H$
20­
H$
22)*'
Unit
Costs
­
Medium'!$
C$
29
=
D202+(
E$
20­
E$
22)*'
Unit
Costs
­
Medium'!$
C$
30
=
E202+(
F$
20­
F$
22)*'
Unit
Costs
­
Medium'!$
C$
30
=
F202+(
G$
20­
G$
22)*'
Unit
Costs
­
Medium'!$
C$
30
=
G202+(
H$
20­
H$
22)*'
Unit
Costs
­
Medium'!$
C$
30
=
D203+(
E$
20­
E$
22)*'
Unit
Costs
­
Medium'!$
C$
31
=
E203+(
F$
20­
F$
22)*'
Unit
Costs
­
Medium'!$
C$
31
=
F203+(
G$
20­
G$
22)*'
Unit
Costs
­
Medium'!$
C$
31
=
G203+(
H$
20­
H$
22)*'
Unit
Costs
­
Medium'!$
C$
31
=
D204+(
E$
20­
E$
22)*'
Unit
Costs
­
Medium'!$
C$
32
=
E204+(
F$
20­
F$
22)*'
Unit
Costs
­
Medium'!$
C$
32
=
F204+(
G$
20­
G$
22)*'
Unit
Costs
­
Medium'!$
C$
32
=
G204+(
H$
20­
H$
22)*'
Unit
Costs
­
Medium'!$
C$
32
=
D205+(
E$
20­
E$
22)*'
Unit
Costs
­
Medium'!$
C$
33
=
E205+(
F$
20­
F$
22)*'
Unit
Costs
­
Medium'!$
C$
33
=
F205+(
G$
20­
G$
22)*'
Unit
Costs
­
Medium'!$
C$
33
=
G205+(
H$
20­
H$
22)*'
Unit
Costs
­
Medium'!$
C$
33
=(
E$
25­
E$
27)*'
Unit
Costs
­
Medium'!$
D$
34
=(
F$
25­
F$
27)*'
Unit
Costs
­
Medium'!$
D$
34
=(
G$
25­
G$
27)*'
Unit
Costs
­
Medium'!$
D$
34
=(
H$
25­
H$
27­
C$
23)*'
Unit
Costs
­
Medium'!$
D$
34
=
SUM(
E194:
E206)
=
SUM(
F194:
F206)
=
SUM(
G194:
G206)
=
SUM(
H194:
H206)
='
Inputs
&
Assumptions'!$
B$
5*
E207
='
Inputs
&
Assumptions'!$
B$
5*
F207
='
Inputs
&
Assumptions'!$
B$
5*
G207
='
Inputs
&
Assumptions'!$
B$
5*
H207
='
Inputs
&
Assumptions'!$
B$
5*
E199
='
Inputs
&
Assumptions'!$
B$
5*
F199
='
Inputs
&
Assumptions'!$
B$
5*
G199
='
Inputs
&
Assumptions'!$
B$
5*
H199
3
4
5
6
=
E$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
F$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
G$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
H$
38*'
Unit
Costs
­
Medium'!$
B$
38
0
0
0
0
0
0
0
0
February
14,
2003
35
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
I
J
K
L
7
8
9
10
=
I$
36*'
Unit
Costs
­
Medium'!$
B$
6
=
J$
36*'
Unit
Costs
­
Medium'!$
B$
6
=
K$
36*'
Unit
Costs
­
Medium'!$
B$
6
=
L$
36*'
Unit
Costs
­
Medium'!$
B$
6
=
I$
39*'
Unit
Costs
­
Medium'!$
B$
7
=
J$
39*'
Unit
Costs
­
Medium'!$
B$
7
=
K$
39*'
Unit
Costs
­
Medium'!$
B$
7
=
L$
39*'
Unit
Costs
­
Medium'!$
B$
7
=
I$
19*'
Unit
Costs
­
Medium'!$
B$
8
=
J$
19*'
Unit
Costs
­
Medium'!$
B$
8
=
K$
19*'
Unit
Costs
­
Medium'!$
B$
8
=
L$
19*'
Unit
Costs
­
Medium'!$
B$
8
=
I$
19*'
Unit
Costs
­
Medium'!$
B$
9
=
J$
19*'
Unit
Costs
­
Medium'!$
B$
9
=
K$
19*'
Unit
Costs
­
Medium'!$
B$
9
=
L$
19*'
Unit
Costs
­
Medium'!$
B$
9
=
H171+(
I$
19­
I$
21)*'
Unit
Costs
­
Medium'!$
C$
10
=
I171+(
J$
19­
J$
21)*'
Unit
Costs
­
Medium'!$
C$
10
=
J171+(
K$
19­
K$
21)*'
Unit
Costs
­
Medium'!$
C$
10
=
K171+(
L$
19­
L$
21)*'
Unit
Costs
­
Medium'!$
C$
10
=
H172+(
I$
19­
I$
21)*'
Unit
Costs
­
Medium'!$
C$
11
=
I172+(
J$
19­
J$
21)*'
Unit
Costs
­
Medium'!$
C$
11
=
J172+(
K$
19­
K$
21)*'
Unit
Costs
­
Medium'!$
C$
11
=
K172+(
L$
19­
L$
21)*'
Unit
Costs
­
Medium'!$
C$
11
=
H173+(
I$
19­
I$
21)*'
Unit
Costs
­
Medium'!$
C$
12
=
I173+(
J$
19­
J$
21)*'
Unit
Costs
­
Medium'!$
C$
12
=
J173+(
K$
19­
K$
21)*'
Unit
Costs
­
Medium'!$
C$
12
=
K173+(
L$
19­
L$
21)*'
Unit
Costs
­
Medium'!$
C$
12
=
H174+(
I$
19­
I$
21)*'
Unit
Costs
­
Medium'!$
C$
13
=
I174+(
J$
19­
J$
21)*'
Unit
Costs
­
Medium'!$
C$
13
=
J174+(
K$
19­
K$
21)*'
Unit
Costs
­
Medium'!$
C$
13
=
K174+(
L$
19­
L$
21)*'
Unit
Costs
­
Medium'!$
C$
13
=
H175+(
I$
19­
I$
21)*'
Unit
Costs
­
Medium'!$
C$
14
=
I175+(
J$
19­
J$
21)*'
Unit
Costs
­
Medium'!$
C$
14
=
J175+(
K$
19­
K$
21)*'
Unit
Costs
­
Medium'!$
C$
14
=
K175+(
L$
19­
L$
21)*'
Unit
Costs
­
Medium'!$
C$
14
=
H176+(
I$
19­
I$
21)*'
Unit
Costs
­
Medium'!$
C$
15
=
I176+(
J$
19­
J$
21)*'
Unit
Costs
­
Medium'!$
C$
15
=
J176+(
K$
19­
K$
21)*'
Unit
Costs
­
Medium'!$
C$
15
=
K176+(
L$
19­
L$
21)*'
Unit
Costs
­
Medium'!$
C$
15
=
H177+(
I$
19­
I$
21)*'
Unit
Costs
­
Medium'!$
C$
16
=
I177+(
J$
19­
J$
21)*'
Unit
Costs
­
Medium'!$
C$
16
=
J177+(
K$
19­
K$
21)*'
Unit
Costs
­
Medium'!$
C$
16
=
K177+(
L$
19­
L$
21)*'
Unit
Costs
­
Medium'!$
C$
16
=
H178+(
I$
19­
I$
21)*'
Unit
Costs
­
Medium'!$
C$
17
=
I178+(
J$
19­
J$
21)*'
Unit
Costs
­
Medium'!$
C$
17
=
J178+(
K$
19­
K$
21)*'
Unit
Costs
­
Medium'!$
C$
17
=
K178+(
L$
19­
L$
21)*'
Unit
Costs
­
Medium'!$
C$
17
=(
I$
24­
I$
26)*'
Unit
Costs
­
Medium'!$
D$
18
=(
J$
24­
J$
26)*'
Unit
Costs
­
Medium'!$
D$
18
=(
K$
24­
K$
26)*'
Unit
Costs
­
Medium'!$
D$
18
=(
L$
24­
L$
26)*'
Unit
Costs
­
Medium'!$
D$
18
=
SUM(
I167:
I179)
=
SUM(
J167:
J179)
=
SUM(
K167:
K179)
=
SUM(
L167:
L179)
='
Inputs
&
Assumptions'!$
B$
5*
I180
='
Inputs
&
Assumptions'!$
B$
5*
J180
='
Inputs
&
Assumptions'!$
B$
5*
K180
='
Inputs
&
Assumptions'!$
B$
5*
L180
='
Inputs
&
Assumptions'!$
B$
5*
I172
='
Inputs
&
Assumptions'!$
B$
5*
J172
='
Inputs
&
Assumptions'!$
B$
5*
K172
='
Inputs
&
Assumptions'!$
B$
5*
L172
Year
Relative
to
Promulgation
of
Rule
7
8
9
10
=
I$
37*'
Unit
Costs
­
Medium'!$
B$
22
=
J$
37*'
Unit
Costs
­
Medium'!$
B$
22
=
K$
37*'
Unit
Costs
­
Medium'!$
B$
22
=
L$
37*'
Unit
Costs
­
Medium'!$
B$
22
=
I$
40*'
Unit
Costs
­
Medium'!$
B$
23
=
J$
40*'
Unit
Costs
­
Medium'!$
B$
23
=
K$
40*'
Unit
Costs
­
Medium'!$
B$
23
=
L$
40*'
Unit
Costs
­
Medium'!$
B$
23
=
I$
20*'
Unit
Costs
­
Medium'!$
B$
24
=
J$
20*'
Unit
Costs
­
Medium'!$
B$
24
=
K$
20*'
Unit
Costs
­
Medium'!$
B$
24
=
L$
20*'
Unit
Costs
­
Medium'!$
B$
24
=
I$
20*'
Unit
Costs
­
Medium'!$
B$
25
=
J$
20*'
Unit
Costs
­
Medium'!$
B$
25
=
K$
20*'
Unit
Costs
­
Medium'!$
B$
25
=
L$
20*'
Unit
Costs
­
Medium'!$
B$
25
=
H198+(
I$
20­
I$
22)*'
Unit
Costs
­
Medium'!$
C$
26
=
I198+(
J$
20­
J$
22)*'
Unit
Costs
­
Medium'!$
C$
26
=
J198+(
K$
20­
K$
22)*'
Unit
Costs
­
Medium'!$
C$
26
=
K198+(
L$
20­
L$
22)*'
Unit
Costs
­
Medium'!$
C$
26
=
H199+(
I$
20­
I$
22)*'
Unit
Costs
­
Medium'!$
C$
27
=
I199+(
J$
20­
J$
22)*'
Unit
Costs
­
Medium'!$
C$
27
=
J199+(
K$
20­
K$
22)*'
Unit
Costs
­
Medium'!$
C$
27
=
K199+(
L$
20­
L$
22)*'
Unit
Costs
­
Medium'!$
C$
27
=
H200+(
I$
20­
I$
22)*'
Unit
Costs
­
Medium'!$
C$
28
=
I200+(
J$
20­
J$
22)*'
Unit
Costs
­
Medium'!$
C$
28
=
J200+(
K$
20­
K$
22)*'
Unit
Costs
­
Medium'!$
C$
28
=
K200+(
L$
20­
L$
22)*'
Unit
Costs
­
Medium'!$
C$
28
=
H201+(
I$
20­
I$
22)*'
Unit
Costs
­
Medium'!$
C$
29
=
I201+(
J$
20­
J$
22)*'
Unit
Costs
­
Medium'!$
C$
29
=
J201+(
K$
20­
K$
22)*'
Unit
Costs
­
Medium'!$
C$
29
=
K201+(
L$
20­
L$
22)*'
Unit
Costs
­
Medium'!$
C$
29
=
H202+(
I$
20­
I$
22)*'
Unit
Costs
­
Medium'!$
C$
30
=
I202+(
J$
20­
J$
22)*'
Unit
Costs
­
Medium'!$
C$
30
=
J202+(
K$
20­
K$
22)*'
Unit
Costs
­
Medium'!$
C$
30
=
K202+(
L$
20­
L$
22)*'
Unit
Costs
­
Medium'!$
C$
30
=
H203+(
I$
20­
I$
22)*'
Unit
Costs
­
Medium'!$
C$
31
=
I203+(
J$
20­
J$
22)*'
Unit
Costs
­
Medium'!$
C$
31
=
J203+(
K$
20­
K$
22)*'
Unit
Costs
­
Medium'!$
C$
31
=
K203+(
L$
20­
L$
22)*'
Unit
Costs
­
Medium'!$
C$
31
=
H204+(
I$
20­
I$
22)*'
Unit
Costs
­
Medium'!$
C$
32
=
I204+(
J$
20­
J$
22)*'
Unit
Costs
­
Medium'!$
C$
32
=
J204+(
K$
20­
K$
22)*'
Unit
Costs
­
Medium'!$
C$
32
=
K204+(
L$
20­
L$
22)*'
Unit
Costs
­
Medium'!$
C$
32
=
H205+(
I$
20­
I$
22)*'
Unit
Costs
­
Medium'!$
C$
33
=
I205+(
J$
20­
J$
22)*'
Unit
Costs
­
Medium'!$
C$
33
=
J205+(
K$
20­
K$
22)*'
Unit
Costs
­
Medium'!$
C$
33
=
K205+(
L$
20­
L$
22)*'
Unit
Costs
­
Medium'!$
C$
33
=(
I$
25­
I$
27­
D$
23)*'
Unit
Costs
­
Medium'!$
D$
34
=(
J$
25­
J$
27­
E$
23)*'
Unit
Costs
­
Medium'!$
D$
34
=(
K$
25­
K$
27­
F$
23)*'
Unit
Costs
­
Medium'!$
D$
34
=(
L$
25­
L$
27­
G$
23)*'
Unit
Costs
­
Medium'!$
D$
34
=
SUM(
I194:
I206)
=
SUM(
J194:
J206)
=
SUM(
K194:
K206)
=
SUM(
L194:
L206)
='
Inputs
&
Assumptions'!$
B$
5*
I207
='
Inputs
&
Assumptions'!$
B$
5*
J207
='
Inputs
&
Assumptions'!$
B$
5*
K207
='
Inputs
&
Assumptions'!$
B$
5*
L207
='
Inputs
&
Assumptions'!$
B$
5*
I199
='
Inputs
&
Assumptions'!$
B$
5*
J199
='
Inputs
&
Assumptions'!$
B$
5*
K199
='
Inputs
&
Assumptions'!$
B$
5*
L199
Year
Relative
to
Promulgation
of
Rule
7
8
9
10
=
I$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
J$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
K$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
L$
38*'
Unit
Costs
­
Medium'!$
B$
38
0
0
0
0
0
0
0
0
February
14,
2003
36
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
M
N
O
P
11
12
13
14
=
M$
36*'
Unit
Costs
­
Medium'!$
B$
6
=
N$
36*'
Unit
Costs
­
Medium'!$
B$
6
=
O$
36*'
Unit
Costs
­
Medium'!$
B$
6
=
P$
36*'
Unit
Costs
­
Medium'!$
B$
6
=
M$
39*'
Unit
Costs
­
Medium'!$
B$
7
=
N$
39*'
Unit
Costs
­
Medium'!$
B$
7
=
O$
39*'
Unit
Costs
­
Medium'!$
B$
7
=
P$
39*'
Unit
Costs
­
Medium'!$
B$
7
=
M$
19*'
Unit
Costs
­
Medium'!$
B$
8
=
N$
19*'
Unit
Costs
­
Medium'!$
B$
8
=
O$
19*'
Unit
Costs
­
Medium'!$
B$
8
=
P$
19*'
Unit
Costs
­
Medium'!$
B$
8
=
M$
19*'
Unit
Costs
­
Medium'!$
B$
9
=
N$
19*'
Unit
Costs
­
Medium'!$
B$
9
=
O$
19*'
Unit
Costs
­
Medium'!$
B$
9
=
P$
19*'
Unit
Costs
­
Medium'!$
B$
9
=
L171+(
M$
19­
M$
21)*'
Unit
Costs
­
Medium'!$
C$
10
=
M171+(
N$
19­
N$
21)*'
Unit
Costs
­
Medium'!$
C$
10
=
N171+(
O$
19­
O$
21)*'
Unit
Costs
­
Medium'!$
C$
10
=
O171+(
P$
19­
P$
21)*'
Unit
Costs
­
Medium'!$
C$
10
=
L172+(
M$
19­
M$
21)*'
Unit
Costs
­
Medium'!$
C$
11
=
M172+(
N$
19­
N$
21)*'
Unit
Costs
­
Medium'!$
C$
11
=
N172+(
O$
19­
O$
21)*'
Unit
Costs
­
Medium'!$
C$
11
=
O172+(
P$
19­
P$
21)*'
Unit
Costs
­
Medium'!$
C$
11
=
L173+(
M$
19­
M$
21)*'
Unit
Costs
­
Medium'!$
C$
12
=
M173+(
N$
19­
N$
21)*'
Unit
Costs
­
Medium'!$
C$
12
=
N173+(
O$
19­
O$
21)*'
Unit
Costs
­
Medium'!$
C$
12
=
O173+(
P$
19­
P$
21)*'
Unit
Costs
­
Medium'!$
C$
12
=
L174+(
M$
19­
M$
21)*'
Unit
Costs
­
Medium'!$
C$
13
=
M174+(
N$
19­
N$
21)*'
Unit
Costs
­
Medium'!$
C$
13
=
N174+(
O$
19­
O$
21)*'
Unit
Costs
­
Medium'!$
C$
13
=
O174+(
P$
19­
P$
21)*'
Unit
Costs
­
Medium'!$
C$
13
=
L175+(
M$
19­
M$
21)*'
Unit
Costs
­
Medium'!$
C$
14
=
M175+(
N$
19­
N$
21)*'
Unit
Costs
­
Medium'!$
C$
14
=
N175+(
O$
19­
O$
21)*'
Unit
Costs
­
Medium'!$
C$
14
=
O175+(
P$
19­
P$
21)*'
Unit
Costs
­
Medium'!$
C$
14
=
L176+(
M$
19­
M$
21)*'
Unit
Costs
­
Medium'!$
C$
15
=
M176+(
N$
19­
N$
21)*'
Unit
Costs
­
Medium'!$
C$
15
=
N176+(
O$
19­
O$
21)*'
Unit
Costs
­
Medium'!$
C$
15
=
O176+(
P$
19­
P$
21)*'
Unit
Costs
­
Medium'!$
C$
15
=
L177+(
M$
19­
M$
21)*'
Unit
Costs
­
Medium'!$
C$
16
=
M177+(
N$
19­
N$
21)*'
Unit
Costs
­
Medium'!$
C$
16
=
N177+(
O$
19­
O$
21)*'
Unit
Costs
­
Medium'!$
C$
16
=
O177+(
P$
19­
P$
21)*'
Unit
Costs
­
Medium'!$
C$
16
=
L178+(
M$
19­
M$
21)*'
Unit
Costs
­
Medium'!$
C$
17
=
M178+(
N$
19­
N$
21)*'
Unit
Costs
­
Medium'!$
C$
17
=
N178+(
O$
19­
O$
21)*'
Unit
Costs
­
Medium'!$
C$
17
=
O178+(
P$
19­
P$
21)*'
Unit
Costs
­
Medium'!$
C$
17
=(
M$
24­
M$
26)*'
Unit
Costs
­
Medium'!$
D$
18
=(
N$
24­
N$
26)*'
Unit
Costs
­
Medium'!$
D$
18
=(
O$
24­
O$
26)*'
Unit
Costs
­
Medium'!$
D$
18
=(
P$
24­
P$
26)*'
Unit
Costs
­
Medium'!$
D$
18
=
SUM(
M167:
M179)
=
SUM(
N167:
N179)
=
SUM(
O167:
O179)
=
SUM(
P167:
P179)
='
Inputs
&
Assumptions'!$
B$
5*
M180
='
Inputs
&
Assumptions'!$
B$
5*
N180
='
Inputs
&
Assumptions'!$
B$
5*
O180
='
Inputs
&
Assumptions'!$
B$
5*
P180
='
Inputs
&
Assumptions'!$
B$
5*
M172
='
Inputs
&
Assumptions'!$
B$
5*
N172
='
Inputs
&
Assumptions'!$
B$
5*
O172
='
Inputs
&
Assumptions'!$
B$
5*
P172
11
12
13
14
=
M$
37*'
Unit
Costs
­
Medium'!$
B$
22
=
N$
37*'
Unit
Costs
­
Medium'!$
B$
22
=
O$
37*'
Unit
Costs
­
Medium'!$
B$
22
=
P$
37*'
Unit
Costs
­
Medium'!$
B$
22
=
M$
40*'
Unit
Costs
­
Medium'!$
B$
23
=
N$
40*'
Unit
Costs
­
Medium'!$
B$
23
=
O$
40*'
Unit
Costs
­
Medium'!$
B$
23
=
P$
40*'
Unit
Costs
­
Medium'!$
B$
23
=
M$
20*'
Unit
Costs
­
Medium'!$
B$
24
=
N$
20*'
Unit
Costs
­
Medium'!$
B$
24
=
O$
20*'
Unit
Costs
­
Medium'!$
B$
24
=
P$
20*'
Unit
Costs
­
Medium'!$
B$
24
=
M$
20*'
Unit
Costs
­
Medium'!$
B$
25
=
N$
20*'
Unit
Costs
­
Medium'!$
B$
25
=
O$
20*'
Unit
Costs
­
Medium'!$
B$
25
=
P$
20*'
Unit
Costs
­
Medium'!$
B$
25
=
L198+(
M$
20­
M$
22)*'
Unit
Costs
­
Medium'!$
C$
26
=
M198+(
N$
20­
N$
22)*'
Unit
Costs
­
Medium'!$
C$
26
=
N198+(
O$
20­
O$
22)*'
Unit
Costs
­
Medium'!$
C$
26
=
O198+(
P$
20­
P$
22)*'
Unit
Costs
­
Medium'!$
C$
26
=
L199+(
M$
20­
M$
22)*'
Unit
Costs
­
Medium'!$
C$
27
=
M199+(
N$
20­
N$
22)*'
Unit
Costs
­
Medium'!$
C$
27
=
N199+(
O$
20­
O$
22)*'
Unit
Costs
­
Medium'!$
C$
27
=
O199+(
P$
20­
P$
22)*'
Unit
Costs
­
Medium'!$
C$
27
=
L200+(
M$
20­
M$
22)*'
Unit
Costs
­
Medium'!$
C$
28
=
M200+(
N$
20­
N$
22)*'
Unit
Costs
­
Medium'!$
C$
28
=
N200+(
O$
20­
O$
22)*'
Unit
Costs
­
Medium'!$
C$
28
=
O200+(
P$
20­
P$
22)*'
Unit
Costs
­
Medium'!$
C$
28
=
L201+(
M$
20­
M$
22)*'
Unit
Costs
­
Medium'!$
C$
29
=
M201+(
N$
20­
N$
22)*'
Unit
Costs
­
Medium'!$
C$
29
=
N201+(
O$
20­
O$
22)*'
Unit
Costs
­
Medium'!$
C$
29
=
O201+(
P$
20­
P$
22)*'
Unit
Costs
­
Medium'!$
C$
29
=
L202+(
M$
20­
M$
22)*'
Unit
Costs
­
Medium'!$
C$
30
=
M202+(
N$
20­
N$
22)*'
Unit
Costs
­
Medium'!$
C$
30
=
N202+(
O$
20­
O$
22)*'
Unit
Costs
­
Medium'!$
C$
30
=
O202+(
P$
20­
P$
22)*'
Unit
Costs
­
Medium'!$
C$
30
=
L203+(
M$
20­
M$
22)*'
Unit
Costs
­
Medium'!$
C$
31
=
M203+(
N$
20­
N$
22)*'
Unit
Costs
­
Medium'!$
C$
31
=
N203+(
O$
20­
O$
22)*'
Unit
Costs
­
Medium'!$
C$
31
=
O203+(
P$
20­
P$
22)*'
Unit
Costs
­
Medium'!$
C$
31
=
L204+(
M$
20­
M$
22)*'
Unit
Costs
­
Medium'!$
C$
32
=
M204+(
N$
20­
N$
22)*'
Unit
Costs
­
Medium'!$
C$
32
=
N204+(
O$
20­
O$
22)*'
Unit
Costs
­
Medium'!$
C$
32
=
O204+(
P$
20­
P$
22)*'
Unit
Costs
­
Medium'!$
C$
32
=
L205+(
M$
20­
M$
22)*'
Unit
Costs
­
Medium'!$
C$
33
=
M205+(
N$
20­
N$
22)*'
Unit
Costs
­
Medium'!$
C$
33
=
N205+(
O$
20­
O$
22)*'
Unit
Costs
­
Medium'!$
C$
33
=
O205+(
P$
20­
P$
22)*'
Unit
Costs
­
Medium'!$
C$
33
=(
H$
25­
H$
27­
C$
23)*'
Unit
Costs
­
Medium'!$
D$
34
=(
I$
25­
I$
27­
D$
23)*'
Unit
Costs
­
Medium'!$
D$
34
=(
J$
25­
J$
27­
E$
23)*'
Unit
Costs
­
Medium'!$
D$
34
=(
K$
25­
K$
27­
F$
23)*'
Unit
Costs
­
Medium'!$
D$
34
=
SUM(
M194:
M206)
=
SUM(
N194:
N206)
=
SUM(
O194:
O206)
=
SUM(
P194:
P206)
='
Inputs
&
Assumptions'!$
B$
5*
M207
='
Inputs
&
Assumptions'!$
B$
5*
N207
='
Inputs
&
Assumptions'!$
B$
5*
O207
='
Inputs
&
Assumptions'!$
B$
5*
P207
='
Inputs
&
Assumptions'!$
B$
5*
M199
='
Inputs
&
Assumptions'!$
B$
5*
N199
='
Inputs
&
Assumptions'!$
B$
5*
O199
='
Inputs
&
Assumptions'!$
B$
5*
P199
11
12
13
14
=
M$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
N$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
O$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
P$
38*'
Unit
Costs
­
Medium'!$
B$
38
0
0
0
0
0
0
0
0
February
14,
2003
37
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
Q
15
=
Q$
36*'
Unit
Costs
­
Medium'!$
B$
6
=
Q$
39*'
Unit
Costs
­
Medium'!$
B$
7
=
Q$
19*'
Unit
Costs
­
Medium'!$
B$
8
=
Q$
19*'
Unit
Costs
­
Medium'!$
B$
9
=
P171+(
Q$
19­
Q$
21)*'
Unit
Costs
­
Medium'!$
C$
10
=
P172+(
Q$
19­
Q$
21)*'
Unit
Costs
­
Medium'!$
C$
11
=
P173+(
Q$
19­
Q$
21)*'
Unit
Costs
­
Medium'!$
C$
12
=
P174+(
Q$
19­
Q$
21)*'
Unit
Costs
­
Medium'!$
C$
13
=
P175+(
Q$
19­
Q$
21)*'
Unit
Costs
­
Medium'!$
C$
14
=
P176+(
Q$
19­
Q$
21)*'
Unit
Costs
­
Medium'!$
C$
15
=
P177+(
Q$
19­
Q$
21)*'
Unit
Costs
­
Medium'!$
C$
16
=
P178+(
Q$
19­
Q$
21)*'
Unit
Costs
­
Medium'!$
C$
17
=(
Q$
24­
Q$
26)*'
Unit
Costs
­
Medium'!$
D$
18
=
SUM(
Q167:
Q179)
='
Inputs
&
Assumptions'!$
B$
5*
Q180
='
Inputs
&
Assumptions'!$
B$
5*
Q172
15
=
Q$
37*'
Unit
Costs
­
Medium'!$
B$
22
=
Q$
40*'
Unit
Costs
­
Medium'!$
B$
23
=
Q$
20*'
Unit
Costs
­
Medium'!$
B$
24
=
Q$
20*'
Unit
Costs
­
Medium'!$
B$
25
=
P198+(
Q$
20­
Q$
22)*'
Unit
Costs
­
Medium'!$
C$
26
=
P199+(
Q$
20­
Q$
22)*'
Unit
Costs
­
Medium'!$
C$
27
=
P200+(
Q$
20­
Q$
22)*'
Unit
Costs
­
Medium'!$
C$
28
=
P201+(
Q$
20­
Q$
22)*'
Unit
Costs
­
Medium'!$
C$
29
=
P202+(
Q$
20­
Q$
22)*'
Unit
Costs
­
Medium'!$
C$
30
=
P203+(
Q$
20­
Q$
22)*'
Unit
Costs
­
Medium'!$
C$
31
=
P204+(
Q$
20­
Q$
22)*'
Unit
Costs
­
Medium'!$
C$
32
=
P205+(
Q$
20­
Q$
22)*'
Unit
Costs
­
Medium'!$
C$
33
=(
L$
25­
L$
27­
G$
23)*'
Unit
Costs
­
Medium'!$
D$
34
=
SUM(
Q194:
Q206)
='
Inputs
&
Assumptions'!$
B$
5*
Q207
='
Inputs
&
Assumptions'!$
B$
5*
Q199
15
=
Q$
38*'
Unit
Costs
­
Medium'!$
B$
38
0
0
February
14,
2003
38
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
A
B
C
D
inspection
for
permit
development
0
0
inspection
for
compliance
assessment
0
0
sample
and
analyze
effluent
0
0
review
&
record
self­
monitoring
reports
0
0
process
&
act
on
non­
compliance
reports
0
0
review
compliance
schedule
report
­
in
compliance
with
schedule
0
0
review
compliance
schedule
report
­
not
in
compliance
with
schedule
0
0
minor
enforcement
action
(
e.
g.,
admin
order)
0
0
minor
enforcement
action
(
e.
g.,
admin
fine)
0
0
repermit
0
0
Total
hours
=
SUM(
C221:
C233)
=
SUM(
D221:
D233)
Total
cost
='
Inputs
&
Assumptions'!$
B$
5*
C234
='
Inputs
&
Assumptions'!$
B$
5*
D234
NPV
of
cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C235:
Q235)
Maximum
one­
year
hours
=
MAX(
C234:
Q234)
Maximum
one­
year
costs
=
MAX(
C235:
Q235)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C236)
Sampling
&
Analysis
Cost
='
Inputs
&
Assumptions'!$
B$
5*
C226
='
Inputs
&
Assumptions'!$
B$
5*
D226
NPV
of
Sampling
&
Analysis
Cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C240:
Q240)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C241)
Annualized
Permitting
(
Net
of
Sampling
&
Analysis)
=
C239­
C242
Medium
Permitting
Hours
by
Activity
and
Year
­
Total
1
2
develop
and
issue
permit
=
C$
36*'
Unit
Costs
­
Medium'!$
B$
6+
C$
37*'
Unit
Costs
­
Medium'!$
B$
22+
C$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
D$
36*'
Unit
Costs
­
Medium'!$
B$
6+
D$
37*'
Unit
Costs
­
Medium'!$
B$
22+
D$
38*'
Unit
Costs
­
Medium'!$
B$
38
provide
technical
guidance
=
C$
39*'
Unit
Costs
­
Medium'!$
B$
7+
C$
40*'
Unit
Costs
­
Medium'!$
B$
23+
C$
38*'
Unit
Costs
­
Medium'!
B$
39
=
D$
39*'
Unit
Costs
­
Medium'!$
B$
7+
D$
40*'
Unit
Costs
­
Medium'!$
B$
23+
D$
38*'
Unit
Costs
­
Medium'!
C$
39
conduct
public
or
evidentiary
hearings
=
C$
41*'
Unit
Costs
­
Medium'!$
B$
32
=
D$
41*'
Unit
Costs
­
Medium'!$
B$
32
inspection
for
permit
development
=
C$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
D$
42*'
Unit
Costs
­
Medium'!$
B$
9
inspection
for
compliance
assessment
=
C$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
D$
43*'
Unit
Costs
­
Medium'!$
C$
10
sample
and
analyze
effluent
=
C$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
D$
44*'
Unit
Costs
­
Medium'!$
C$
11
review
&
record
self­
monitoring
reports
=
C$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
D$
45*'
Unit
Costs
­
Medium'!$
C$
12
process
&
act
on
non­
compliance
reports
=
C$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
D$
46*'
Unit
Costs
­
Medium'!$
C$
13
review
compliance
schedule
report
­
in
compliance
with
schedule
=
C$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
D$
47*'
Unit
Costs
­
Medium'!$
C$
14
review
compliance
schedule
report
­
not
in
compliance
with
schedule
=
C$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
D$
48*'
Unit
Costs
­
Medium'!$
C$
15
minor
enforcement
action
(
e.
g.,
admin
order)
=
C$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
D$
49*'
Unit
Costs
­
Medium'!$
C$
16
minor
enforcement
action
(
e.
g.,
admin
fine)
=
C$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
D$
50*'
Unit
Costs
­
Medium'!$
C$
17
repermit
=
C$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
D$
51*'
Unit
Costs
­
Medium'!$
D$
18
Total
hours
=
SUM(
C248:
C260)
=
SUM(
D248:
D260)
Total
cost
='
Inputs
&
Assumptions'!$
B$
5*
C261
='
Inputs
&
Assumptions'!$
B$
5*
D261
NPV
of
cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C262:
Q262)
Maximum
one­
year
hours
=
MAX(
C261:
Q261)
Maximum
one­
year
costs
=
MAX(
C262:
Q262)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C263)
Sampling
&
Analysis
Cost
='
Inputs
&
Assumptions'!$
B$
5*
C253
='
Inputs
&
Assumptions'!$
B$
5*
D253
NPV
of
Sampling
&
Analysis
Cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C267:
Q267)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C268)
Annualized
Permitting
(
Net
of
Sampling
&
Analysis)
=
C266­
C269
Low
Permitting
Hours
by
Activity
and
Year
­
New
Concentration
Based
1
2
develop
and
issue
permit
=
C$
36*'
Unit
Costs
­
Low'!$
B$
6
=
D$
36*'
Unit
Costs
­
Low'!$
B$
6
February
14,
2003
39
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
E
F
G
H
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
=(
C$
23)*'
Unit
Costs
­
Medium'!$
D$
50
=
SUM(
E221:
E233)
=
SUM(
F221:
F233)
=
SUM(
G221:
G233)
=
SUM(
H221:
H233)
='
Inputs
&
Assumptions'!$
B$
5*
E234
='
Inputs
&
Assumptions'!$
B$
5*
F234
='
Inputs
&
Assumptions'!$
B$
5*
G234
='
Inputs
&
Assumptions'!$
B$
5*
H234
='
Inputs
&
Assumptions'!$
B$
5*
E226
='
Inputs
&
Assumptions'!$
B$
5*
F226
='
Inputs
&
Assumptions'!$
B$
5*
G226
='
Inputs
&
Assumptions'!$
B$
5*
H226
3
4
5
6
=
E$
36*'
Unit
Costs
­
Medium'!$
B$
6+
E$
37*'
Unit
Costs
­
Medium'!$
B$
22+
E$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
F$
36*'
Unit
Costs
­
Medium'!$
B$
6+
F$
37*'
Unit
Costs
­
Medium'!$
B$
22+
F$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
G$
36*'
Unit
Costs
­
Medium'!$
B$
6+
G$
37*'
Unit
Costs
­
Medium'!$
B$
22+
G$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
H$
36*'
Unit
Costs
­
Medium'!$
B$
6+
H$
37*'
Unit
Costs
­
Medium'!$
B$
22+
H$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
E$
39*'
Unit
Costs
­
Medium'!$
B$
7+
E$
40*'
Unit
Costs
­
Medium'!$
B$
23+
E$
38*'
Unit
Costs
­
Medium'!
D$
39
=
F$
39*'
Unit
Costs
­
Medium'!$
B$
7+
F$
40*'
Unit
Costs
­
Medium'!$
B$
23+
F$
38*'
Unit
Costs
­
Medium'!
E$
39
=
G$
39*'
Unit
Costs
­
Medium'!$
B$
7+
G$
40*'
Unit
Costs
­
Medium'!$
B$
23+
G$
38*'
Unit
Costs
­
Medium'!
F$
39
=
H$
39*'
Unit
Costs
­
Medium'!$
B$
7+
H$
40*'
Unit
Costs
­
Medium'!$
B$
23+
H$
38*'
Unit
Costs
­
Medium'!
G$
39
=
E$
41*'
Unit
Costs
­
Medium'!$
B$
32
=
F$
41*'
Unit
Costs
­
Medium'!$
B$
8
=
G$
41*'
Unit
Costs
­
Medium'!$
B$
8
=
H$
41*'
Unit
Costs
­
Medium'!$
B$
8
=
E$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
F$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
G$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
H$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
E$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
F$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
G$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
H$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
E$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
F$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
G$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
H$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
E$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
F$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
G$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
H$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
E$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
F$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
G$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
H$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
E$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
F$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
G$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
H$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
E$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
F$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
G$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
H$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
E$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
F$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
G$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
H$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
E$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
F$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
G$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
H$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
E$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
F$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
G$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
H$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
SUM(
E248:
E260)
=
SUM(
F248:
F260)
=
SUM(
G248:
G260)
=
SUM(
H248:
H260)
='
Inputs
&
Assumptions'!$
B$
5*
E261
='
Inputs
&
Assumptions'!$
B$
5*
F261
='
Inputs
&
Assumptions'!$
B$
5*
G261
='
Inputs
&
Assumptions'!$
B$
5*
H261
='
Inputs
&
Assumptions'!$
B$
5*
E253
='
Inputs
&
Assumptions'!$
B$
5*
F253
='
Inputs
&
Assumptions'!$
B$
5*
G253
='
Inputs
&
Assumptions'!$
B$
5*
H253
3
4
5
6
=
E$
36*'
Unit
Costs
­
Low'!$
B$
6
=
F$
36*'
Unit
Costs
­
Low'!$
B$
6
=
G$
36*'
Unit
Costs
­
Low'!$
B$
6
=
H$
36*'
Unit
Costs
­
Low'!$
B$
6
February
14,
2003
40
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
I
J
K
L
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
=(
D$
23)*'
Unit
Costs
­
Medium'!$
D$
50
=(
E$
23)*'
Unit
Costs
­
Medium'!$
D$
50
=(
F$
23)*'
Unit
Costs
­
Medium'!$
D$
50
=(
G$
23)*'
Unit
Costs
­
Medium'!$
D$
50
=
SUM(
I221:
I233)
=
SUM(
J221:
J233)
=
SUM(
K221:
K233)
=
SUM(
L221:
L233)
='
Inputs
&
Assumptions'!$
B$
5*
I234
='
Inputs
&
Assumptions'!$
B$
5*
J234
='
Inputs
&
Assumptions'!$
B$
5*
K234
='
Inputs
&
Assumptions'!$
B$
5*
L234
='
Inputs
&
Assumptions'!$
B$
5*
I226
='
Inputs
&
Assumptions'!$
B$
5*
J226
='
Inputs
&
Assumptions'!$
B$
5*
K226
='
Inputs
&
Assumptions'!$
B$
5*
L226
Year
Relative
to
Promulgation
of
Rule
7
8
9
10
=
I$
36*'
Unit
Costs
­
Medium'!$
B$
6+
I$
37*'
Unit
Costs
­
Medium'!$
B$
22+
I$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
J$
36*'
Unit
Costs
­
Medium'!$
B$
6+
J$
37*'
Unit
Costs
­
Medium'!$
B$
22+
J$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
K$
36*'
Unit
Costs
­
Medium'!$
B$
6+
K$
37*'
Unit
Costs
­
Medium'!$
B$
22+
K$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
L$
36*'
Unit
Costs
­
Medium'!$
B$
6+
L$
37*'
Unit
Costs
­
Medium'!$
B$
22+
L$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
I$
39*'
Unit
Costs
­
Medium'!$
B$
7+
I$
40*'
Unit
Costs
­
Medium'!$
B$
23+
I$
38*'
Unit
Costs
­
Medium'!
H$
39
=
J$
39*'
Unit
Costs
­
Medium'!$
B$
7+
J$
40*'
Unit
Costs
­
Medium'!$
B$
23+
J$
38*'
Unit
Costs
­
Medium'!
I$
39
=
K$
39*'
Unit
Costs
­
Medium'!$
B$
7+
K$
40*'
Unit
Costs
­
Medium'!$
B$
23+
K$
38*'
Unit
Costs
­
Medium'!
J$
39
=
L$
39*'
Unit
Costs
­
Medium'!$
B$
7+
L$
40*'
Unit
Costs
­
Medium'!$
B$
23+
L$
38*'
Unit
Costs
­
Medium'!
K$
39
=
I$
41*'
Unit
Costs
­
Medium'!$
B$
8
=
J$
41*'
Unit
Costs
­
Medium'!$
B$
8
=
K$
41*'
Unit
Costs
­
Medium'!$
B$
8
=
L$
41*'
Unit
Costs
­
Medium'!$
B$
8
=
I$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
J$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
K$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
L$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
I$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
J$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
K$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
L$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
I$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
J$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
K$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
L$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
I$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
J$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
K$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
L$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
I$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
J$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
K$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
L$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
I$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
J$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
K$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
L$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
I$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
J$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
K$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
L$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
I$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
J$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
K$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
L$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
I$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
J$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
K$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
L$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
I$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
J$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
K$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
L$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
SUM(
I248:
I260)
=
SUM(
J248:
J260)
=
SUM(
K248:
K260)
=
SUM(
L248:
L260)
='
Inputs
&
Assumptions'!$
B$
5*
I261
='
Inputs
&
Assumptions'!$
B$
5*
J261
='
Inputs
&
Assumptions'!$
B$
5*
K261
='
Inputs
&
Assumptions'!$
B$
5*
L261
='
Inputs
&
Assumptions'!$
B$
5*
I253
='
Inputs
&
Assumptions'!$
B$
5*
J253
='
Inputs
&
Assumptions'!$
B$
5*
K253
='
Inputs
&
Assumptions'!$
B$
5*
L253
Year
Relative
to
Promulgation
of
Rule
7
8
9
10
=
I$
36*'
Unit
Costs
­
Low'!$
B$
6
=
J$
36*'
Unit
Costs
­
Low'!$
B$
6
=
K$
36*'
Unit
Costs
­
Low'!$
B$
6
=
L$
36*'
Unit
Costs
­
Low'!$
B$
6
February
14,
2003
41
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
M
N
O
P
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
=(
C$
23)*'
Unit
Costs
­
Medium'!$
D$
50
=(
D$
23)*'
Unit
Costs
­
Medium'!$
D$
50
=(
E$
23)*'
Unit
Costs
­
Medium'!$
D$
50
=(
F$
23)*'
Unit
Costs
­
Medium'!$
D$
50
=
SUM(
M221:
M233)
=
SUM(
N221:
N233)
=
SUM(
O221:
O233)
=
SUM(
P221:
P233)
='
Inputs
&
Assumptions'!$
B$
5*
M234
='
Inputs
&
Assumptions'!$
B$
5*
N234
='
Inputs
&
Assumptions'!$
B$
5*
O234
='
Inputs
&
Assumptions'!$
B$
5*
P234
='
Inputs
&
Assumptions'!$
B$
5*
M226
='
Inputs
&
Assumptions'!$
B$
5*
N226
='
Inputs
&
Assumptions'!$
B$
5*
O226
='
Inputs
&
Assumptions'!$
B$
5*
P226
11
12
13
14
=
M$
36*'
Unit
Costs
­
Medium'!$
B$
6+
M$
37*'
Unit
Costs
­
Medium'!$
B$
22+
M$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
N$
36*'
Unit
Costs
­
Medium'!$
B$
6+
N$
37*'
Unit
Costs
­
Medium'!$
B$
22+
N$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
O$
36*'
Unit
Costs
­
Medium'!$
B$
6+
O$
37*'
Unit
Costs
­
Medium'!$
B$
22+
O$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
P$
36*'
Unit
Costs
­
Medium'!$
B$
6+
P$
37*'
Unit
Costs
­
Medium'!$
B$
22+
P$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
M$
39*'
Unit
Costs
­
Medium'!$
B$
7+
M$
40*'
Unit
Costs
­
Medium'!$
B$
23+
M$
38*'
Unit
Costs
­
Medium'!
L$
39
=
N$
39*'
Unit
Costs
­
Medium'!$
B$
7+
N$
40*'
Unit
Costs
­
Medium'!$
B$
23+
N$
38*'
Unit
Costs
­
Medium'!
M$
39
=
O$
39*'
Unit
Costs
­
Medium'!$
B$
7+
O$
40*'
Unit
Costs
­
Medium'!$
B$
23+
O$
38*'
Unit
Costs
­
Medium'!
N$
39
=
P$
39*'
Unit
Costs
­
Medium'!$
B$
7+
P$
40*'
Unit
Costs
­
Medium'!$
B$
23+
P$
38*'
Unit
Costs
­
Medium'!
O$
39
=
M$
41*'
Unit
Costs
­
Medium'!$
B$
8
=
N$
41*'
Unit
Costs
­
Medium'!$
B$
8
=
O$
41*'
Unit
Costs
­
Medium'!$
B$
8
=
P$
41*'
Unit
Costs
­
Medium'!$
B$
8
=
M$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
N$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
O$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
P$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
M$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
N$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
O$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
P$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
M$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
N$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
O$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
P$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
M$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
N$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
O$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
P$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
M$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
N$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
O$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
P$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
M$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
N$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
O$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
P$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
M$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
N$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
O$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
P$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
M$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
N$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
O$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
P$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
M$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
N$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
O$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
P$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
M$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
N$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
O$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
P$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
SUM(
M248:
M260)
=
SUM(
N248:
N260)
=
SUM(
O248:
O260)
=
SUM(
P248:
P260)
='
Inputs
&
Assumptions'!$
B$
5*
M261
='
Inputs
&
Assumptions'!$
B$
5*
N261
='
Inputs
&
Assumptions'!$
B$
5*
O261
='
Inputs
&
Assumptions'!$
B$
5*
P261
='
Inputs
&
Assumptions'!$
B$
5*
M253
='
Inputs
&
Assumptions'!$
B$
5*
N253
='
Inputs
&
Assumptions'!$
B$
5*
O253
='
Inputs
&
Assumptions'!$
B$
5*
P253
11
12
13
14
=
M$
36*'
Unit
Costs
­
Low'!$
B$
6
=
N$
36*'
Unit
Costs
­
Low'!$
B$
6
=
O$
36*'
Unit
Costs
­
Low'!$
B$
6
=
P$
36*'
Unit
Costs
­
Low'!$
B$
6
February
14,
2003
42
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
Q
0
0
0
0
0
0
0
0
0
=(
G$
23)*'
Unit
Costs
­
Medium'!$
D$
50
=
SUM(
Q221:
Q233)
='
Inputs
&
Assumptions'!$
B$
5*
Q234
='
Inputs
&
Assumptions'!$
B$
5*
Q226
15
=
Q$
36*'
Unit
Costs
­
Medium'!$
B$
6+
Q$
37*'
Unit
Costs
­
Medium'!$
B$
22+
Q$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
Q$
39*'
Unit
Costs
­
Medium'!$
B$
7+
Q$
40*'
Unit
Costs
­
Medium'!$
B$
23+
Q$
38*'
Unit
Costs
­
Medium'!
P$
39
=
Q$
41*'
Unit
Costs
­
Medium'!$
B$
8
=
Q$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
Q$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
Q$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
Q$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
Q$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
Q$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
Q$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
Q$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
Q$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
Q$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
SUM(
Q248:
Q260)
='
Inputs
&
Assumptions'!$
B$
5*
Q261
='
Inputs
&
Assumptions'!$
B$
5*
Q253
15
=
Q$
36*'
Unit
Costs
­
Low'!$
B$
6
February
14,
2003
43
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
A
B
C
D
provide
technical
guidance
=
C$
39*'
Unit
Costs
­
Low'!$
B$
7
=
D$
39*'
Unit
Costs
­
Low'!$
B$
7
conduct
public
or
evidentiary
hearings
=
C$
19*'
Unit
Costs
­
Low'!$
B$
8
=
D$
19*'
Unit
Costs
­
Low'!$
B$
8
inspection
for
permit
development
=
C$
19*'
Unit
Costs
­
Low'!$
B$
9
=
D$
19*'
Unit
Costs
­
Low'!$
B$
9
inspection
for
compliance
assessment
=(
C$
19­
C$
21)*'
Unit
Costs
­
Low'!$
C$
10
=
C281+(
D$
19­
D$
21)*'
Unit
Costs
­
Low'!$
C$
10
sample
and
analyze
effluent
=(
C$
19­
C$
21)*'
Unit
Costs
­
Low'!$
C$
11
=
C282+(
D$
19­
D$
21)*'
Unit
Costs
­
Low'!$
C$
11
review
&
record
self­
monitoring
reports
=(
C$
19­
C$
21)*'
Unit
Costs
­
Low'!$
C$
12
=
C283+(
D$
19­
D$
21)*'
Unit
Costs
­
Low'!$
C$
12
process
&
act
on
non­
compliance
reports
=(
C$
19­
C$
21)*'
Unit
Costs
­
Low'!$
C$
13
=
C284+(
D$
19­
D$
21)*'
Unit
Costs
­
Low'!$
C$
13
review
compliance
schedule
report
­
in
compliance
with
schedule
=(
C$
19­
C$
21)*'
Unit
Costs
­
Low'!$
C$
14
=
C285+(
D$
19­
D$
21)*'
Unit
Costs
­
Low'!$
C$
14
review
compliance
schedule
report
­
not
in
compliance
with
schedule
=(
C$
19­
C$
21)*'
Unit
Costs
­
Low'!$
C$
15
=
C286+(
D$
19­
D$
21)*'
Unit
Costs
­
Low'!$
C$
15
minor
enforcement
action
(
e.
g.,
admin
order)
=(
C$
19­
C$
21)*'
Unit
Costs
­
Low'!$
C$
16
=
C287+(
D$
19­
D$
21)*'
Unit
Costs
­
Low'!$
C$
16
minor
enforcement
action
(
e.
g.,
admin
fine)
=(
C$
19­
C$
21)*'
Unit
Costs
­
Low'!$
C$
17
=
C288+(
D$
19­
D$
21)*'
Unit
Costs
­
Low'!$
C$
17
repermit
=(
C$
24­
C$
26)*'
Unit
Costs
­
Low'!$
D$
18
=(
D$
24­
D$
26)*'
Unit
Costs
­
Low'!$
D$
18
Total
hours
=
SUM(
C277:
C289)
=
SUM(
D277:
D289)
Total
cost
='
Inputs
&
Assumptions'!$
B$
5*
C290
='
Inputs
&
Assumptions'!$
B$
5*
D290
NPV
of
cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C291:
Q291)
Maximum
one­
year
hours
=
MAX(
C290:
Q290)
Maximum
one­
year
costs
=
MAX(
C291:
Q291)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C292)
Sampling
&
Analysis
Cost
='
Inputs
&
Assumptions'!$
B$
5*
C282
='
Inputs
&
Assumptions'!$
B$
5*
D282
NPV
of
Sampling
&
Analysis
Cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C296:
Q296)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C297)
Annualized
Permitting
(
Net
of
Sampling
&
Analysis)
=
C295­
C298
Low
Permitting
Hours
by
Activity
and
Year
­
New
Mass
Based
1
2
develop
and
issue
permit
=
C$
37*'
Unit
Costs
­
Low'!$
B$
22
=
D$
37*'
Unit
Costs
­
Low'!$
B$
22
provide
technical
guidance
=
C$
40*'
Unit
Costs
­
Low'!$
B$
23
=
D$
40*'
Unit
Costs
­
Low'!$
B$
23
conduct
public
or
evidentiary
hearings
=
C$
20*'
Unit
Costs
­
Low'!$
B$
24
=
D$
20*'
Unit
Costs
­
Low'!$
B$
24
inspection
for
permit
development
=
C$
20*'
Unit
Costs
­
Low'!$
B$
25
=
D$
20*'
Unit
Costs
­
Low'!$
B$
25
inspection
for
compliance
assessment
=(
C$
20­
C$
22)*'
Unit
Costs
­
Low'!$
C$
26
=
C308+(
D$
20­
D$
22)*'
Unit
Costs
­
Low'!$
C$
26
sample
and
analyze
effluent
=(
C$
20­
C$
22)*'
Unit
Costs
­
Low'!$
C$
27
=
C309+(
D$
20­
D$
22)*'
Unit
Costs
­
Low'!$
C$
27
review
&
record
self­
monitoring
reports
=(
C$
20­
C$
22)*'
Unit
Costs
­
Low'!$
C$
28
=
C310+(
D$
20­
D$
22)*'
Unit
Costs
­
Low'!$
C$
28
process
&
act
on
non­
compliance
reports
=(
C$
20­
C$
22)*'
Unit
Costs
­
Low'!$
C$
29
=
C311+(
D$
20­
D$
22)*'
Unit
Costs
­
Low'!$
C$
29
review
compliance
schedule
report
­
in
compliance
with
schedule
=(
C$
20­
C$
22)*'
Unit
Costs
­
Low'!$
C$
30
=
C312+(
D$
20­
D$
22)*'
Unit
Costs
­
Low'!$
C$
30
review
compliance
schedule
report
­
not
in
compliance
with
schedule
=(
C$
20­
C$
22)*'
Unit
Costs
­
Low'!$
C$
31
=
C313+(
D$
20­
D$
22)*'
Unit
Costs
­
Low'!$
C$
31
minor
enforcement
action
(
e.
g.,
admin
order)
=(
C$
20­
C$
22)*'
Unit
Costs
­
Low'!$
C$
32
=
C314+(
D$
20­
D$
22)*'
Unit
Costs
­
Low'!$
C$
32
minor
enforcement
action
(
e.
g.,
admin
fine)
=(
C$
20­
C$
22)*'
Unit
Costs
­
Low'!$
C$
33
=
C315+(
D$
20­
D$
22)*'
Unit
Costs
­
Low'!$
C$
33
repermit
=(
C$
25­
C$
27)*'
Unit
Costs
­
Low'!$
D$
34
=(
D$
25­
D$
27)*'
Unit
Costs
­
Low'!$
D$
34
Total
hours
=
SUM(
C304:
C316)
=
SUM(
D304:
D316)
Total
cost
='
Inputs
&
Assumptions'!$
B$
5*
C317
='
Inputs
&
Assumptions'!$
B$
5*
D317
NPV
of
cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C318:
Q318)
Maximum
one­
year
hours
=
MAX(
C317:
Q317)
Maximum
one­
year
costs
=
MAX(
C318:
Q318)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C319)
Sampling
&
Analysis
Cost
='
Inputs
&
Assumptions'!$
B$
5*
C309
='
Inputs
&
Assumptions'!$
B$
5*
D309
NPV
of
Sampling
&
Analysis
Cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C323:
Q323)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C324)
Annualized
Permitting
(
Net
of
Sampling
&
Analysis)
=
C322­
C325
Low
Permitting
Hours
by
Activity
and
Year
­
Conc
to
Mass
Based
1
2
develop
and
issue
permit
=
C$
38*'
Unit
Costs
­
Low'!$
B$
38
=
D$
38*'
Unit
Costs
­
Low'!$
B$
38
provide
technical
guidance
0
0
conduct
public
or
evidentiary
hearings
0
0
inspection
for
permit
development
0
0
inspection
for
compliance
assessment
0
0
February
14,
2003
44
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
E
F
G
H
=
E$
39*'
Unit
Costs
­
Low'!$
B$
7
=
F$
39*'
Unit
Costs
­
Low'!$
B$
7
=
G$
39*'
Unit
Costs
­
Low'!$
B$
7
=
H$
39*'
Unit
Costs
­
Low'!$
B$
7
=
E$
19*'
Unit
Costs
­
Low'!$
B$
8
=
F$
19*'
Unit
Costs
­
Low'!$
B$
8
=
G$
19*'
Unit
Costs
­
Low'!$
B$
8
=
H$
19*'
Unit
Costs
­
Low'!$
B$
8
=
E$
19*'
Unit
Costs
­
Low'!$
B$
9
=
F$
19*'
Unit
Costs
­
Low'!$
B$
9
=
G$
19*'
Unit
Costs
­
Low'!$
B$
9
=
H$
19*'
Unit
Costs
­
Low'!$
B$
9
=
D281+(
E$
19­
E$
21)*'
Unit
Costs
­
Low'!$
C$
10
=
E281+(
F$
19­
F$
21)*'
Unit
Costs
­
Low'!$
C$
10
=
F281+(
G$
19­
G$
21)*'
Unit
Costs
­
Low'!$
C$
10
=
G281+(
H$
19­
H$
21)*'
Unit
Costs
­
Low'!$
C$
10
=
D282+(
E$
19­
E$
21)*'
Unit
Costs
­
Low'!$
C$
11
=
E282+(
F$
19­
F$
21)*'
Unit
Costs
­
Low'!$
C$
11
=
F282+(
G$
19­
G$
21)*'
Unit
Costs
­
Low'!$
C$
11
=
G282+(
H$
19­
H$
21)*'
Unit
Costs
­
Low'!$
C$
11
=
D283+(
E$
19­
E$
21)*'
Unit
Costs
­
Low'!$
C$
12
=
E283+(
F$
19­
F$
21)*'
Unit
Costs
­
Low'!$
C$
12
=
F283+(
G$
19­
G$
21)*'
Unit
Costs
­
Low'!$
C$
12
=
G283+(
H$
19­
H$
21)*'
Unit
Costs
­
Low'!$
C$
12
=
D284+(
E$
19­
E$
21)*'
Unit
Costs
­
Low'!$
C$
13
=
E284+(
F$
19­
F$
21)*'
Unit
Costs
­
Low'!$
C$
13
=
F284+(
G$
19­
G$
21)*'
Unit
Costs
­
Low'!$
C$
13
=
G284+(
H$
19­
H$
21)*'
Unit
Costs
­
Low'!$
C$
13
=
D285+(
E$
19­
E$
21)*'
Unit
Costs
­
Low'!$
C$
14
=
E285+(
F$
19­
F$
21)*'
Unit
Costs
­
Low'!$
C$
14
=
F285+(
G$
19­
G$
21)*'
Unit
Costs
­
Low'!$
C$
14
=
G285+(
H$
19­
H$
21)*'
Unit
Costs
­
Low'!$
C$
14
=
D286+(
E$
19­
E$
21)*'
Unit
Costs
­
Low'!$
C$
15
=
E286+(
F$
19­
F$
21)*'
Unit
Costs
­
Low'!$
C$
15
=
F286+(
G$
19­
G$
21)*'
Unit
Costs
­
Low'!$
C$
15
=
G286+(
H$
19­
H$
21)*'
Unit
Costs
­
Low'!$
C$
15
=
D287+(
E$
19­
E$
21)*'
Unit
Costs
­
Low'!$
C$
16
=
E287+(
F$
19­
F$
21)*'
Unit
Costs
­
Low'!$
C$
16
=
F287+(
G$
19­
G$
21)*'
Unit
Costs
­
Low'!$
C$
16
=
G287+(
H$
19­
H$
21)*'
Unit
Costs
­
Low'!$
C$
16
=
D288+(
E$
19­
E$
21)*'
Unit
Costs
­
Low'!$
C$
17
=
E288+(
F$
19­
F$
21)*'
Unit
Costs
­
Low'!$
C$
17
=
F288+(
G$
19­
G$
21)*'
Unit
Costs
­
Low'!$
C$
17
=
G288+(
H$
19­
H$
21)*'
Unit
Costs
­
Low'!$
C$
17
=(
E$
24­
E$
26)*'
Unit
Costs
­
Low'!$
D$
18
=(
F$
24­
F$
26)*'
Unit
Costs
­
Low'!$
D$
18
=(
G$
24­
G$
26)*'
Unit
Costs
­
Low'!$
D$
18
=(
H$
24­
H$
26)*'
Unit
Costs
­
Low'!$
D$
18
=
SUM(
E277:
E289)
=
SUM(
F277:
F289)
=
SUM(
G277:
G289)
=
SUM(
H277:
H289)
='
Inputs
&
Assumptions'!$
B$
5*
E290
='
Inputs
&
Assumptions'!$
B$
5*
F290
='
Inputs
&
Assumptions'!$
B$
5*
G290
='
Inputs
&
Assumptions'!$
B$
5*
H290
='
Inputs
&
Assumptions'!$
B$
5*
E282
='
Inputs
&
Assumptions'!$
B$
5*
F282
='
Inputs
&
Assumptions'!$
B$
5*
G282
='
Inputs
&
Assumptions'!$
B$
5*
H282
3
4
5
6
=
E$
37*'
Unit
Costs
­
Low'!$
B$
22
=
F$
37*'
Unit
Costs
­
Low'!$
B$
22
=
G$
37*'
Unit
Costs
­
Low'!$
B$
22
=
H$
37*'
Unit
Costs
­
Low'!$
B$
22
=
E$
40*'
Unit
Costs
­
Low'!$
B$
23
=
F$
40*'
Unit
Costs
­
Low'!$
B$
23
=
G$
40*'
Unit
Costs
­
Low'!$
B$
23
=
H$
40*'
Unit
Costs
­
Low'!$
B$
23
=
E$
20*'
Unit
Costs
­
Low'!$
B$
24
=
F$
20*'
Unit
Costs
­
Low'!$
B$
24
=
G$
20*'
Unit
Costs
­
Low'!$
B$
24
=
H$
20*'
Unit
Costs
­
Low'!$
B$
24
=
E$
20*'
Unit
Costs
­
Low'!$
B$
25
=
F$
20*'
Unit
Costs
­
Low'!$
B$
25
=
G$
20*'
Unit
Costs
­
Low'!$
B$
25
=
H$
20*'
Unit
Costs
­
Low'!$
B$
25
=
D308+(
E$
20­
E$
22)*'
Unit
Costs
­
Low'!$
C$
26
=
E308+(
F$
20­
F$
22)*'
Unit
Costs
­
Low'!$
C$
26
=
F308+(
G$
20­
G$
22)*'
Unit
Costs
­
Low'!$
C$
26
=
G308+(
H$
20­
H$
22)*'
Unit
Costs
­
Low'!$
C$
26
=
D309+(
E$
20­
E$
22)*'
Unit
Costs
­
Low'!$
C$
27
=
E309+(
F$
20­
F$
22)*'
Unit
Costs
­
Low'!$
C$
27
=
F309+(
G$
20­
G$
22)*'
Unit
Costs
­
Low'!$
C$
27
=
G309+(
H$
20­
H$
22)*'
Unit
Costs
­
Low'!$
C$
27
=
D310+(
E$
20­
E$
22)*'
Unit
Costs
­
Low'!$
C$
28
=
E310+(
F$
20­
F$
22)*'
Unit
Costs
­
Low'!$
C$
28
=
F310+(
G$
20­
G$
22)*'
Unit
Costs
­
Low'!$
C$
28
=
G310+(
H$
20­
H$
22)*'
Unit
Costs
­
Low'!$
C$
28
=
D311+(
E$
20­
E$
22)*'
Unit
Costs
­
Low'!$
C$
29
=
E311+(
F$
20­
F$
22)*'
Unit
Costs
­
Low'!$
C$
29
=
F311+(
G$
20­
G$
22)*'
Unit
Costs
­
Low'!$
C$
29
=
G311+(
H$
20­
H$
22)*'
Unit
Costs
­
Low'!$
C$
29
=
D312+(
E$
20­
E$
22)*'
Unit
Costs
­
Low'!$
C$
30
=
E312+(
F$
20­
F$
22)*'
Unit
Costs
­
Low'!$
C$
30
=
F312+(
G$
20­
G$
22)*'
Unit
Costs
­
Low'!$
C$
30
=
G312+(
H$
20­
H$
22)*'
Unit
Costs
­
Low'!$
C$
30
=
D313+(
E$
20­
E$
22)*'
Unit
Costs
­
Low'!$
C$
31
=
E313+(
F$
20­
F$
22)*'
Unit
Costs
­
Low'!$
C$
31
=
F313+(
G$
20­
G$
22)*'
Unit
Costs
­
Low'!$
C$
31
=
G313+(
H$
20­
H$
22)*'
Unit
Costs
­
Low'!$
C$
31
=
D314+(
E$
20­
E$
22)*'
Unit
Costs
­
Low'!$
C$
32
=
E314+(
F$
20­
F$
22)*'
Unit
Costs
­
Low'!$
C$
32
=
F314+(
G$
20­
G$
22)*'
Unit
Costs
­
Low'!$
C$
32
=
G314+(
H$
20­
H$
22)*'
Unit
Costs
­
Low'!$
C$
32
=
D315+(
E$
20­
E$
22)*'
Unit
Costs
­
Low'!$
C$
33
=
E315+(
F$
20­
F$
22)*'
Unit
Costs
­
Low'!$
C$
33
=
F315+(
G$
20­
G$
22)*'
Unit
Costs
­
Low'!$
C$
33
=
G315+(
H$
20­
H$
22)*'
Unit
Costs
­
Low'!$
C$
33
=(
E$
25­
E$
27)*'
Unit
Costs
­
Low'!$
D$
34
=(
F$
25­
F$
27)*'
Unit
Costs
­
Low'!$
D$
34
=(
G$
25­
G$
27)*'
Unit
Costs
­
Low'!$
D$
34
=(
H$
25­
H$
27­
C$
23)*'
Unit
Costs
­
Low'!$
D$
34
=
SUM(
E304:
E316)
=
SUM(
F304:
F316)
=
SUM(
G304:
G316)
=
SUM(
H304:
H316)
='
Inputs
&
Assumptions'!$
B$
5*
E317
='
Inputs
&
Assumptions'!$
B$
5*
F317
='
Inputs
&
Assumptions'!$
B$
5*
G317
='
Inputs
&
Assumptions'!$
B$
5*
H317
='
Inputs
&
Assumptions'!$
B$
5*
E309
='
Inputs
&
Assumptions'!$
B$
5*
F309
='
Inputs
&
Assumptions'!$
B$
5*
G309
='
Inputs
&
Assumptions'!$
B$
5*
H309
3
4
5
6
=
E$
38*'
Unit
Costs
­
Low'!$
B$
38
=
F$
38*'
Unit
Costs
­
Low'!$
B$
38
=
G$
38*'
Unit
Costs
­
Low'!$
B$
38
=
H$
38*'
Unit
Costs
­
Low'!$
B$
38
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
February
14,
2003
45
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
I
J
K
L
=
I$
39*'
Unit
Costs
­
Low'!$
B$
7
=
J$
39*'
Unit
Costs
­
Low'!$
B$
7
=
K$
39*'
Unit
Costs
­
Low'!$
B$
7
=
L$
39*'
Unit
Costs
­
Low'!$
B$
7
=
I$
19*'
Unit
Costs
­
Low'!$
B$
8
=
J$
19*'
Unit
Costs
­
Low'!$
B$
8
=
K$
19*'
Unit
Costs
­
Low'!$
B$
8
=
L$
19*'
Unit
Costs
­
Low'!$
B$
8
=
I$
19*'
Unit
Costs
­
Low'!$
B$
9
=
J$
19*'
Unit
Costs
­
Low'!$
B$
9
=
K$
19*'
Unit
Costs
­
Low'!$
B$
9
=
L$
19*'
Unit
Costs
­
Low'!$
B$
9
=
H281+(
I$
19­
I$
21)*'
Unit
Costs
­
Low'!$
C$
10
=
I281+(
J$
19­
J$
21)*'
Unit
Costs
­
Low'!$
C$
10
=
J281+(
K$
19­
K$
21)*'
Unit
Costs
­
Low'!$
C$
10
=
K281+(
L$
19­
L$
21)*'
Unit
Costs
­
Low'!$
C$
10
=
H282+(
I$
19­
I$
21)*'
Unit
Costs
­
Low'!$
C$
11
=
I282+(
J$
19­
J$
21)*'
Unit
Costs
­
Low'!$
C$
11
=
J282+(
K$
19­
K$
21)*'
Unit
Costs
­
Low'!$
C$
11
=
K282+(
L$
19­
L$
21)*'
Unit
Costs
­
Low'!$
C$
11
=
H283+(
I$
19­
I$
21)*'
Unit
Costs
­
Low'!$
C$
12
=
I283+(
J$
19­
J$
21)*'
Unit
Costs
­
Low'!$
C$
12
=
J283+(
K$
19­
K$
21)*'
Unit
Costs
­
Low'!$
C$
12
=
K283+(
L$
19­
L$
21)*'
Unit
Costs
­
Low'!$
C$
12
=
H284+(
I$
19­
I$
21)*'
Unit
Costs
­
Low'!$
C$
13
=
I284+(
J$
19­
J$
21)*'
Unit
Costs
­
Low'!$
C$
13
=
J284+(
K$
19­
K$
21)*'
Unit
Costs
­
Low'!$
C$
13
=
K284+(
L$
19­
L$
21)*'
Unit
Costs
­
Low'!$
C$
13
=
H285+(
I$
19­
I$
21)*'
Unit
Costs
­
Low'!$
C$
14
=
I285+(
J$
19­
J$
21)*'
Unit
Costs
­
Low'!$
C$
14
=
J285+(
K$
19­
K$
21)*'
Unit
Costs
­
Low'!$
C$
14
=
K285+(
L$
19­
L$
21)*'
Unit
Costs
­
Low'!$
C$
14
=
H286+(
I$
19­
I$
21)*'
Unit
Costs
­
Low'!$
C$
15
=
I286+(
J$
19­
J$
21)*'
Unit
Costs
­
Low'!$
C$
15
=
J286+(
K$
19­
K$
21)*'
Unit
Costs
­
Low'!$
C$
15
=
K286+(
L$
19­
L$
21)*'
Unit
Costs
­
Low'!$
C$
15
=
H287+(
I$
19­
I$
21)*'
Unit
Costs
­
Low'!$
C$
16
=
I287+(
J$
19­
J$
21)*'
Unit
Costs
­
Low'!$
C$
16
=
J287+(
K$
19­
K$
21)*'
Unit
Costs
­
Low'!$
C$
16
=
K287+(
L$
19­
L$
21)*'
Unit
Costs
­
Low'!$
C$
16
=
H288+(
I$
19­
I$
21)*'
Unit
Costs
­
Low'!$
C$
17
=
I288+(
J$
19­
J$
21)*'
Unit
Costs
­
Low'!$
C$
17
=
J288+(
K$
19­
K$
21)*'
Unit
Costs
­
Low'!$
C$
17
=
K288+(
L$
19­
L$
21)*'
Unit
Costs
­
Low'!$
C$
17
=(
I$
24­
I$
26)*'
Unit
Costs
­
Low'!$
D$
18
=(
J$
24­
J$
26)*'
Unit
Costs
­
Low'!$
D$
18
=(
K$
24­
K$
26)*'
Unit
Costs
­
Low'!$
D$
18
=(
L$
24­
L$
26)*'
Unit
Costs
­
Low'!$
D$
18
=
SUM(
I277:
I289)
=
SUM(
J277:
J289)
=
SUM(
K277:
K289)
=
SUM(
L277:
L289)
='
Inputs
&
Assumptions'!$
B$
5*
I290
='
Inputs
&
Assumptions'!$
B$
5*
J290
='
Inputs
&
Assumptions'!$
B$
5*
K290
='
Inputs
&
Assumptions'!$
B$
5*
L290
='
Inputs
&
Assumptions'!$
B$
5*
I282
='
Inputs
&
Assumptions'!$
B$
5*
J282
='
Inputs
&
Assumptions'!$
B$
5*
K282
='
Inputs
&
Assumptions'!$
B$
5*
L282
Year
Relative
to
Promulgation
of
Rule
7
8
9
10
=
I$
37*'
Unit
Costs
­
Low'!$
B$
22
=
J$
37*'
Unit
Costs
­
Low'!$
B$
22
=
K$
37*'
Unit
Costs
­
Low'!$
B$
22
=
L$
37*'
Unit
Costs
­
Low'!$
B$
22
=
I$
40*'
Unit
Costs
­
Low'!$
B$
23
=
J$
40*'
Unit
Costs
­
Low'!$
B$
23
=
K$
40*'
Unit
Costs
­
Low'!$
B$
23
=
L$
40*'
Unit
Costs
­
Low'!$
B$
23
=
I$
20*'
Unit
Costs
­
Low'!$
B$
24
=
J$
20*'
Unit
Costs
­
Low'!$
B$
24
=
K$
20*'
Unit
Costs
­
Low'!$
B$
24
=
L$
20*'
Unit
Costs
­
Low'!$
B$
24
=
I$
20*'
Unit
Costs
­
Low'!$
B$
25
=
J$
20*'
Unit
Costs
­
Low'!$
B$
25
=
K$
20*'
Unit
Costs
­
Low'!$
B$
25
=
L$
20*'
Unit
Costs
­
Low'!$
B$
25
=
H308+(
I$
20­
I$
22)*'
Unit
Costs
­
Low'!$
C$
26
=
I308+(
J$
20­
J$
22)*'
Unit
Costs
­
Low'!$
C$
26
=
J308+(
K$
20­
K$
22)*'
Unit
Costs
­
Low'!$
C$
26
=
K308+(
L$
20­
L$
22)*'
Unit
Costs
­
Low'!$
C$
26
=
H309+(
I$
20­
I$
22)*'
Unit
Costs
­
Low'!$
C$
27
=
I309+(
J$
20­
J$
22)*'
Unit
Costs
­
Low'!$
C$
27
=
J309+(
K$
20­
K$
22)*'
Unit
Costs
­
Low'!$
C$
27
=
K309+(
L$
20­
L$
22)*'
Unit
Costs
­
Low'!$
C$
27
=
H310+(
I$
20­
I$
22)*'
Unit
Costs
­
Low'!$
C$
28
=
I310+(
J$
20­
J$
22)*'
Unit
Costs
­
Low'!$
C$
28
=
J310+(
K$
20­
K$
22)*'
Unit
Costs
­
Low'!$
C$
28
=
K310+(
L$
20­
L$
22)*'
Unit
Costs
­
Low'!$
C$
28
=
H311+(
I$
20­
I$
22)*'
Unit
Costs
­
Low'!$
C$
29
=
I311+(
J$
20­
J$
22)*'
Unit
Costs
­
Low'!$
C$
29
=
J311+(
K$
20­
K$
22)*'
Unit
Costs
­
Low'!$
C$
29
=
K311+(
L$
20­
L$
22)*'
Unit
Costs
­
Low'!$
C$
29
=
H312+(
I$
20­
I$
22)*'
Unit
Costs
­
Low'!$
C$
30
=
I312+(
J$
20­
J$
22)*'
Unit
Costs
­
Low'!$
C$
30
=
J312+(
K$
20­
K$
22)*'
Unit
Costs
­
Low'!$
C$
30
=
K312+(
L$
20­
L$
22)*'
Unit
Costs
­
Low'!$
C$
30
=
H313+(
I$
20­
I$
22)*'
Unit
Costs
­
Low'!$
C$
31
=
I313+(
J$
20­
J$
22)*'
Unit
Costs
­
Low'!$
C$
31
=
J313+(
K$
20­
K$
22)*'
Unit
Costs
­
Low'!$
C$
31
=
K313+(
L$
20­
L$
22)*'
Unit
Costs
­
Low'!$
C$
31
=
H314+(
I$
20­
I$
22)*'
Unit
Costs
­
Low'!$
C$
32
=
I314+(
J$
20­
J$
22)*'
Unit
Costs
­
Low'!$
C$
32
=
J314+(
K$
20­
K$
22)*'
Unit
Costs
­
Low'!$
C$
32
=
K314+(
L$
20­
L$
22)*'
Unit
Costs
­
Low'!$
C$
32
=
H315+(
I$
20­
I$
22)*'
Unit
Costs
­
Low'!$
C$
33
=
I315+(
J$
20­
J$
22)*'
Unit
Costs
­
Low'!$
C$
33
=
J315+(
K$
20­
K$
22)*'
Unit
Costs
­
Low'!$
C$
33
=
K315+(
L$
20­
L$
22)*'
Unit
Costs
­
Low'!$
C$
33
=(
I$
25­
I$
27­
D$
23)*'
Unit
Costs
­
Low'!$
D$
34
=(
J$
25­
J$
27­
E$
23)*'
Unit
Costs
­
Low'!$
D$
34
=(
K$
25­
K$
27­
F$
23)*'
Unit
Costs
­
Low'!$
D$
34
=(
L$
25­
L$
27­
G$
23)*'
Unit
Costs
­
Low'!$
D$
34
=
SUM(
I304:
I316)
=
SUM(
J304:
J316)
=
SUM(
K304:
K316)
=
SUM(
L304:
L316)
='
Inputs
&
Assumptions'!$
B$
5*
I317
='
Inputs
&
Assumptions'!$
B$
5*
J317
='
Inputs
&
Assumptions'!$
B$
5*
K317
='
Inputs
&
Assumptions'!$
B$
5*
L317
='
Inputs
&
Assumptions'!$
B$
5*
I309
='
Inputs
&
Assumptions'!$
B$
5*
J309
='
Inputs
&
Assumptions'!$
B$
5*
K309
='
Inputs
&
Assumptions'!$
B$
5*
L309
Year
Relative
to
Promulgation
of
Rule
7
8
9
10
=
I$
38*'
Unit
Costs
­
Low'!$
B$
38
=
J$
38*'
Unit
Costs
­
Low'!$
B$
38
=
K$
38*'
Unit
Costs
­
Low'!$
B$
38
=
L$
38*'
Unit
Costs
­
Low'!$
B$
38
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
February
14,
2003
46
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
M
N
O
P
=
M$
39*'
Unit
Costs
­
Low'!$
B$
7
=
N$
39*'
Unit
Costs
­
Low'!$
B$
7
=
O$
39*'
Unit
Costs
­
Low'!$
B$
7
=
P$
39*'
Unit
Costs
­
Low'!$
B$
7
=
M$
19*'
Unit
Costs
­
Low'!$
B$
8
=
N$
19*'
Unit
Costs
­
Low'!$
B$
8
=
O$
19*'
Unit
Costs
­
Low'!$
B$
8
=
P$
19*'
Unit
Costs
­
Low'!$
B$
8
=
M$
19*'
Unit
Costs
­
Low'!$
B$
9
=
N$
19*'
Unit
Costs
­
Low'!$
B$
9
=
O$
19*'
Unit
Costs
­
Low'!$
B$
9
=
P$
19*'
Unit
Costs
­
Low'!$
B$
9
=
L281+(
M$
19­
M$
21)*'
Unit
Costs
­
Low'!$
C$
10
=
M281+(
N$
19­
N$
21)*'
Unit
Costs
­
Low'!$
C$
10
=
N281+(
O$
19­
O$
21)*'
Unit
Costs
­
Low'!$
C$
10
=
O281+(
P$
19­
P$
21)*'
Unit
Costs
­
Low'!$
C$
10
=
L282+(
M$
19­
M$
21)*'
Unit
Costs
­
Low'!$
C$
11
=
M282+(
N$
19­
N$
21)*'
Unit
Costs
­
Low'!$
C$
11
=
N282+(
O$
19­
O$
21)*'
Unit
Costs
­
Low'!$
C$
11
=
O282+(
P$
19­
P$
21)*'
Unit
Costs
­
Low'!$
C$
11
=
L283+(
M$
19­
M$
21)*'
Unit
Costs
­
Low'!$
C$
12
=
M283+(
N$
19­
N$
21)*'
Unit
Costs
­
Low'!$
C$
12
=
N283+(
O$
19­
O$
21)*'
Unit
Costs
­
Low'!$
C$
12
=
O283+(
P$
19­
P$
21)*'
Unit
Costs
­
Low'!$
C$
12
=
L284+(
M$
19­
M$
21)*'
Unit
Costs
­
Low'!$
C$
13
=
M284+(
N$
19­
N$
21)*'
Unit
Costs
­
Low'!$
C$
13
=
N284+(
O$
19­
O$
21)*'
Unit
Costs
­
Low'!$
C$
13
=
O284+(
P$
19­
P$
21)*'
Unit
Costs
­
Low'!$
C$
13
=
L285+(
M$
19­
M$
21)*'
Unit
Costs
­
Low'!$
C$
14
=
M285+(
N$
19­
N$
21)*'
Unit
Costs
­
Low'!$
C$
14
=
N285+(
O$
19­
O$
21)*'
Unit
Costs
­
Low'!$
C$
14
=
O285+(
P$
19­
P$
21)*'
Unit
Costs
­
Low'!$
C$
14
=
L286+(
M$
19­
M$
21)*'
Unit
Costs
­
Low'!$
C$
15
=
M286+(
N$
19­
N$
21)*'
Unit
Costs
­
Low'!$
C$
15
=
N286+(
O$
19­
O$
21)*'
Unit
Costs
­
Low'!$
C$
15
=
O286+(
P$
19­
P$
21)*'
Unit
Costs
­
Low'!$
C$
15
=
L287+(
M$
19­
M$
21)*'
Unit
Costs
­
Low'!$
C$
16
=
M287+(
N$
19­
N$
21)*'
Unit
Costs
­
Low'!$
C$
16
=
N287+(
O$
19­
O$
21)*'
Unit
Costs
­
Low'!$
C$
16
=
O287+(
P$
19­
P$
21)*'
Unit
Costs
­
Low'!$
C$
16
=
L288+(
M$
19­
M$
21)*'
Unit
Costs
­
Low'!$
C$
17
=
M288+(
N$
19­
N$
21)*'
Unit
Costs
­
Low'!$
C$
17
=
N288+(
O$
19­
O$
21)*'
Unit
Costs
­
Low'!$
C$
17
=
O288+(
P$
19­
P$
21)*'
Unit
Costs
­
Low'!$
C$
17
=(
M$
24­
M$
26)*'
Unit
Costs
­
Low'!$
D$
18
=(
N$
24­
N$
26)*'
Unit
Costs
­
Low'!$
D$
18
=(
O$
24­
O$
26)*'
Unit
Costs
­
Low'!$
D$
18
=(
P$
24­
P$
26)*'
Unit
Costs
­
Low'!$
D$
18
=
SUM(
M277:
M289)
=
SUM(
N277:
N289)
=
SUM(
O277:
O289)
=
SUM(
P277:
P289)
='
Inputs
&
Assumptions'!$
B$
5*
M290
='
Inputs
&
Assumptions'!$
B$
5*
N290
='
Inputs
&
Assumptions'!$
B$
5*
O290
='
Inputs
&
Assumptions'!$
B$
5*
P290
='
Inputs
&
Assumptions'!$
B$
5*
M282
='
Inputs
&
Assumptions'!$
B$
5*
N282
='
Inputs
&
Assumptions'!$
B$
5*
O282
='
Inputs
&
Assumptions'!$
B$
5*
P282
11
12
13
14
=
M$
37*'
Unit
Costs
­
Low'!$
B$
22
=
N$
37*'
Unit
Costs
­
Low'!$
B$
22
=
O$
37*'
Unit
Costs
­
Low'!$
B$
22
=
P$
37*'
Unit
Costs
­
Low'!$
B$
22
=
M$
40*'
Unit
Costs
­
Low'!$
B$
23
=
N$
40*'
Unit
Costs
­
Low'!$
B$
23
=
O$
40*'
Unit
Costs
­
Low'!$
B$
23
=
P$
40*'
Unit
Costs
­
Low'!$
B$
23
=
M$
20*'
Unit
Costs
­
Low'!$
B$
24
=
N$
20*'
Unit
Costs
­
Low'!$
B$
24
=
O$
20*'
Unit
Costs
­
Low'!$
B$
24
=
P$
20*'
Unit
Costs
­
Low'!$
B$
24
=
M$
20*'
Unit
Costs
­
Low'!$
B$
25
=
N$
20*'
Unit
Costs
­
Low'!$
B$
25
=
O$
20*'
Unit
Costs
­
Low'!$
B$
25
=
P$
20*'
Unit
Costs
­
Low'!$
B$
25
=
L308+(
M$
20­
M$
22)*'
Unit
Costs
­
Low'!$
C$
26
=
M308+(
N$
20­
N$
22)*'
Unit
Costs
­
Low'!$
C$
26
=
N308+(
O$
20­
O$
22)*'
Unit
Costs
­
Low'!$
C$
26
=
O308+(
P$
20­
P$
22)*'
Unit
Costs
­
Low'!$
C$
26
=
L309+(
M$
20­
M$
22)*'
Unit
Costs
­
Low'!$
C$
27
=
M309+(
N$
20­
N$
22)*'
Unit
Costs
­
Low'!$
C$
27
=
N309+(
O$
20­
O$
22)*'
Unit
Costs
­
Low'!$
C$
27
=
O309+(
P$
20­
P$
22)*'
Unit
Costs
­
Low'!$
C$
27
=
L310+(
M$
20­
M$
22)*'
Unit
Costs
­
Low'!$
C$
28
=
M310+(
N$
20­
N$
22)*'
Unit
Costs
­
Low'!$
C$
28
=
N310+(
O$
20­
O$
22)*'
Unit
Costs
­
Low'!$
C$
28
=
O310+(
P$
20­
P$
22)*'
Unit
Costs
­
Low'!$
C$
28
=
L311+(
M$
20­
M$
22)*'
Unit
Costs
­
Low'!$
C$
29
=
M311+(
N$
20­
N$
22)*'
Unit
Costs
­
Low'!$
C$
29
=
N311+(
O$
20­
O$
22)*'
Unit
Costs
­
Low'!$
C$
29
=
O311+(
P$
20­
P$
22)*'
Unit
Costs
­
Low'!$
C$
29
=
L312+(
M$
20­
M$
22)*'
Unit
Costs
­
Low'!$
C$
30
=
M312+(
N$
20­
N$
22)*'
Unit
Costs
­
Low'!$
C$
30
=
N312+(
O$
20­
O$
22)*'
Unit
Costs
­
Low'!$
C$
30
=
O312+(
P$
20­
P$
22)*'
Unit
Costs
­
Low'!$
C$
30
=
L313+(
M$
20­
M$
22)*'
Unit
Costs
­
Low'!$
C$
31
=
M313+(
N$
20­
N$
22)*'
Unit
Costs
­
Low'!$
C$
31
=
N313+(
O$
20­
O$
22)*'
Unit
Costs
­
Low'!$
C$
31
=
O313+(
P$
20­
P$
22)*'
Unit
Costs
­
Low'!$
C$
31
=
L314+(
M$
20­
M$
22)*'
Unit
Costs
­
Low'!$
C$
32
=
M314+(
N$
20­
N$
22)*'
Unit
Costs
­
Low'!$
C$
32
=
N314+(
O$
20­
O$
22)*'
Unit
Costs
­
Low'!$
C$
32
=
O314+(
P$
20­
P$
22)*'
Unit
Costs
­
Low'!$
C$
32
=
L315+(
M$
20­
M$
22)*'
Unit
Costs
­
Low'!$
C$
33
=
M315+(
N$
20­
N$
22)*'
Unit
Costs
­
Low'!$
C$
33
=
N315+(
O$
20­
O$
22)*'
Unit
Costs
­
Low'!$
C$
33
=
O315+(
P$
20­
P$
22)*'
Unit
Costs
­
Low'!$
C$
33
=(
H$
25­
H$
27­
C$
23)*'
Unit
Costs
­
Low'!$
D$
34
=(
I$
25­
I$
27­
D$
23)*'
Unit
Costs
­
Low'!$
D$
34
=(
J$
25­
J$
27­
E$
23)*'
Unit
Costs
­
Low'!$
D$
34
=(
K$
25­
K$
27­
F$
23)*'
Unit
Costs
­
Low'!$
D$
34
=
SUM(
M304:
M316)
=
SUM(
N304:
N316)
=
SUM(
O304:
O316)
=
SUM(
P304:
P316)
='
Inputs
&
Assumptions'!$
B$
5*
M317
='
Inputs
&
Assumptions'!$
B$
5*
N317
='
Inputs
&
Assumptions'!$
B$
5*
O317
='
Inputs
&
Assumptions'!$
B$
5*
P317
='
Inputs
&
Assumptions'!$
B$
5*
M309
='
Inputs
&
Assumptions'!$
B$
5*
N309
='
Inputs
&
Assumptions'!$
B$
5*
O309
='
Inputs
&
Assumptions'!$
B$
5*
P309
11
12
13
14
=
M$
38*'
Unit
Costs
­
Low'!$
B$
38
=
N$
38*'
Unit
Costs
­
Low'!$
B$
38
=
O$
38*'
Unit
Costs
­
Low'!$
B$
38
=
P$
38*'
Unit
Costs
­
Low'!$
B$
38
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
February
14,
2003
47
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
Q
=
Q$
39*'
Unit
Costs
­
Low'!$
B$
7
=
Q$
19*'
Unit
Costs
­
Low'!$
B$
8
=
Q$
19*'
Unit
Costs
­
Low'!$
B$
9
=
P281+(
Q$
19­
Q$
21)*'
Unit
Costs
­
Low'!$
C$
10
=
P282+(
Q$
19­
Q$
21)*'
Unit
Costs
­
Low'!$
C$
11
=
P283+(
Q$
19­
Q$
21)*'
Unit
Costs
­
Low'!$
C$
12
=
P284+(
Q$
19­
Q$
21)*'
Unit
Costs
­
Low'!$
C$
13
=
P285+(
Q$
19­
Q$
21)*'
Unit
Costs
­
Low'!$
C$
14
=
P286+(
Q$
19­
Q$
21)*'
Unit
Costs
­
Low'!$
C$
15
=
P287+(
Q$
19­
Q$
21)*'
Unit
Costs
­
Low'!$
C$
16
=
P288+(
Q$
19­
Q$
21)*'
Unit
Costs
­
Low'!$
C$
17
=(
Q$
24­
Q$
26)*'
Unit
Costs
­
Low'!$
D$
18
=
SUM(
Q277:
Q289)
='
Inputs
&
Assumptions'!$
B$
5*
Q290
='
Inputs
&
Assumptions'!$
B$
5*
Q282
15
=
Q$
37*'
Unit
Costs
­
Low'!$
B$
22
=
Q$
40*'
Unit
Costs
­
Low'!$
B$
23
=
Q$
20*'
Unit
Costs
­
Low'!$
B$
24
=
Q$
20*'
Unit
Costs
­
Low'!$
B$
25
=
P308+(
Q$
20­
Q$
22)*'
Unit
Costs
­
Low'!$
C$
26
=
P309+(
Q$
20­
Q$
22)*'
Unit
Costs
­
Low'!$
C$
27
=
P310+(
Q$
20­
Q$
22)*'
Unit
Costs
­
Low'!$
C$
28
=
P311+(
Q$
20­
Q$
22)*'
Unit
Costs
­
Low'!$
C$
29
=
P312+(
Q$
20­
Q$
22)*'
Unit
Costs
­
Low'!$
C$
30
=
P313+(
Q$
20­
Q$
22)*'
Unit
Costs
­
Low'!$
C$
31
=
P314+(
Q$
20­
Q$
22)*'
Unit
Costs
­
Low'!$
C$
32
=
P315+(
Q$
20­
Q$
22)*'
Unit
Costs
­
Low'!$
C$
33
=(
L$
25­
L$
27­
G$
23)*'
Unit
Costs
­
Low'!$
D$
34
=
SUM(
Q304:
Q316)
='
Inputs
&
Assumptions'!$
B$
5*
Q317
='
Inputs
&
Assumptions'!$
B$
5*
Q309
15
=
Q$
38*'
Unit
Costs
­
Low'!$
B$
38
0
0
0
0
February
14,
2003
48
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
A
B
C
D
sample
and
analyze
effluent
0
0
review
&
record
self­
monitoring
reports
0
0
process
&
act
on
non­
compliance
reports
0
0
review
compliance
schedule
report
­
in
compliance
with
schedule
0
0
review
compliance
schedule
report
­
not
in
compliance
with
schedule
0
0
minor
enforcement
action
(
e.
g.,
admin
order)
0
0
minor
enforcement
action
(
e.
g.,
admin
fine)
0
0
repermit
0
0
Total
hours
=
SUM(
C331:
C343)
=
SUM(
D331:
D343)
Total
cost
='
Inputs
&
Assumptions'!$
B$
5*
C344
='
Inputs
&
Assumptions'!$
B$
5*
D344
NPV
of
cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C345:
Q345)
Maximum
one­
year
hours
=
MAX(
C344:
Q344)
Maximum
one­
year
costs
=
MAX(
C345:
Q345)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C346)
Sampling
&
Analysis
Cost
='
Inputs
&
Assumptions'!$
B$
5*
C336
='
Inputs
&
Assumptions'!$
B$
5*
D336
NPV
of
Sampling
&
Analysis
Cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C350:
Q350)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C351)
Annualized
Permitting
(
Net
of
Sampling
&
Analysis)
=
C349­
C352
Low
Permitting
Hours
by
Activity
and
Year
­
Total
1
2
develop
and
issue
permit
=
C$
36*'
Unit
Costs
­
Low'!$
B$
6+
C$
37*'
Unit
Costs
­
Low'!$
B$
22+
C$
38*'
Unit
Costs
­
Low'!$
B$
38
=
D$
36*'
Unit
Costs
­
Low'!$
B$
6+
D$
37*'
Unit
Costs
­
Low'!$
B$
22+
D$
38*'
Unit
Costs
­
Low'!$
B$
38
provide
technical
guidance
=
C$
39*'
Unit
Costs
­
Low'!$
B$
7+
C$
40*'
Unit
Costs
­
Low'!$
B$
23+
C$
38*'
Unit
Costs
­
Low'!
B$
39
=
D$
39*'
Unit
Costs
­
Low'!$
B$
7+
D$
40*'
Unit
Costs
­
Low'!$
B$
23+
D$
38*'
Unit
Costs
­
Low'!
C$
39
conduct
public
or
evidentiary
hearings
=
C$
41*'
Unit
Costs
­
Low'!$
B$
8
=
D$
41*'
Unit
Costs
­
Low'!$
B$
8
inspection
for
permit
development
=
C$
42*'
Unit
Costs
­
Low'!$
B$
9
=
D$
42*'
Unit
Costs
­
Low'!$
B$
9
inspection
for
compliance
assessment
=
C$
43*'
Unit
Costs
­
Low'!$
C$
10
=
D$
43*'
Unit
Costs
­
Low'!$
C$
10
sample
and
analyze
effluent
=
C$
44*'
Unit
Costs
­
Low'!$
C$
11
=
D$
44*'
Unit
Costs
­
Low'!$
C$
11
review
&
record
self­
monitoring
reports
=
C$
45*'
Unit
Costs
­
Low'!$
C$
12
=
D$
45*'
Unit
Costs
­
Low'!$
C$
12
process
&
act
on
non­
compliance
reports
=
C$
46*'
Unit
Costs
­
Low'!$
C$
13
=
D$
46*'
Unit
Costs
­
Low'!$
C$
13
review
compliance
schedule
report
­
in
compliance
with
schedule
=
C$
47*'
Unit
Costs
­
Low'!$
C$
14
=
D$
47*'
Unit
Costs
­
Low'!$
C$
14
review
compliance
schedule
report
­
not
in
compliance
with
schedule
=
C$
48*'
Unit
Costs
­
Low'!$
C$
15
=
D$
48*'
Unit
Costs
­
Low'!$
C$
15
minor
enforcement
action
(
e.
g.,
admin
order)
=
C$
49*'
Unit
Costs
­
Low'!$
C$
16
=
D$
49*'
Unit
Costs
­
Low'!$
C$
16
minor
enforcement
action
(
e.
g.,
admin
fine)
=
C$
50*'
Unit
Costs
­
Low'!$
C$
17
=
D$
50*'
Unit
Costs
­
Low'!$
C$
17
repermit
=
C$
51*'
Unit
Costs
­
Low'!$
D$
18
=
D$
51*'
Unit
Costs
­
Low'!$
D$
18
Total
hours
=
SUM(
C358:
C370)
=
SUM(
D358:
D370)
Total
cost
='
Inputs
&
Assumptions'!$
B$
5*
C371
='
Inputs
&
Assumptions'!$
B$
5*
D371
NPV
of
cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C372:
Q372)
Maximum
one­
year
hours
=
MAX(
C371:
Q371)
Maximum
one­
year
costs
=
MAX(
C372:
Q372)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C373)
Sampling
&
Analysis
Cost
='
Inputs
&
Assumptions'!$
B$
5*
C363
='
Inputs
&
Assumptions'!$
B$
5*
D363
NPV
of
Sampling
&
Analysis
Cost
=
NPV('
Inputs
&
Assumptions'!$
B$
4,$
C377:
Q377)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!$
B$
4,15,
C378)
Annualized
Permitting
(
Net
of
Sampling
&
Analysis)
=
C376­
C379
February
14,
2003
49
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
E
F
G
H
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
=(
C$
23)*'
Unit
Costs
­
Low'!$
D$
50
=
SUM(
E331:
E343)
=
SUM(
F331:
F343)
=
SUM(
G331:
G343)
=
SUM(
H331:
H343)
='
Inputs
&
Assumptions'!$
B$
5*
E344
='
Inputs
&
Assumptions'!$
B$
5*
F344
='
Inputs
&
Assumptions'!$
B$
5*
G344
='
Inputs
&
Assumptions'!$
B$
5*
H344
='
Inputs
&
Assumptions'!$
B$
5*
E336
='
Inputs
&
Assumptions'!$
B$
5*
F336
='
Inputs
&
Assumptions'!$
B$
5*
G336
='
Inputs
&
Assumptions'!$
B$
5*
H336
3
4
5
6
=
E$
36*'
Unit
Costs
­
Low'!$
B$
6+
E$
37*'
Unit
Costs
­
Low'!$
B$
22+
E$
38*'
Unit
Costs
­
Low'!$
B$
38
=
F$
36*'
Unit
Costs
­
Low'!$
B$
6+
F$
37*'
Unit
Costs
­
Low'!$
B$
22+
F$
38*'
Unit
Costs
­
Low'!$
B$
38
=
G$
36*'
Unit
Costs
­
Low'!$
B$
6+
G$
37*'
Unit
Costs
­
Low'!$
B$
22+
G$
38*'
Unit
Costs
­
Low'!$
B$
38
=
H$
36*'
Unit
Costs
­
Low'!$
B$
6+
H$
37*'
Unit
Costs
­
Low'!$
B$
22+
H$
38*'
Unit
Costs
­
Low'!$
B$
38
=
E$
39*'
Unit
Costs
­
Low'!$
B$
7+
E$
40*'
Unit
Costs
­
Low'!$
B$
23+
E$
38*'
Unit
Costs
­
Low'!
D$
39
=
F$
39*'
Unit
Costs
­
Low'!$
B$
7+
F$
40*'
Unit
Costs
­
Low'!$
B$
23+
F$
38*'
Unit
Costs
­
Low'!
E$
39
=
G$
39*'
Unit
Costs
­
Low'!$
B$
7+
G$
40*'
Unit
Costs
­
Low'!$
B$
23+
G$
38*'
Unit
Costs
­
Low'!
F$
39
=
H$
39*'
Unit
Costs
­
Low'!$
B$
7+
H$
40*'
Unit
Costs
­
Low'!$
B$
23+
H$
38*'
Unit
Costs
­
Low'!
G$
39
=
E$
41*'
Unit
Costs
­
Low'!$
B$
8
=
F$
41*'
Unit
Costs
­
Low'!$
B$
8
=
G$
41*'
Unit
Costs
­
Low'!$
B$
8
=
H$
41*'
Unit
Costs
­
Low'!$
B$
8
=
E$
42*'
Unit
Costs
­
Low'!$
B$
9
=
F$
42*'
Unit
Costs
­
Low'!$
B$
9
=
G$
42*'
Unit
Costs
­
Low'!$
B$
9
=
H$
42*'
Unit
Costs
­
Low'!$
B$
9
=
E$
43*'
Unit
Costs
­
Low'!$
C$
10
=
F$
43*'
Unit
Costs
­
Low'!$
C$
10
=
G$
43*'
Unit
Costs
­
Low'!$
C$
10
=
H$
43*'
Unit
Costs
­
Low'!$
C$
10
=
E$
44*'
Unit
Costs
­
Low'!$
C$
11
=
F$
44*'
Unit
Costs
­
Low'!$
C$
11
=
G$
44*'
Unit
Costs
­
Low'!$
C$
11
=
H$
44*'
Unit
Costs
­
Low'!$
C$
11
=
E$
45*'
Unit
Costs
­
Low'!$
C$
12
=
F$
45*'
Unit
Costs
­
Low'!$
C$
12
=
G$
45*'
Unit
Costs
­
Low'!$
C$
12
=
H$
45*'
Unit
Costs
­
Low'!$
C$
12
=
E$
46*'
Unit
Costs
­
Low'!$
C$
13
=
F$
46*'
Unit
Costs
­
Low'!$
C$
13
=
G$
46*'
Unit
Costs
­
Low'!$
C$
13
=
H$
46*'
Unit
Costs
­
Low'!$
C$
13
=
E$
47*'
Unit
Costs
­
Low'!$
C$
14
=
F$
47*'
Unit
Costs
­
Low'!$
C$
14
=
G$
47*'
Unit
Costs
­
Low'!$
C$
14
=
H$
47*'
Unit
Costs
­
Low'!$
C$
14
=
E$
48*'
Unit
Costs
­
Low'!$
C$
15
=
F$
48*'
Unit
Costs
­
Low'!$
C$
15
=
G$
48*'
Unit
Costs
­
Low'!$
C$
15
=
H$
48*'
Unit
Costs
­
Low'!$
C$
15
=
E$
49*'
Unit
Costs
­
Low'!$
C$
16
=
F$
49*'
Unit
Costs
­
Low'!$
C$
16
=
G$
49*'
Unit
Costs
­
Low'!$
C$
16
=
H$
49*'
Unit
Costs
­
Low'!$
C$
16
=
E$
50*'
Unit
Costs
­
Low'!$
C$
17
=
F$
50*'
Unit
Costs
­
Low'!$
C$
17
=
G$
50*'
Unit
Costs
­
Low'!$
C$
17
=
H$
50*'
Unit
Costs
­
Low'!$
C$
17
=
E$
51*'
Unit
Costs
­
Low'!$
D$
18
=
F$
51*'
Unit
Costs
­
Low'!$
D$
18
=
G$
51*'
Unit
Costs
­
Low'!$
D$
18
=
H$
51*'
Unit
Costs
­
Low'!$
D$
18
=
SUM(
E358:
E370)
=
SUM(
F358:
F370)
=
SUM(
G358:
G370)
=
SUM(
H358:
H370)
='
Inputs
&
Assumptions'!$
B$
5*
E371
='
Inputs
&
Assumptions'!$
B$
5*
F371
='
Inputs
&
Assumptions'!$
B$
5*
G371
='
Inputs
&
Assumptions'!$
B$
5*
H371
='
Inputs
&
Assumptions'!$
B$
5*
E363
='
Inputs
&
Assumptions'!$
B$
5*
F363
='
Inputs
&
Assumptions'!$
B$
5*
G363
='
Inputs
&
Assumptions'!$
B$
5*
H363
February
14,
2003
50
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
I
J
K
L
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
=(
D$
23)*'
Unit
Costs
­
Low'!$
D$
50
=(
E$
23)*'
Unit
Costs
­
Low'!$
D$
50
=(
F$
23)*'
Unit
Costs
­
Low'!$
D$
50
=(
G$
23)*'
Unit
Costs
­
Low'!$
D$
50
=
SUM(
I331:
I343)
=
SUM(
J331:
J343)
=
SUM(
K331:
K343)
=
SUM(
L331:
L343)
='
Inputs
&
Assumptions'!$
B$
5*
I344
='
Inputs
&
Assumptions'!$
B$
5*
J344
='
Inputs
&
Assumptions'!$
B$
5*
K344
='
Inputs
&
Assumptions'!$
B$
5*
L344
='
Inputs
&
Assumptions'!$
B$
5*
I336
='
Inputs
&
Assumptions'!$
B$
5*
J336
='
Inputs
&
Assumptions'!$
B$
5*
K336
='
Inputs
&
Assumptions'!$
B$
5*
L336
Year
Relative
to
Promulgation
of
Rule
7
8
9
10
=
I$
36*'
Unit
Costs
­
Low'!$
B$
6+
I$
37*'
Unit
Costs
­
Low'!$
B$
22+
I$
38*'
Unit
Costs
­
Low'!$
B$
38
=
J$
36*'
Unit
Costs
­
Low'!$
B$
6+
J$
37*'
Unit
Costs
­
Low'!$
B$
22+
J$
38*'
Unit
Costs
­
Low'!$
B$
38
=
K$
36*'
Unit
Costs
­
Low'!$
B$
6+
K$
37*'
Unit
Costs
­
Low'!$
B$
22+
K$
38*'
Unit
Costs
­
Low'!$
B$
38
=
L$
36*'
Unit
Costs
­
Low'!$
B$
6+
L$
37*'
Unit
Costs
­
Low'!$
B$
22+
L$
38*'
Unit
Costs
­
Low'!$
B$
38
=
I$
39*'
Unit
Costs
­
Low'!$
B$
7+
I$
40*'
Unit
Costs
­
Low'!$
B$
23+
I$
38*'
Unit
Costs
­
Low'!
H$
39
=
J$
39*'
Unit
Costs
­
Low'!$
B$
7+
J$
40*'
Unit
Costs
­
Low'!$
B$
23+
J$
38*'
Unit
Costs
­
Low'!
I$
39
=
K$
39*'
Unit
Costs
­
Low'!$
B$
7+
K$
40*'
Unit
Costs
­
Low'!$
B$
23+
K$
38*'
Unit
Costs
­
Low'!
J$
39
=
L$
39*'
Unit
Costs
­
Low'!$
B$
7+
L$
40*'
Unit
Costs
­
Low'!$
B$
23+
L$
38*'
Unit
Costs
­
Low'!
K$
39
=
I$
41*'
Unit
Costs
­
Low'!$
B$
8
=
J$
41*'
Unit
Costs
­
Low'!$
B$
8
=
K$
41*'
Unit
Costs
­
Low'!$
B$
8
=
L$
41*'
Unit
Costs
­
Low'!$
B$
8
=
I$
42*'
Unit
Costs
­
Low'!$
B$
9
=
J$
42*'
Unit
Costs
­
Low'!$
B$
9
=
K$
42*'
Unit
Costs
­
Low'!$
B$
9
=
L$
42*'
Unit
Costs
­
Low'!$
B$
9
=
I$
43*'
Unit
Costs
­
Low'!$
C$
10
=
J$
43*'
Unit
Costs
­
Low'!$
C$
10
=
K$
43*'
Unit
Costs
­
Low'!$
C$
10
=
L$
43*'
Unit
Costs
­
Low'!$
C$
10
=
I$
44*'
Unit
Costs
­
Low'!$
C$
11
=
J$
44*'
Unit
Costs
­
Low'!$
C$
11
=
K$
44*'
Unit
Costs
­
Low'!$
C$
11
=
L$
44*'
Unit
Costs
­
Low'!$
C$
11
=
I$
45*'
Unit
Costs
­
Low'!$
C$
12
=
J$
45*'
Unit
Costs
­
Low'!$
C$
12
=
K$
45*'
Unit
Costs
­
Low'!$
C$
12
=
L$
45*'
Unit
Costs
­
Low'!$
C$
12
=
I$
46*'
Unit
Costs
­
Low'!$
C$
13
=
J$
46*'
Unit
Costs
­
Low'!$
C$
13
=
K$
46*'
Unit
Costs
­
Low'!$
C$
13
=
L$
46*'
Unit
Costs
­
Low'!$
C$
13
=
I$
47*'
Unit
Costs
­
Low'!$
C$
14
=
J$
47*'
Unit
Costs
­
Low'!$
C$
14
=
K$
47*'
Unit
Costs
­
Low'!$
C$
14
=
L$
47*'
Unit
Costs
­
Low'!$
C$
14
=
I$
48*'
Unit
Costs
­
Low'!$
C$
15
=
J$
48*'
Unit
Costs
­
Low'!$
C$
15
=
K$
48*'
Unit
Costs
­
Low'!$
C$
15
=
L$
48*'
Unit
Costs
­
Low'!$
C$
15
=
I$
49*'
Unit
Costs
­
Low'!$
C$
16
=
J$
49*'
Unit
Costs
­
Low'!$
C$
16
=
K$
49*'
Unit
Costs
­
Low'!$
C$
16
=
L$
49*'
Unit
Costs
­
Low'!$
C$
16
=
I$
50*'
Unit
Costs
­
Low'!$
C$
17
=
J$
50*'
Unit
Costs
­
Low'!$
C$
17
=
K$
50*'
Unit
Costs
­
Low'!$
C$
17
=
L$
50*'
Unit
Costs
­
Low'!$
C$
17
=
I$
51*'
Unit
Costs
­
Low'!$
D$
18
=
J$
51*'
Unit
Costs
­
Low'!$
D$
18
=
K$
51*'
Unit
Costs
­
Low'!$
D$
18
=
L$
51*'
Unit
Costs
­
Low'!$
D$
18
=
SUM(
I358:
I370)
=
SUM(
J358:
J370)
=
SUM(
K358:
K370)
=
SUM(
L358:
L370)
='
Inputs
&
Assumptions'!$
B$
5*
I371
='
Inputs
&
Assumptions'!$
B$
5*
J371
='
Inputs
&
Assumptions'!$
B$
5*
K371
='
Inputs
&
Assumptions'!$
B$
5*
L371
='
Inputs
&
Assumptions'!$
B$
5*
I363
='
Inputs
&
Assumptions'!$
B$
5*
J363
='
Inputs
&
Assumptions'!$
B$
5*
K363
='
Inputs
&
Assumptions'!$
B$
5*
L363
February
14,
2003
51
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
M
N
O
P
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
=(
C$
23)*'
Unit
Costs
­
Low'!$
D$
50
=(
D$
23)*'
Unit
Costs
­
Low'!$
D$
50
=(
E$
23)*'
Unit
Costs
­
Low'!$
D$
50
=(
F$
23)*'
Unit
Costs
­
Low'!$
D$
50
=
SUM(
M331:
M343)
=
SUM(
N331:
N343)
=
SUM(
O331:
O343)
=
SUM(
P331:
P343)
='
Inputs
&
Assumptions'!$
B$
5*
M344
='
Inputs
&
Assumptions'!$
B$
5*
N344
='
Inputs
&
Assumptions'!$
B$
5*
O344
='
Inputs
&
Assumptions'!$
B$
5*
P344
='
Inputs
&
Assumptions'!$
B$
5*
M336
='
Inputs
&
Assumptions'!$
B$
5*
N336
='
Inputs
&
Assumptions'!$
B$
5*
O336
='
Inputs
&
Assumptions'!$
B$
5*
P336
11
12
13
14
=
M$
36*'
Unit
Costs
­
Low'!$
B$
6+
M$
37*'
Unit
Costs
­
Low'!$
B$
22+
M$
38*'
Unit
Costs
­
Low'!$
B$
38
=
N$
36*'
Unit
Costs
­
Low'!$
B$
6+
N$
37*'
Unit
Costs
­
Low'!$
B$
22+
N$
38*'
Unit
Costs
­
Low'!$
B$
38
=
O$
36*'
Unit
Costs
­
Low'!$
B$
6+
O$
37*'
Unit
Costs
­
Low'!$
B$
22+
O$
38*'
Unit
Costs
­
Low'!$
B$
38
=
P$
36*'
Unit
Costs
­
Low'!$
B$
6+
P$
37*'
Unit
Costs
­
Low'!$
B$
22+
P$
38*'
Unit
Costs
­
Low'!$
B$
38
=
M$
39*'
Unit
Costs
­
Low'!$
B$
7+
M$
40*'
Unit
Costs
­
Low'!$
B$
23+
M$
38*'
Unit
Costs
­
Low'!
L$
39
=
N$
39*'
Unit
Costs
­
Low'!$
B$
7+
N$
40*'
Unit
Costs
­
Low'!$
B$
23+
N$
38*'
Unit
Costs
­
Low'!
M$
39
=
O$
39*'
Unit
Costs
­
Low'!$
B$
7+
O$
40*'
Unit
Costs
­
Low'!$
B$
23+
O$
38*'
Unit
Costs
­
Low'!
N$
39
=
P$
39*'
Unit
Costs
­
Low'!$
B$
7+
P$
40*'
Unit
Costs
­
Low'!$
B$
23+
P$
38*'
Unit
Costs
­
Low'!
O$
39
=
M$
41*'
Unit
Costs
­
Low'!$
B$
8
=
N$
41*'
Unit
Costs
­
Low'!$
B$
8
=
O$
41*'
Unit
Costs
­
Low'!$
B$
8
=
P$
41*'
Unit
Costs
­
Low'!$
B$
8
=
M$
42*'
Unit
Costs
­
Low'!$
B$
9
=
N$
42*'
Unit
Costs
­
Low'!$
B$
9
=
O$
42*'
Unit
Costs
­
Low'!$
B$
9
=
P$
42*'
Unit
Costs
­
Low'!$
B$
9
=
M$
43*'
Unit
Costs
­
Low'!$
C$
10
=
N$
43*'
Unit
Costs
­
Low'!$
C$
10
=
O$
43*'
Unit
Costs
­
Low'!$
C$
10
=
P$
43*'
Unit
Costs
­
Low'!$
C$
10
=
M$
44*'
Unit
Costs
­
Low'!$
C$
11
=
N$
44*'
Unit
Costs
­
Low'!$
C$
11
=
O$
44*'
Unit
Costs
­
Low'!$
C$
11
=
P$
44*'
Unit
Costs
­
Low'!$
C$
11
=
M$
45*'
Unit
Costs
­
Low'!$
C$
12
=
N$
45*'
Unit
Costs
­
Low'!$
C$
12
=
O$
45*'
Unit
Costs
­
Low'!$
C$
12
=
P$
45*'
Unit
Costs
­
Low'!$
C$
12
=
M$
46*'
Unit
Costs
­
Low'!$
C$
13
=
N$
46*'
Unit
Costs
­
Low'!$
C$
13
=
O$
46*'
Unit
Costs
­
Low'!$
C$
13
=
P$
46*'
Unit
Costs
­
Low'!$
C$
13
=
M$
47*'
Unit
Costs
­
Low'!$
C$
14
=
N$
47*'
Unit
Costs
­
Low'!$
C$
14
=
O$
47*'
Unit
Costs
­
Low'!$
C$
14
=
P$
47*'
Unit
Costs
­
Low'!$
C$
14
=
M$
48*'
Unit
Costs
­
Low'!$
C$
15
=
N$
48*'
Unit
Costs
­
Low'!$
C$
15
=
O$
48*'
Unit
Costs
­
Low'!$
C$
15
=
P$
48*'
Unit
Costs
­
Low'!$
C$
15
=
M$
49*'
Unit
Costs
­
Low'!$
C$
16
=
N$
49*'
Unit
Costs
­
Low'!$
C$
16
=
O$
49*'
Unit
Costs
­
Low'!$
C$
16
=
P$
49*'
Unit
Costs
­
Low'!$
C$
16
=
M$
50*'
Unit
Costs
­
Low'!$
C$
17
=
N$
50*'
Unit
Costs
­
Low'!$
C$
17
=
O$
50*'
Unit
Costs
­
Low'!$
C$
17
=
P$
50*'
Unit
Costs
­
Low'!$
C$
17
=
M$
51*'
Unit
Costs
­
Low'!$
D$
18
=
N$
51*'
Unit
Costs
­
Low'!$
D$
18
=
O$
51*'
Unit
Costs
­
Low'!$
D$
18
=
P$
51*'
Unit
Costs
­
Low'!$
D$
18
=
SUM(
M358:
M370)
=
SUM(
N358:
N370)
=
SUM(
O358:
O370)
=
SUM(
P358:
P370)
='
Inputs
&
Assumptions'!$
B$
5*
M371
='
Inputs
&
Assumptions'!$
B$
5*
N371
='
Inputs
&
Assumptions'!$
B$
5*
O371
='
Inputs
&
Assumptions'!$
B$
5*
P371
='
Inputs
&
Assumptions'!$
B$
5*
M363
='
Inputs
&
Assumptions'!$
B$
5*
N363
='
Inputs
&
Assumptions'!$
B$
5*
O363
='
Inputs
&
Assumptions'!$
B$
5*
P363
February
14,
2003
52
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
Q
0
0
0
0
0
0
0
=(
G$
23)*'
Unit
Costs
­
Low'!$
D$
50
=
SUM(
Q331:
Q343)
='
Inputs
&
Assumptions'!$
B$
5*
Q344
='
Inputs
&
Assumptions'!$
B$
5*
Q336
15
=
Q$
36*'
Unit
Costs
­
Low'!$
B$
6+
Q$
37*'
Unit
Costs
­
Low'!$
B$
22+
Q$
38*'
Unit
Costs
­
Low'!$
B$
38
=
Q$
39*'
Unit
Costs
­
Low'!$
B$
7+
Q$
40*'
Unit
Costs
­
Low'!$
B$
23+
Q$
38*'
Unit
Costs
­
Low'!
P$
39
=
Q$
41*'
Unit
Costs
­
Low'!$
B$
8
=
Q$
42*'
Unit
Costs
­
Low'!$
B$
9
=
Q$
43*'
Unit
Costs
­
Low'!$
C$
10
=
Q$
44*'
Unit
Costs
­
Low'!$
C$
11
=
Q$
45*'
Unit
Costs
­
Low'!$
C$
12
=
Q$
46*'
Unit
Costs
­
Low'!$
C$
13
=
Q$
47*'
Unit
Costs
­
Low'!$
C$
14
=
Q$
48*'
Unit
Costs
­
Low'!$
C$
15
=
Q$
49*'
Unit
Costs
­
Low'!$
C$
16
=
Q$
50*'
Unit
Costs
­
Low'!$
C$
17
=
Q$
51*'
Unit
Costs
­
Low'!$
D$
18
=
SUM(
Q358:
Q370)
='
Inputs
&
Assumptions'!$
B$
5*
Q371
='
Inputs
&
Assumptions'!$
B$
5*
Q363
February
14,
2003
53
of
79
AD­
MP&
M7A­
formula.
xls
­
Pref
Option­
by
Type
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
A
B
C
D
Option
2/
6/
10
Scenario
Definition
Iron&
steel
Number
of
facilities
operating
post­
regulation
requiring
a
permit
=
SUM(
C4:
C6)
=
95+
4
Of
facilities
operating
post­
regulation:
existing
concentration­
based
=
F4
20
existing
mass­
based
=
F5
79
no
permit
in
baseline
=
F6
0
concentration
based
to
be
converted
to
mass­
based
=
F7
20
new
concentration­
based
=
F8
0
new
mass­
based
=
F9
0
Number
of
currently
permitted
facilities
closing
(
no
longer
requiring
a
permit)
=
SUM(
C12:
C13)
6
Of
facilities
closing
due
to
the
rule:
existing
concentration­
based
=
F12
0
existing
mass­
based
=
F13
6
Type
of
Permit
Required
1
2
new
concentration­
based
permit
=$
C8/
3
=$
C8/
3
new
mass­
based
permit
=$
C9/
3
=$
C9/
3
facility
closure
with
concentration­
based
permit
=$
C12/
3
=$
C12/
3
facility
closure
with
mass­
based
permit
=$
C13/
3
=$
C13/
3
conversion
of
conc­
based
to
mass­
based
permit
=$
C7/
3
=$
C7/
3
repermit
­
concen­
based:
post­
regulation**
=($
C4­$
C7)/
3
=($
C4­$
C7)/
3
repermit
­
mass­
based
:
post­
regulation**
=$
C5/
3
=$
C5/
3
repermit
­
concen­
based:
baseline***
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
repermit
­
mass­
based
:
baseline***
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
cumulative
incremental
number
of
facilities
operating
under
permits
(
new
­
closing)
=
C19+
C20­
C21­
C22
=
C28+
D19+
D20­
D21­
D22
*
assumes
no
incremental
effort
for
facilities
that
already
have
the
type
of
permit
required
by
the
rule,
other
than
repermitting
on
a
different
schedule.
**
facilities
with
existing
permits
excluding
facilities
that
close
due
to
the
rule,
plus
new
permits.
***
facilities
with
existing
permits
including
facilities
that
close
due
to
the
rule.

1
2
develop
and
issue
permit
­
concentration
based
=
C19
=
D19
develop
and
issue
permit
­
mass
based
=
C20
=
D20
develop
and
issue
permit
­
conc
based
converted
to
mass
based
=
C23
=
D23
provide
technical
guidance
­
concentation
based
=
C19
=
D19
provide
technical
guidance
­
mass
based
=
C20
=
D20
conduct
public
or
evidentiary
hearings
=
C19+
C20
=
D19+
D20
inspection
for
permit
development
=
C19+
C20
=
D19+
D20
inspection
for
compliance
assessment
=
C$
28
=
D$
28
sample
and
analyze
effluent
=
C$
28
=
D$
28
review
&
record
self­
monitoring
reports
=
C$
28
=
D$
28
process
&
act
on
non­
compliance
reports
=
C$
28
=
D$
28
review
compliance
schedule
report
­
in
compliance
with
schedule
=
C$
28
=
D$
28
review
compliance
schedule
report
­
not
in
compliance
with
schedule
=
C$
28
=
D$
28
minor
enforcement
action
(
e.
g.,
admin
order)
=
C$
28
=
D$
28
minor
enforcement
action
(
e.
g.,
admin
fine)
=
C$
28
=
D$
28
repermit
=
C24+
C25­
C26­
C27
=
D24+
D25­
D26­
D27
February
14,
2003
54
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Option
2­
6­
10
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
E
F
G
H
Other
Total
=
F2­
D2
53,008
=
F4­
D4
25,232
=
F5­
D5
3,764
=
F6­
D6
24,013
=
E4/
3
=
D7+
E7
=
2/
3*
E6
=
D8+
E8
=
E6/
3
=
D9+
E9
=
F10­
D10
1,020
=
F12­
D12
889
=
F13­
D13
131
Incremental
Number
of
Facilities
by
Type
of
3
4
5
6
=$
C8/
3
=$
C9/
3
=$
C12/
3
=$
C13/
3
=$
C7/
3
=($
C4­$
C7)/
3
0
0
=
C24+
C19
=$
C5/
3
0
0
=
C25+
C20+
C23
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=
D28+
E19+
E20­
E21­
E22
=
E28+
F19+
F20­
F21­
F22
=
F28+
G19+
G20­
G21­
G22
=
G28+
H19+
H20­
H21­
H22
Incremental
Number
of
Facilities
by
Permitting
3
4
5
6
=
E19
=
E20
=
E23
=
E19
=
E20
=
E19+
E20
=
E19+
E20
=
E$
28
=
F$
28
=
G$
28
=
H$
28
=
E$
28
=
F$
28
=
G$
28
=
H$
28
=
E$
28
=
F$
28
=
G$
28
=
H$
28
=
E$
28
=
F$
28
=
G$
28
=
H$
28
=
E$
28
=
F$
28
=
G$
28
=
H$
28
=
E$
28
=
F$
28
=
G$
28
=
H$
28
=
E$
28
=
F$
28
=
G$
28
=
H$
28
=
E$
28
=
F$
28
=
G$
28
=
H$
28
=
E24+
E25­
E26­
E27
=
F24+
F25­
F26­
F27
=
G24+
G25­
G26­
G27
=
H24+
H25­
H26­
H27
February
14,
2003
55
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Option
2­
6­
10
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
I
J
K
L
Incremental
Number
of
Facilities
by
Type
of
Permit
Required
and
Year*
Year
Relative
to
Promulgation
of
Rule
7
8
9
10
=
D24+
D19
=
E24+
E19
=
F24+
F19
=
G24+
G19
=
D25+
D20+
D23
=
E25+
E20+
E23
=
F25+
F20+
F23
=
G25+
G20+
G23
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=
H28+
I19+
I20­
I21­
I22
=
I28+
J19+
J20­
J21­
J22
=
J28+
K19+
K20­
K21­
K22
=
K28+
L19+
L20­
L21­
L22
Incremental
Number
of
Facilities
by
Permitting
Activity
Required
and
Year
Year
Relative
to
Promulgation
of
Rule
7
8
9
10
=
I$
28
=
J$
28
=
K$
28
=
L$
28
=
I$
28
=
J$
28
=
K$
28
=
L$
28
=
I$
28
=
J$
28
=
K$
28
=
L$
28
=
I$
28
=
J$
28
=
K$
28
=
L$
28
=
I$
28
=
J$
28
=
K$
28
=
L$
28
=
I$
28
=
J$
28
=
K$
28
=
L$
28
=
I$
28
=
J$
28
=
K$
28
=
L$
28
=
I$
28
=
J$
28
=
K$
28
=
L$
28
=
I24+
I25­
I26­
I27
=
J24+
J25­
J26­
J27
=
K24+
K25­
K26­
K27
=
L24+
L25­
L26­
L27
Permitting
Hours
by
Activity
and
Year
­
High
February
14,
2003
56
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Option
2­
6­
10
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
M
N
O
P
11
12
13
14
=
H24+
H19
=
I24+
I19
=
J24+
J19
=
K24+
K19
=
H25+
H20+
H23
=
I25+
I20+
I23
=
J25+
J20+
J23
=
K25+
K20+
K23
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C4+$
C12)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=($
C5+$
C13)/
5
=
L28+
M19+
M20­
M21­
M22
=
M28+
N19+
N20­
N21­
N22
=
N28+
O19+
O20­
O21­
O22
=
O28+
P19+
P20­
P21­
P22
11
12
13
14
=
M$
28
=
N$
28
=
O$
28
=
P$
28
=
M$
28
=
N$
28
=
O$
28
=
P$
28
=
M$
28
=
N$
28
=
O$
28
=
P$
28
=
M$
28
=
N$
28
=
O$
28
=
P$
28
=
M$
28
=
N$
28
=
O$
28
=
P$
28
=
M$
28
=
N$
28
=
O$
28
=
P$
28
=
M$
28
=
N$
28
=
O$
28
=
P$
28
=
M$
28
=
N$
28
=
O$
28
=
P$
28
=
M24+
M25­
M26­
M27
=
N24+
N25­
N26­
N27
=
O24+
O25­
O26­
O27
=
P24+
P25­
P26­
P27
February
14,
2003
57
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Option
2­
6­
10
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
Q
15
=
L24+
L19
=
L25+
L20+
L23
=($
C4+$
C12)/
5
=($
C5+$
C13)/
5
=
P28+
Q19+
Q20­
Q21­
Q22
15
=
Q$
28
=
Q$
28
=
Q$
28
=
Q$
28
=
Q$
28
=
Q$
28
=
Q$
28
=
Q$
28
=
Q24+
Q25­
Q26­
Q27
February
14,
2003
58
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Option
2­
6­
10
Record
for
the
Final
Metal
Product
and
Machinery
Rule
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
A
B
C
D
1
2
develop
and
issue
permit
=
C$
36*'
Unit
Costs
­
High'!$
B$
6+
C$
37*'
Unit
Costs
­
High'!$
B$
22+
C$
38*'
Unit
Costs
­
High'!$
B$
38
=
D$
36*'
Unit
Costs
­
High'!$
B$
6+
D$
37*'
Unit
Costs
­
High'!$
B$
22+
D$
38*'
Unit
Costs
­
High'!$
B$
38
provide
technical
guidance
=
C$
39*'
Unit
Costs
­
High'!$
B$
7+
C$
40*'
Unit
Costs
­
High'!$
B$
23+
C$
38*'
Unit
Costs
­
High'!
B$
39
=
D$
39*'
Unit
Costs
­
High'!$
B$
7+
D$
40*'
Unit
Costs
­
High'!$
B$
23+
D$
38*'
Unit
Costs
­
High'!
C$
39
conduct
public
or
evidentiary
hearings
=
C$
41*'
Unit
Costs
­
High'!$
B$
8
=
D$
41*'
Unit
Costs
­
High'!$
B$
8
inspection
for
permit
development
=
C$
42*'
Unit
Costs
­
High'!$
B$
9
=
D$
42*'
Unit
Costs
­
High'!$
B$
9
inspection
for
compliance
assessment
=
C$
43*'
Unit
Costs
­
High'!$
C$
10
=
D$
43*'
Unit
Costs
­
High'!$
C$
10
sample
and
analyze
effluent
=
C$
44*'
Unit
Costs
­
High'!$
C$
11
=
D$
44*'
Unit
Costs
­
High'!$
C$
11
review
&
record
self­
monitoring
reports
=
C$
45*'
Unit
Costs
­
High'!$
C$
12
=
D$
45*'
Unit
Costs
­
High'!$
C$
12
process
&
act
on
non­
compliance
reports
=
C$
46*'
Unit
Costs
­
High'!$
C$
13
=
D$
46*'
Unit
Costs
­
High'!$
C$
13
review
compliance
schedule
report
­
in
compliance
with
schedule
=
C$
47*'
Unit
Costs
­
High'!$
C$
14
=
D$
47*'
Unit
Costs
­
High'!$
C$
14
review
compliance
schedule
report
­
not
in
compliance
with
schedule
=
C$
48*'
Unit
Costs
­
High'!$
C$
15
=
D$
48*'
Unit
Costs
­
High'!$
C$
15
minor
enforcement
action
(
e.
g.,
admin
order)
=
C$
49*'
Unit
Costs
­
High'!$
C$
16
=
D$
49*'
Unit
Costs
­
High'!$
C$
16
minor
enforcement
action
(
e.
g.,
admin
fine)
=
C$
50*'
Unit
Costs
­
High'!$
C$
17
=
D$
50*'
Unit
Costs
­
High'!$
C$
17
repermit
=
C$
51*'
Unit
Costs
­
High'!$
D$
18
=
D$
51*'
Unit
Costs
­
High'!$
D$
18
Total
hours
=
SUM(
C56:
C68)
=
SUM(
D56:
D68)
Total
cost
='
Inputs
&
Assumptions'!$
B$
5*
C69
='
Inputs
&
Assumptions'!$
B$
5*
D69
NPV
of
cost
=
NPV('
Inputs
&
Assumptions'!
B4,$
C70:
Q70)
Maximum
one­
year
hours
=
MAX(
C69:
Q69)
Maximum
one­
year
costs
=
MAX(
C70:
Q70)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!
B4,15,
C71)

1
2
develop
and
issue
permit
=
C$
36*'
Unit
Costs
­
Medium'!$
B$
6+
C$
37*'
Unit
Costs
­
Medium'!$
B$
22+
C$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
D$
36*'
Unit
Costs
­
Medium'!$
B$
6+
D$
37*'
Unit
Costs
­
Medium'!$
B$
22+
D$
38*'
Unit
Costs
­
Medium'!$
B$
38
provide
technical
guidance
=
C$
39*'
Unit
Costs
­
Medium'!$
B$
7+
C$
40*'
Unit
Costs
­
Medium'!$
B$
23+
C$
38*'
Unit
Costs
­
Medium'!
B$
39
=
D$
39*'
Unit
Costs
­
Medium'!$
B$
7+
D$
40*'
Unit
Costs
­
Medium'!$
B$
23+
D$
38*'
Unit
Costs
­
Medium'!
C$
39
conduct
public
or
evidentiary
hearings
=
C$
41*'
Unit
Costs
­
Medium'!$
B32
=
D$
41*'
Unit
Costs
­
Medium'!$
B32
inspection
for
permit
development
=
C$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
D$
42*'
Unit
Costs
­
Medium'!$
B$
9
inspection
for
compliance
assessment
=
C$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
D$
43*'
Unit
Costs
­
Medium'!$
C$
10
sample
and
analyze
effluent
=
C$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
D$
44*'
Unit
Costs
­
Medium'!$
C$
11
review
&
record
self­
monitoring
reports
=
C$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
D$
45*'
Unit
Costs
­
Medium'!$
C$
12
process
&
act
on
non­
compliance
reports
=
C$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
D$
46*'
Unit
Costs
­
Medium'!$
C$
13
review
compliance
schedule
report
­
in
compliance
with
schedule
=
C$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
D$
47*'
Unit
Costs
­
Medium'!$
C$
14
review
compliance
schedule
report
­
not
in
compliance
with
schedule
=
C$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
D$
48*'
Unit
Costs
­
Medium'!$
C$
15
minor
enforcement
action
(
e.
g.,
admin
order)
=
C$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
D$
49*'
Unit
Costs
­
Medium'!$
C$
16
minor
enforcement
action
(
e.
g.,
admin
fine)
=
C$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
D$
50*'
Unit
Costs
­
Medium'!$
C$
17
repermit
=
C$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
D$
51*'
Unit
Costs
­
Medium'!$
D$
18
Total
hours
=
SUM(
C79:
C91)
=
SUM(
D79:
D91)
Total
cost
='
Inputs
&
Assumptions'!$
B$
5*
C92
='
Inputs
&
Assumptions'!$
B$
5*
D92
NPV
of
cost
=
NPV('
Inputs
&
Assumptions'!
B$
4,
C93:
Q93)
Maximum
one­
year
hours
=
MAX(
C92:
Q92)
Maximum
one­
year
costs
=
MAX(
C93:
Q93)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!
B$
4,15,
C94)

February
14,
2003
59
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Option
2­
6­
10
Record
for
the
Final
Metal
Product
and
Machinery
Rule
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
E
F
G
H
3
4
5
6
=
E$
36*'
Unit
Costs
­
High'!$
B$
6+
E$
37*'
Unit
Costs
­
High'!$
B$
22+
E$
38*'
Unit
Costs
­
High'!$
B$
38
=
F$
36*'
Unit
Costs
­
High'!$
B$
6+
F$
37*'
Unit
Costs
­
High'!$
B$
22+
F$
38*'
Unit
Costs
­
High'!$
B$
38
=
G$
36*'
Unit
Costs
­
High'!$
B$
6+
G$
37*'
Unit
Costs
­
High'!$
B$
22+
G$
38*'
Unit
Costs
­
High'!$
B$
38
=
H$
36*'
Unit
Costs
­
High'!$
B$
6+
H$
37*'
Unit
Costs
­
High'!$
B$
22+
H$
38*'
Unit
Costs
­
High'!$
B$
38
=
E$
39*'
Unit
Costs
­
High'!$
B$
7+
E$
40*'
Unit
Costs
­
High'!$
B$
23+
E$
38*'
Unit
Costs
­
High'!
D$
39
=
F$
39*'
Unit
Costs
­
High'!$
B$
7+
F$
40*'
Unit
Costs
­
High'!$
B$
23+
F$
38*'
Unit
Costs
­
High'!
E$
39
=
G$
39*'
Unit
Costs
­
High'!$
B$
7+
G$
40*'
Unit
Costs
­
High'!$
B$
23+
G$
38*'
Unit
Costs
­
High'!
F$
39
=
H$
39*'
Unit
Costs
­
High'!$
B$
7+
H$
40*'
Unit
Costs
­
High'!$
B$
23+
H$
38*'
Unit
Costs
­
High'!
G$
39
=
E$
41*'
Unit
Costs
­
High'!$
B$
8
=
F$
41*'
Unit
Costs
­
High'!$
B$
8
=
G$
41*'
Unit
Costs
­
High'!$
B$
8
=
H$
41*'
Unit
Costs
­
High'!$
B$
8
=
E$
42*'
Unit
Costs
­
High'!$
B$
9
=
F$
42*'
Unit
Costs
­
High'!$
B$
9
=
G$
42*'
Unit
Costs
­
High'!$
B$
9
=
H$
42*'
Unit
Costs
­
High'!$
B$
9
=
E$
43*'
Unit
Costs
­
High'!$
C$
10
=
F$
43*'
Unit
Costs
­
High'!$
C$
10
=
G$
43*'
Unit
Costs
­
High'!$
C$
10
=
H$
43*'
Unit
Costs
­
High'!$
C$
10
=
E$
44*'
Unit
Costs
­
High'!$
C$
11
=
F$
44*'
Unit
Costs
­
High'!$
C$
11
=
G$
44*'
Unit
Costs
­
High'!$
C$
11
=
H$
44*'
Unit
Costs
­
High'!$
C$
11
=
E$
45*'
Unit
Costs
­
High'!$
C$
12
=
F$
45*'
Unit
Costs
­
High'!$
C$
12
=
G$
45*'
Unit
Costs
­
High'!$
C$
12
=
H$
45*'
Unit
Costs
­
High'!$
C$
12
=
E$
46*'
Unit
Costs
­
High'!$
C$
13
=
F$
46*'
Unit
Costs
­
High'!$
C$
13
=
G$
46*'
Unit
Costs
­
High'!$
C$
13
=
H$
46*'
Unit
Costs
­
High'!$
C$
13
=
E$
47*'
Unit
Costs
­
High'!$
C$
14
=
F$
47*'
Unit
Costs
­
High'!$
C$
14
=
G$
47*'
Unit
Costs
­
High'!$
C$
14
=
H$
47*'
Unit
Costs
­
High'!$
C$
14
=
E$
48*'
Unit
Costs
­
High'!$
C$
15
=
F$
48*'
Unit
Costs
­
High'!$
C$
15
=
G$
48*'
Unit
Costs
­
High'!$
C$
15
=
H$
48*'
Unit
Costs
­
High'!$
C$
15
=
E$
49*'
Unit
Costs
­
High'!$
C$
16
=
F$
49*'
Unit
Costs
­
High'!$
C$
16
=
G$
49*'
Unit
Costs
­
High'!$
C$
16
=
H$
49*'
Unit
Costs
­
High'!$
C$
16
=
E$
50*'
Unit
Costs
­
High'!$
C$
17
=
F$
50*'
Unit
Costs
­
High'!$
C$
17
=
G$
50*'
Unit
Costs
­
High'!$
C$
17
=
H$
50*'
Unit
Costs
­
High'!$
C$
17
=
E$
51*'
Unit
Costs
­
High'!$
D$
18
=
F$
51*'
Unit
Costs
­
High'!$
D$
18
=
G$
51*'
Unit
Costs
­
High'!$
D$
18
=
H$
51*'
Unit
Costs
­
High'!$
D$
18
=
SUM(
E56:
E68)
=
SUM(
F56:
F68)
=
SUM(
G56:
G68)
=
SUM(
H56:
H68)
='
Inputs
&
Assumptions'!$
B$
5*
E69
='
Inputs
&
Assumptions'!$
B$
5*
F69
='
Inputs
&
Assumptions'!$
B$
5*
G69
='
Inputs
&
Assumptions'!$
B$
5*
H69
3
4
5
6
=
E$
36*'
Unit
Costs
­
Medium'!$
B$
6+
E$
37*'
Unit
Costs
­
Medium'!$
B$
22+
E$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
F$
36*'
Unit
Costs
­
Medium'!$
B$
6+
F$
37*'
Unit
Costs
­
Medium'!$
B$
22+
F$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
G$
36*'
Unit
Costs
­
Medium'!$
B$
6+
G$
37*'
Unit
Costs
­
Medium'!$
B$
22+
G$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
H$
36*'
Unit
Costs
­
Medium'!$
B$
6+
H$
37*'
Unit
Costs
­
Medium'!$
B$
22+
H$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
E$
39*'
Unit
Costs
­
Medium'!$
B$
7+
E$
40*'
Unit
Costs
­
Medium'!$
B$
23+
E$
38*'
Unit
Costs
­
Medium'!
D$
39
=
F$
39*'
Unit
Costs
­
Medium'!$
B$
7+
F$
40*'
Unit
Costs
­
Medium'!$
B$
23+
F$
38*'
Unit
Costs
­
Medium'!
E$
39
=
G$
39*'
Unit
Costs
­
Medium'!$
B$
7+
G$
40*'
Unit
Costs
­
Medium'!$
B$
23+
G$
38*'
Unit
Costs
­
Medium'!
F$
39
=
H$
39*'
Unit
Costs
­
Medium'!$
B$
7+
H$
40*'
Unit
Costs
­
Medium'!$
B$
23+
H$
38*'
Unit
Costs
­
Medium'!
G$
39
=
E$
41*'
Unit
Costs
­
Medium'!$
B32
=
F$
41*'
Unit
Costs
­
Medium'!$
B32
=
G$
41*'
Unit
Costs
­
Medium'!$
B32
=
H$
41*'
Unit
Costs
­
Medium'!$
B32
=
E$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
F$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
G$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
H$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
E$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
F$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
G$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
H$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
E$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
F$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
G$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
H$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
E$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
F$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
G$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
H$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
E$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
F$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
G$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
H$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
E$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
F$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
G$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
H$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
E$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
F$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
G$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
H$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
E$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
F$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
G$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
H$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
E$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
F$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
G$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
H$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
E$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
F$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
G$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
H$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
SUM(
E79:
E91)
=
SUM(
F79:
F91)
=
SUM(
G79:
G91)
=
SUM(
H79:
H91)
='
Inputs
&
Assumptions'!$
B$
5*
E92
='
Inputs
&
Assumptions'!$
B$
5*
F92
='
Inputs
&
Assumptions'!$
B$
5*
G92
='
Inputs
&
Assumptions'!$
B$
5*
H92
February
14,
2003
60
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Option
2­
6­
10
Record
for
the
Final
Metal
Product
and
Machinery
Rule
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
I
J
K
L
Year
Relative
to
Promulgation
of
Rule
7
8
9
10
=
I$
36*'
Unit
Costs
­
High'!$
B$
6+
I$
37*'
Unit
Costs
­
High'!$
B$
22+
I$
38*'
Unit
Costs
­
High'!$
B$
38
=
J$
36*'
Unit
Costs
­
High'!$
B$
6+
J$
37*'
Unit
Costs
­
High'!$
B$
22+
J$
38*'
Unit
Costs
­
High'!$
B$
38
=
K$
36*'
Unit
Costs
­
High'!$
B$
6+
K$
37*'
Unit
Costs
­
High'!$
B$
22+
K$
38*'
Unit
Costs
­
High'!$
B$
38
=
L$
36*'
Unit
Costs
­
High'!$
B$
6+
L$
37*'
Unit
Costs
­
High'!$
B$
22+
L$
38*'
Unit
Costs
­
High'!$
B$
38
=
I$
39*'
Unit
Costs
­
High'!$
B$
7+
I$
40*'
Unit
Costs
­
High'!$
B$
23+
I$
38*'
Unit
Costs
­
High'!
H$
39
=
J$
39*'
Unit
Costs
­
High'!$
B$
7+
J$
40*'
Unit
Costs
­
High'!$
B$
23+
J$
38*'
Unit
Costs
­
High'!
I$
39
=
K$
39*'
Unit
Costs
­
High'!$
B$
7+
K$
40*'
Unit
Costs
­
High'!$
B$
23+
K$
38*'
Unit
Costs
­
High'!
J$
39
=
L$
39*'
Unit
Costs
­
High'!$
B$
7+
L$
40*'
Unit
Costs
­
High'!$
B$
23+
L$
38*'
Unit
Costs
­
High'!
K$
39
=
I$
41*'
Unit
Costs
­
High'!$
B$
8
=
J$
41*'
Unit
Costs
­
High'!$
B$
8
=
K$
41*'
Unit
Costs
­
High'!$
B$
8
=
L$
41*'
Unit
Costs
­
High'!$
B$
8
=
I$
42*'
Unit
Costs
­
High'!$
B$
9
=
J$
42*'
Unit
Costs
­
High'!$
B$
9
=
K$
42*'
Unit
Costs
­
High'!$
B$
9
=
L$
42*'
Unit
Costs
­
High'!$
B$
9
=
I$
43*'
Unit
Costs
­
High'!$
C$
10
=
J$
43*'
Unit
Costs
­
High'!$
C$
10
=
K$
43*'
Unit
Costs
­
High'!$
C$
10
=
L$
43*'
Unit
Costs
­
High'!$
C$
10
=
I$
44*'
Unit
Costs
­
High'!$
C$
11
=
J$
44*'
Unit
Costs
­
High'!$
C$
11
=
K$
44*'
Unit
Costs
­
High'!$
C$
11
=
L$
44*'
Unit
Costs
­
High'!$
C$
11
=
I$
45*'
Unit
Costs
­
High'!$
C$
12
=
J$
45*'
Unit
Costs
­
High'!$
C$
12
=
K$
45*'
Unit
Costs
­
High'!$
C$
12
=
L$
45*'
Unit
Costs
­
High'!$
C$
12
=
I$
46*'
Unit
Costs
­
High'!$
C$
13
=
J$
46*'
Unit
Costs
­
High'!$
C$
13
=
K$
46*'
Unit
Costs
­
High'!$
C$
13
=
L$
46*'
Unit
Costs
­
High'!$
C$
13
=
I$
47*'
Unit
Costs
­
High'!$
C$
14
=
J$
47*'
Unit
Costs
­
High'!$
C$
14
=
K$
47*'
Unit
Costs
­
High'!$
C$
14
=
L$
47*'
Unit
Costs
­
High'!$
C$
14
=
I$
48*'
Unit
Costs
­
High'!$
C$
15
=
J$
48*'
Unit
Costs
­
High'!$
C$
15
=
K$
48*'
Unit
Costs
­
High'!$
C$
15
=
L$
48*'
Unit
Costs
­
High'!$
C$
15
=
I$
49*'
Unit
Costs
­
High'!$
C$
16
=
J$
49*'
Unit
Costs
­
High'!$
C$
16
=
K$
49*'
Unit
Costs
­
High'!$
C$
16
=
L$
49*'
Unit
Costs
­
High'!$
C$
16
=
I$
50*'
Unit
Costs
­
High'!$
C$
17
=
J$
50*'
Unit
Costs
­
High'!$
C$
17
=
K$
50*'
Unit
Costs
­
High'!$
C$
17
=
L$
50*'
Unit
Costs
­
High'!$
C$
17
=
I$
51*'
Unit
Costs
­
High'!$
D$
18
=
J$
51*'
Unit
Costs
­
High'!$
D$
18
=
K$
51*'
Unit
Costs
­
High'!$
D$
18
=
L$
51*'
Unit
Costs
­
High'!$
D$
18
=
SUM(
I56:
I68)
=
SUM(
J56:
J68)
=
SUM(
K56:
K68)
=
SUM(
L56:
L68)
='
Inputs
&
Assumptions'!$
B$
5*
I69
='
Inputs
&
Assumptions'!$
B$
5*
J69
='
Inputs
&
Assumptions'!$
B$
5*
K69
='
Inputs
&
Assumptions'!$
B$
5*
L69
Permitting
Hours
by
Activity
and
Year
­
Medium
Year
Relative
to
Promulgation
of
Rule
7
8
9
10
=
I$
36*'
Unit
Costs
­
Medium'!$
B$
6+
I$
37*'
Unit
Costs
­
Medium'!$
B$
22+
I$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
J$
36*'
Unit
Costs
­
Medium'!$
B$
6+
J$
37*'
Unit
Costs
­
Medium'!$
B$
22+
J$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
K$
36*'
Unit
Costs
­
Medium'!$
B$
6+
K$
37*'
Unit
Costs
­
Medium'!$
B$
22+
K$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
L$
36*'
Unit
Costs
­
Medium'!$
B$
6+
L$
37*'
Unit
Costs
­
Medium'!$
B$
22+
L$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
I$
39*'
Unit
Costs
­
Medium'!$
B$
7+
I$
40*'
Unit
Costs
­
Medium'!$
B$
23+
I$
38*'
Unit
Costs
­
Medium'!
H$
39
=
J$
39*'
Unit
Costs
­
Medium'!$
B$
7+
J$
40*'
Unit
Costs
­
Medium'!$
B$
23+
J$
38*'
Unit
Costs
­
Medium'!
I$
39
=
K$
39*'
Unit
Costs
­
Medium'!$
B$
7+
K$
40*'
Unit
Costs
­
Medium'!$
B$
23+
K$
38*'
Unit
Costs
­
Medium'!
J$
39
=
L$
39*'
Unit
Costs
­
Medium'!$
B$
7+
L$
40*'
Unit
Costs
­
Medium'!$
B$
23+
L$
38*'
Unit
Costs
­
Medium'!
K$
39
=
I$
41*'
Unit
Costs
­
Medium'!$
B32
=
J$
41*'
Unit
Costs
­
Medium'!$
B32
=
K$
41*'
Unit
Costs
­
Medium'!$
B32
=
L$
41*'
Unit
Costs
­
Medium'!$
B32
=
I$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
J$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
K$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
L$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
I$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
J$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
K$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
L$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
I$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
J$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
K$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
L$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
I$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
J$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
K$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
L$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
I$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
J$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
K$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
L$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
I$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
J$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
K$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
L$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
I$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
J$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
K$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
L$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
I$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
J$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
K$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
L$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
I$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
J$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
K$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
L$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
I$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
J$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
K$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
L$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
SUM(
I79:
I91)
=
SUM(
J79:
J91)
=
SUM(
K79:
K91)
=
SUM(
L79:
L91)
='
Inputs
&
Assumptions'!$
B$
5*
I92
='
Inputs
&
Assumptions'!$
B$
5*
J92
='
Inputs
&
Assumptions'!$
B$
5*
K92
='
Inputs
&
Assumptions'!$
B$
5*
L92
Permitting
Hours
by
Activity
and
Year
­
Low
February
14,
2003
61
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Option
2­
6­
10
Record
for
the
Final
Metal
Product
and
Machinery
Rule
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
M
N
O
P
11
12
13
14
=
M$
36*'
Unit
Costs
­
High'!$
B$
6+
M$
37*'
Unit
Costs
­
High'!$
B$
22+
M$
38*'
Unit
Costs
­
High'!$
B$
38
=
N$
36*'
Unit
Costs
­
High'!$
B$
6+
N$
37*'
Unit
Costs
­
High'!$
B$
22+
N$
38*'
Unit
Costs
­
High'!$
B$
38
=
O$
36*'
Unit
Costs
­
High'!$
B$
6+
O$
37*'
Unit
Costs
­
High'!$
B$
22+
O$
38*'
Unit
Costs
­
High'!$
B$
38
=
P$
36*'
Unit
Costs
­
High'!$
B$
6+
P$
37*'
Unit
Costs
­
High'!$
B$
22+
P$
38*'
Unit
Costs
­
High'!$
B$
38
=
M$
39*'
Unit
Costs
­
High'!$
B$
7+
M$
40*'
Unit
Costs
­
High'!$
B$
23+
M$
38*'
Unit
Costs
­
High'!
L$
39
=
N$
39*'
Unit
Costs
­
High'!$
B$
7+
N$
40*'
Unit
Costs
­
High'!$
B$
23+
N$
38*'
Unit
Costs
­
High'!
M$
39
=
O$
39*'
Unit
Costs
­
High'!$
B$
7+
O$
40*'
Unit
Costs
­
High'!$
B$
23+
O$
38*'
Unit
Costs
­
High'!
N$
39
=
P$
39*'
Unit
Costs
­
High'!$
B$
7+
P$
40*'
Unit
Costs
­
High'!$
B$
23+
P$
38*'
Unit
Costs
­
High'!
O$
39
=
M$
41*'
Unit
Costs
­
High'!$
B$
8
=
N$
41*'
Unit
Costs
­
High'!$
B$
8
=
O$
41*'
Unit
Costs
­
High'!$
B$
8
=
P$
41*'
Unit
Costs
­
High'!$
B$
8
=
M$
42*'
Unit
Costs
­
High'!$
B$
9
=
N$
42*'
Unit
Costs
­
High'!$
B$
9
=
O$
42*'
Unit
Costs
­
High'!$
B$
9
=
P$
42*'
Unit
Costs
­
High'!$
B$
9
=
M$
43*'
Unit
Costs
­
High'!$
C$
10
=
N$
43*'
Unit
Costs
­
High'!$
C$
10
=
O$
43*'
Unit
Costs
­
High'!$
C$
10
=
P$
43*'
Unit
Costs
­
High'!$
C$
10
=
M$
44*'
Unit
Costs
­
High'!$
C$
11
=
N$
44*'
Unit
Costs
­
High'!$
C$
11
=
O$
44*'
Unit
Costs
­
High'!$
C$
11
=
P$
44*'
Unit
Costs
­
High'!$
C$
11
=
M$
45*'
Unit
Costs
­
High'!$
C$
12
=
N$
45*'
Unit
Costs
­
High'!$
C$
12
=
O$
45*'
Unit
Costs
­
High'!$
C$
12
=
P$
45*'
Unit
Costs
­
High'!$
C$
12
=
M$
46*'
Unit
Costs
­
High'!$
C$
13
=
N$
46*'
Unit
Costs
­
High'!$
C$
13
=
O$
46*'
Unit
Costs
­
High'!$
C$
13
=
P$
46*'
Unit
Costs
­
High'!$
C$
13
=
M$
47*'
Unit
Costs
­
High'!$
C$
14
=
N$
47*'
Unit
Costs
­
High'!$
C$
14
=
O$
47*'
Unit
Costs
­
High'!$
C$
14
=
P$
47*'
Unit
Costs
­
High'!$
C$
14
=
M$
48*'
Unit
Costs
­
High'!$
C$
15
=
N$
48*'
Unit
Costs
­
High'!$
C$
15
=
O$
48*'
Unit
Costs
­
High'!$
C$
15
=
P$
48*'
Unit
Costs
­
High'!$
C$
15
=
M$
49*'
Unit
Costs
­
High'!$
C$
16
=
N$
49*'
Unit
Costs
­
High'!$
C$
16
=
O$
49*'
Unit
Costs
­
High'!$
C$
16
=
P$
49*'
Unit
Costs
­
High'!$
C$
16
=
M$
50*'
Unit
Costs
­
High'!$
C$
17
=
N$
50*'
Unit
Costs
­
High'!$
C$
17
=
O$
50*'
Unit
Costs
­
High'!$
C$
17
=
P$
50*'
Unit
Costs
­
High'!$
C$
17
=
M$
51*'
Unit
Costs
­
High'!$
D$
18
=
N$
51*'
Unit
Costs
­
High'!$
D$
18
=
O$
51*'
Unit
Costs
­
High'!$
D$
18
=
P$
51*'
Unit
Costs
­
High'!$
D$
18
=
SUM(
M56:
M68)
=
SUM(
N56:
N68)
=
SUM(
O56:
O68)
=
SUM(
P56:
P68)
='
Inputs
&
Assumptions'!$
B$
5*
M69
='
Inputs
&
Assumptions'!$
B$
5*
N69
='
Inputs
&
Assumptions'!$
B$
5*
O69
='
Inputs
&
Assumptions'!$
B$
5*
P69
11
12
13
14
=
M$
36*'
Unit
Costs
­
Medium'!$
B$
6+
M$
37*'
Unit
Costs
­
Medium'!$
B$
22+
M$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
N$
36*'
Unit
Costs
­
Medium'!$
B$
6+
N$
37*'
Unit
Costs
­
Medium'!$
B$
22+
N$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
O$
36*'
Unit
Costs
­
Medium'!$
B$
6+
O$
37*'
Unit
Costs
­
Medium'!$
B$
22+
O$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
P$
36*'
Unit
Costs
­
Medium'!$
B$
6+
P$
37*'
Unit
Costs
­
Medium'!$
B$
22+
P$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
M$
39*'
Unit
Costs
­
Medium'!$
B$
7+
M$
40*'
Unit
Costs
­
Medium'!$
B$
23+
M$
38*'
Unit
Costs
­
Medium'!
L$
39
=
N$
39*'
Unit
Costs
­
Medium'!$
B$
7+
N$
40*'
Unit
Costs
­
Medium'!$
B$
23+
N$
38*'
Unit
Costs
­
Medium'!
M$
39
=
O$
39*'
Unit
Costs
­
Medium'!$
B$
7+
O$
40*'
Unit
Costs
­
Medium'!$
B$
23+
O$
38*'
Unit
Costs
­
Medium'!
N$
39
=
P$
39*'
Unit
Costs
­
Medium'!$
B$
7+
P$
40*'
Unit
Costs
­
Medium'!$
B$
23+
P$
38*'
Unit
Costs
­
Medium'!
O$
39
=
M$
41*'
Unit
Costs
­
Medium'!$
B32
=
N$
41*'
Unit
Costs
­
Medium'!$
B32
=
O$
41*'
Unit
Costs
­
Medium'!$
B32
=
P$
41*'
Unit
Costs
­
Medium'!$
B32
=
M$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
N$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
O$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
P$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
M$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
N$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
O$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
P$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
M$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
N$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
O$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
P$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
M$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
N$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
O$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
P$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
M$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
N$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
O$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
P$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
M$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
N$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
O$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
P$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
M$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
N$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
O$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
P$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
M$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
N$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
O$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
P$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
M$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
N$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
O$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
P$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
M$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
N$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
O$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
P$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
SUM(
M79:
M91)
=
SUM(
N79:
N91)
=
SUM(
O79:
O91)
=
SUM(
P79:
P91)
='
Inputs
&
Assumptions'!$
B$
5*
M92
='
Inputs
&
Assumptions'!$
B$
5*
N92
='
Inputs
&
Assumptions'!$
B$
5*
O92
='
Inputs
&
Assumptions'!$
B$
5*
P92
February
14,
2003
62
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Option
2­
6­
10
Record
for
the
Final
Metal
Product
and
Machinery
Rule
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
Q
15
=
Q$
36*'
Unit
Costs
­
High'!$
B$
6+
Q$
37*'
Unit
Costs
­
High'!$
B$
22+
Q$
38*'
Unit
Costs
­
High'!$
B$
38
=
Q$
39*'
Unit
Costs
­
High'!$
B$
7+
Q$
40*'
Unit
Costs
­
High'!$
B$
23+
Q$
38*'
Unit
Costs
­
High'!
P$
39
=
Q$
41*'
Unit
Costs
­
High'!$
B$
8
=
Q$
42*'
Unit
Costs
­
High'!$
B$
9
=
Q$
43*'
Unit
Costs
­
High'!$
C$
10
=
Q$
44*'
Unit
Costs
­
High'!$
C$
11
=
Q$
45*'
Unit
Costs
­
High'!$
C$
12
=
Q$
46*'
Unit
Costs
­
High'!$
C$
13
=
Q$
47*'
Unit
Costs
­
High'!$
C$
14
=
Q$
48*'
Unit
Costs
­
High'!$
C$
15
=
Q$
49*'
Unit
Costs
­
High'!$
C$
16
=
Q$
50*'
Unit
Costs
­
High'!$
C$
17
=
Q$
51*'
Unit
Costs
­
High'!$
D$
18
=
SUM(
Q56:
Q68)
='
Inputs
&
Assumptions'!$
B$
5*
Q69
15
=
Q$
36*'
Unit
Costs
­
Medium'!$
B$
6+
Q$
37*'
Unit
Costs
­
Medium'!$
B$
22+
Q$
38*'
Unit
Costs
­
Medium'!$
B$
38
=
Q$
39*'
Unit
Costs
­
Medium'!$
B$
7+
Q$
40*'
Unit
Costs
­
Medium'!$
B$
23+
Q$
38*'
Unit
Costs
­
Medium'!
P$
39
=
Q$
41*'
Unit
Costs
­
Medium'!$
B32
=
Q$
42*'
Unit
Costs
­
Medium'!$
B$
9
=
Q$
43*'
Unit
Costs
­
Medium'!$
C$
10
=
Q$
44*'
Unit
Costs
­
Medium'!$
C$
11
=
Q$
45*'
Unit
Costs
­
Medium'!$
C$
12
=
Q$
46*'
Unit
Costs
­
Medium'!$
C$
13
=
Q$
47*'
Unit
Costs
­
Medium'!$
C$
14
=
Q$
48*'
Unit
Costs
­
Medium'!$
C$
15
=
Q$
49*'
Unit
Costs
­
Medium'!$
C$
16
=
Q$
50*'
Unit
Costs
­
Medium'!$
C$
17
=
Q$
51*'
Unit
Costs
­
Medium'!$
D$
18
=
SUM(
Q79:
Q91)
='
Inputs
&
Assumptions'!$
B$
5*
Q92
February
14,
2003
63
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Option
2­
6­
10
Record
for
the
Final
Metal
Product
and
Machinery
Rule
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
A
B
C
D
1
2
develop
and
issue
permit
=
C$
36*'
Unit
Costs
­
Low'!$
B$
6+
C$
37*'
Unit
Costs
­
Low'!$
B$
22+
C$
38*'
Unit
Costs
­
Low'!$
B$
38
=
D$
36*'
Unit
Costs
­
Low'!$
B$
6+
D$
37*'
Unit
Costs
­
Low'!$
B$
22+
D$
38*'
Unit
Costs
­
Low'!$
B$
38
provide
technical
guidance
=
C$
39*'
Unit
Costs
­
Low'!$
B$
7+
C$
40*'
Unit
Costs
­
Low'!$
B$
23+
C$
38*'
Unit
Costs
­
Low'!
B$
39
=
D$
39*'
Unit
Costs
­
Low'!$
B$
7+
D$
40*'
Unit
Costs
­
Low'!$
B$
23+
D$
38*'
Unit
Costs
­
Low'!
C$
39
conduct
public
or
evidentiary
hearings
=
C$
41*'
Unit
Costs
­
Low'!$
B$
8
=
D$
41*'
Unit
Costs
­
Low'!$
B$
8
inspection
for
permit
development
=
C$
42*'
Unit
Costs
­
Low'!$
B$
9
=
D$
42*'
Unit
Costs
­
Low'!$
B$
9
inspection
for
compliance
assessment
=
C$
43*'
Unit
Costs
­
Low'!$
C$
10
=
D$
43*'
Unit
Costs
­
Low'!$
C$
10
sample
and
analyze
effluent
=
C$
44*'
Unit
Costs
­
Low'!$
C$
11
=
D$
44*'
Unit
Costs
­
Low'!$
C$
11
review
&
record
self­
monitoring
reports
=
C$
45*'
Unit
Costs
­
Low'!$
C$
12
=
D$
45*'
Unit
Costs
­
Low'!$
C$
12
process
&
act
on
non­
compliance
reports
=
C$
46*'
Unit
Costs
­
Low'!$
C$
13
=
D$
46*'
Unit
Costs
­
Low'!$
C$
13
review
compliance
schedule
report
­
in
compliance
with
schedule
=
C$
47*'
Unit
Costs
­
Low'!$
C$
14
=
D$
47*'
Unit
Costs
­
Low'!$
C$
14
review
compliance
schedule
report
­
not
in
compliance
with
schedule
=
C$
48*'
Unit
Costs
­
Low'!$
C$
15
=
D$
48*'
Unit
Costs
­
Low'!$
C$
15
minor
enforcement
action
(
e.
g.,
admin
order)
=
C$
49*'
Unit
Costs
­
Low'!$
C$
16
=
D$
49*'
Unit
Costs
­
Low'!$
C$
16
minor
enforcement
action
(
e.
g.,
admin
fine)
=
C$
50*'
Unit
Costs
­
Low'!$
C$
17
=
D$
50*'
Unit
Costs
­
Low'!$
C$
17
repermit
=
C$
51*'
Unit
Costs
­
Low'!$
D$
18
=
D$
51*'
Unit
Costs
­
Low'!$
D$
18
Total
hours
=
SUM(
C102:
C114)
=
SUM(
D102:
D114)
Total
cost
='
Inputs
&
Assumptions'!$
B$
5*
C115
='
Inputs
&
Assumptions'!$
B$
5*
D115
NPV
of
cost
=
NPV('
Inputs
&
Assumptions'!
B$
4,
C116:
Q116)
Maximum
one­
year
hours
=
MAX(
C115:
Q115)
Maximum
one­
year
costs
=
MAX(
C116:
Q116)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!
B$
4,15,
C117)
Annualized
over
15
years
=­
PMT('
Inputs
&
Assumptions'!
B$
4,15,
C118)

February
14,
2003
64
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Option
2­
6­
10
Record
for
the
Final
Metal
Product
and
Machinery
Rule
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
E
F
G
H
3
4
5
6
=
E$
36*'
Unit
Costs
­
Low'!$
B$
6+
E$
37*'
Unit
Costs
­
Low'!$
B$
22+
E$
38*'
Unit
Costs
­
Low'!$
B$
38
=
F$
36*'
Unit
Costs
­
Low'!$
B$
6+
F$
37*'
Unit
Costs
­
Low'!$
B$
22+
F$
38*'
Unit
Costs
­
Low'!$
B$
38
=
G$
36*'
Unit
Costs
­
Low'!$
B$
6+
G$
37*'
Unit
Costs
­
Low'!$
B$
22+
G$
38*'
Unit
Costs
­
Low'!$
B$
38
=
H$
36*'
Unit
Costs
­
Low'!$
B$
6+
H$
37*'
Unit
Costs
­
Low'!$
B$
22+
H$
38*'
Unit
Costs
­
Low'!$
B$
38
=
E$
39*'
Unit
Costs
­
Low'!$
B$
7+
E$
40*'
Unit
Costs
­
Low'!$
B$
23+
E$
38*'
Unit
Costs
­
Low'!
D$
39
=
F$
39*'
Unit
Costs
­
Low'!$
B$
7+
F$
40*'
Unit
Costs
­
Low'!$
B$
23+
F$
38*'
Unit
Costs
­
Low'!
E$
39
=
G$
39*'
Unit
Costs
­
Low'!$
B$
7+
G$
40*'
Unit
Costs
­
Low'!$
B$
23+
G$
38*'
Unit
Costs
­
Low'!
F$
39
=
H$
39*'
Unit
Costs
­
Low'!$
B$
7+
H$
40*'
Unit
Costs
­
Low'!$
B$
23+
H$
38*'
Unit
Costs
­
Low'!
G$
39
=
E$
41*'
Unit
Costs
­
Low'!$
B$
8
=
F$
41*'
Unit
Costs
­
Low'!$
B$
8
=
G$
41*'
Unit
Costs
­
Low'!$
B$
8
=
H$
41*'
Unit
Costs
­
Low'!$
B$
8
=
E$
42*'
Unit
Costs
­
Low'!$
B$
9
=
F$
42*'
Unit
Costs
­
Low'!$
B$
9
=
G$
42*'
Unit
Costs
­
Low'!$
B$
9
=
H$
42*'
Unit
Costs
­
Low'!$
B$
9
=
E$
43*'
Unit
Costs
­
Low'!$
C$
10
=
F$
43*'
Unit
Costs
­
Low'!$
C$
10
=
G$
43*'
Unit
Costs
­
Low'!$
C$
10
=
H$
43*'
Unit
Costs
­
Low'!$
C$
10
=
E$
44*'
Unit
Costs
­
Low'!$
C$
11
=
F$
44*'
Unit
Costs
­
Low'!$
C$
11
=
G$
44*'
Unit
Costs
­
Low'!$
C$
11
=
H$
44*'
Unit
Costs
­
Low'!$
C$
11
=
E$
45*'
Unit
Costs
­
Low'!$
C$
12
=
F$
45*'
Unit
Costs
­
Low'!$
C$
12
=
G$
45*'
Unit
Costs
­
Low'!$
C$
12
=
H$
45*'
Unit
Costs
­
Low'!$
C$
12
=
E$
46*'
Unit
Costs
­
Low'!$
C$
13
=
F$
46*'
Unit
Costs
­
Low'!$
C$
13
=
G$
46*'
Unit
Costs
­
Low'!$
C$
13
=
H$
46*'
Unit
Costs
­
Low'!$
C$
13
=
E$
47*'
Unit
Costs
­
Low'!$
C$
14
=
F$
47*'
Unit
Costs
­
Low'!$
C$
14
=
G$
47*'
Unit
Costs
­
Low'!$
C$
14
=
H$
47*'
Unit
Costs
­
Low'!$
C$
14
=
E$
48*'
Unit
Costs
­
Low'!$
C$
15
=
F$
48*'
Unit
Costs
­
Low'!$
C$
15
=
G$
48*'
Unit
Costs
­
Low'!$
C$
15
=
H$
48*'
Unit
Costs
­
Low'!$
C$
15
=
E$
49*'
Unit
Costs
­
Low'!$
C$
16
=
F$
49*'
Unit
Costs
­
Low'!$
C$
16
=
G$
49*'
Unit
Costs
­
Low'!$
C$
16
=
H$
49*'
Unit
Costs
­
Low'!$
C$
16
=
E$
50*'
Unit
Costs
­
Low'!$
C$
17
=
F$
50*'
Unit
Costs
­
Low'!$
C$
17
=
G$
50*'
Unit
Costs
­
Low'!$
C$
17
=
H$
50*'
Unit
Costs
­
Low'!$
C$
17
=
E$
51*'
Unit
Costs
­
Low'!$
D$
18
=
F$
51*'
Unit
Costs
­
Low'!$
D$
18
=
G$
51*'
Unit
Costs
­
Low'!$
D$
18
=
H$
51*'
Unit
Costs
­
Low'!$
D$
18
=
SUM(
E102:
E114)
=
SUM(
F102:
F114)
=
SUM(
G102:
G114)
=
SUM(
H102:
H114)
='
Inputs
&
Assumptions'!$
B$
5*
E115
='
Inputs
&
Assumptions'!$
B$
5*
F115
='
Inputs
&
Assumptions'!$
B$
5*
G115
='
Inputs
&
Assumptions'!$
B$
5*
H115
February
14,
2003
65
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Option
2­
6­
10
Record
for
the
Final
Metal
Product
and
Machinery
Rule
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
I
J
K
L
Year
Relative
to
Promulgation
of
Rule
7
8
9
10
=
I$
36*'
Unit
Costs
­
Low'!$
B$
6+
I$
37*'
Unit
Costs
­
Low'!$
B$
22+
I$
38*'
Unit
Costs
­
Low'!$
B$
38
=
J$
36*'
Unit
Costs
­
Low'!$
B$
6+
J$
37*'
Unit
Costs
­
Low'!$
B$
22+
J$
38*'
Unit
Costs
­
Low'!$
B$
38
=
K$
36*'
Unit
Costs
­
Low'!$
B$
6+
K$
37*'
Unit
Costs
­
Low'!$
B$
22+
K$
38*'
Unit
Costs
­
Low'!$
B$
38
=
L$
36*'
Unit
Costs
­
Low'!$
B$
6+
L$
37*'
Unit
Costs
­
Low'!$
B$
22+
L$
38*'
Unit
Costs
­
Low'!$
B$
38
=
I$
39*'
Unit
Costs
­
Low'!$
B$
7+
I$
40*'
Unit
Costs
­
Low'!$
B$
23+
I$
38*'
Unit
Costs
­
Low'!
H$
39
=
J$
39*'
Unit
Costs
­
Low'!$
B$
7+
J$
40*'
Unit
Costs
­
Low'!$
B$
23+
J$
38*'
Unit
Costs
­
Low'!
I$
39
=
K$
39*'
Unit
Costs
­
Low'!$
B$
7+
K$
40*'
Unit
Costs
­
Low'!$
B$
23+
K$
38*'
Unit
Costs
­
Low'!
J$
39
=
L$
39*'
Unit
Costs
­
Low'!$
B$
7+
L$
40*'
Unit
Costs
­
Low'!$
B$
23+
L$
38*'
Unit
Costs
­
Low'!
K$
39
=
I$
41*'
Unit
Costs
­
Low'!$
B$
8
=
J$
41*'
Unit
Costs
­
Low'!$
B$
8
=
K$
41*'
Unit
Costs
­
Low'!$
B$
8
=
L$
41*'
Unit
Costs
­
Low'!$
B$
8
=
I$
42*'
Unit
Costs
­
Low'!$
B$
9
=
J$
42*'
Unit
Costs
­
Low'!$
B$
9
=
K$
42*'
Unit
Costs
­
Low'!$
B$
9
=
L$
42*'
Unit
Costs
­
Low'!$
B$
9
=
I$
43*'
Unit
Costs
­
Low'!$
C$
10
=
J$
43*'
Unit
Costs
­
Low'!$
C$
10
=
K$
43*'
Unit
Costs
­
Low'!$
C$
10
=
L$
43*'
Unit
Costs
­
Low'!$
C$
10
=
I$
44*'
Unit
Costs
­
Low'!$
C$
11
=
J$
44*'
Unit
Costs
­
Low'!$
C$
11
=
K$
44*'
Unit
Costs
­
Low'!$
C$
11
=
L$
44*'
Unit
Costs
­
Low'!$
C$
11
=
I$
45*'
Unit
Costs
­
Low'!$
C$
12
=
J$
45*'
Unit
Costs
­
Low'!$
C$
12
=
K$
45*'
Unit
Costs
­
Low'!$
C$
12
=
L$
45*'
Unit
Costs
­
Low'!$
C$
12
=
I$
46*'
Unit
Costs
­
Low'!$
C$
13
=
J$
46*'
Unit
Costs
­
Low'!$
C$
13
=
K$
46*'
Unit
Costs
­
Low'!$
C$
13
=
L$
46*'
Unit
Costs
­
Low'!$
C$
13
=
I$
47*'
Unit
Costs
­
Low'!$
C$
14
=
J$
47*'
Unit
Costs
­
Low'!$
C$
14
=
K$
47*'
Unit
Costs
­
Low'!$
C$
14
=
L$
47*'
Unit
Costs
­
Low'!$
C$
14
=
I$
48*'
Unit
Costs
­
Low'!$
C$
15
=
J$
48*'
Unit
Costs
­
Low'!$
C$
15
=
K$
48*'
Unit
Costs
­
Low'!$
C$
15
=
L$
48*'
Unit
Costs
­
Low'!$
C$
15
=
I$
49*'
Unit
Costs
­
Low'!$
C$
16
=
J$
49*'
Unit
Costs
­
Low'!$
C$
16
=
K$
49*'
Unit
Costs
­
Low'!$
C$
16
=
L$
49*'
Unit
Costs
­
Low'!$
C$
16
=
I$
50*'
Unit
Costs
­
Low'!$
C$
17
=
J$
50*'
Unit
Costs
­
Low'!$
C$
17
=
K$
50*'
Unit
Costs
­
Low'!$
C$
17
=
L$
50*'
Unit
Costs
­
Low'!$
C$
17
=
I$
51*'
Unit
Costs
­
Low'!$
D$
18
=
J$
51*'
Unit
Costs
­
Low'!$
D$
18
=
K$
51*'
Unit
Costs
­
Low'!$
D$
18
=
L$
51*'
Unit
Costs
­
Low'!$
D$
18
=
SUM(
I102:
I114)
=
SUM(
J102:
J114)
=
SUM(
K102:
K114)
=
SUM(
L102:
L114)
='
Inputs
&
Assumptions'!$
B$
5*
I115
='
Inputs
&
Assumptions'!$
B$
5*
J115
='
Inputs
&
Assumptions'!$
B$
5*
K115
='
Inputs
&
Assumptions'!$
B$
5*
L115
February
14,
2003
66
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Option
2­
6­
10
Record
for
the
Final
Metal
Product
and
Machinery
Rule
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
M
N
O
P
11
12
13
14
=
M$
36*'
Unit
Costs
­
Low'!$
B$
6+
M$
37*'
Unit
Costs
­
Low'!$
B$
22+
M$
38*'
Unit
Costs
­
Low'!$
B$
38
=
N$
36*'
Unit
Costs
­
Low'!$
B$
6+
N$
37*'
Unit
Costs
­
Low'!$
B$
22+
N$
38*'
Unit
Costs
­
Low'!$
B$
38
=
O$
36*'
Unit
Costs
­
Low'!$
B$
6+
O$
37*'
Unit
Costs
­
Low'!$
B$
22+
O$
38*'
Unit
Costs
­
Low'!$
B$
38
=
P$
36*'
Unit
Costs
­
Low'!$
B$
6+
P$
37*'
Unit
Costs
­
Low'!$
B$
22+
P$
38*'
Unit
Costs
­
Low'!$
B$
38
=
M$
39*'
Unit
Costs
­
Low'!$
B$
7+
M$
40*'
Unit
Costs
­
Low'!$
B$
23+
M$
38*'
Unit
Costs
­
Low'!
L$
39
=
N$
39*'
Unit
Costs
­
Low'!$
B$
7+
N$
40*'
Unit
Costs
­
Low'!$
B$
23+
N$
38*'
Unit
Costs
­
Low'!
M$
39
=
O$
39*'
Unit
Costs
­
Low'!$
B$
7+
O$
40*'
Unit
Costs
­
Low'!$
B$
23+
O$
38*'
Unit
Costs
­
Low'!
N$
39
=
P$
39*'
Unit
Costs
­
Low'!$
B$
7+
P$
40*'
Unit
Costs
­
Low'!$
B$
23+
P$
38*'
Unit
Costs
­
Low'!
O$
39
=
M$
41*'
Unit
Costs
­
Low'!$
B$
8
=
N$
41*'
Unit
Costs
­
Low'!$
B$
8
=
O$
41*'
Unit
Costs
­
Low'!$
B$
8
=
P$
41*'
Unit
Costs
­
Low'!$
B$
8
=
M$
42*'
Unit
Costs
­
Low'!$
B$
9
=
N$
42*'
Unit
Costs
­
Low'!$
B$
9
=
O$
42*'
Unit
Costs
­
Low'!$
B$
9
=
P$
42*'
Unit
Costs
­
Low'!$
B$
9
=
M$
43*'
Unit
Costs
­
Low'!$
C$
10
=
N$
43*'
Unit
Costs
­
Low'!$
C$
10
=
O$
43*'
Unit
Costs
­
Low'!$
C$
10
=
P$
43*'
Unit
Costs
­
Low'!$
C$
10
=
M$
44*'
Unit
Costs
­
Low'!$
C$
11
=
N$
44*'
Unit
Costs
­
Low'!$
C$
11
=
O$
44*'
Unit
Costs
­
Low'!$
C$
11
=
P$
44*'
Unit
Costs
­
Low'!$
C$
11
=
M$
45*'
Unit
Costs
­
Low'!$
C$
12
=
N$
45*'
Unit
Costs
­
Low'!$
C$
12
=
O$
45*'
Unit
Costs
­
Low'!$
C$
12
=
P$
45*'
Unit
Costs
­
Low'!$
C$
12
=
M$
46*'
Unit
Costs
­
Low'!$
C$
13
=
N$
46*'
Unit
Costs
­
Low'!$
C$
13
=
O$
46*'
Unit
Costs
­
Low'!$
C$
13
=
P$
46*'
Unit
Costs
­
Low'!$
C$
13
=
M$
47*'
Unit
Costs
­
Low'!$
C$
14
=
N$
47*'
Unit
Costs
­
Low'!$
C$
14
=
O$
47*'
Unit
Costs
­
Low'!$
C$
14
=
P$
47*'
Unit
Costs
­
Low'!$
C$
14
=
M$
48*'
Unit
Costs
­
Low'!$
C$
15
=
N$
48*'
Unit
Costs
­
Low'!$
C$
15
=
O$
48*'
Unit
Costs
­
Low'!$
C$
15
=
P$
48*'
Unit
Costs
­
Low'!$
C$
15
=
M$
49*'
Unit
Costs
­
Low'!$
C$
16
=
N$
49*'
Unit
Costs
­
Low'!$
C$
16
=
O$
49*'
Unit
Costs
­
Low'!$
C$
16
=
P$
49*'
Unit
Costs
­
Low'!$
C$
16
=
M$
50*'
Unit
Costs
­
Low'!$
C$
17
=
N$
50*'
Unit
Costs
­
Low'!$
C$
17
=
O$
50*'
Unit
Costs
­
Low'!$
C$
17
=
P$
50*'
Unit
Costs
­
Low'!$
C$
17
=
M$
51*'
Unit
Costs
­
Low'!$
D$
18
=
N$
51*'
Unit
Costs
­
Low'!$
D$
18
=
O$
51*'
Unit
Costs
­
Low'!$
D$
18
=
P$
51*'
Unit
Costs
­
Low'!$
D$
18
=
SUM(
M102:
M114)
=
SUM(
N102:
N114)
=
SUM(
O102:
O114)
=
SUM(
P102:
P114)
='
Inputs
&
Assumptions'!$
B$
5*
M115
='
Inputs
&
Assumptions'!$
B$
5*
N115
='
Inputs
&
Assumptions'!$
B$
5*
O115
='
Inputs
&
Assumptions'!$
B$
5*
P115
February
14,
2003
67
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Option
2­
6­
10
Record
for
the
Final
Metal
Product
and
Machinery
Rule
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
Q
15
=
Q$
36*'
Unit
Costs
­
Low'!$
B$
6+
Q$
37*'
Unit
Costs
­
Low'!$
B$
22+
Q$
38*'
Unit
Costs
­
Low'!$
B$
38
=
Q$
39*'
Unit
Costs
­
Low'!$
B$
7+
Q$
40*'
Unit
Costs
­
Low'!$
B$
23+
Q$
38*'
Unit
Costs
­
Low'!
P$
39
=
Q$
41*'
Unit
Costs
­
Low'!$
B$
8
=
Q$
42*'
Unit
Costs
­
Low'!$
B$
9
=
Q$
43*'
Unit
Costs
­
Low'!$
C$
10
=
Q$
44*'
Unit
Costs
­
Low'!$
C$
11
=
Q$
45*'
Unit
Costs
­
Low'!$
C$
12
=
Q$
46*'
Unit
Costs
­
Low'!$
C$
13
=
Q$
47*'
Unit
Costs
­
Low'!$
C$
14
=
Q$
48*'
Unit
Costs
­
Low'!$
C$
15
=
Q$
49*'
Unit
Costs
­
Low'!$
C$
16
=
Q$
50*'
Unit
Costs
­
Low'!$
C$
17
=
Q$
51*'
Unit
Costs
­
Low'!$
D$
18
=
SUM(
Q102:
Q114)
='
Inputs
&
Assumptions'!$
B$
5*
Q115
February
14,
2003
68
of
79
AD­
MP&
M7A­
formula.
xls
­
Results
­
Option
2­
6­
10
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
34
5678
9
10
11
12
A
B
C
D
Summary
of
Incremental
Costs
per
Facility
High
Medium
Low
Annualized
over
15
years
at
3
percent
New
concentration­
based
permit
='
Unit
Costs
­
High'!$
B$
71
='
Unit
Costs
­
Medium'!$
B$
71
='
Unit
Costs
­
Low'!$
B$
71
New
mass­
based
permit
='
Unit
Costs
­
High'!$
C$
71
='
Unit
Costs
­
Medium'!$
C$
71
='
Unit
Costs
­
Low'!$
C$
71
Upgrading
from
concentration­
based
to
mass­
based
='
Unit
Costs
­
High'!$
D$
71
='
Unit
Costs
­
Medium'!$
D$
71
='
Unit
Costs
­
Low'!$
D$
71
Annualized
over
15
years
at
7
percent
New
concentration­
based
permit
='
Unit
Costs
­
High'!$
B$
74
='
Unit
Costs
­
Medium'!$
B$
74
='
Unit
Costs
­
Low'!$
B$
74
New
mass­
based
permit
='
Unit
Costs
­
High'!$
C$
74
='
Unit
Costs
­
Medium'!$
C$
74
='
Unit
Costs
­
Low'!$
C$
74
Upgrading
from
concentration­
based
to
mass­
based
='
Unit
Costs
­
High'!$
D$
74
='
Unit
Costs
­
Medium'!$
D$
74
='
Unit
Costs
­
Low'!$
D$
74
February
14,
2003
69
of
79
AD­
MP&
M7A­
formula.
xls
­
Unit
Cost
Summary
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
A
B
C
D
High
Estimate
of
Hours
and
Costs
per
Facility
Activity
Initial
Year
Annual
(
non­
permitting
year)
Repermit
Year
New
concentration­
based
permit
develop
and
issue
permit
='
Inputs
&
Assumptions'!$
D12*'
Inputs
&
Assumptions'!$
E12*'
Inputs
&
Assumptions'!$
F12
provide
technical
guidance
='
Inputs
&
Assumptions'!$
D13*'
Inputs
&
Assumptions'!$
E13*'
Inputs
&
Assumptions'!$
F13
conduct
public
or
evidentiary
hearings
='
Inputs
&
Assumptions'!$
D14*'
Inputs
&
Assumptions'!$
E14*'
Inputs
&
Assumptions'!$
F14
inspection
for
permit
development
='
Inputs
&
Assumptions'!$
D15*'
Inputs
&
Assumptions'!$
E15*'
Inputs
&
Assumptions'!$
F15
inspection
for
compliance
assessment
='
Inputs
&
Assumptions'!$
D16*'
Inputs
&
Assumptions'!$
E16*'
Inputs
&
Assumptions'!$
F16
='
Inputs
&
Assumptions'!$
D16*'
Inputs
&
Assumptions'!$
E16*'
Inputs
&
Assumptions'!$
F16
='
Inputs
&
Assumptions'!$
D16*'
Inputs
&
Assumptions'!$
E16*'
Inputs
&
Assumptions'!$
F16
sample
and
analyze
effluent
='
Inputs
&
Assumptions'!$
D17*'
Inputs
&
Assumptions'!$
E17*'
Inputs
&
Assumptions'!$
F17
='
Inputs
&
Assumptions'!$
D17*'
Inputs
&
Assumptions'!$
E17*'
Inputs
&
Assumptions'!$
F17
='
Inputs
&
Assumptions'!$
D17*'
Inputs
&
Assumptions'!$
E17*'
Inputs
&
Assumptions'!$
F17
review
&
record
self­
monitoring
reports
='
Inputs
&
Assumptions'!$
D18*'
Inputs
&
Assumptions'!$
E18*'
Inputs
&
Assumptions'!$
F18
='
Inputs
&
Assumptions'!$
D18*'
Inputs
&
Assumptions'!$
E18*'
Inputs
&
Assumptions'!$
F18
='
Inputs
&
Assumptions'!$
D18*'
Inputs
&
Assumptions'!$
E18*'
Inputs
&
Assumptions'!$
F18
process
&
act
on
non­
compliance
reports
='
Inputs
&
Assumptions'!$
D19*'
Inputs
&
Assumptions'!$
E19*'
Inputs
&
Assumptions'!$
F19
='
Inputs
&
Assumptions'!$
D19*'
Inputs
&
Assumptions'!$
E19*'
Inputs
&
Assumptions'!$
F19
='
Inputs
&
Assumptions'!$
D19*'
Inputs
&
Assumptions'!$
E19*'
Inputs
&
Assumptions'!$
F19
review
compliance
schedule
report
­
in
compliance
with
schedule
='
Inputs
&
Assumptions'!$
D20*'
Inputs
&
Assumptions'!$
E20*'
Inputs
&
Assumptions'!$
F20
='
Inputs
&
Assumptions'!$
D20*'
Inputs
&
Assumptions'!$
E20*'
Inputs
&
Assumptions'!$
F20
='
Inputs
&
Assumptions'!$
D20*'
Inputs
&
Assumptions'!$
E20*'
Inputs
&
Assumptions'!$
F20
review
compliance
schedule
report
­
not
in
compliance
with
schedule
='
Inputs
&
Assumptions'!$
D21*'
Inputs
&
Assumptions'!$
E21*'
Inputs
&
Assumptions'!$
F21
='
Inputs
&
Assumptions'!$
D21*'
Inputs
&
Assumptions'!$
E21*'
Inputs
&
Assumptions'!$
F21
='
Inputs
&
Assumptions'!$
D21*'
Inputs
&
Assumptions'!$
E21*'
Inputs
&
Assumptions'!$
F21
minor
enforcement
action
(
e.
g.,
admin
order)
='
Inputs
&
Assumptions'!$
D22*'
Inputs
&
Assumptions'!$
E22*'
Inputs
&
Assumptions'!$
F22
='
Inputs
&
Assumptions'!$
D22*'
Inputs
&
Assumptions'!$
E22*'
Inputs
&
Assumptions'!$
F22
='
Inputs
&
Assumptions'!$
D22*'
Inputs
&
Assumptions'!$
E22*'
Inputs
&
Assumptions'!$
F22
minor
enforcement
action
(
e.
g.,
admin
fine)
='
Inputs
&
Assumptions'!$
D23*'
Inputs
&
Assumptions'!$
E23*'
Inputs
&
Assumptions'!$
F23
='
Inputs
&
Assumptions'!$
D23*'
Inputs
&
Assumptions'!$
E23*'
Inputs
&
Assumptions'!$
F23
='
Inputs
&
Assumptions'!$
D23*'
Inputs
&
Assumptions'!$
E23*'
Inputs
&
Assumptions'!$
F23
repermit
='
Inputs
&
Assumptions'!$
D24*'
Inputs
&
Assumptions'!$
E24*'
Inputs
&
Assumptions'!$
F24
Total
Hours
by
Year
=
SUM(
B6:
B18)
=
SUM(
C6:
C18)
=
SUM(
D6:
D18)
Total
Dollars
by
Year
=
B19*'
Inputs
&
Assumptions'!$
B$
5
=
C19*'
Inputs
&
Assumptions'!$
B$
5
=
D19*'
Inputs
&
Assumptions'!$
B$
5
New
mass­
based
permit
develop
and
issue
permit
='
Inputs
&
Assumptions'!$
D26*'
Inputs
&
Assumptions'!$
E26*'
Inputs
&
Assumptions'!$
F26
provide
technical
guidance
='
Inputs
&
Assumptions'!$
D27*'
Inputs
&
Assumptions'!$
E27*'
Inputs
&
Assumptions'!$
F27
conduct
public
or
evidentiary
hearings
='
Inputs
&
Assumptions'!$
D28*'
Inputs
&
Assumptions'!$
E28*'
Inputs
&
Assumptions'!$
F28
(
average
considering
frequency
of
activity
and
percent
of
facilities
requiring
activity)

February
14,
2003
70
of
79
AD­
MP&
M7A­
formula.
xls
­
Unit
Costs
­
High
Record
for
the
Final
Metal
Product
and
Machinery
Rule
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
A
B
C
D
inspection
for
permit
development
='
Inputs
&
Assumptions'!$
D29*'
Inputs
&
Assumptions'!$
E29*'
Inputs
&
Assumptions'!$
F29
inspection
for
compliance
assessment
='
Inputs
&
Assumptions'!$
D30*'
Inputs
&
Assumptions'!$
E30*'
Inputs
&
Assumptions'!$
F30
='
Inputs
&
Assumptions'!$
D30*'
Inputs
&
Assumptions'!$
E30*'
Inputs
&
Assumptions'!$
F30
='
Inputs
&
Assumptions'!$
D30*'
Inputs
&
Assumptions'!$
E30*'
Inputs
&
Assumptions'!$
F30
sample
and
analyze
effluent
='
Inputs
&
Assumptions'!$
D31*'
Inputs
&
Assumptions'!$
E31*'
Inputs
&
Assumptions'!$
F31
='
Inputs
&
Assumptions'!$
D31*'
Inputs
&
Assumptions'!$
E31*'
Inputs
&
Assumptions'!$
F31
='
Inputs
&
Assumptions'!$
D31*'
Inputs
&
Assumptions'!$
E31*'
Inputs
&
Assumptions'!$
F31
review
&
record
self­
monitoring
reports
='
Inputs
&
Assumptions'!$
D32*'
Inputs
&
Assumptions'!$
E32*'
Inputs
&
Assumptions'!$
F32
='
Inputs
&
Assumptions'!$
D32*'
Inputs
&
Assumptions'!$
E32*'
Inputs
&
Assumptions'!$
F32
='
Inputs
&
Assumptions'!$
D32*'
Inputs
&
Assumptions'!$
E32*'
Inputs
&
Assumptions'!$
F32
process
&
act
on
non­
compliance
reports
='
Inputs
&
Assumptions'!$
D33*'
Inputs
&
Assumptions'!$
E33*'
Inputs
&
Assumptions'!$
F33
='
Inputs
&
Assumptions'!$
D33*'
Inputs
&
Assumptions'!$
E33*'
Inputs
&
Assumptions'!$
F33
='
Inputs
&
Assumptions'!$
D33*'
Inputs
&
Assumptions'!$
E33*'
Inputs
&
Assumptions'!$
F33
review
compliance
schedule
report
­
in
compliance
with
schedule
='
Inputs
&
Assumptions'!$
D34*'
Inputs
&
Assumptions'!$
E34*'
Inputs
&
Assumptions'!$
F34
='
Inputs
&
Assumptions'!$
D34*'
Inputs
&
Assumptions'!$
E34*'
Inputs
&
Assumptions'!$
F34
='
Inputs
&
Assumptions'!$
D34*'
Inputs
&
Assumptions'!$
E34*'
Inputs
&
Assumptions'!$
F34
review
compliance
schedule
report
­
not
in
compliance
with
schedule
='
Inputs
&
Assumptions'!$
D35*'
Inputs
&
Assumptions'!$
E35*'
Inputs
&
Assumptions'!$
F35
='
Inputs
&
Assumptions'!$
D35*'
Inputs
&
Assumptions'!$
E35*'
Inputs
&
Assumptions'!$
F35
='
Inputs
&
Assumptions'!$
D35*'
Inputs
&
Assumptions'!$
E35*'
Inputs
&
Assumptions'!$
F35
minor
enforcement
action
(
e.
g.,
admin
order)
='
Inputs
&
Assumptions'!$
D36*'
Inputs
&
Assumptions'!$
E36*'
Inputs
&
Assumptions'!$
F36
='
Inputs
&
Assumptions'!$
D36*'
Inputs
&
Assumptions'!$
E36*'
Inputs
&
Assumptions'!$
F36
='
Inputs
&
Assumptions'!$
D36*'
Inputs
&
Assumptions'!$
E36*'
Inputs
&
Assumptions'!$
F36
minor
enforcement
action
(
e.
g.,
admin
fine)
='
Inputs
&
Assumptions'!$
D37*'
Inputs
&
Assumptions'!$
E37*'
Inputs
&
Assumptions'!$
F37
='
Inputs
&
Assumptions'!$
D37*'
Inputs
&
Assumptions'!$
E37*'
Inputs
&
Assumptions'!$
F37
='
Inputs
&
Assumptions'!$
D37*'
Inputs
&
Assumptions'!$
E37*'
Inputs
&
Assumptions'!$
F37
repermit
='
Inputs
&
Assumptions'!$
D38*'
Inputs
&
Assumptions'!$
E38*'
Inputs
&
Assumptions'!$
F38
Total
Hours
by
Year
=
SUM(
B22:
B34)
=
SUM(
C22:
C34)
=
SUM(
D22:
D34)
Total
Dollars
by
Year
=
B35*'
Inputs
&
Assumptions'!$
B$
5
=
C35*'
Inputs
&
Assumptions'!$
B$
5
=
D35*'
Inputs
&
Assumptions'!$
B$
5
Upgrading
from
concentration­
based
to
mass­
based
develop
and
issue
permit
='
Inputs
&
Assumptions'!$
D40*'
Inputs
&
Assumptions'!$
E40*'
Inputs
&
Assumptions'!$
F40
provide
technical
guidance
='
Inputs
&
Assumptions'!$
D41*'
Inputs
&
Assumptions'!$
E41*'
Inputs
&
Assumptions'!$
F41
conduct
public
or
evidentiary
hearings
='
Inputs
&
Assumptions'!$
D42*'
Inputs
&
Assumptions'!$
E42*'
Inputs
&
Assumptions'!$
F42
inspection
for
permit
development
='
Inputs
&
Assumptions'!$
D43*'
Inputs
&
Assumptions'!$
E43*'
Inputs
&
Assumptions'!$
F43
inspection
for
compliance
assessment
='
Inputs
&
Assumptions'!$
D44*'
Inputs
&
Assumptions'!$
E44*'
Inputs
&
Assumptions'!$
F44
='
Inputs
&
Assumptions'!$
D44*'
Inputs
&
Assumptions'!$
E44*'
Inputs
&
Assumptions'!$
F44
='
Inputs
&
Assumptions'!$
D44*'
Inputs
&
Assumptions'!$
E44*'
Inputs
&
Assumptions'!$
F44
sample
and
analyze
effluent
='
Inputs
&
Assumptions'!$
D45*'
Inputs
&
Assumptions'!$
E45*'
Inputs
&
Assumptions'!$
F45
='
Inputs
&
Assumptions'!$
D45*'
Inputs
&
Assumptions'!$
E45*'
Inputs
&
Assumptions'!$
F45
='
Inputs
&
Assumptions'!$
D45*'
Inputs
&
Assumptions'!$
E45*'
Inputs
&
Assumptions'!$
F45
review
&
record
self­
monitoring
reports
='
Inputs
&
Assumptions'!$
D46*'
Inputs
&
Assumptions'!$
E46*'
Inputs
&
Assumptions'!$
F46
='
Inputs
&
Assumptions'!$
D46*'
Inputs
&
Assumptions'!$
E46*'
Inputs
&
Assumptions'!$
F46
='
Inputs
&
Assumptions'!$
D46*'
Inputs
&
Assumptions'!$
E46*'
Inputs
&
Assumptions'!$
F46
process
&
act
on
non­
compliance
reports
='
Inputs
&
Assumptions'!$
D47*'
Inputs
&
Assumptions'!$
E47*'
Inputs
&
Assumptions'!$
F47
='
Inputs
&
Assumptions'!$
D47*'
Inputs
&
Assumptions'!$
E47*'
Inputs
&
Assumptions'!$
F47
='
Inputs
&
Assumptions'!$
D47*'
Inputs
&
Assumptions'!$
E47*'
Inputs
&
Assumptions'!$
F47
February
14,
2003
71
of
79
AD­
MP&
M7A­
formula.
xls
­
Unit
Costs
­
High
Record
for
the
Final
Metal
Product
and
Machinery
Rule
46
47
48
49
50
51
52
A
B
C
D
review
compliance
schedule
report
­
in
compliance
with
schedule
='
Inputs
&
Assumptions'!$
D48*'
Inputs
&
Assumptions'!$
E48*'
Inputs
&
Assumptions'!$
F48
='
Inputs
&
Assumptions'!$
D48*'
Inputs
&
Assumptions'!$
E48*'
Inputs
&
Assumptions'!$
F48
='
Inputs
&
Assumptions'!$
D48*'
Inputs
&
Assumptions'!$
E48*'
Inputs
&
Assumptions'!$
F48
review
compliance
schedule
report
­
not
in
compliance
with
schedule
='
Inputs
&
Assumptions'!$
D49*'
Inputs
&
Assumptions'!$
E49*'
Inputs
&
Assumptions'!$
F49
='
Inputs
&
Assumptions'!$
D49*'
Inputs
&
Assumptions'!$
E49*'
Inputs
&
Assumptions'!$
F49
='
Inputs
&
Assumptions'!$
D49*'
Inputs
&
Assumptions'!$
E49*'
Inputs
&
Assumptions'!$
F49
minor
enforcement
action
(
e.
g.,
admin
order)
='
Inputs
&
Assumptions'!$
D50*'
Inputs
&
Assumptions'!$
E50*'
Inputs
&
Assumptions'!$
F50
='
Inputs
&
Assumptions'!$
D50*'
Inputs
&
Assumptions'!$
E50*'
Inputs
&
Assumptions'!$
F50
='
Inputs
&
Assumptions'!$
D50*'
Inputs
&
Assumptions'!$
E50*'
Inputs
&
Assumptions'!$
F50
minor
enforcement
action
(
e.
g.,
admin
fine)
='
Inputs
&
Assumptions'!$
D51*'
Inputs
&
Assumptions'!$
E51*'
Inputs
&
Assumptions'!$
F51
='
Inputs
&
Assumptions'!$
D51*'
Inputs
&
Assumptions'!$
E51*'
Inputs
&
Assumptions'!$
F51
='
Inputs
&
Assumptions'!$
D51*'
Inputs
&
Assumptions'!$
E51*'
Inputs
&
Assumptions'!$
F51
repermit
='
Inputs
&
Assumptions'!$
D52*'
Inputs
&
Assumptions'!$
E52*'
Inputs
&
Assumptions'!$
F52
Total
Hours
by
Year
=
SUM(
B38:
B50)
=
SUM(
C38:
C50)
=
SUM(
D38:
D50)
Total
Dollars
by
Year
=
B51*'
Inputs
&
Assumptions'!$
B$
5
=
C51*'
Inputs
&
Assumptions'!$
B$
5
=
D51*'
Inputs
&
Assumptions'!$
B$
5
February
14,
2003
72
of
79
AD­
MP&
M7A­
formula.
xls
­
Unit
Costs
­
High
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
A
B
C
D
Medium
Estimate
of
Hours
and
Costs
per
Facility
Activity
Initial
Year
Annual
(
non­
permitting
year)
Repermit
Year
New
concentration­
based
permit
develop
and
issue
permit
='
Inputs
&
Assumptions'!$
C12*'
Inputs
&
Assumptions'!$
E12*'
Inputs
&
Assumptions'!$
F12
provide
technical
guidance
='
Inputs
&
Assumptions'!$
C13*'
Inputs
&
Assumptions'!$
E13*'
Inputs
&
Assumptions'!$
F13
conduct
public
or
evidentiary
hearings
='
Inputs
&
Assumptions'!$
C14*'
Inputs
&
Assumptions'!$
E14*'
Inputs
&
Assumptions'!$
F14
inspection
for
permit
development
='
Inputs
&
Assumptions'!$
C15*'
Inputs
&
Assumptions'!$
E15*'
Inputs
&
Assumptions'!$
F15
inspection
for
compliance
assessment
='
Inputs
&
Assumptions'!$
C16*'
Inputs
&
Assumptions'!$
E16*'
Inputs
&
Assumptions'!$
F16
='
Inputs
&
Assumptions'!$
C16*'
Inputs
&
Assumptions'!$
E16*'
Inputs
&
Assumptions'!$
F16
='
Inputs
&
Assumptions'!$
C16*'
Inputs
&
Assumptions'!$
E16*'
Inputs
&
Assumptions'!$
F16
sample
and
analyze
effluent
='
Inputs
&
Assumptions'!$
C17*'
Inputs
&
Assumptions'!$
E17*'
Inputs
&
Assumptions'!$
F17
='
Inputs
&
Assumptions'!$
C17*'
Inputs
&
Assumptions'!$
E17*'
Inputs
&
Assumptions'!$
F17
='
Inputs
&
Assumptions'!$
C17*'
Inputs
&
Assumptions'!$
E17*'
Inputs
&
Assumptions'!$
F17
review
&
record
self­
monitoring
reports
='
Inputs
&
Assumptions'!$
C18*'
Inputs
&
Assumptions'!$
E18*'
Inputs
&
Assumptions'!$
F18
='
Inputs
&
Assumptions'!$
C18*'
Inputs
&
Assumptions'!$
E18*'
Inputs
&
Assumptions'!$
F18
='
Inputs
&
Assumptions'!$
C18*'
Inputs
&
Assumptions'!$
E18*'
Inputs
&
Assumptions'!$
F18
process
&
act
on
non­
compliance
reports
='
Inputs
&
Assumptions'!$
C19*'
Inputs
&
Assumptions'!$
E19*'
Inputs
&
Assumptions'!$
F19
='
Inputs
&
Assumptions'!$
C19*'
Inputs
&
Assumptions'!$
E19*'
Inputs
&
Assumptions'!$
F19
='
Inputs
&
Assumptions'!$
C19*'
Inputs
&
Assumptions'!$
E19*'
Inputs
&
Assumptions'!$
F19
review
compliance
schedule
report
­
in
compliance
with
schedule
='
Inputs
&
Assumptions'!$
C20*'
Inputs
&
Assumptions'!$
E20*'
Inputs
&
Assumptions'!$
F20
='
Inputs
&
Assumptions'!$
C20*'
Inputs
&
Assumptions'!$
E20*'
Inputs
&
Assumptions'!$
F20
='
Inputs
&
Assumptions'!$
C20*'
Inputs
&
Assumptions'!$
E20*'
Inputs
&
Assumptions'!$
F20
review
compliance
schedule
report
­
not
in
compliance
with
schedule
='
Inputs
&
Assumptions'!$
C21*'
Inputs
&
Assumptions'!$
E21*'
Inputs
&
Assumptions'!$
F21
='
Inputs
&
Assumptions'!$
C21*'
Inputs
&
Assumptions'!$
E21*'
Inputs
&
Assumptions'!$
F21
='
Inputs
&
Assumptions'!$
C21*'
Inputs
&
Assumptions'!$
E21*'
Inputs
&
Assumptions'!$
F21
minor
enforcement
action
(
e.
g.,
admin
order)
='
Inputs
&
Assumptions'!$
C22*'
Inputs
&
Assumptions'!$
E22*'
Inputs
&
Assumptions'!$
F22
='
Inputs
&
Assumptions'!$
C22*'
Inputs
&
Assumptions'!$
E22*'
Inputs
&
Assumptions'!$
F22
='
Inputs
&
Assumptions'!$
C22*'
Inputs
&
Assumptions'!$
E22*'
Inputs
&
Assumptions'!$
F22
minor
enforcement
action
(
e.
g.,
admin
fine)
='
Inputs
&
Assumptions'!$
C23*'
Inputs
&
Assumptions'!$
E23*'
Inputs
&
Assumptions'!$
F23
='
Inputs
&
Assumptions'!$
C23*'
Inputs
&
Assumptions'!$
E23*'
Inputs
&
Assumptions'!$
F23
='
Inputs
&
Assumptions'!$
C23*'
Inputs
&
Assumptions'!$
E23*'
Inputs
&
Assumptions'!$
F23
repermit
='
Inputs
&
Assumptions'!$
C24*'
Inputs
&
Assumptions'!$
E24*'
Inputs
&
Assumptions'!$
F24
Total
Hours
by
Year
=
SUM(
B6:
B18)
=
SUM(
C6:
C18)
=
SUM(
D6:
D18)
Total
Dollars
by
Year
=
B19*'
Inputs
&
Assumptions'!$
B$
5
=
C19*'
Inputs
&
Assumptions'!$
B$
5
=
D19*'
Inputs
&
Assumptions'!$
B$
5
New
mass­
based
permit
develop
and
issue
permit
='
Inputs
&
Assumptions'!$
C26*'
Inputs
&
Assumptions'!$
E26*'
Inputs
&
Assumptions'!$
F26
provide
technical
guidance
='
Inputs
&
Assumptions'!$
C27*'
Inputs
&
Assumptions'!$
E27*'
Inputs
&
Assumptions'!$
F27
conduct
public
or
evidentiary
hearings
='
Inputs
&
Assumptions'!$
C28*'
Inputs
&
Assumptions'!$
E28*'
Inputs
&
Assumptions'!$
F28
(
average
considering
frequency
of
activity
and
percent
of
facilities
requiring
activity)

February
14,
2003
73
of
79
AD­
MP&
M7A­
formula.
xls
­
Unit
Costs
­
Medium
Record
for
the
Final
Metal
Product
and
Machinery
Rule
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
A
B
C
D
inspection
for
permit
development
='
Inputs
&
Assumptions'!$
C29*'
Inputs
&
Assumptions'!$
E29*'
Inputs
&
Assumptions'!$
F29
inspection
for
compliance
assessment
='
Inputs
&
Assumptions'!$
C30*'
Inputs
&
Assumptions'!$
E30*'
Inputs
&
Assumptions'!$
F30
='
Inputs
&
Assumptions'!$
C30*'
Inputs
&
Assumptions'!$
E30*'
Inputs
&
Assumptions'!$
F30
='
Inputs
&
Assumptions'!$
C30*'
Inputs
&
Assumptions'!$
E30*'
Inputs
&
Assumptions'!$
F30
sample
and
analyze
effluent
='
Inputs
&
Assumptions'!$
C31*'
Inputs
&
Assumptions'!$
E31*'
Inputs
&
Assumptions'!$
F31
='
Inputs
&
Assumptions'!$
C31*'
Inputs
&
Assumptions'!$
E31*'
Inputs
&
Assumptions'!$
F31
='
Inputs
&
Assumptions'!$
C31*'
Inputs
&
Assumptions'!$
E31*'
Inputs
&
Assumptions'!$
F31
review
&
record
self­
monitoring
reports
='
Inputs
&
Assumptions'!$
C32*'
Inputs
&
Assumptions'!$
E32*'
Inputs
&
Assumptions'!$
F32
='
Inputs
&
Assumptions'!$
C32*'
Inputs
&
Assumptions'!$
E32*'
Inputs
&
Assumptions'!$
F32
='
Inputs
&
Assumptions'!$
C32*'
Inputs
&
Assumptions'!$
E32*'
Inputs
&
Assumptions'!$
F32
process
&
act
on
non­
compliance
reports
='
Inputs
&
Assumptions'!$
C33*'
Inputs
&
Assumptions'!$
E33*'
Inputs
&
Assumptions'!$
F33
='
Inputs
&
Assumptions'!$
C33*'
Inputs
&
Assumptions'!$
E33*'
Inputs
&
Assumptions'!$
F33
='
Inputs
&
Assumptions'!$
C33*'
Inputs
&
Assumptions'!$
E33*'
Inputs
&
Assumptions'!$
F33
review
compliance
schedule
report
­
in
compliance
with
schedule
='
Inputs
&
Assumptions'!$
C34*'
Inputs
&
Assumptions'!$
E34*'
Inputs
&
Assumptions'!$
F34
='
Inputs
&
Assumptions'!$
C34*'
Inputs
&
Assumptions'!$
E34*'
Inputs
&
Assumptions'!$
F34
='
Inputs
&
Assumptions'!$
C34*'
Inputs
&
Assumptions'!$
E34*'
Inputs
&
Assumptions'!$
F34
review
compliance
schedule
report
­
not
in
compliance
with
schedule
='
Inputs
&
Assumptions'!$
C35*'
Inputs
&
Assumptions'!$
E35*'
Inputs
&
Assumptions'!$
F35
='
Inputs
&
Assumptions'!$
C35*'
Inputs
&
Assumptions'!$
E35*'
Inputs
&
Assumptions'!$
F35
='
Inputs
&
Assumptions'!$
C35*'
Inputs
&
Assumptions'!$
E35*'
Inputs
&
Assumptions'!$
F35
minor
enforcement
action
(
e.
g.,
admin
order)
='
Inputs
&
Assumptions'!$
C36*'
Inputs
&
Assumptions'!$
E36*'
Inputs
&
Assumptions'!$
F36
='
Inputs
&
Assumptions'!$
C36*'
Inputs
&
Assumptions'!$
E36*'
Inputs
&
Assumptions'!$
F36
='
Inputs
&
Assumptions'!$
C36*'
Inputs
&
Assumptions'!$
E36*'
Inputs
&
Assumptions'!$
F36
minor
enforcement
action
(
e.
g.,
admin
fine)
='
Inputs
&
Assumptions'!$
C37*'
Inputs
&
Assumptions'!$
E37*'
Inputs
&
Assumptions'!$
F37
='
Inputs
&
Assumptions'!$
C37*'
Inputs
&
Assumptions'!$
E37*'
Inputs
&
Assumptions'!$
F37
='
Inputs
&
Assumptions'!$
C37*'
Inputs
&
Assumptions'!$
E37*'
Inputs
&
Assumptions'!$
F37
repermit
='
Inputs
&
Assumptions'!$
C38*'
Inputs
&
Assumptions'!$
E38*'
Inputs
&
Assumptions'!$
F38
Total
Hours
by
Year
=
SUM(
B22:
B34)
=
SUM(
C22:
C34)
=
SUM(
D22:
D34)
Total
Dollars
by
Year
=
B35*'
Inputs
&
Assumptions'!$
B$
5
=
C35*'
Inputs
&
Assumptions'!$
B$
5
=
D35*'
Inputs
&
Assumptions'!$
B$
5
Upgrading
from
concentration­
based
to
mass­
based
develop
and
issue
permit
='
Inputs
&
Assumptions'!$
C40*'
Inputs
&
Assumptions'!$
E40*'
Inputs
&
Assumptions'!$
F40
provide
technical
guidance
='
Inputs
&
Assumptions'!$
C41*'
Inputs
&
Assumptions'!$
E41*'
Inputs
&
Assumptions'!$
F41
conduct
public
or
evidentiary
hearings
='
Inputs
&
Assumptions'!$
C42*'
Inputs
&
Assumptions'!$
E42*'
Inputs
&
Assumptions'!$
F42
inspection
for
permit
development
='
Inputs
&
Assumptions'!$
C43*'
Inputs
&
Assumptions'!$
E43*'
Inputs
&
Assumptions'!$
F43
inspection
for
compliance
assessment
='
Inputs
&
Assumptions'!$
C44*'
Inputs
&
Assumptions'!$
E44*'
Inputs
&
Assumptions'!$
F44
='
Inputs
&
Assumptions'!$
C44*'
Inputs
&
Assumptions'!$
E44*'
Inputs
&
Assumptions'!$
F44
='
Inputs
&
Assumptions'!$
C44*'
Inputs
&
Assumptions'!$
E44*'
Inputs
&
Assumptions'!$
F44
sample
and
analyze
effluent
='
Inputs
&
Assumptions'!$
C45*'
Inputs
&
Assumptions'!$
E45*'
Inputs
&
Assumptions'!$
F45
='
Inputs
&
Assumptions'!$
C45*'
Inputs
&
Assumptions'!$
E45*'
Inputs
&
Assumptions'!$
F45
='
Inputs
&
Assumptions'!$
C45*'
Inputs
&
Assumptions'!$
E45*'
Inputs
&
Assumptions'!$
F45
review
&
record
self­
monitoring
reports
='
Inputs
&
Assumptions'!$
C46*'
Inputs
&
Assumptions'!$
E46*'
Inputs
&
Assumptions'!$
F46
='
Inputs
&
Assumptions'!$
C46*'
Inputs
&
Assumptions'!$
E46*'
Inputs
&
Assumptions'!$
F46
='
Inputs
&
Assumptions'!$
C46*'
Inputs
&
Assumptions'!$
E46*'
Inputs
&
Assumptions'!$
F46
process
&
act
on
non­
compliance
reports
='
Inputs
&
Assumptions'!$
C47*'
Inputs
&
Assumptions'!$
E47*'
Inputs
&
Assumptions'!$
F47
='
Inputs
&
Assumptions'!$
C47*'
Inputs
&
Assumptions'!$
E47*'
Inputs
&
Assumptions'!$
F47
='
Inputs
&
Assumptions'!$
C47*'
Inputs
&
Assumptions'!$
E47*'
Inputs
&
Assumptions'!$
F47
February
14,
2003
74
of
79
AD­
MP&
M7A­
formula.
xls
­
Unit
Costs
­
Medium
Record
for
the
Final
Metal
Product
and
Machinery
Rule
46
47
48
49
50
51
52
A
B
C
D
review
compliance
schedule
report
­
in
compliance
with
schedule
='
Inputs
&
Assumptions'!$
C48*'
Inputs
&
Assumptions'!$
E48*'
Inputs
&
Assumptions'!$
F48
='
Inputs
&
Assumptions'!$
C48*'
Inputs
&
Assumptions'!$
E48*'
Inputs
&
Assumptions'!$
F48
='
Inputs
&
Assumptions'!$
C48*'
Inputs
&
Assumptions'!$
E48*'
Inputs
&
Assumptions'!$
F48
review
compliance
schedule
report
­
not
in
compliance
with
schedule
='
Inputs
&
Assumptions'!$
C49*'
Inputs
&
Assumptions'!$
E49*'
Inputs
&
Assumptions'!$
F49
='
Inputs
&
Assumptions'!$
C49*'
Inputs
&
Assumptions'!$
E49*'
Inputs
&
Assumptions'!$
F49
='
Inputs
&
Assumptions'!$
C49*'
Inputs
&
Assumptions'!$
E49*'
Inputs
&
Assumptions'!$
F49
minor
enforcement
action
(
e.
g.,
admin
order)
='
Inputs
&
Assumptions'!$
C50*'
Inputs
&
Assumptions'!$
E50*'
Inputs
&
Assumptions'!$
F50
='
Inputs
&
Assumptions'!$
C50*'
Inputs
&
Assumptions'!$
E50*'
Inputs
&
Assumptions'!$
F50
='
Inputs
&
Assumptions'!$
C50*'
Inputs
&
Assumptions'!$
E50*'
Inputs
&
Assumptions'!$
F50
minor
enforcement
action
(
e.
g.,
admin
fine)
='
Inputs
&
Assumptions'!$
C51*'
Inputs
&
Assumptions'!$
E51*'
Inputs
&
Assumptions'!$
F51
='
Inputs
&
Assumptions'!$
C51*'
Inputs
&
Assumptions'!$
E51*'
Inputs
&
Assumptions'!$
F51
='
Inputs
&
Assumptions'!$
C51*'
Inputs
&
Assumptions'!$
E51*'
Inputs
&
Assumptions'!$
F51
repermit
='
Inputs
&
Assumptions'!$
C52*'
Inputs
&
Assumptions'!$
E52*'
Inputs
&
Assumptions'!$
F52
Total
Hours
by
Year
=
SUM(
B38:
B50)
=
SUM(
C38:
C50)
=
SUM(
D38:
D50)
Total
Dollars
by
Year
=
B51*'
Inputs
&
Assumptions'!$
B$
5
=
C51*'
Inputs
&
Assumptions'!$
B$
5
=
D51*'
Inputs
&
Assumptions'!$
B$
5
February
14,
2003
75
of
79
AD­
MP&
M7A­
formula.
xls
­
Unit
Costs
­
Medium
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
A
B
C
D
Low
Estimate
of
Hours
and
Costs
per
Facility
Activity
Initial
Year
Annual
(
non­
permitting
year)
Repermit
Year
New
concentration­
based
permit
develop
and
issue
permit
='
Inputs
&
Assumptions'!$
B12*'
Inputs
&
Assumptions'!$
E12*'
Inputs
&
Assumptions'!$
F12
provide
technical
guidance
='
Inputs
&
Assumptions'!$
B13*'
Inputs
&
Assumptions'!$
E13*'
Inputs
&
Assumptions'!$
F13
conduct
public
or
evidentiary
hearings
='
Inputs
&
Assumptions'!$
B14*'
Inputs
&
Assumptions'!$
E14*'
Inputs
&
Assumptions'!$
F14
inspection
for
permit
development
='
Inputs
&
Assumptions'!$
B15*'
Inputs
&
Assumptions'!$
E15*'
Inputs
&
Assumptions'!$
F15
inspection
for
compliance
assessment
='
Inputs
&
Assumptions'!$
B16*'
Inputs
&
Assumptions'!$
E16*'
Inputs
&
Assumptions'!$
F16
='
Inputs
&
Assumptions'!$
B16*'
Inputs
&
Assumptions'!$
E16*'
Inputs
&
Assumptions'!$
F16
='
Inputs
&
Assumptions'!$
B16*'
Inputs
&
Assumptions'!$
E16*'
Inputs
&
Assumptions'!$
F16
sample
and
analyze
effluent
='
Inputs
&
Assumptions'!$
B17*'
Inputs
&
Assumptions'!$
E17*'
Inputs
&
Assumptions'!$
F17
='
Inputs
&
Assumptions'!$
B17*'
Inputs
&
Assumptions'!$
E17*'
Inputs
&
Assumptions'!$
F17
='
Inputs
&
Assumptions'!$
B17*'
Inputs
&
Assumptions'!$
E17*'
Inputs
&
Assumptions'!$
F17
review
&
record
self­
monitoring
reports
='
Inputs
&
Assumptions'!$
B18*'
Inputs
&
Assumptions'!$
E18*'
Inputs
&
Assumptions'!$
F18
='
Inputs
&
Assumptions'!$
B18*'
Inputs
&
Assumptions'!$
E18*'
Inputs
&
Assumptions'!$
F18
='
Inputs
&
Assumptions'!$
B18*'
Inputs
&
Assumptions'!$
E18*'
Inputs
&
Assumptions'!$
F18
process
&
act
on
non­
compliance
reports
='
Inputs
&
Assumptions'!$
B19*'
Inputs
&
Assumptions'!$
E19*'
Inputs
&
Assumptions'!$
F19
='
Inputs
&
Assumptions'!$
B19*'
Inputs
&
Assumptions'!$
E19*'
Inputs
&
Assumptions'!$
F19
='
Inputs
&
Assumptions'!$
B19*'
Inputs
&
Assumptions'!$
E19*'
Inputs
&
Assumptions'!$
F19
review
compliance
schedule
report
­
in
compliance
with
schedule
='
Inputs
&
Assumptions'!$
B20*'
Inputs
&
Assumptions'!$
E20*'
Inputs
&
Assumptions'!$
F20
='
Inputs
&
Assumptions'!$
B20*'
Inputs
&
Assumptions'!$
E20*'
Inputs
&
Assumptions'!$
F20
='
Inputs
&
Assumptions'!$
B20*'
Inputs
&
Assumptions'!$
E20*'
Inputs
&
Assumptions'!$
F20
review
compliance
schedule
report
­
not
in
compliance
with
schedule
='
Inputs
&
Assumptions'!$
B21*'
Inputs
&
Assumptions'!$
E21*'
Inputs
&
Assumptions'!$
F21
='
Inputs
&
Assumptions'!$
B21*'
Inputs
&
Assumptions'!$
E21*'
Inputs
&
Assumptions'!$
F21
='
Inputs
&
Assumptions'!$
B21*'
Inputs
&
Assumptions'!$
E21*'
Inputs
&
Assumptions'!$
F21
minor
enforcement
action
(
e.
g.,
admin
order)
='
Inputs
&
Assumptions'!$
B22*'
Inputs
&
Assumptions'!$
E22*'
Inputs
&
Assumptions'!$
F22
='
Inputs
&
Assumptions'!$
B22*'
Inputs
&
Assumptions'!$
E22*'
Inputs
&
Assumptions'!$
F22
='
Inputs
&
Assumptions'!$
B22*'
Inputs
&
Assumptions'!$
E22*'
Inputs
&
Assumptions'!$
F22
minor
enforcement
action
(
e.
g.,
admin
fine)
='
Inputs
&
Assumptions'!$
B23*'
Inputs
&
Assumptions'!$
E23*'
Inputs
&
Assumptions'!$
F23
='
Inputs
&
Assumptions'!$
B23*'
Inputs
&
Assumptions'!$
E23*'
Inputs
&
Assumptions'!$
F23
='
Inputs
&
Assumptions'!$
B23*'
Inputs
&
Assumptions'!$
E23*'
Inputs
&
Assumptions'!$
F23
repermit
='
Inputs
&
Assumptions'!$
B24*'
Inputs
&
Assumptions'!$
E24*'
Inputs
&
Assumptions'!$
F24
Total
Hours
by
Year
=
SUM(
B6:
B18)
=
SUM(
C6:
C18)
=
SUM(
D6:
D18)
Total
Dollars
by
Year
=
B19*'
Inputs
&
Assumptions'!$
B$
5
=
C19*'
Inputs
&
Assumptions'!$
B$
5
=
D19*'
Inputs
&
Assumptions'!$
B$
5
New
mass­
based
permit
develop
and
issue
permit
='
Inputs
&
Assumptions'!$
B26*'
Inputs
&
Assumptions'!$
E26*'
Inputs
&
Assumptions'!$
F26
provide
technical
guidance
='
Inputs
&
Assumptions'!$
B27*'
Inputs
&
Assumptions'!$
E27*'
Inputs
&
Assumptions'!$
F27
conduct
public
or
evidentiary
hearings
='
Inputs
&
Assumptions'!$
B28*'
Inputs
&
Assumptions'!$
E28*'
Inputs
&
Assumptions'!$
F28
(
average
considering
frequency
of
activity
and
percent
of
facilities
requiring
activity)

February
14,
2003
76
of
79
AD­
MP&
M7A­
formula.
xls
­
Unit
Costs
­
Low
Record
for
the
Final
Metal
Product
and
Machinery
Rule
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
A
B
C
D
inspection
for
permit
development
='
Inputs
&
Assumptions'!$
B29*'
Inputs
&
Assumptions'!$
E29*'
Inputs
&
Assumptions'!$
F29
inspection
for
compliance
assessment
='
Inputs
&
Assumptions'!$
B30*'
Inputs
&
Assumptions'!$
E30*'
Inputs
&
Assumptions'!$
F30
='
Inputs
&
Assumptions'!$
B30*'
Inputs
&
Assumptions'!$
E30*'
Inputs
&
Assumptions'!$
F30
='
Inputs
&
Assumptions'!$
B30*'
Inputs
&
Assumptions'!$
E30*'
Inputs
&
Assumptions'!$
F30
sample
and
analyze
effluent
='
Inputs
&
Assumptions'!$
B31*'
Inputs
&
Assumptions'!$
E31*'
Inputs
&
Assumptions'!$
F31
='
Inputs
&
Assumptions'!$
B31*'
Inputs
&
Assumptions'!$
E31*'
Inputs
&
Assumptions'!$
F31
='
Inputs
&
Assumptions'!$
B31*'
Inputs
&
Assumptions'!$
E31*'
Inputs
&
Assumptions'!$
F31
review
&
record
self­
monitoring
reports
='
Inputs
&
Assumptions'!$
B32*'
Inputs
&
Assumptions'!$
E32*'
Inputs
&
Assumptions'!$
F32
='
Inputs
&
Assumptions'!$
B32*'
Inputs
&
Assumptions'!$
E32*'
Inputs
&
Assumptions'!$
F32
='
Inputs
&
Assumptions'!$
B32*'
Inputs
&
Assumptions'!$
E32*'
Inputs
&
Assumptions'!$
F32
process
&
act
on
non­
compliance
reports
='
Inputs
&
Assumptions'!$
B33*'
Inputs
&
Assumptions'!$
E33*'
Inputs
&
Assumptions'!$
F33
='
Inputs
&
Assumptions'!$
B33*'
Inputs
&
Assumptions'!$
E33*'
Inputs
&
Assumptions'!$
F33
='
Inputs
&
Assumptions'!$
B33*'
Inputs
&
Assumptions'!$
E33*'
Inputs
&
Assumptions'!$
F33
review
compliance
schedule
report
­
in
compliance
with
schedule
='
Inputs
&
Assumptions'!$
B34*'
Inputs
&
Assumptions'!$
E34*'
Inputs
&
Assumptions'!$
F34
='
Inputs
&
Assumptions'!$
B34*'
Inputs
&
Assumptions'!$
E34*'
Inputs
&
Assumptions'!$
F34
='
Inputs
&
Assumptions'!$
B34*'
Inputs
&
Assumptions'!$
E34*'
Inputs
&
Assumptions'!$
F34
review
compliance
schedule
report
­
not
in
compliance
with
schedule
='
Inputs
&
Assumptions'!$
B35*'
Inputs
&
Assumptions'!$
E35*'
Inputs
&
Assumptions'!$
F35
='
Inputs
&
Assumptions'!$
B35*'
Inputs
&
Assumptions'!$
E35*'
Inputs
&
Assumptions'!$
F35
='
Inputs
&
Assumptions'!$
B35*'
Inputs
&
Assumptions'!$
E35*'
Inputs
&
Assumptions'!$
F35
minor
enforcement
action
(
e.
g.,
admin
order)
='
Inputs
&
Assumptions'!$
B36*'
Inputs
&
Assumptions'!$
E36*'
Inputs
&
Assumptions'!$
F36
='
Inputs
&
Assumptions'!$
B36*'
Inputs
&
Assumptions'!$
E36*'
Inputs
&
Assumptions'!$
F36
='
Inputs
&
Assumptions'!$
B36*'
Inputs
&
Assumptions'!$
E36*'
Inputs
&
Assumptions'!$
F36
minor
enforcement
action
(
e.
g.,
admin
fine)
='
Inputs
&
Assumptions'!$
B37*'
Inputs
&
Assumptions'!$
E37*'
Inputs
&
Assumptions'!$
F37
='
Inputs
&
Assumptions'!$
B37*'
Inputs
&
Assumptions'!$
E37*'
Inputs
&
Assumptions'!$
F37
='
Inputs
&
Assumptions'!$
B37*'
Inputs
&
Assumptions'!$
E37*'
Inputs
&
Assumptions'!$
F37
repermit
='
Inputs
&
Assumptions'!$
B38*'
Inputs
&
Assumptions'!$
E38*'
Inputs
&
Assumptions'!$
F38
Total
Hours
by
Year
=
SUM(
B22:
B34)
=
SUM(
C22:
C34)
=
SUM(
D22:
D34)
Total
Dollars
by
Year
=
B35*'
Inputs
&
Assumptions'!$
B$
5
=
C35*'
Inputs
&
Assumptions'!$
B$
5
=
D35*'
Inputs
&
Assumptions'!$
B$
5
Upgrading
from
concentration­
based
to
mass­
based
develop
and
issue
permit
='
Inputs
&
Assumptions'!$
B40*'
Inputs
&
Assumptions'!$
E40*'
Inputs
&
Assumptions'!$
F40
provide
technical
guidance
='
Inputs
&
Assumptions'!$
B41*'
Inputs
&
Assumptions'!$
E41*'
Inputs
&
Assumptions'!$
F41
conduct
public
or
evidentiary
hearings
='
Inputs
&
Assumptions'!$
B42*'
Inputs
&
Assumptions'!$
E42*'
Inputs
&
Assumptions'!$
F42
inspection
for
permit
development
='
Inputs
&
Assumptions'!$
B43*'
Inputs
&
Assumptions'!$
E43*'
Inputs
&
Assumptions'!$
F43
inspection
for
compliance
assessment
='
Inputs
&
Assumptions'!$
B44*'
Inputs
&
Assumptions'!$
E44*'
Inputs
&
Assumptions'!$
F44
='
Inputs
&
Assumptions'!$
B44*'
Inputs
&
Assumptions'!$
E44*'
Inputs
&
Assumptions'!$
F44
='
Inputs
&
Assumptions'!$
B44*'
Inputs
&
Assumptions'!$
E44*'
Inputs
&
Assumptions'!$
F44
sample
and
analyze
effluent
='
Inputs
&
Assumptions'!$
B45*'
Inputs
&
Assumptions'!$
E45*'
Inputs
&
Assumptions'!$
F45
='
Inputs
&
Assumptions'!$
B45*'
Inputs
&
Assumptions'!$
E45*'
Inputs
&
Assumptions'!$
F45
='
Inputs
&
Assumptions'!$
B45*'
Inputs
&
Assumptions'!$
E45*'
Inputs
&
Assumptions'!$
F45
review
&
record
self­
monitoring
reports
='
Inputs
&
Assumptions'!$
B46*'
Inputs
&
Assumptions'!$
E46*'
Inputs
&
Assumptions'!$
F46
='
Inputs
&
Assumptions'!$
B46*'
Inputs
&
Assumptions'!$
E46*'
Inputs
&
Assumptions'!$
F46
='
Inputs
&
Assumptions'!$
B46*'
Inputs
&
Assumptions'!$
E46*'
Inputs
&
Assumptions'!$
F46
process
&
act
on
non­
compliance
reports
='
Inputs
&
Assumptions'!$
B47*'
Inputs
&
Assumptions'!$
E47*'
Inputs
&
Assumptions'!$
F47
='
Inputs
&
Assumptions'!$
B47*'
Inputs
&
Assumptions'!$
E47*'
Inputs
&
Assumptions'!$
F47
='
Inputs
&
Assumptions'!$
B47*'
Inputs
&
Assumptions'!$
E47*'
Inputs
&
Assumptions'!$
F47
February
14,
2003
77
of
79
AD­
MP&
M7A­
formula.
xls
­
Unit
Costs
­
Low
Record
for
the
Final
Metal
Product
and
Machinery
Rule
46
47
48
49
50
51
52
A
B
C
D
review
compliance
schedule
report
­
in
compliance
with
schedule
='
Inputs
&
Assumptions'!$
B48*'
Inputs
&
Assumptions'!$
E48*'
Inputs
&
Assumptions'!$
F48
='
Inputs
&
Assumptions'!$
B48*'
Inputs
&
Assumptions'!$
E48*'
Inputs
&
Assumptions'!$
F48
='
Inputs
&
Assumptions'!$
B48*'
Inputs
&
Assumptions'!$
E48*'
Inputs
&
Assumptions'!$
F48
review
compliance
schedule
report
­
not
in
compliance
with
schedule
='
Inputs
&
Assumptions'!$
B49*'
Inputs
&
Assumptions'!$
E49*'
Inputs
&
Assumptions'!$
F49
='
Inputs
&
Assumptions'!$
B49*'
Inputs
&
Assumptions'!$
E49*'
Inputs
&
Assumptions'!$
F49
='
Inputs
&
Assumptions'!$
B49*'
Inputs
&
Assumptions'!$
E49*'
Inputs
&
Assumptions'!$
F49
minor
enforcement
action
(
e.
g.,
admin
order)
='
Inputs
&
Assumptions'!$
B50*'
Inputs
&
Assumptions'!$
E50*'
Inputs
&
Assumptions'!$
F50
='
Inputs
&
Assumptions'!$
B50*'
Inputs
&
Assumptions'!$
E50*'
Inputs
&
Assumptions'!$
F50
='
Inputs
&
Assumptions'!$
B50*'
Inputs
&
Assumptions'!$
E50*'
Inputs
&
Assumptions'!$
F50
minor
enforcement
action
(
e.
g.,
admin
fine)
='
Inputs
&
Assumptions'!$
B51*'
Inputs
&
Assumptions'!$
E51*'
Inputs
&
Assumptions'!$
F51
='
Inputs
&
Assumptions'!$
B51*'
Inputs
&
Assumptions'!$
E51*'
Inputs
&
Assumptions'!$
F51
='
Inputs
&
Assumptions'!$
B51*'
Inputs
&
Assumptions'!$
E51*'
Inputs
&
Assumptions'!$
F51
repermit
='
Inputs
&
Assumptions'!$
B52*'
Inputs
&
Assumptions'!$
E52*'
Inputs
&
Assumptions'!$
F52
Total
Hours
by
Year
=
SUM(
B38:
B50)
=
SUM(
C38:
C50)
=
SUM(
D38:
D50)
Total
Dollars
by
Year
=
B51*'
Inputs
&
Assumptions'!$
B$
5
=
C51*'
Inputs
&
Assumptions'!$
B$
5
=
D51*'
Inputs
&
Assumptions'!$
B$
5
February
14,
2003
78
of
79
AD­
MP&
M7A­
formula.
xls
­
Unit
Costs
­
Low
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456
7
89
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
A
B
C
D
E
F
G
Inputs
&
Assumptions
Source:
estimates
of
hours
by
activity
and
average
hourly
rate
from
the
1996
MP&
M
POTW
Survey.
Discount
rate:
7%
Average
hourly
rate:
$
36.98
(
1999$)

Permitting
Activities
and
Assumptions
Activity
Low
Medium
High
%
Facil
x/
yr
Notes
New
concentration­
based
permit
develop
and
issue
permit
3.7
9.7
30.7
100.0%
1
one­
time
provide
technical
guidance
1.0
3.3
10.7
100.0%
1
one­
time
conduct
public
or
evidentiary
hearings
2.3
8.0
33.3
3.2%
1
one­
time,
3.2%
of
facilities
inspection
for
permit
development
2.3
4.7
12.0
100.0%
1
one­
time
inspection
for
compliance
assessment
1.8
3.7
10.0
100.0%
1
annual
sample
and
analyze
effluent
1.0
3.0
14.0
100.0%
1
annual
review
&
record
self­
monitoring
reports
0.5
1.0
3.5
100.0%
1
annual
process
&
act
on
non­
compliance
reports
1.0
2.0
5.7
38.5%
5
5x/
year,
38.5%
of
facilities
review
compliance
schedule
report
­
in
compliance
with
schedule
0.5
1.0
3.0
=
0.17*
0.94
2
2x/
yr,
17%
of
facilities
with
compliance
milestones,
of
which
94%
in
compliance
review
compliance
schedule
report
­
not
in
compliance
with
schedule
0.8
1.8
6.0
=
0.17*
0.06
2
2x/
yr,
17%
of
facilities
with
compliance
milestones,
of
which
6%
not
in
compliance
minor
enforcement
action
(
e.
g.,
admin
order)
1.0
3.7
13.3
7.0%
1
annual,
7%
of
facilities
minor
enforcement
action
(
e.
g.,
admin
fine)
1.0
5.3
24.7
7.0%
1
annual,
7%
of
facilities
repermit
1.0
4.0
17.0
100.0%
1
every
five
years
New
mass­
based
permit
develop
and
issue
permit
4.0
12.0
40.0
100.0%
1
one­
time
provide
technical
guidance
2.0
3.7
13.0
100.0%
1
one­
time
conduct
public
or
evidentiary
hearings
2.3
8.0
33.3
3.2%
1
one­
time,
3.2%
of
facilities
inspection
for
permit
development
2.3
4.7
12.0
100.0%
1
one­
time
inspection
for
compliance
assessment
1.8
3.7
10.0
100.0%
1
annual
sample
and
analyze
effluent
1.0
3.0
14.0
100.0%
1
annual
review
&
record
self­
monitoring
reports
0.5
1.0
3.5
100.0%
1
annual
process
&
act
on
non­
compliance
reports
1.0
2.0
5.7
38.5%
5
5x/
year,
38.5%
of
facilities
review
compliance
schedule
report
­
in
compliance
with
schedule
0.5
1.0
3.0
=
0.17*
0.94
2
2x/
yr,
17%
of
facilities
with
compliance
milestones,
of
which
94%
in
compliance
review
compliance
schedule
report
­
not
in
compliance
with
schedule
0.8
1.8
6.0
=
0.17*
0.06
2
2x/
yr,
17%
of
facilities
with
compliance
milestones,
of
which
6%
not
in
compliance
minor
enforcement
action
(
e.
g.,
admin
order)
1.0
3.7
13.3
7.0%
1
annual,
7%
of
facilities
minor
enforcement
action
(
e.
g.,
admin
fine)
1.0
5.3
24.7
7.0%
1
annual,
7%
of
facilities
repermit
1.0
4.0
17.0
100.0%
1
every
five
years
Converting
concentration­
based
to
mass­
based
develop
and
issue
permit
2.0
8.0
21.0
100.0%
1
one­
time
provide
technical
guidance
conduct
public
or
evidentiary
hearings
inspection
for
permit
development
inspection
for
compliance
assessment
1.8
3.7
10.0
100.0%
1
annual
sample
and
analyze
effluent
1.0
3.0
14.0
100.0%
1
annual
review
&
record
self­
monitoring
reports
0.5
1.0
3.5
100.0%
1
annual
process
&
act
on
non­
compliance
reports
1.0
2.0
5.7
38.5%
5
5x/
year,
38.5%
of
facilities
review
compliance
schedule
report
­
in
compliance
with
schedule
0.5
1.0
3.0
=
0.17*
0.94
2
2x/
yr,
17%
of
facilities
with
compliance
milestones,
of
which
94%
in
compliance
review
compliance
schedule
report
­
not
in
compliance
with
schedule
0.8
1.8
6.0
=
0.17*
0.06
2
2x/
yr,
17%
of
facilities
with
compliance
milestones,
of
which
6%
not
in
compliance
minor
enforcement
action
(
e.
g.,
admin
order)
1.0
3.7
13.3
7.0%
1
annual,
7%
of
facilities
minor
enforcement
action
(
e.
g.,
admin
fine)
1.0
5.3
24.7
7.0%
1
annual,
7%
of
facilities
repermit
1.0
4.0
17.0
100.0%
1
every
five
years
February
14,
2003
79
of
79
AD­
MP&
M7A­
formula.
xls
­
Inputs
&
Assumptions
