Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
4
5
6
A
B
C
D
E
F
G
H
I
J
Implementation
Year
Subsequent
Years
Pretreatment
Class
Permitting
Cost
Oversight
Cost
Analysis
&
Sampling
Cost
Total
Cost
Permitting
Cost
Oversight
Cost
Analysis
&
Sampling
Cost
Total
Cost
Small
='<
10MGD'!
AE19
='<
10MGD'!
AR19
='<
10MGD'!
AV19
=
SUM(
C4:
E4)
='<
10MGD'!
AF19
='<
10MGD'!
AU19
='<
10MGD'!
AX19
=
SUM(
G4:
I4)
Medium
='
10­
50MGD'!
AE47
='
10­
50MGD'!
AR47
=
SUM(
C5:
E5)
='
10­
50MGD'!
AF47
='
10­
50MGD'!
AU47
=
SUM(
G5:
I5)
Large
='>
50MGD'!
AE122
='>
50MGD'!
AR122
=
SUM(
C6:
E6)
='>
50MGD'!
AF122
='>
50MGD'!
AU122
=
SUM(
G6:
I6)

February
14,
2003
1
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
Table
7.9
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
54
55
56
57
58
59
A
B
C
D
E
F
G
H
I
J
Survey
Agency
State
Flow
No.
of
Categorical
GM
Categorical
GM
Non­
Cat.
G
M
Non­
Cat.
G
M
#
of
MFJS
Number
(
mgd)
IU
433
Others
Regulated
Unregulated
Electroplating
1
Monroe
County
NY
90.0
35
18
0
2
3
12
1
Monroe
County
Northwest
Qusdrent
NY
12.0
0
0
0
0
0
0
2
Metro
Wastewater
Reclamation
District
CO
160.0
11,565
9
0
0
458
14
3
Landis
Sewerage
Authority
NJ
5.6
0
0
0
0
0
0
4
Madison­
Chatham
Joint
Meeting
NJ
2.5
79
0
0
0
0
0
5
Somerset
NJ
15.0
18
1
0
0
0
1
6
Albany
County
Sewer
District
NY
19.0
14
0
0
0
0
0
6
Albany
South
Plant
NY
20.0
2
0
0
0
0
0
7
City
of
Niagra
Falls
NY
35.0
225
0
0
0
10
1
8
Providence
Fields
Point
WWTP
RI
45.5
674
15
1
37
373
41
8
Providence
Bucklin
Point
WWTF
RI
23.9
344
9
2
26
187
14
9
Broward
County
FL
66.0
41
14
3
3
0
10
10
City
of
Clearwater
(
Marshall
Street)
FL
6.5
2
2
1
2
6
2
10
Clearwater
Northeast
FL
5.5
12
0
2
0
6
2
10
Clearwater
East
FL
2.3
5
0
0
0
4
0
11
NYC
Port
Richmond
NY
31.0
290
25
27
62
475
263
11
NYC
Red
Hook
NY
30.0
11
NYC
Oakwood
Beach
NY
25.3
11
NYC
NTC
Rockaway
NY
20.0
11
NYC
East
NY
2.3
11
NYC
Newton
Creek
NY
216.0
11
NYC
Wards
Island
NY
184.0
11
NYC
North
River
NY
128.0
11
NYC
Hunts
Point
NY
118.0
11
NYC
Bowery
Bay
NY
108.0
11
NYC
Owls
Head
NY
101.0
11
NYC
Coney
Island
NY
93.0
11
NYC
Jamacia
NY
78.0
11
NYC
26th
Ward
NY
58.0
11
NYC
Tallman
Island
NY
54.0
12
MS
D
Little
Miami
OH
27.0
33
5
0
6
0
2
12
Cincinnati
Muddy
Creek
OH
12.0
6
1
0
0
0
1
12
Cincinnati
Sycamore
Creek
OH
3.0
7
2
0
0
0
0
12
Cincinnati
Mill
Creek
OH
140.0
188
17
0
29
0
13
13
Marshall
Municipal
Utilities
MO
3.7
3
0
0
0
0
0
14
City
of
Hamilton
OH
21.0
121
0
0
0
8
3
15
Racine
WI
30.9
50
8
6
7
1
15
16
Jasper
Waterworks
&
Sewer
Board
AL
4.8
1
0
1
0
0
0
17
Birmingham
Valley
Creek
AL
35.4
12
2
2
0
0
0
17
Birmingham
Village
Creek
AL
33.5
15
3
0
0
0
0
17
Birmingham
Five
Mile
Creek
AL
12.3
14
4
0
0
0
0
17
Birmingham
Cahaba
River
AL
8.9
0
0
0
0
0
0
17
Birmingham
Turkey
Creek
AL
4.2
0
0
0
0
0
0
17
Birmingham
Trussville
AL
1.9
1
1
0
0
0
0
17
Birmingham
Leeds
AL
0.9
1
1
0
0
0
0
17
Birmingham
Prudes
Creek
AL
0.4
0
0
0
0
0
0
17
Birmingham
Warrior
AL
0.1
0
0
0
0
0
0
18
Little
Rock
Adams
Field
AR
18.0
4
2
0
0
0
0
18
City
of
Little
Rock,
Wastewater
Utility
AR
14.0
8
5
0
1
0
0
19
Fayetteville
AR
11.8
11
4
1
1
0
0
20
LA
County
Joint
WPCP
CA
334.1
1896
47
17
11
0
231
20
LA
Los
Coyotes
WRP
CA
34.4
216
10
0
0
0
42
20
LA
Long
Beach
WRP
CA
18.8
28
1
0
0
0
4
20
LA
Valencia
WRP
CA
11.2
54
1
0
3
0
9
20
LA
Pomona
WRP
CA
10.7
77
1
0
0
0
5
20
LA
Lancaster
WRP
CA
9.2
22
1
0
3
0
3
20
LA
Palmdale
WRP
CA
8.3
10
2
0
0
0
0
February
14,
2003
2
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
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
54
55
56
57
58
59
K
L
M
N
O
P
Q
#
of
Non­
Cat.
Oily
Waste
#
of
Non­
Cat.
Oily
Waste
Total
Total
Permitting
­
Labor
Hrs
Total
Permitting
­
Labor
Hrs
Permitting
­
Costs
Permitting
­
Costs
Regulated
Unregulated
MP&
M
Sites
Implement
Yearly
Implement
Yearly
0
0
=
SUM(
F3:
L3)
641
187
=
N3*
R3*(
1+
T3)
=
O3*
R3*(
1+
T3)
0
0
=
SUM(
F4:
L4)
N/
A
N/
A
2
102
=
SUM(
F5:
L5)
15,837
2,091
=
N5*
R5*(
1+
T5)
=
O5*
R5*(
1+
T5)
0
0
0
=
N6*
R6*(
1+
T6)
=
O6*
R6*(
1+
T6)
0
0
=
SUM(
F7:
L7)
=
N7*
R7*(
1+
T7)
=
O7*
R7*(
1+
T7)
0
0
=
SUM(
F8:
L8)
=
N8*
R8*(
1+
T8)
=
O8*
R8*(
1+
T8)
0
0
=
SUM(
F9:
L9)
730
360
=
N9*
R9*(
1+
T9)
=
O9*
R9*(
1+
T9)
0
0
=
SUM(
F10:
L10)
0
0
=
SUM(
F11:
L11)
321
95
=
N11*
R11*(
1+
T11)
=
O11*
R11*(
1+
T11)
1
0
=
SUM(
F12:
L12)
8,161
1,459
=
N12*
R12*(
1+
T12)
=
O12*
R12*(
1+
T12)
1
0
=
SUM(
F13:
L13)
4
0
=
SUM(
F14:
L14)
5,640
1,227
=
N14*
R14*(
1+
T14)
=
O14*
R14*(
1+
T14)
0
5
=
SUM(
F15:
L15)
202
113
=
N15*
R15*(
1+
T15)
=
O15*
R15*(
1+
T15)
0
8
=
SUM(
F16:
L16)
0
0
=
SUM(
F17:
L17)
0
25
=
SUM(
F18:
L18)
29,487
17,956
=
N18*
R18*(
1+
T18)
=
O18*
R18*(
1+
T18)

0
0
=
SUM(
F33:
L33)
1,247
965
=
N33*
R33*(
1+
T33)
=
O33*
R33*(
1+
T33)
1
0
=
SUM(
F34:
L34)
0
0
=
SUM(
F35:
L35)
4
0
=
SUM(
F36:
L36)
0
0
=
SUM(
F37:
L37)
$
0
$
0
0
1
=
SUM(
F38:
L38)
227
162
=
N38*
R38*(
1+
T38)
=
O38*
R38*(
1+
T38)
0
1
=
SUM(
F39:
L39)
2,318
1,558
=
N39*
R39*(
1+
T39)
=
O39*
R39*(
1+
T39)
0
0
=
SUM(
F40:
L40)
=
N40*
R40*(
1+
T40)
=
O40*
R40*(
1+
T40)
0
0
=
SUM(
F41:
L41)
730
330
=
N41*
R41*(
1+
T41)
=
O41*
R41*(
1+
T41)
0
0
=
SUM(
F42:
L42)
0
2
=
SUM(
F43:
L43)
0
0
=
SUM(
F44:
L44)
0
0
=
SUM(
F45:
L45)
0
0
=
SUM(
F46:
L46)
0
0
=
SUM(
F47:
L47)
0
0
=
SUM(
F48:
L48)
0
0
=
SUM(
F49:
L49)
0
0
=
SUM(
F50:
L50)
200
114
=
N50*
R50*(
1+
T50)
=
O50*
R50*(
1+
T50)
0
0
=
SUM(
F51:
L51)
0
0
=
SUM(
F52:
L52)
588
228
=
N52*
R52*(
1+
T52)
=
O52*
R52*(
1+
T52)
13
0
=
SUM(
F53:
L53)
=
78*
521
=
521*
45
=
N53*
R53*(
1+
T53)
=
O53*
R53*(
1+
T53)
0
0
=
SUM(
F54:
L54)
0
0
=
SUM(
F55:
L55)
0
0
=
SUM(
F56:
L56)
0
0
=
SUM(
F57:
L57)
0
0
=
SUM(
F58:
L58)
0
0
=
SUM(
F59:
L59)

February
14,
2003
3
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
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
54
55
56
57
58
59
R
S
T
U
V
W
X
Y
Z
Labor
Rate
Labor
Rate
Labor
Rate
Analytical
Costs
Analytical
Costs
Sampling
Costs
Sampling
Costs
Management
Salary
Hrs
Management
Salary
Hrs
Hourly
Salary
Overhead
factor
Implement
Yearly
Implement
Yearly
Implement
Yearly
$
19.00
$
26.00
0.33
$
1,600.00
$
1,600.00
$
960.00
$
960.00
1,441
587
$
19.00
$
26.00
0.33
$
23.77
$
40.00
0.45
$
3,000,000.00
$
3,000,000.00
$
850,000.00
$
850,000.00
3,500
1,000
$
21.00
$
21.00
$
25.00
$
25.00
0.3
$
10,000.00
$
10,000.00
$
2,000.00
$
2,000.00
$
20.25
$
29.40
0.35
$
8,000.00
$
8,000.00
$
3,200.00
$
3,200.00
4
4
$
20.00
$
35.00
0.5
$
480,000.00
$
480,000.00
$
350,000.00
$
275,000.00
100
100
$
20.00
$
30.00
0.3
$
20,000.00
$
20,000.00
$
2,500.00
$
2,500.00
2,400
100
$
16.98
$
24.10
1.025
$
646.00
$
680.00
320
320
$
22.13
$
38.50
$
150,000.00
$
300,000.00
$
20.00
$
25.00
0.33
$
162,000.00
$
162,000.00
$
388,800.00
$
388,800.00
1,247
965
$
19.90
$
32.75
0.48
$
0.00
$
0.00
$
0.00
$
0.00
$
25.50
$
25.50
0.05
$
9,000.00
$
9,000.00
$
1,350.00
$
1,350.00
227
142
$
19.50
$
32.00
0.3
$
21,328.00
$
21,328.00
$
27,720.00
$
27,720.00
200
50
$
15.00
$
26.00
0.4
$
31,500.00
$
21,000.00
$
3,600.00
$
1,800.00
700
400
$
15.00
$
20.00
0
$
10,000.00
$
10,000.00
$
1,920.00
$
1,920.00
200
100
$
14.00
$
25.00
0.35
$
6,000.00
$
6,000.00
$
500.00
$
500.00
400
200
$
50.00
$
60.00
0.46
$
165,000.00
$
173,250.00
$
99,000.00
$
103,950.00
104
78
February
14,
2003
4
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
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
54
55
56
57
58
59
AA
AB
AC
AD
AE
Management
Overhead
Costs
Management
Overhead
Costs
Total
Costs
Total
Costs
Permitting
Costs
Per
Facility
Implement
Yearly
Implement
Yearly
Implement
=
Y3*
S3*(
1+
T3)
=
Z3*
S3*(
1+
T3)
=
P3+
U3+
W3+
AA3
=
Q3+
V3+
X3+
AB3
=
P3/
M3
=
Y5*
S5*(
1+
T5)
=
Z5*
S5*(
1+
T5)
=
P5+
U5+
W5+
AA5
=
Q5+
V5+
X5+
AB5
=
P5/
M5
=
Y6*
S6*(
1+
T6)
=
Z6*
S6*(
1+
T6)
=
P6+
U6+
W6+
AA6
=
Q6+
V6+
X6+
AB6
=
Y7*
S7*(
1+
T7)
=
Z7*
S7*(
1+
T7)
=
P7+
U7+
W7+
AA7
=
Q7+
V7+
X7+
AB7
=
Y8*
S8*(
1+
T8)
=
Z8*
S8*(
1+
T8)
=
P8+
U8+
W8+
AA8
=
Q8+
V8+
X8+
AB8
=
Y9*
S9*(
1+
T9)
=
Z9*
S9*(
1+
T9)
=
P9+
U9+
W9+
AA9
=
Q9+
V9+
X9+
AB9
=
Y11*
S11*(
1+
T11)
=
Z11*
S11*(
1+
T11)
=
P11+
U11+
W11+
AA11
=
Q11+
V11+
X11+
AB11
=
P11/
M11
=
Y12*
S12*(
1+
T12)
=
Z12*
S12*(
1+
T12)
=
P12+
U12+
W12+
AA12
=
Q12+
V12+
X12+
AB12
=
P12/
707
=
Y14*
S14*(
1+
T14)
=
Z14*
S14*(
1+
T14)
=
P14+
U14+
W14+
AA14
=
Q14+
V14+
X14+
AB14
=
P14/
M14
=
Y15*
S15*(
1+
T15)
=
Z15*
S15*(
1+
T15)
=
P15+
U15+
W15+
AA15
=
Q15+
V15+
X15+
AB15
=
P15/
40
=
Y16*
S16*(
1+
T16)
=
Z16*
S16*(
1+
T16)
=
P16+
U16+
W16+
AA16
=
Q16+
V16+
X16+
AB16
=
Y18*
S18*(
1+
T18)
=
Z18*
S18*(
1+
T18)
=
P18+
U18+
W18+
AA18
=
Q18+
V18+
X18+
AB18
=
P18/
M18
=
Y33*
S33*(
1+
T33)
=
Z33*
S33*(
1+
T33)
=
P33+
U33+
W33+
AA33
=
Q33+
V33+
X33+
AB33
=
P33/
81
$
0.00
$
0.00
$
0.00
$
0.00
=
Y38*
S38*(
1+
T38)
=
Z38*
S38*(
1+
T38)
=
P38+
U38+
W38+
AA38
=
Q38+
V38+
X38+
AB38
=
P38/
M38
=
Y39*
S39*(
1+
T39)
=
Z39*
S39*(
1+
T39)
=
P39+
U39+
W39+
AA39
=
Q39+
V39+
X39+
AB39
=
P39/
M39
=
Y40*
S40*(
1+
T40)
=
Z40*
S40*(
1+
T40)
=
P40+
U40+
W40+
AA40
=
Q40+
V40+
X40+
AB40
=
Y41*
S41*(
1+
T41)
=
Z41*
S41*(
1+
T41)
=
P41+
U41+
W41+
AA41
=
Q41+
V41+
X41+
AB41
=
P41/
15
=
Y50*
S50*(
1+
T50)
=
Z50*
S50*(
1+
T50)
=
P50+
U50+
W50+
AA50
=
Q50+
V50+
X50+
AB50
=
P50/
8
=
Y52*
S52*(
1+
T52)
=
Z52*
S52*(
1+
T52)
=
P52+
U52+
W52+
AA52
=
Q52+
V52+
X52+
AB52
=
P52/
M52
=
Y53*
S53*(
1+
T53)
=
Z53*
S53*(
1+
T53)
=
P53+
U53+
W53+
AA53
=
Q53+
V53+
X53+
AB53
=
P53/
518
February
14,
2003
5
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
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
54
55
56
57
58
59
AF
AG
AH
AI
AJ
Permitting
Costs
Per
Facility
Total
Costs
Per
Facility
Total
Costs
Per
Facility
Yearly
Implement
Yearly
Data
(
1'=
yes)
Loaded
Hourly
Rate
=
Q3/
M3
=
AC3/
M3
=
AD3/
M3
1
=
IF(
OR(
R3'="",
R3'="
NA"),"",
R3*(
1+$
T3))
=
IF(
OR(
R4'="",
R4'="
NA"),"",
R4*(
1+$
T4))
=
Q5/
M5
=
AC5/
M5
=
AD5/
M5
1
=
IF(
OR(
R5'="",
R5'="
NA"),"",
R5*(
1+$
T5))
­
=
IF(
OR(
R6'="",
R6'="
NA"),"",
R6*(
1+$
T6))
­
=
IF(
OR(
R7'="",
R7'="
NA"),"",
R7*(
1+$
T7))
­
=
IF(
OR(
R8'="",
R8'="
NA"),"",
R8*(
1+$
T8))
1
=
IF(
OR(
R9'="",
R9'="
NA"),"",
R9*(
1+$
T9))
=
IF(
OR(
R10'="",
R10'="
NA"),"",
R10*(
1+$
T10))
=
Q11/
M11
=
AC11/
M11
=
AD11/
M11
1
=
IF(
OR(
R11'="",
R11'="
NA"),"",
R11*(
1+$
T11))
=
Q12/
707
=
AC12/
707
=
AD12/
707
=
IF(
OR(
R12'="",
R12'="
NA"),"",
R12*(
1+$
T12))
=
IF(
OR(
R13'="",
R13'="
NA"),"",
R13*(
1+$
T13))
=
Q14/
M14
=
AC14/
M14
=
AD14/
M14
=
IF(
OR(
R14'="",
R14'="
NA"),"",
R14*(
1+$
T14))
=
Q15/
40
=
AC15/
40
=
AD15/
40
=
IF(
OR(
R15'="",
R15'="
NA"),"",
R15*(
1+$
T15))
=
IF(
OR(
R16'="",
R16'="
NA"),"",
R16*(
1+$
T16))
=
IF(
OR(
R17'="",
R17'="
NA"),"",
R17*(
1+$
T17))
=
Q18/
M18
=
AC18/
M18
=
AD18/
M18
=
IF(
OR(
R18'="",
R18'="
NA"),"",
R18*(
1+$
T18))
=
IF(
OR(
R19'="",
R19'="
NA"),"",
R19*(
1+$
T19))
=
IF(
OR(
R20'="",
R20'="
NA"),"",
R20*(
1+$
T20))
=
IF(
OR(
R21'="",
R21'="
NA"),"",
R21*(
1+$
T21))
=
IF(
OR(
R22'="",
R22'="
NA"),"",
R22*(
1+$
T22))
=
IF(
OR(
R23'="",
R23'="
NA"),"",
R23*(
1+$
T23))
=
IF(
OR(
R24'="",
R24'="
NA"),"",
R24*(
1+$
T24))
=
IF(
OR(
R25'="",
R25'="
NA"),"",
R25*(
1+$
T25))
=
IF(
OR(
R26'="",
R26'="
NA"),"",
R26*(
1+$
T26))
=
IF(
OR(
R27'="",
R27'="
NA"),"",
R27*(
1+$
T27))
=
IF(
OR(
R28'="",
R28'="
NA"),"",
R28*(
1+$
T28))
=
IF(
OR(
R29'="",
R29'="
NA"),"",
R29*(
1+$
T29))
=
IF(
OR(
R30'="",
R30'="
NA"),"",
R30*(
1+$
T30))
=
IF(
OR(
R31'="",
R31'="
NA"),"",
R31*(
1+$
T31))
=
IF(
OR(
R32'="",
R32'="
NA"),"",
R32*(
1+$
T32))
=
Q33/
81
=
AC33/
81
=
AD33/
81
=
IF(
OR(
R33'="",
R33'="
NA"),"",
R33*(
1+$
T33))
=
IF(
OR(
R34'="",
R34'="
NA"),"",
R34*(
1+$
T34))
=
IF(
OR(
R35'="",
R35'="
NA"),"",
R35*(
1+$
T35))
=
IF(
OR(
R36'="",
R36'="
NA"),"",
R36*(
1+$
T36))
=
IF(
OR(
R37'="",
R37'="
NA"),"",
R37*(
1+$
T37))
=
Q38/
M38
=
AC38/
M38
=
AD38/
M38
=
IF(
OR(
R38'="",
R38'="
NA"),"",
R38*(
1+$
T38))
=
Q39/
M39
=
AC39/
M39
=
AD39/
M39
=
IF(
OR(
R39'="",
R39'="
NA"),"",
R39*(
1+$
T39))
=
IF(
OR(
R40'="",
R40'="
NA"),"",
R40*(
1+$
T40))
=
Q41/
15
=
AC41/
15
=
AD41/
15
=
IF(
OR(
R41'="",
R41'="
NA"),"",
R41*(
1+$
T41))
=
IF(
OR(
R42'="",
R42'="
NA"),"",
R42*(
1+$
T42))
=
IF(
OR(
R43'="",
R43'="
NA"),"",
R43*(
1+$
T43))
=
IF(
OR(
R44'="",
R44'="
NA"),"",
R44*(
1+$
T44))
=
IF(
OR(
R45'="",
R45'="
NA"),"",
R45*(
1+$
T45))
=
IF(
OR(
R46'="",
R46'="
NA"),"",
R46*(
1+$
T46))
=
IF(
OR(
R47'="",
R47'="
NA"),"",
R47*(
1+$
T47))
=
IF(
OR(
R48'="",
R48'="
NA"),"",
R48*(
1+$
T48))
=
IF(
OR(
R49'="",
R49'="
NA"),"",
R49*(
1+$
T49))
=
Q50/
8
=
AC50/
8
=
AD50/
8
=
IF(
OR(
R50'="",
R50'="
NA"),"",
R50*(
1+$
T50))
=
IF(
OR(
R51'="",
R51'="
NA"),"",
R51*(
1+$
T51))
=
Q52/
M52
=
AC52/
M52
=
AD52/
M52
=
IF(
OR(
R52'="",
R52'="
NA"),"",
R52*(
1+$
T52))
=
Q53/
518
=
AC53/
518
=
AD53/
518
=
IF(
OR(
R53'="",
R53'="
NA"),"",
R53*(
1+$
T53))
=
IF(
OR(
R54'="",
R54'="
NA"),"",
R54*(
1+$
T54))
=
IF(
OR(
R55'="",
R55'="
NA"),"",
R55*(
1+$
T55))
=
IF(
OR(
R56'="",
R56'="
NA"),"",
R56*(
1+$
T56))
=
IF(
OR(
R57'="",
R57'="
NA"),"",
R57*(
1+$
T57))
=
IF(
OR(
R58'="",
R58'="
NA"),"",
R58*(
1+$
T58))
=
IF(
OR(
R59'="",
R59'="
NA"),"",
R59*(
1+$
T59))

February
14,
2003
6
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
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
54
55
56
57
58
59
AK
AL
AM
AN
Loaded
Salary
Rate
MP&
M
Site/
IU
Oversight­
Permitting
Ratio
(
Impl)
Oversight­
Permitting
Ratio
(
Subs)
=
IF(
OR(
S3'="",
S3'="
NA"),"",
S3*(
1+$
T3))
=
IF(
OR(
M3'="",
E3'="",
E3'=
0),"",
M3/
E3)
=
IF(
OR(
Y3'="",
N3'=""),"",
Y3/
N3)
=
IF(
OR(
Z3'="",
O3'=""),"",
Z3/
O3)
=
IF(
OR(
S4'="",
S4'="
NA"),"",
S4*(
1+$
T4))
=
IF(
OR(
M4'="",
E4'="",
E4'=
0),"",
M4/
E4)
=
IF(
OR(
Y4'="",
N4'=""),"",
Y4/
N4)
=
IF(
OR(
Z4'="",
O4'=""),"",
Z4/
O4)
=
IF(
OR(
S5'="",
S5'="
NA"),"",
S5*(
1+$
T5))
=
IF(
OR(
M5'="",
E5'="",
E5'=
0),"",
M5/
E5)
=
IF(
OR(
Y5'="",
N5'=""),"",
Y5/
N5)
=
IF(
OR(
Z5'="",
O5'=""),"",
Z5/
O5)
=
IF(
OR(
S6'="",
S6'="
NA"),"",
S6*(
1+$
T6))
=
IF(
OR(
M6'="",
E6'="",
E6'=
0),"",
M6/
E6)
=
IF(
OR(
Y6'="",
N6'=""),"",
Y6/
N6)
=
IF(
OR(
Z6'="",
O6'=""),"",
Z6/
O6)
=
IF(
OR(
S7'="",
S7'="
NA"),"",
S7*(
1+$
T7))
=
IF(
OR(
M7'="",
E7'="",
E7'=
0),"",
M7/
E7)
=
IF(
OR(
Y7'="",
N7'=""),"",
Y7/
N7)
=
IF(
OR(
Z7'="",
O7'=""),"",
Z7/
O7)
=
IF(
OR(
S8'="",
S8'="
NA"),"",
S8*(
1+$
T8))
=
IF(
OR(
M8'="",
E8'="",
E8'=
0),"",
M8/
E8)
=
IF(
OR(
Y8'="",
N8'=""),"",
Y8/
N8)
=
IF(
OR(
Z8'="",
O8'=""),"",
Z8/
O8)
=
IF(
OR(
S9'="",
S9'="
NA"),"",
S9*(
1+$
T9))
=
IF(
OR(
M9'="",
E9'="",
E9'=
0),"",
M9/
E9)
=
IF(
OR(
Y9'="",
N9'=""),"",
Y9/
N9)
=
IF(
OR(
Z9'="",
O9'=""),"",
Z9/
O9)
=
IF(
OR(
S10'="",
S10'="
NA"),"",
S10*(
1+$
T10))
=
IF(
OR(
M10'="",
E10'="",
E10'=
0),"",
M10/
E10)
=
IF(
OR(
Y10'="",
N10'=""),"",
Y10/
N10)
=
IF(
OR(
Z10'="",
O10'=""),"",
Z10/
O10)
=
IF(
OR(
S11'="",
S11'="
NA"),"",
S11*(
1+$
T11))
=
IF(
OR(
M11'="",
E11'="",
E11'=
0),"",
M11/
E11)
=
IF(
OR(
Y11'="",
N11'=""),"",
Y11/
N11)
=
IF(
OR(
Z11'="",
O11'=""),"",
Z11/
O11)
=
IF(
OR(
S12'="",
S12'="
NA"),"",
S12*(
1+$
T12))
=
IF(
OR(
M12'="",
E12'="",
E12'=
0),"",
M12/
E12)
=
IF(
OR(
Y12'="",
N12'=""),"",
Y12/
N12)
=
IF(
OR(
Z12'="",
O12'=""),"",
Z12/
O12)
=
IF(
OR(
S13'="",
S13'="
NA"),"",
S13*(
1+$
T13))
=
IF(
OR(
M13'="",
E13'="",
E13'=
0),"",
M13/
E13)
=
IF(
OR(
Y13'="",
N13'=""),"",
Y13/
N13)
=
IF(
OR(
Z13'="",
O13'=""),"",
Z13/
O13)
=
IF(
OR(
S14'="",
S14'="
NA"),"",
S14*(
1+$
T14))
=
IF(
OR(
M14'="",
E14'="",
E14'=
0),"",
M14/
E14)
=
IF(
OR(
Y14'="",
N14'=""),"",
Y14/
N14)
=
IF(
OR(
Z14'="",
O14'=""),"",
Z14/
O14)
=
IF(
OR(
S15'="",
S15'="
NA"),"",
S15*(
1+$
T15))
=
IF(
OR(
M15'="",
E15'="",
E15'=
0),"",
M15/
E15)
=
IF(
OR(
Y15'="",
N15'=""),"",
Y15/
N15)
=
IF(
OR(
Z15'="",
O15'=""),"",
Z15/
O15)
=
IF(
OR(
S16'="",
S16'="
NA"),"",
S16*(
1+$
T16))
=
IF(
OR(
M16'="",
E16'="",
E16'=
0),"",
M16/
E16)
=
IF(
OR(
Y16'="",
N16'=""),"",
Y16/
N16)
=
IF(
OR(
Z16'="",
O16'=""),"",
Z16/
O16)
=
IF(
OR(
S17'="",
S17'="
NA"),"",
S17*(
1+$
T17))
=
IF(
OR(
M17'="",
E17'="",
E17'=
0),"",
M17/
E17)
=
IF(
OR(
Y17'="",
N17'=""),"",
Y17/
N17)
=
IF(
OR(
Z17'="",
O17'=""),"",
Z17/
O17)
=
IF(
OR(
S18'="",
S18'="
NA"),"",
S18*(
1+$
T18))
=
IF(
OR(
M18'="",
E18'="",
E18'=
0),"",
M18/
E18)
=
IF(
OR(
Y18'="",
N18'=""),"",
Y18/
N18)
=
IF(
OR(
Z18'="",
O18'=""),"",
Z18/
O18)
=
IF(
OR(
S19'="",
S19'="
NA"),"",
S19*(
1+$
T19))
=
IF(
OR(
M19'="",
E19'="",
E19'=
0),"",
M19/
E19)
=
IF(
OR(
Y19'="",
N19'=""),"",
Y19/
N19)
=
IF(
OR(
Z19'="",
O19'=""),"",
Z19/
O19)
=
IF(
OR(
S20'="",
S20'="
NA"),"",
S20*(
1+$
T20))
=
IF(
OR(
M20'="",
E20'="",
E20'=
0),"",
M20/
E20)
=
IF(
OR(
Y20'="",
N20'=""),"",
Y20/
N20)
=
IF(
OR(
Z20'="",
O20'=""),"",
Z20/
O20)
=
IF(
OR(
S21'="",
S21'="
NA"),"",
S21*(
1+$
T21))
=
IF(
OR(
M21'="",
E21'="",
E21'=
0),"",
M21/
E21)
=
IF(
OR(
Y21'="",
N21'=""),"",
Y21/
N21)
=
IF(
OR(
Z21'="",
O21'=""),"",
Z21/
O21)
=
IF(
OR(
S22'="",
S22'="
NA"),"",
S22*(
1+$
T22))
=
IF(
OR(
M22'="",
E22'="",
E22'=
0),"",
M22/
E22)
=
IF(
OR(
Y22'="",
N22'=""),"",
Y22/
N22)
=
IF(
OR(
Z22'="",
O22'=""),"",
Z22/
O22)
=
IF(
OR(
S23'="",
S23'="
NA"),"",
S23*(
1+$
T23))
=
IF(
OR(
M23'="",
E23'="",
E23'=
0),"",
M23/
E23)
=
IF(
OR(
Y23'="",
N23'=""),"",
Y23/
N23)
=
IF(
OR(
Z23'="",
O23'=""),"",
Z23/
O23)
=
IF(
OR(
S24'="",
S24'="
NA"),"",
S24*(
1+$
T24))
=
IF(
OR(
M24'="",
E24'="",
E24'=
0),"",
M24/
E24)
=
IF(
OR(
Y24'="",
N24'=""),"",
Y24/
N24)
=
IF(
OR(
Z24'="",
O24'=""),"",
Z24/
O24)
=
IF(
OR(
S25'="",
S25'="
NA"),"",
S25*(
1+$
T25))
=
IF(
OR(
M25'="",
E25'="",
E25'=
0),"",
M25/
E25)
=
IF(
OR(
Y25'="",
N25'=""),"",
Y25/
N25)
=
IF(
OR(
Z25'="",
O25'=""),"",
Z25/
O25)
=
IF(
OR(
S26'="",
S26'="
NA"),"",
S26*(
1+$
T26))
=
IF(
OR(
M26'="",
E26'="",
E26'=
0),"",
M26/
E26)
=
IF(
OR(
Y26'="",
N26'=""),"",
Y26/
N26)
=
IF(
OR(
Z26'="",
O26'=""),"",
Z26/
O26)
=
IF(
OR(
S27'="",
S27'="
NA"),"",
S27*(
1+$
T27))
=
IF(
OR(
M27'="",
E27'="",
E27'=
0),"",
M27/
E27)
=
IF(
OR(
Y27'="",
N27'=""),"",
Y27/
N27)
=
IF(
OR(
Z27'="",
O27'=""),"",
Z27/
O27)
=
IF(
OR(
S28'="",
S28'="
NA"),"",
S28*(
1+$
T28))
=
IF(
OR(
M28'="",
E28'="",
E28'=
0),"",
M28/
E28)
=
IF(
OR(
Y28'="",
N28'=""),"",
Y28/
N28)
=
IF(
OR(
Z28'="",
O28'=""),"",
Z28/
O28)
=
IF(
OR(
S29'="",
S29'="
NA"),"",
S29*(
1+$
T29))
=
IF(
OR(
M29'="",
E29'="",
E29'=
0),"",
M29/
E29)
=
IF(
OR(
Y29'="",
N29'=""),"",
Y29/
N29)
=
IF(
OR(
Z29'="",
O29'=""),"",
Z29/
O29)
=
IF(
OR(
S30'="",
S30'="
NA"),"",
S30*(
1+$
T30))
=
IF(
OR(
M30'="",
E30'="",
E30'=
0),"",
M30/
E30)
=
IF(
OR(
Y30'="",
N30'=""),"",
Y30/
N30)
=
IF(
OR(
Z30'="",
O30'=""),"",
Z30/
O30)
=
IF(
OR(
S31'="",
S31'="
NA"),"",
S31*(
1+$
T31))
=
IF(
OR(
M31'="",
E31'="",
E31'=
0),"",
M31/
E31)
=
IF(
OR(
Y31'="",
N31'=""),"",
Y31/
N31)
=
IF(
OR(
Z31'="",
O31'=""),"",
Z31/
O31)
=
IF(
OR(
S32'="",
S32'="
NA"),"",
S32*(
1+$
T32))
=
IF(
OR(
M32'="",
E32'="",
E32'=
0),"",
M32/
E32)
=
IF(
OR(
Y32'="",
N32'=""),"",
Y32/
N32)
=
IF(
OR(
Z32'="",
O32'=""),"",
Z32/
O32)
=
IF(
OR(
S33'="",
S33'="
NA"),"",
S33*(
1+$
T33))
=
IF(
OR(
M33'="",
E33'="",
E33'=
0),"",
M33/
E33)
=
IF(
OR(
Y33'="",
N33'=""),"",
Y33/
N33)
=
IF(
OR(
Z33'="",
O33'=""),"",
Z33/
O33)
=
IF(
OR(
S34'="",
S34'="
NA"),"",
S34*(
1+$
T34))
=
IF(
OR(
M34'="",
E34'="",
E34'=
0),"",
M34/
E34)
=
IF(
OR(
Y34'="",
N34'=""),"",
Y34/
N34)
=
IF(
OR(
Z34'="",
O34'=""),"",
Z34/
O34)
=
IF(
OR(
S35'="",
S35'="
NA"),"",
S35*(
1+$
T35))
=
IF(
OR(
M35'="",
E35'="",
E35'=
0),"",
M35/
E35)
=
IF(
OR(
Y35'="",
N35'=""),"",
Y35/
N35)
=
IF(
OR(
Z35'="",
O35'=""),"",
Z35/
O35)
=
IF(
OR(
S36'="",
S36'="
NA"),"",
S36*(
1+$
T36))
=
IF(
OR(
M36'="",
E36'="",
E36'=
0),"",
M36/
E36)
=
IF(
OR(
Y36'="",
N36'=""),"",
Y36/
N36)
=
IF(
OR(
Z36'="",
O36'=""),"",
Z36/
O36)
=
IF(
OR(
S37'="",
S37'="
NA"),"",
S37*(
1+$
T37))
=
IF(
OR(
M37'="",
E37'="",
E37'=
0),"",
M37/
E37)
=
IF(
OR(
Y37'="",
N37'=""),"",
Y37/
N37)
=
IF(
OR(
Z37'="",
O37'=""),"",
Z37/
O37)
=
IF(
OR(
S38'="",
S38'="
NA"),"",
S38*(
1+$
T38))
=
IF(
OR(
M38'="",
E38'="",
E38'=
0),"",
M38/
E38)
=
IF(
OR(
Y38'="",
N38'=""),"",
Y38/
N38)
=
IF(
OR(
Z38'="",
O38'=""),"",
Z38/
O38)
=
IF(
OR(
S39'="",
S39'="
NA"),"",
S39*(
1+$
T39))
=
IF(
OR(
M39'="",
E39'="",
E39'=
0),"",
M39/
E39)
=
IF(
OR(
Y39'="",
N39'=""),"",
Y39/
N39)
=
IF(
OR(
Z39'="",
O39'=""),"",
Z39/
O39)
=
IF(
OR(
S40'="",
S40'="
NA"),"",
S40*(
1+$
T40))
=
IF(
OR(
M40'="",
E40'="",
E40'=
0),"",
M40/
E40)
=
IF(
OR(
Y40'="",
N40'=""),"",
Y40/
N40)
=
IF(
OR(
Z40'="",
O40'=""),"",
Z40/
O40)
=
IF(
OR(
S41'="",
S41'="
NA"),"",
S41*(
1+$
T41))
=
IF(
OR(
M41'="",
E41'="",
E41'=
0),"",
M41/
E41)
=
IF(
OR(
Y41'="",
N41'=""),"",
Y41/
N41)
=
IF(
OR(
Z41'="",
O41'=""),"",
Z41/
O41)
=
IF(
OR(
S42'="",
S42'="
NA"),"",
S42*(
1+$
T42))
=
IF(
OR(
M42'="",
E42'="",
E42'=
0),"",
M42/
E42)
=
IF(
OR(
Y42'="",
N42'=""),"",
Y42/
N42)
=
IF(
OR(
Z42'="",
O42'=""),"",
Z42/
O42)
=
IF(
OR(
S43'="",
S43'="
NA"),"",
S43*(
1+$
T43))
=
IF(
OR(
M43'="",
E43'="",
E43'=
0),"",
M43/
E43)
=
IF(
OR(
Y43'="",
N43'=""),"",
Y43/
N43)
=
IF(
OR(
Z43'="",
O43'=""),"",
Z43/
O43)
=
IF(
OR(
S44'="",
S44'="
NA"),"",
S44*(
1+$
T44))
=
IF(
OR(
M44'="",
E44'="",
E44'=
0),"",
M44/
E44)
=
IF(
OR(
Y44'="",
N44'=""),"",
Y44/
N44)
=
IF(
OR(
Z44'="",
O44'=""),"",
Z44/
O44)
=
IF(
OR(
S45'="",
S45'="
NA"),"",
S45*(
1+$
T45))
=
IF(
OR(
M45'="",
E45'="",
E45'=
0),"",
M45/
E45)
=
IF(
OR(
Y45'="",
N45'=""),"",
Y45/
N45)
=
IF(
OR(
Z45'="",
O45'=""),"",
Z45/
O45)
=
IF(
OR(
S46'="",
S46'="
NA"),"",
S46*(
1+$
T46))
=
IF(
OR(
M46'="",
E46'="",
E46'=
0),"",
M46/
E46)
=
IF(
OR(
Y46'="",
N46'=""),"",
Y46/
N46)
=
IF(
OR(
Z46'="",
O46'=""),"",
Z46/
O46)
=
IF(
OR(
S47'="",
S47'="
NA"),"",
S47*(
1+$
T47))
=
IF(
OR(
M47'="",
E47'="",
E47'=
0),"",
M47/
E47)
=
IF(
OR(
Y47'="",
N47'=""),"",
Y47/
N47)
=
IF(
OR(
Z47'="",
O47'=""),"",
Z47/
O47)
=
IF(
OR(
S48'="",
S48'="
NA"),"",
S48*(
1+$
T48))
=
IF(
OR(
M48'="",
E48'="",
E48'=
0),"",
M48/
E48)
=
IF(
OR(
Y48'="",
N48'=""),"",
Y48/
N48)
=
IF(
OR(
Z48'="",
O48'=""),"",
Z48/
O48)
=
IF(
OR(
S49'="",
S49'="
NA"),"",
S49*(
1+$
T49))
=
IF(
OR(
M49'="",
E49'="",
E49'=
0),"",
M49/
E49)
=
IF(
OR(
Y49'="",
N49'=""),"",
Y49/
N49)
=
IF(
OR(
Z49'="",
O49'=""),"",
Z49/
O49)
=
IF(
OR(
S50'="",
S50'="
NA"),"",
S50*(
1+$
T50))
=
IF(
OR(
M50'="",
E50'="",
E50'=
0),"",
M50/
E50)
=
IF(
OR(
Y50'="",
N50'=""),"",
Y50/
N50)
=
IF(
OR(
Z50'="",
O50'=""),"",
Z50/
O50)
=
IF(
OR(
S51'="",
S51'="
NA"),"",
S51*(
1+$
T51))
=
IF(
OR(
M51'="",
E51'="",
E51'=
0),"",
M51/
E51)
=
IF(
OR(
Y51'="",
N51'=""),"",
Y51/
N51)
=
IF(
OR(
Z51'="",
O51'=""),"",
Z51/
O51)
=
IF(
OR(
S52'="",
S52'="
NA"),"",
S52*(
1+$
T52))
=
IF(
OR(
M52'="",
E52'="",
E52'=
0),"",
M52/
E52)
=
IF(
OR(
Y52'="",
N52'=""),"",
Y52/
N52)
=
IF(
OR(
Z52'="",
O52'=""),"",
Z52/
O52)
=
IF(
OR(
S53'="",
S53'="
NA"),"",
S53*(
1+$
T53))
=
IF(
OR(
M53'="",
E53'="",
E53'=
0),"",
M53/
E53)
=
IF(
OR(
Y53'="",
N53'=""),"",
Y53/
N53)
=
IF(
OR(
Z53'="",
O53'=""),"",
Z53/
O53)
=
IF(
OR(
S54'="",
S54'="
NA"),"",
S54*(
1+$
T54))
=
IF(
OR(
M54'="",
E54'="",
E54'=
0),"",
M54/
E54)
=
IF(
OR(
Y54'="",
N54'=""),"",
Y54/
N54)
=
IF(
OR(
Z54'="",
O54'=""),"",
Z54/
O54)
=
IF(
OR(
S55'="",
S55'="
NA"),"",
S55*(
1+$
T55))
=
IF(
OR(
M55'="",
E55'="",
E55'=
0),"",
M55/
E55)
=
IF(
OR(
Y55'="",
N55'=""),"",
Y55/
N55)
=
IF(
OR(
Z55'="",
O55'=""),"",
Z55/
O55)
=
IF(
OR(
S56'="",
S56'="
NA"),"",
S56*(
1+$
T56))
=
IF(
OR(
M56'="",
E56'="",
E56'=
0),"",
M56/
E56)
=
IF(
OR(
Y56'="",
N56'=""),"",
Y56/
N56)
=
IF(
OR(
Z56'="",
O56'=""),"",
Z56/
O56)
=
IF(
OR(
S57'="",
S57'="
NA"),"",
S57*(
1+$
T57))
=
IF(
OR(
M57'="",
E57'="",
E57'=
0),"",
M57/
E57)
=
IF(
OR(
Y57'="",
N57'=""),"",
Y57/
N57)
=
IF(
OR(
Z57'="",
O57'=""),"",
Z57/
O57)
=
IF(
OR(
S58'="",
S58'="
NA"),"",
S58*(
1+$
T58))
=
IF(
OR(
M58'="",
E58'="",
E58'=
0),"",
M58/
E58)
=
IF(
OR(
Y58'="",
N58'=""),"",
Y58/
N58)
=
IF(
OR(
Z58'="",
O58'=""),"",
Z58/
O58)
=
IF(
OR(
S59'="",
S59'="
NA"),"",
S59*(
1+$
T59))
=
IF(
OR(
M59'="",
E59'="",
E59'=
0),"",
M59/
E59)
=
IF(
OR(
Y59'="",
N59'=""),"",
Y59/
N59)
=
IF(
OR(
Z59'="",
O59'=""),"",
Z59/
O59)

February
14,
2003
7
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
C
D
E
F
G
H
I
J
Survey
Agency
State
Flow
No.
of
Categorical
GM
Categorical
GM
Non­
Cat.
G
M
Non­
Cat.
G
M
#
of
MFJS
Number
(
mgd)
IU
433
Others
Regulated
Unregulated
Electroplating
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
112
113
114
115
116
20
LA
Whittier
Narrows
WRP
CA
7.6
246
9
0
2
0
36
20
LA
Saugus
WRP
CA
5.5
13
0
1
1
0
0
20
LA
San
Jose
Creek
WRP
CA
92.9
351
13
3
1
0
48
21
South
San
Francisco
(
SBSA)
CA
20.3
38
16
8
0
0
5
22
Chino
Basin
Municipal
Water
District
CA
NA
1200
1
1
0
0
2
23
IEUA
Regional
Plant
#
1
CA
38.8
23
Fontana
Carbon
Cayon
Water
Reclamation
CA
8.8
23
Fontana
Regional
Plant
#
2
CA
3.9
23
Fontana
Regional
Plant
#
4
CA
3.8
24
City
of
Tacoma
WA
23.0
3387
0
12
2
35
5
24
City
of
Tacoma,
Central
Treatment
Plant
WA
4.4
25
Dallas
Water
Utilities
(
Central)
TX
155.5
129
24
12
0
0
5
25
Dallas
Southside
WWTP
TX
87.0
26
Blacksburg­
VPI
Sanitation
Authority
VA
5.2
2
2
0
0
0
0
27
Virginia
Beach
VIP
VA
27.6
17
1
0
10
0
1
27
Virginia
Beach
Atlantic
VA
27.5
16
1
0
3
0
0
27
Virginia
Beach
Nansemond
VA
17.2
8
0
0
2
0
1
27
Virginia
Beach
Chesapeake
­
Elizabeth
VA
16.9
7
0
0
2
1
0
27
Virginia
Beach
Williamsburg
VA
14.0
12
2
0
3
0
2
27
Virginia
Beach
James
River
VA
13.1
13
1
0
6
0
0
27
Virginia
Beach
Boat
Harbor
VA
12.5
17
2
0
4
2
4
27
Virginia
Beach
Army
Base
VA
11.4
4
0
0
1
0
0
27
Virginia
Beach
York
River
VA
10.4
12
0
0
5
1
1
28
Fox
Lake
Northwest
Regional
IL
6.1
3
2
1
1
0
3
28
Fox
Lake
Tall
Oaks
IL
0.4
29
Fox
River
WRD
South
Plant
IL
15.0
4
1
0
0
0
1
29
Fox
River
WRD
North
Plant
IL
5.0
7
2
0
0
0
2
29
Rox
River
WRD
West
Plant
IL
0.7
1
0
0
0
0
1
30
Minneapolis­
St
Paul
Metropolitan
MN
203.9
463
21
1
15
1
88
30
ST.
Paul
Seneca
WWTP
MN
34.5
30
ST.
Paul
Blue
Lake
WWTP
MN
24.3
30
St.
Paul
Empire
WWTP
MN
8.0
15
0
0
0
0
2
30
ST.
Paul
Stillwater
WWTP
MN
3.1
30
St.
Paul
Cottage
Grove
WWTP
MN
2.1
30
St.
Paul
Hasting
WWTP
MN
1.8
30
St.
Paul
Rosemount
MN
0.7
31
City
of
Everett
WA
17.6
25
1
0
0
0
6
32
Spokane
WA
40.0
9
3
4
0
40
4
33
Unified
Sewerage
Agency
(
Durham)
OR
22.0
72
0
0
0
0
11
33
USA
Rock
Creek
OR
29.9
55
0
0
0
0
12
33
USA
Hillsboro
OR
4.6
13
0
0
0
0
3
33
USA
Hillsboro
Forrest
Grove
OR
3.7
12
0
0
0
0
1
34
Detroit
MI
620.0
2125
80
84
33
1328
134
35
Kansas
City
Blue
River
MO
75.0
35
4
0
0
7
13
35
Kansas
City
Birmingham
MO
20.0
4
1
0
0
1
0
35
Kansas
City
Westside
MO
17.0
16
0
0
0
4
5
35
Kansas
City
Todd
Creek
MO
1.4
2
2
0
0
0
0
35
Kansas
City
Rocky
Branch
MO
0.7
35
Kansas
CityFishing
River
MO
0.2
35
KC
Northland
Mobile
Home
MO
0.1
35
KC
Industrial
Park
MI
0.0
36
Jacksonville
(
JEA)
FL
28.1
64
1
4
2
0
1
36
Jacksonville
District
4
FL
11.8
7
2
1
0
0
0
36
Jacksonville
District
3
FL
7.4
1
0
0
0
0
0
36
Jacksonville
District
5
FL
5.6
1
1
0
0
0
0
36
Jacksonville
District
2
FL
4.3
7
0
0
0
0
0
37
City
of
Independence
MO
9.8
400
0
0
0
0
4
February
14,
2003
8
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
K
L
M
N
O
P
Q
#
of
Non­
Cat.
Oily
Waste
#
of
Non­
Cat.
Oily
Waste
Total
Total
Permitting
­
Labor
Hrs
Total
Permitting
­
Labor
Hrs
Permitting
­
Costs
Permitting
­
Costs
Regulated
Unregulated
MP&
M
Sites
Implement
Yearly
Implement
Yearly
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
112
113
114
115
116
2
0
=
SUM(
F60:
L60)
0
0
=
SUM(
F61:
L61)
1
0
=
SUM(
F62:
L62)
0
0
=
SUM(
F63:
L63)
1,100
260
=
N63*
R63*(
1+
T63)
=
O63*
R63*(
1+
T63)
0
0
=
SUM(
F64:
L64)
101
38
=
N64*
R64*(
1+
T64)
=
O64*
R64*(
1+
T64)
=
SUM(
F65:
L65)
$
0
$
0
=
SUM(
F66:
L66)
=
N66*
R66*(
1+
T66)
=
O66*
R66*(
1+
T66)
=
SUM(
F67:
L67)
=
N67*
R67*(
1+
T67)
=
O67*
R67*(
1+
T67)
=
SUM(
F68:
L68)
=
N68*
R68*(
1+
T68)
=
O68*
R68*(
1+
T68)
2
12
=
SUM(
F69:
L69)
239
179
=
N69*
R69*(
1+
T69)
=
O69*
R69*(
1+
T69)
=
SUM(
F70:
L70)
0
0
=
SUM(
F71:
L71)
2,060
1,115
=
N71*
R71*(
1+
T71)
=
O71*
R71*(
1+
T71)
=
SUM(
F72:
L72)
0
0
=
SUM(
F73:
L73)
=
N73*
R73*(
1+
T73)
=
O73*
R73*(
1+
T73)
4
1
=
SUM(
F74:
L74)
1,457
1,015
=
N74*
R74*(
1+
T74)
=
O74*
R74*(
1+
T74)
3
9
=
SUM(
F75:
L75)
3
2
=
SUM(
F76:
L76)
2
2
=
SUM(
F77:
L77)
4
1
=
SUM(
F78:
L78)
0
6
=
SUM(
F79:
L79)
3
2
=
SUM(
F80:
L80)
2
1
=
SUM(
F81:
L81)
3
2
=
SUM(
F82:
L82)
0
0
=
SUM(
F83:
L83)
=
N83*
R83*(
1+
T83)
=
O83*
R83*(
1+
T83)
=
SUM(
F84:
L84)
2
0
=
SUM(
F85:
L85)
415
280
=
N85*
R85*(
1+
T85)
=
O85*
R85*(
1+
T85)
3
0
=
SUM(
F86:
L86)
0
0
=
SUM(
F87:
L87)
4
0
=
SUM(
F88:
L88)
2,625
763
=
N88*
R88*(
1+
T88)
=
O88*
R88*(
1+
T88)
=
SUM(
F89:
L89)
=
SUM(
F90:
L90)
0
0
=
SUM(
F91:
L91)
=
SUM(
F92:
L92)
=
SUM(
F93:
L93)
=
SUM(
F94:
L94)
=
SUM(
F95:
L95)
0
0
=
SUM(
F96:
L96)
248
212
=
N96*
R96*(
1+
T96)
=
O96*
R96*(
1+
T96)
0
5
=
SUM(
F97:
L97)
3,100
1,110
=
N97*
R97*(
1+
T97)
=
O97*
R97*(
1+
T97)
0
0
=
SUM(
F98:
L98)
980
240
=
N98*
R98*(
1+
T98)
=
O98*
R98*(
1+
T98)
0
0
=
SUM(
F99:
L99)
0
0
=
SUM(
F100:
L100)
0
0
=
SUM(
F101:
L101)
25
322
=
SUM(
F102:
L102)
78,260
23,190
=
N102*
R102*(
1+
T102)
=
O102*
R102*(
1+
T102)
1
10
=
SUM(
F103:
L103)
4,750
1,380
=
N103*
S103*(
1+
T103)
=
O103*
S103*(
1+
T103)
0
2
=
SUM(
F104:
L104)
790
680
=
N104*
R103*(
1+
T104)
=
O104*
R103*(
1+
T104)
1
6
=
SUM(
F105:
L105)
0
0
=
SUM(
F106:
L106)
=
SUM(
F107:
L107)
=
SUM(
F108:
L108)
=
SUM(
F109:
L109)
=
SUM(
F110:
L110)
2
0
=
SUM(
F111:
L111)
1,280
480
=
N111*
R111*(
1+
T111)
=
O111*
R111*(
1+
T111)
1
0
=
SUM(
F112:
L112)
0
0
=
SUM(
F113:
L113)
0
0
=
SUM(
F114:
L114)
0
0
=
SUM(
F115:
L115)
1
2
=
SUM(
F116:
L116)
180
54
=
N116*
R116*(
1+
T116)
=
O116*
R116*(
1+
T116)

February
14,
2003
9
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
R
S
T
U
V
W
X
Y
Z
Labor
Rate
Labor
Rate
Labor
Rate
Analytical
Costs
Analytical
Costs
Sampling
Costs
Sampling
Costs
Management
Salary
Hrs
Management
Salary
Hrs
Hourly
Salary
Overhead
factor
Implement
Yearly
Implement
Yearly
Implement
Yearly
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
112
113
114
115
116
$
28.49
$
39.07
0.47
$
142,000.00
$
142,000.00
$
20,300.00
$
20,300.00
180
105
$
14.00
$
24.00
0.4
$
1,200.00
$
4,800.00
$
480.00
$
1,920.00
80
20
$
50.00
$
75.00
0.5
$
25.00
$
39.00
0.23
$
54,400.00
$
54,400.00
$
4,216.00
$
4,216.00
239
179
$
18.00
$
21.00
0.2
$
130,000.00
$
130,000.00
$
40,000.00
$
40,000.00
250
50
$
15.40
$
29.73
0.6331
$
284,188.00
$
294,912.00
$
79,977.00
$
82,995.00
544
360
$
17.50
$
25.00
0.30
$
22.61
$
25.78
1
$
30,000.00
$
30,000.00
$
17,000.00
$
17,000.00
60
45
$
25.09
$
33.80
0.59
$
27,000.00
$
22,000.00
$
110,000.00
$
85,000.00
200
100
$
27.45
$
34.59
0.29
$
8,400.00
$
16,800.00
$
6,600.00
$
13,200.00
60
20
$
20.00
$
30.00
0.68
$
100,000.00
$
75,000.00
$
100,000.00
$
100,000.00
2,000
1,000
$
23.00
$
30.00
0.38
$
10,000.00
$
7,000.00
$
20,000.00
$
10,000.00
400
400
$
870,000.00
$
87,000.00
$
2,100,000.00
$
1,050,000.00
$
12.50
$
23.00
0.36
$
33,170.00
$
33,170.00
$
14,000.00
$
1,000.00
4,750
1,380
$
20.00
$
40.00
0.5
$
15,000.00
$
5,000.00
$
10,000.00
$
5,000.00
480
120
$
15.77
$
37.40
0.36
$
3,764.00
$
3,764.00
$
363.00
$
363.00
300
75
February
14,
2003
10
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
AA
AB
AC
AD
AE
Management
Overhead
Costs
Management
Overhead
Costs
Total
Costs
Total
Costs
Permitting
Costs
Per
Facility
Implement
Yearly
Implement
Yearly
Implement
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
112
113
114
115
116
=
Y63*
S63*(
1+
T63)
=
Z63*
S63*(
1+
T63)
=
P63+
U63+
W63+
AA63
=
Q63+
V63+
X63+
AB63
=
P63/
M63
=
Y64*
S64*(
1+
T64)
=
Z64*
S64*(
1+
T64)
=
P64+
U64+
W64+
AA64
=
Q64+
V64+
X64+
AB64
=
P64/
M64
=
Y69*
S69*(
1+
T69)
=
Z69*
S69*(
1+
T69)
=
P69+
U69+
W69+
AA69
=
Q69+
V69+
X69+
AB69
=
P69/
M69
=
Y71*
S71*(
1+
T71)
=
Z71*
S71*(
1+
T71)
=
P71+
U71+
W71+
AA71
=
Q71+
V71+
X71+
AB71
=
P71/
M71
=
Y73*
S73*(
1+
T73)
=
Z73*
S73*(
1+
T73)
=
P73+
U73+
W73+
AA73
=
Q73+
V73+
X73+
AB73
=
Y74*
S74*(
1+
T74)
=
Z74*
S74*(
1+
T74)
=
P74+
U74+
W74+
AA74
=
Q74+
V74+
X74+
AB74
=
P74/
106
=
Y83*
S83*(
1+
T83)
=
Z83*
S83*(
1+
T83)
$
0.00
$
0.00
=
Y85*
S85*(
1+
T85)
=
Z85*
S85*(
1+
T85)
=
P85+
U85+
W85+
AA85
=
Q85+
V85+
X85+
AB85
=
P85/
12
=
Y88*
S88*(
1+
T88)
=
Z88*
S88*(
1+
T88)
=
P88+
U88+
W88+
AA88
=
Q88+
V88+
X88+
AB88
=
P88/
132
=
Y96*
S96*(
1+
T96)
=
Z96*
S96*(
1+
T96)
=
P96+
U96+
W96+
AA96
=
Q96+
V96+
X96+
AB96
=
P96/
M96
=
Y97*
S97*(
1+
T97)
=
Z97*
S97*(
1+
T97)
=
P97+
U97+
W97+
AA97
=
Q97+
V97+
X97+
AB97
=
P97/
M97
=
Y98*
S98*(
1+
T98)
=
Z98*
S98*(
1+
T98)
=
P98+
U98+
W98+
AA98
=
Q98+
V98+
X98+
AB98
=
P98/
27
$
5,650,000.00
$
816,000.00
=
P102+
U102+
W102+
AA102
=
Q102+
V102+
X102+
AB102
=
Y103*
S103*(
1+
T103)
=
Z103*
S103*(
1+
T103)
=
P103+
U103+
W103+
AA103+
P104
=
Q103+
V103+
X103+
AB103+
Q104
=
P103/
57
=
Y111*
S111*(
1+
T111)
=
Z111*
S111*(
1+
T111)
=
P111+
U111+
W111+
AA111
=
Q111+
V111+
X111+
AB111
=
P111/
15
=
Y116*
S116*(
1+
T116)
=
Z116*
S116*(
1+
T116)
=
P116+
U116+
W116+
AA116
=
Q116+
V116+
X116+
AB116
=
P116/
M116
February
14,
2003
11
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
AF
AG
AH
AI
AJ
Permitting
Costs
Per
Facility
Total
Costs
Per
Facility
Total
Costs
Per
Facility
Yearly
Implement
Yearly
Data
(
1'=
yes)
Loaded
Hourly
Rate
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
112
113
114
115
116
=
IF(
OR(
R60'="",
R60'="
NA"),"",
R60*(
1+$
T60))
=
IF(
OR(
R61'="",
R61'="
NA"),"",
R61*(
1+$
T61))
=
IF(
OR(
R62'="",
R62'="
NA"),"",
R62*(
1+$
T62))
=
Q63/
M63
=
AC63/
M63
=
AD63/
M63
=
IF(
OR(
R63'="",
R63'="
NA"),"",
R63*(
1+$
T63))
=
Q64/
M64
=
AC64/
M64
=
AD64/
M64
=
IF(
OR(
R64'="",
R64'="
NA"),"",
R64*(
1+$
T64))
=
IF(
OR(
R65'="",
R65'="
NA"),"",
R65*(
1+$
T65))
=
IF(
OR(
R66'="",
R66'="
NA"),"",
R66*(
1+$
T66))
=
IF(
OR(
R67'="",
R67'="
NA"),"",
R67*(
1+$
T67))
=
IF(
OR(
R68'="",
R68'="
NA"),"",
R68*(
1+$
T68))
=
Q69/
M69
=
AC69/
M69
=
AD69/
M69
=
IF(
OR(
R69'="",
R69'="
NA"),"",
R69*(
1+$
T69))
=
IF(
OR(
R70'="",
R70'="
NA"),"",
R70*(
1+$
T70))
=
Q71/
M71
=
AC71/
M71
=
AD71/
M71
=
IF(
OR(
R71'="",
R71'="
NA"),"",
R71*(
1+$
T71))
=
IF(
OR(
R72'="",
R72'="
NA"),"",
R72*(
1+$
T72))
=
IF(
OR(
R73'="",
R73'="
NA"),"",
R73*(
1+$
T73))
=
Q74/
106
=
AC74/
106
=
AD74/
106
=
IF(
OR(
R74'="",
R74'="
NA"),"",
R74*(
1+$
T74))
=
IF(
OR(
R75'="",
R75'="
NA"),"",
R75*(
1+$
T75))
=
IF(
OR(
R76'="",
R76'="
NA"),"",
R76*(
1+$
T76))
=
IF(
OR(
R77'="",
R77'="
NA"),"",
R77*(
1+$
T77))
=
IF(
OR(
R78'="",
R78'="
NA"),"",
R78*(
1+$
T78))
=
IF(
OR(
R79'="",
R79'="
NA"),"",
R79*(
1+$
T79))
=
IF(
OR(
R80'="",
R80'="
NA"),"",
R80*(
1+$
T80))
=
IF(
OR(
R81'="",
R81'="
NA"),"",
R81*(
1+$
T81))
=
IF(
OR(
R82'="",
R82'="
NA"),"",
R82*(
1+$
T82))
=
IF(
OR(
R83'="",
R83'="
NA"),"",
R83*(
1+$
T83))
=
IF(
OR(
R84'="",
R84'="
NA"),"",
R84*(
1+$
T84))
=
Q85/
12
=
AC85/
12
=
AD85/
12
=
IF(
OR(
R85'="",
R85'="
NA"),"",
R85*(
1+$
T85))
=
IF(
OR(
R86'="",
R86'="
NA"),"",
R86*(
1+$
T86))
=
IF(
OR(
R87'="",
R87'="
NA"),"",
R87*(
1+$
T87))
=
Q88/
132
=
AC88/
132
=
AD88/
132
=
IF(
OR(
R88'="",
R88'="
NA"),"",
R88*(
1+$
T88))
=
IF(
OR(
R89'="",
R89'="
NA"),"",
R89*(
1+$
T89))
=
IF(
OR(
R90'="",
R90'="
NA"),"",
R90*(
1+$
T90))
=
IF(
OR(
R91'="",
R91'="
NA"),"",
R91*(
1+$
T91))
=
IF(
OR(
R92'="",
R92'="
NA"),"",
R92*(
1+$
T92))
=
IF(
OR(
R93'="",
R93'="
NA"),"",
R93*(
1+$
T93))
=
IF(
OR(
R94'="",
R94'="
NA"),"",
R94*(
1+$
T94))
=
IF(
OR(
R95'="",
R95'="
NA"),"",
R95*(
1+$
T95))
=
Q96/
M96
=
AC96/
M96
=
AD96/
M96
=
IF(
OR(
R96'="",
R96'="
NA"),"",
R96*(
1+$
T96))
=
Q97/
M97
=
AC97/
M97
=
AD97/
M97
=
IF(
OR(
R97'="",
R97'="
NA"),"",
R97*(
1+$
T97))
=
Q98/
27
=
AC98/
27
=
AD98/
27
=
IF(
OR(
R98'="",
R98'="
NA"),"",
R98*(
1+$
T98))
=
IF(
OR(
R99'="",
R99'="
NA"),"",
R99*(
1+$
T99))
=
IF(
OR(
R100'="",
R100'="
NA"),"",
R100*(
1+$
T100))
=
IF(
OR(
R101'="",
R101'="
NA"),"",
R101*(
1+$
T101))
=
AC102/
M102
=
AD102/
M102
=
IF(
OR(
R102'="",
R102'="
NA"),"",
R102*(
1+$
T102))
=
Q103/
57
=
AC103/
57
=
AD103/
57
=
IF(
OR(
R103'="",
R103'="
NA"),"",
R103*(
1+$
T103))
=
IF(
OR(
R104'="",
R104'="
NA"),"",
R104*(
1+$
T104))
=
IF(
OR(
R105'="",
R105'="
NA"),"",
R105*(
1+$
T105))
=
IF(
OR(
R106'="",
R106'="
NA"),"",
R106*(
1+$
T106))
=
IF(
OR(
R107'="",
R107'="
NA"),"",
R107*(
1+$
T107))
=
IF(
OR(
R108'="",
R108'="
NA"),"",
R108*(
1+$
T108))
=
IF(
OR(
R109'="",
R109'="
NA"),"",
R109*(
1+$
T109))
=
IF(
OR(
R110'="",
R110'="
NA"),"",
R110*(
1+$
T110))
=
Q111/
15
=
AC111/
15
=
AD111/
15
=
IF(
OR(
R111'="",
R111'="
NA"),"",
R111*(
1+$
T111))
=
IF(
OR(
R112'="",
R112'="
NA"),"",
R112*(
1+$
T112))
=
IF(
OR(
R113'="",
R113'="
NA"),"",
R113*(
1+$
T113))
=
IF(
OR(
R114'="",
R114'="
NA"),"",
R114*(
1+$
T114))
=
IF(
OR(
R115'="",
R115'="
NA"),"",
R115*(
1+$
T115))
=
Q116/
M116
=
AC116/
M116
=
AD116/
M116
=
IF(
OR(
R116'="",
R116'="
NA"),"",
R116*(
1+$
T116))

February
14,
2003
12
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
AK
AL
AM
AN
Loaded
Salary
Rate
MP&
M
Site/
IU
Oversight­
Permitting
Ratio
(
Impl)
Oversight­
Permitting
Ratio
(
Subs)
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
112
113
114
115
116
=
IF(
OR(
S60'="",
S60'="
NA"),"",
S60*(
1+$
T60))
=
IF(
OR(
M60'="",
E60'="",
E60'=
0),"",
M60/
E60)
=
IF(
OR(
Y60'="",
N60'=""),"",
Y60/
N60)
=
IF(
OR(
Z60'="",
O60'=""),"",
Z60/
O60)
=
IF(
OR(
S61'="",
S61'="
NA"),"",
S61*(
1+$
T61))
=
IF(
OR(
M61'="",
E61'="",
E61'=
0),"",
M61/
E61)
=
IF(
OR(
Y61'="",
N61'=""),"",
Y61/
N61)
=
IF(
OR(
Z61'="",
O61'=""),"",
Z61/
O61)
=
IF(
OR(
S62'="",
S62'="
NA"),"",
S62*(
1+$
T62))
=
IF(
OR(
M62'="",
E62'="",
E62'=
0),"",
M62/
E62)
=
IF(
OR(
Y62'="",
N62'=""),"",
Y62/
N62)
=
IF(
OR(
Z62'="",
O62'=""),"",
Z62/
O62)
=
IF(
OR(
S63'="",
S63'="
NA"),"",
S63*(
1+$
T63))
=
IF(
OR(
M63'="",
E63'="",
E63'=
0),"",
M63/
E63)
=
IF(
OR(
Y63'="",
N63'=""),"",
Y63/
N63)
=
IF(
OR(
Z63'="",
O63'=""),"",
Z63/
O63)
=
IF(
OR(
S64'="",
S64'="
NA"),"",
S64*(
1+$
T64))
=
IF(
OR(
M64'="",
E64'="",
E64'=
0),"",
M64/
E64)
=
IF(
OR(
Y64'="",
N64'=""),"",
Y64/
N64)
=
IF(
OR(
Z64'="",
O64'=""),"",
Z64/
O64)
=
IF(
OR(
S65'="",
S65'="
NA"),"",
S65*(
1+$
T65))
=
IF(
OR(
M65'="",
E65'="",
E65'=
0),"",
M65/
E65)
=
IF(
OR(
Y65'="",
N65'=""),"",
Y65/
N65)
=
IF(
OR(
Z65'="",
O65'=""),"",
Z65/
O65)
=
IF(
OR(
S66'="",
S66'="
NA"),"",
S66*(
1+$
T66))
=
IF(
OR(
M66'="",
E66'="",
E66'=
0),"",
M66/
E66)
=
IF(
OR(
Y66'="",
N66'=""),"",
Y66/
N66)
=
IF(
OR(
Z66'="",
O66'=""),"",
Z66/
O66)
=
IF(
OR(
S67'="",
S67'="
NA"),"",
S67*(
1+$
T67))
=
IF(
OR(
M67'="",
E67'="",
E67'=
0),"",
M67/
E67)
=
IF(
OR(
Y67'="",
N67'=""),"",
Y67/
N67)
=
IF(
OR(
Z67'="",
O67'=""),"",
Z67/
O67)
=
IF(
OR(
S68'="",
S68'="
NA"),"",
S68*(
1+$
T68))
=
IF(
OR(
M68'="",
E68'="",
E68'=
0),"",
M68/
E68)
=
IF(
OR(
Y68'="",
N68'=""),"",
Y68/
N68)
=
IF(
OR(
Z68'="",
O68'=""),"",
Z68/
O68)
=
IF(
OR(
S69'="",
S69'="
NA"),"",
S69*(
1+$
T69))
=
IF(
OR(
M69'="",
E69'="",
E69'=
0),"",
M69/
E69)
=
IF(
OR(
Y69'="",
N69'=""),"",
Y69/
N69)
=
IF(
OR(
Z69'="",
O69'=""),"",
Z69/
O69)
=
IF(
OR(
S70'="",
S70'="
NA"),"",
S70*(
1+$
T70))
=
IF(
OR(
M70'="",
E70'="",
E70'=
0),"",
M70/
E70)
=
IF(
OR(
Y70'="",
N70'=""),"",
Y70/
N70)
=
IF(
OR(
Z70'="",
O70'=""),"",
Z70/
O70)
=
IF(
OR(
S71'="",
S71'="
NA"),"",
S71*(
1+$
T71))
=
IF(
OR(
M71'="",
E71'="",
E71'=
0),"",
M71/
E71)
=
IF(
OR(
Y71'="",
N71'=""),"",
Y71/
N71)
=
IF(
OR(
Z71'="",
O71'=""),"",
Z71/
O71)
=
IF(
OR(
S72'="",
S72'="
NA"),"",
S72*(
1+$
T72))
=
IF(
OR(
M72'="",
E72'="",
E72'=
0),"",
M72/
E72)
=
IF(
OR(
Y72'="",
N72'=""),"",
Y72/
N72)
=
IF(
OR(
Z72'="",
O72'=""),"",
Z72/
O72)
=
IF(
OR(
S73'="",
S73'="
NA"),"",
S73*(
1+$
T73))
=
IF(
OR(
M73'="",
E73'="",
E73'=
0),"",
M73/
E73)
=
IF(
OR(
Y73'="",
N73'=""),"",
Y73/
N73)
=
IF(
OR(
Z73'="",
O73'=""),"",
Z73/
O73)
=
IF(
OR(
S74'="",
S74'="
NA"),"",
S74*(
1+$
T74))
=
IF(
OR(
M74'="",
E74'="",
E74'=
0),"",
M74/
E74)
=
IF(
OR(
Y74'="",
N74'=""),"",
Y74/
N74)
=
IF(
OR(
Z74'="",
O74'=""),"",
Z74/
O74)
=
IF(
OR(
S75'="",
S75'="
NA"),"",
S75*(
1+$
T75))
=
IF(
OR(
M75'="",
E75'="",
E75'=
0),"",
M75/
E75)
=
IF(
OR(
Y75'="",
N75'=""),"",
Y75/
N75)
=
IF(
OR(
Z75'="",
O75'=""),"",
Z75/
O75)
=
IF(
OR(
S76'="",
S76'="
NA"),"",
S76*(
1+$
T76))
=
IF(
OR(
M76'="",
E76'="",
E76'=
0),"",
M76/
E76)
=
IF(
OR(
Y76'="",
N76'=""),"",
Y76/
N76)
=
IF(
OR(
Z76'="",
O76'=""),"",
Z76/
O76)
=
IF(
OR(
S77'="",
S77'="
NA"),"",
S77*(
1+$
T77))
=
IF(
OR(
M77'="",
E77'="",
E77'=
0),"",
M77/
E77)
=
IF(
OR(
Y77'="",
N77'=""),"",
Y77/
N77)
=
IF(
OR(
Z77'="",
O77'=""),"",
Z77/
O77)
=
IF(
OR(
S78'="",
S78'="
NA"),"",
S78*(
1+$
T78))
=
IF(
OR(
M78'="",
E78'="",
E78'=
0),"",
M78/
E78)
=
IF(
OR(
Y78'="",
N78'=""),"",
Y78/
N78)
=
IF(
OR(
Z78'="",
O78'=""),"",
Z78/
O78)
=
IF(
OR(
S79'="",
S79'="
NA"),"",
S79*(
1+$
T79))
=
IF(
OR(
M79'="",
E79'="",
E79'=
0),"",
M79/
E79)
=
IF(
OR(
Y79'="",
N79'=""),"",
Y79/
N79)
=
IF(
OR(
Z79'="",
O79'=""),"",
Z79/
O79)
=
IF(
OR(
S80'="",
S80'="
NA"),"",
S80*(
1+$
T80))
=
IF(
OR(
M80'="",
E80'="",
E80'=
0),"",
M80/
E80)
=
IF(
OR(
Y80'="",
N80'=""),"",
Y80/
N80)
=
IF(
OR(
Z80'="",
O80'=""),"",
Z80/
O80)
=
IF(
OR(
S81'="",
S81'="
NA"),"",
S81*(
1+$
T81))
=
IF(
OR(
M81'="",
E81'="",
E81'=
0),"",
M81/
E81)
=
IF(
OR(
Y81'="",
N81'=""),"",
Y81/
N81)
=
IF(
OR(
Z81'="",
O81'=""),"",
Z81/
O81)
=
IF(
OR(
S82'="",
S82'="
NA"),"",
S82*(
1+$
T82))
=
IF(
OR(
M82'="",
E82'="",
E82'=
0),"",
M82/
E82)
=
IF(
OR(
Y82'="",
N82'=""),"",
Y82/
N82)
=
IF(
OR(
Z82'="",
O82'=""),"",
Z82/
O82)
=
IF(
OR(
S83'="",
S83'="
NA"),"",
S83*(
1+$
T83))
=
IF(
OR(
M83'="",
E83'="",
E83'=
0),"",
M83/
E83)
=
IF(
OR(
Y83'="",
N83'=""),"",
Y83/
N83)
=
IF(
OR(
Z83'="",
O83'=""),"",
Z83/
O83)
=
IF(
OR(
S84'="",
S84'="
NA"),"",
S84*(
1+$
T84))
=
IF(
OR(
M84'="",
E84'="",
E84'=
0),"",
M84/
E84)
=
IF(
OR(
Y84'="",
N84'=""),"",
Y84/
N84)
=
IF(
OR(
Z84'="",
O84'=""),"",
Z84/
O84)
=
IF(
OR(
S85'="",
S85'="
NA"),"",
S85*(
1+$
T85))
=
IF(
OR(
M85'="",
E85'="",
E85'=
0),"",
M85/
E85)
=
IF(
OR(
Y85'="",
N85'=""),"",
Y85/
N85)
=
IF(
OR(
Z85'="",
O85'=""),"",
Z85/
O85)
=
IF(
OR(
S86'="",
S86'="
NA"),"",
S86*(
1+$
T86))
=
IF(
OR(
M86'="",
E86'="",
E86'=
0),"",
M86/
E86)
=
IF(
OR(
Y86'="",
N86'=""),"",
Y86/
N86)
=
IF(
OR(
Z86'="",
O86'=""),"",
Z86/
O86)
=
IF(
OR(
S87'="",
S87'="
NA"),"",
S87*(
1+$
T87))
=
IF(
OR(
M87'="",
E87'="",
E87'=
0),"",
M87/
E87)
=
IF(
OR(
Y87'="",
N87'=""),"",
Y87/
N87)
=
IF(
OR(
Z87'="",
O87'=""),"",
Z87/
O87)
=
IF(
OR(
S88'="",
S88'="
NA"),"",
S88*(
1+$
T88))
=
IF(
OR(
M88'="",
E88'="",
E88'=
0),"",
M88/
E88)
=
IF(
OR(
Y88'="",
N88'=""),"",
Y88/
N88)
=
IF(
OR(
Z88'="",
O88'=""),"",
Z88/
O88)
=
IF(
OR(
S89'="",
S89'="
NA"),"",
S89*(
1+$
T89))
=
IF(
OR(
M89'="",
E89'="",
E89'=
0),"",
M89/
E89)
=
IF(
OR(
Y89'="",
N89'=""),"",
Y89/
N89)
=
IF(
OR(
Z89'="",
O89'=""),"",
Z89/
O89)
=
IF(
OR(
S90'="",
S90'="
NA"),"",
S90*(
1+$
T90))
=
IF(
OR(
M90'="",
E90'="",
E90'=
0),"",
M90/
E90)
=
IF(
OR(
Y90'="",
N90'=""),"",
Y90/
N90)
=
IF(
OR(
Z90'="",
O90'=""),"",
Z90/
O90)
=
IF(
OR(
S91'="",
S91'="
NA"),"",
S91*(
1+$
T91))
=
IF(
OR(
M91'="",
E91'="",
E91'=
0),"",
M91/
E91)
=
IF(
OR(
Y91'="",
N91'=""),"",
Y91/
N91)
=
IF(
OR(
Z91'="",
O91'=""),"",
Z91/
O91)
=
IF(
OR(
S92'="",
S92'="
NA"),"",
S92*(
1+$
T92))
=
IF(
OR(
M92'="",
E92'="",
E92'=
0),"",
M92/
E92)
=
IF(
OR(
Y92'="",
N92'=""),"",
Y92/
N92)
=
IF(
OR(
Z92'="",
O92'=""),"",
Z92/
O92)
=
IF(
OR(
S93'="",
S93'="
NA"),"",
S93*(
1+$
T93))
=
IF(
OR(
M93'="",
E93'="",
E93'=
0),"",
M93/
E93)
=
IF(
OR(
Y93'="",
N93'=""),"",
Y93/
N93)
=
IF(
OR(
Z93'="",
O93'=""),"",
Z93/
O93)
=
IF(
OR(
S94'="",
S94'="
NA"),"",
S94*(
1+$
T94))
=
IF(
OR(
M94'="",
E94'="",
E94'=
0),"",
M94/
E94)
=
IF(
OR(
Y94'="",
N94'=""),"",
Y94/
N94)
=
IF(
OR(
Z94'="",
O94'=""),"",
Z94/
O94)
=
IF(
OR(
S95'="",
S95'="
NA"),"",
S95*(
1+$
T95))
=
IF(
OR(
M95'="",
E95'="",
E95'=
0),"",
M95/
E95)
=
IF(
OR(
Y95'="",
N95'=""),"",
Y95/
N95)
=
IF(
OR(
Z95'="",
O95'=""),"",
Z95/
O95)
=
IF(
OR(
S96'="",
S96'="
NA"),"",
S96*(
1+$
T96))
=
IF(
OR(
M96'="",
E96'="",
E96'=
0),"",
M96/
E96)
=
IF(
OR(
Y96'="",
N96'=""),"",
Y96/
N96)
=
IF(
OR(
Z96'="",
O96'=""),"",
Z96/
O96)
=
IF(
OR(
S97'="",
S97'="
NA"),"",
S97*(
1+$
T97))
=
IF(
OR(
M97'="",
E97'="",
E97'=
0),"",
M97/
E97)
=
IF(
OR(
Y97'="",
N97'=""),"",
Y97/
N97)
=
IF(
OR(
Z97'="",
O97'=""),"",
Z97/
O97)
=
IF(
OR(
S98'="",
S98'="
NA"),"",
S98*(
1+$
T98))
=
IF(
OR(
M98'="",
E98'="",
E98'=
0),"",
M98/
E98)
=
IF(
OR(
Y98'="",
N98'=""),"",
Y98/
N98)
=
IF(
OR(
Z98'="",
O98'=""),"",
Z98/
O98)
=
IF(
OR(
S99'="",
S99'="
NA"),"",
S99*(
1+$
T99))
=
IF(
OR(
M99'="",
E99'="",
E99'=
0),"",
M99/
E99)
=
IF(
OR(
Y99'="",
N99'=""),"",
Y99/
N99)
=
IF(
OR(
Z99'="",
O99'=""),"",
Z99/
O99)
=
IF(
OR(
S100'="",
S100'="
NA"),"",
S100*(
1+$
T100))
=
IF(
OR(
M100'="",
E100'="",
E100'=
0),"",
M100/
E100)
=
IF(
OR(
Y100'="",
N100'=""),"",
Y100/
N100)
=
IF(
OR(
Z100'="",
O100'=""),"",
Z100/
O100)
=
IF(
OR(
S101'="",
S101'="
NA"),"",
S101*(
1+$
T101))
=
IF(
OR(
M101'="",
E101'="",
E101'=
0),"",
M101/
E101)
=
IF(
OR(
Y101'="",
N101'=""),"",
Y101/
N101)
=
IF(
OR(
Z101'="",
O101'=""),"",
Z101/
O101)
=
IF(
OR(
S102'="",
S102'="
NA"),"",
S102*(
1+$
T102))
=
IF(
OR(
M102'="",
E102'="",
E102'=
0),"",
M102/
E102)
=
IF(
OR(
Y102'="",
N102'=""),"",
Y102/
N102)
=
IF(
OR(
Z102'="",
O102'=""),"",
Z102/
O102)
=
IF(
OR(
S103'="",
S103'="
NA"),"",
S103*(
1+$
T103))
=
IF(
OR(
M103'="",
E103'="",
E103'=
0),"",
M103/
E103)
=
IF(
OR(
Y103'="",
N103'=""),"",
Y103/
N103)
=
IF(
OR(
Z103'="",
O103'=""),"",
Z103/
O103)
=
IF(
OR(
S104'="",
S104'="
NA"),"",
S104*(
1+$
T104))
=
IF(
OR(
M104'="",
E104'="",
E104'=
0),"",
M104/
E104)
=
IF(
OR(
Y104'="",
N104'=""),"",
Y104/
N104)
=
IF(
OR(
Z104'="",
O104'=""),"",
Z104/
O104)
=
IF(
OR(
S105'="",
S105'="
NA"),"",
S105*(
1+$
T105))
=
IF(
OR(
M105'="",
E105'="",
E105'=
0),"",
M105/
E105)
=
IF(
OR(
Y105'="",
N105'=""),"",
Y105/
N105)
=
IF(
OR(
Z105'="",
O105'=""),"",
Z105/
O105)
=
IF(
OR(
S106'="",
S106'="
NA"),"",
S106*(
1+$
T106))
=
IF(
OR(
M106'="",
E106'="",
E106'=
0),"",
M106/
E106)
=
IF(
OR(
Y106'="",
N106'=""),"",
Y106/
N106)
=
IF(
OR(
Z106'="",
O106'=""),"",
Z106/
O106)
=
IF(
OR(
S107'="",
S107'="
NA"),"",
S107*(
1+$
T107))
=
IF(
OR(
M107'="",
E107'="",
E107'=
0),"",
M107/
E107)
=
IF(
OR(
Y107'="",
N107'=""),"",
Y107/
N107)
=
IF(
OR(
Z107'="",
O107'=""),"",
Z107/
O107)
=
IF(
OR(
S108'="",
S108'="
NA"),"",
S108*(
1+$
T108))
=
IF(
OR(
M108'="",
E108'="",
E108'=
0),"",
M108/
E108)
=
IF(
OR(
Y108'="",
N108'=""),"",
Y108/
N108)
=
IF(
OR(
Z108'="",
O108'=""),"",
Z108/
O108)
=
IF(
OR(
S109'="",
S109'="
NA"),"",
S109*(
1+$
T109))
=
IF(
OR(
M109'="",
E109'="",
E109'=
0),"",
M109/
E109)
=
IF(
OR(
Y109'="",
N109'=""),"",
Y109/
N109)
=
IF(
OR(
Z109'="",
O109'=""),"",
Z109/
O109)
=
IF(
OR(
S110'="",
S110'="
NA"),"",
S110*(
1+$
T110))
=
IF(
OR(
M110'="",
E110'="",
E110'=
0),"",
M110/
E110)
=
IF(
OR(
Y110'="",
N110'=""),"",
Y110/
N110)
=
IF(
OR(
Z110'="",
O110'=""),"",
Z110/
O110)
=
IF(
OR(
S111'="",
S111'="
NA"),"",
S111*(
1+$
T111))
=
IF(
OR(
M111'="",
E111'="",
E111'=
0),"",
M111/
E111)
=
IF(
OR(
Y111'="",
N111'=""),"",
Y111/
N111)
=
IF(
OR(
Z111'="",
O111'=""),"",
Z111/
O111)
=
IF(
OR(
S112'="",
S112'="
NA"),"",
S112*(
1+$
T112))
=
IF(
OR(
M112'="",
E112'="",
E112'=
0),"",
M112/
E112)
=
IF(
OR(
Y112'="",
N112'=""),"",
Y112/
N112)
=
IF(
OR(
Z112'="",
O112'=""),"",
Z112/
O112)
=
IF(
OR(
S113'="",
S113'="
NA"),"",
S113*(
1+$
T113))
=
IF(
OR(
M113'="",
E113'="",
E113'=
0),"",
M113/
E113)
=
IF(
OR(
Y113'="",
N113'=""),"",
Y113/
N113)
=
IF(
OR(
Z113'="",
O113'=""),"",
Z113/
O113)
=
IF(
OR(
S114'="",
S114'="
NA"),"",
S114*(
1+$
T114))
=
IF(
OR(
M114'="",
E114'="",
E114'=
0),"",
M114/
E114)
=
IF(
OR(
Y114'="",
N114'=""),"",
Y114/
N114)
=
IF(
OR(
Z114'="",
O114'=""),"",
Z114/
O114)
=
IF(
OR(
S115'="",
S115'="
NA"),"",
S115*(
1+$
T115))
=
IF(
OR(
M115'="",
E115'="",
E115'=
0),"",
M115/
E115)
=
IF(
OR(
Y115'="",
N115'=""),"",
Y115/
N115)
=
IF(
OR(
Z115'="",
O115'=""),"",
Z115/
O115)
=
IF(
OR(
S116'="",
S116'="
NA"),"",
S116*(
1+$
T116))
=
IF(
OR(
M116'="",
E116'="",
E116'=
0),"",
M116/
E116)
=
IF(
OR(
Y116'="",
N116'=""),"",
Y116/
N116)
=
IF(
OR(
Z116'="",
O116'=""),"",
Z116/
O116)

February
14,
2003
13
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
C
D
E
F
G
H
I
J
Survey
Agency
State
Flow
No.
of
Categorical
GM
Categorical
GM
Non­
Cat.
G
M
Non­
Cat.
G
M
#
of
MFJS
Number
(
mgd)
IU
433
Others
Regulated
Unregulated
Electroplating
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
166
167
168
169
170
171
172
173
38
Greenville
Utilities
NC
9.8
33
3
0
5
0
3
39
City
of
Weatherford
TX
2.4
31
0
0
0
28
3
40
New
Orleans
East
Bank
LA
95.2
1
1
0
0
0
0
40
New
Orleans
West
Bank
LA
8.8
0
0
0
0
0
0
41
City
of
Jamestown
NY
7.0
30
12
1
0
10
2
42
Regional
Water
Reclamation
Facility­
Medford
OR
15.0
285
4
4
17
45
1
43
Phoneix
­
91st
Ace.
AZ
139.0
120
23
10
0
7
33
43
Phoenix
AZ
54.5
57
12
1
0
3
13
44
Madison
WI
42.0
150
20
0
0
5
1
45
City
of
Tampa
FL
50.0
80
4
12
0
30
7
46
District
of
Columbia
DC
318.0
10,000
19
2
0
260
21
47
City
of
Geneva
NY
2.5
1
0
0
0
1
0
48
Raleigh
Neuse
River
NC
35.1
28
13
0
0
0
2
49
Bosie
West
Bosie
WWTP
ID
13.4
830
2
5
0
0
2
49
Boise,
Lander
Street
WWTP
ID
13.2
410
1
5
0
3
2
50
Northampton
Publicly
Owned
Treatment
Works
MA
4.5
10
0
0
2
45
0
51
North
Charleston
SC
15.0
38
1
0
0
0
1
52
OCSD
WWTP
#
2
CA
151.0
442
229
90
19
0
273
52
Orange
County
Reclam
Plant
#
1
CA
90.0
53
NORSD
Southerly
WWTP
OH
106.7
581
33
17
113
0
56
53
NORSD
Westerly
WWTP
OH
32.7
148
12
5
30
0
20
53
NORSD
Easterly
WWTP
OH
108.0
220
11
16
47
0
38
54
Akron
WPC
OH
72.0
55
4
0
0
5
19
55
Battle
Creek
MI
11.5
28
2
0
2
0
0
56
Atlanta
RM
Clayton
GA
90.0
8
0
7
40
5
56
Atlanta
South
River
GA
40.0
56
Atlanta
Utoy
Creek
GA
30.0
57
MWRDGC­
Stickney
IL
780.0
941
38
20
20
0
95
57
MWRDGC­
Calumet
IL
265.0
193
4
16
8
0
4
57
MWRDGC­
Northside
IL
268.0
396
21
1
1
0
38
57
MWRDGC­
Kirie
IL
37.0
193
10
5
5
0
32
57
MWRDGC­
Egan
IL
26.0
50
4
1
0
0
3
57
MWRDGC­
Hanover
Park
IL
9.0
22
1
0
3
0
0
57
MWRDGC­
Lemont
IL
2.0
3
0
0
0
0
0
58
MWRA­
Boston­
Deer
Island
MA
601.4
1473
10
0
0
0
55
58
MWRA­
Boston­
Clinton
MA
3.4
17
1
0
0
0
2
59
Philadelphia­
Northeast
PA
196.0
88
12
0
2
0
33
59
Philadelphia­
Southwest
PA
196.0
31
4
0
1
0
8
59
Philadelphia­
Southeast
PA
93.0
16
1
0
0
0
4
60
Nashville­
Central
TN
85.0
30
7
2
2
0
13
60
Nashville­
Whites
Creek
TN
25.0
4
1
0
0
0
1
60
Nashville­
Dry
Creek
TN
14.0
8
1
0
1
0
5
61
Elyria
Wastewater
Pollution
Control
OH
8.7
57
4
0
0
0
2
62
Johnson
County
Blue
Ridge
#
1
KA
2.08
62
Johnson
County
Mill
Creek
KA
7.92
62
Johnson
County
Mission
Township
KA
7.1
62
Johnson
County
Turkey
Creek
KA
6.86
62
Johnson
County
Little
Bull
Creek
#
2
KA
0.315
62
Johnson
County
Tomahawk
KA
4.55
62
Johnson
County
Little
Bull
Creek
#
1
KA
62
Johnson
County
Blue
Ridge
#
4
KA
63
Wayne
County
MI
50
463
7
2
13
0
11
64
City
of
Titusville
FL
1.4
2
1
0
0
0
1
65
City
of
Dayton
OH
52.12
44
23
4
5
20
25
66
Hillsborough
County
Dak
Mabry
FL
4.13
1
0
0
0
0
0
66
Hillsborough
County
Eagiles
FL
0.102
0
0
0
0
0
0
66
Hillsborough
County
Falkenburg
Road
FL
5.13
6
0
0
0
0
0
February
14,
2003
14
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
K
L
M
N
O
P
Q
#
of
Non­
Cat.
Oily
Waste
#
of
Non­
Cat.
Oily
Waste
Total
Total
Permitting
­
Labor
Hrs
Total
Permitting
­
Labor
Hrs
Permitting
­
Costs
Permitting
­
Costs
Regulated
Unregulated
MP&
M
Sites
Implement
Yearly
Implement
Yearly
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
166
167
168
169
170
171
172
173
5
0
=
SUM(
F117:
L117)
872
567
=
N117*
R117*(
1+
T117)
=
O117*
R117*(
1+
T117)
0
0
=
SUM(
F118:
L118)
1,085
1,085
=
N118*
R118*(
1+
T118)
=
O118*
R118*(
1+
T118)
0
0
=
SUM(
F119:
L119)
368
448
=
N119*
R119*(
1+
T119)
=
O119*
R119*(
1+
T119)
0
0
=
SUM(
F120:
L120)
0
5
=
SUM(
F121:
L121)
470
40
=
N121*
R121*(
1+
T121)
=
O121*
R121*(
1+
T121)
0
33
=
SUM(
F122:
L122)
7,200
4,600
=
N122*
R122*(
1+
T122)
=
O122*
R122*(
1+
T122)
6
19
=
SUM(
F123:
L123)
6,794
4,220
=
N123*
R123*(
1+
T123)
=
O123*
R123*(
1+
T123)
5
11
=
SUM(
F124:
L124)
0
0
=
SUM(
F125:
L125)
430
93
=
N125*
R125*(
1+
T125)
=
O125*
R125*(
1+
T125)
0
5
=
SUM(
F126:
L126)
840
820
=
N126*
R126*(
1+
T126)
=
O126*
R126*(
1+
T126)
5
5
=
SUM(
F127:
L127)
$
10,000
$
1,000
0
0
=
SUM(
F128:
L128)
28
22
=
N128*
R128*(
1+
T128)
=
O128*
R128*(
1+
T128)
0
0
=
SUM(
F129:
L129)
=
N129*
R129*(
1+
T129)
=
O129*
R129*(
1+
T129)
0
0
=
SUM(
F130:
L130)
80
50
=
N130*
R130*(
1+
T130)
=
O130*
R130*(
1+
T130)
0
0
=
SUM(
F131:
L131)
0
4
=
SUM(
F132:
L132)
407
116
=
N132*
R132*(
1+
T132)
=
O132*
R132*(
1+
T132)
3
0
=
SUM(
F133:
L133)
165
110
=
N133*
R133*(
1+
T133)
=
O133*
R133*(
1+
T133)
0
0
=
SUM(
F134:
L134)
28,330
10,730
=
N134*
R134*(
1+
T134)
=
O134*
R134*(
1+
T134)

30
0
=
SUM(
F136:
L136)
16,482
7,914
=
N136*
R136*(
1+
T136)
=
O136*
R136*(
1+
T136)
7
0
=
SUM(
F137:
L137)
12
0
=
SUM(
F138:
L138)
0
1
=
SUM(
F139:
L139)
464
104
=
N139*
R139*(
1+
T139)
=
O139*
R139*(
1+
T139)
0
0
=
SUM(
F140:
L140)
159
132
=
N140*
R140*(
1+
T140)
=
O140*
R140*(
1+
T140)
5
60
=
SUM(
F141:
L141)
24,000
8,000
=
N141*
R141*(
1+
T141)
=
O141*
R141*(
1+
T141)
=
SUM(
F142:
L142)
=
SUM(
F143:
L143)
768
0
=
SUM(
F144:
L144)/
3
22,833
10,036
=
N144*
R144*(
T144)
=
O144*
R144*(
T144)
161
0
=
SUM(
F145:
L145)/
3
335
0
=
SUM(
F146:
L146)/
3
141
0
=
SUM(
F147:
L147)/
3
42
0
=
SUM(
F148:
L148)/
3
18
0
=
SUM(
F149:
L149)/
3
3
0
=
SUM(
F150:
L150)/
3
1
0
=
SUM(
F151:
L151)
9,435
9,435
0
0
=
SUM(
F152:
L152)
1
0
=
SUM(
F153:
L153)
411
258
=
N153*
R153*(
T153)
=
O153*
R153*(
T153)
1
0
=
SUM(
F154:
L154)
1
0
=
SUM(
F155:
L155)
0
0
=
SUM(
F156:
L156)
=
53*
33
=
37*
33
=
N156*
R156*(
1+
T156)
=
O156*
R156*(
1+
T156)
0
0
=
SUM(
F157:
L157)
0
0
=
SUM(
F158:
L158)
0
0
6
0
=
SUM(
F168:
L168)
578
190
=
N168*
R168*(
1+
T168)
=
O168*
R168*(
1+
T168)
1
0
=
SUM(
F169:
L169)
2112
2112
=
N169*
R169*(
1+
T169)
=
O169*
R169*(
1+
T169)
1
15
=
SUM(
F170:
L170)
6071
5861
=
N170*
R170*(
1+
T170)
=
O170*
R170*(
1+
T170)
0
0
=
SUM(
F171:
L171)
0
0
=
SUM(
F172:
L172)
0
0
=
SUM(
F173:
L173)

February
14,
2003
15
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
R
S
T
U
V
W
X
Y
Z
Labor
Rate
Labor
Rate
Labor
Rate
Analytical
Costs
Analytical
Costs
Sampling
Costs
Sampling
Costs
Management
Salary
Hrs
Management
Salary
Hrs
Hourly
Salary
Overhead
factor
Implement
Yearly
Implement
Yearly
Implement
Yearly
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
166
167
168
169
170
171
172
173
$
19.00
$
25.00
0.40
$
10,000.00
$
10,000.00
$
5,000.00
$
5,000.00
480
160
$
14.00
$
20.00
0.39
$
21,824.00
$
21,824.00
$
3,720.00
$
3,720.00
868
434
$
13.89
$
28.00
0.5
$
36.00
$
48.00
$
350.00
$
500.00
36
48
$
16.00
$
25.00
0.50
$
20,000.00
$
20,000.00
$
24.00
$
30.00
0.15
$
150,000.00
$
150,000.00
$
80,000.00
$
80,000.00
700
700
$
19.50
$
35.50
0.78
$
412,814.00
$
427,032.00
$
92,083.00
$
96,159.00
260
250
$
18.00
$
23.00
0.75
$
15,000.00
$
3,000.00
$
2,500.00
$
2,500.00
450
150
$
21.00
$
34.00
0.15
$
28,000.00
$
28,000.00
$
8,000.00
$
8,000.00
250
200
NA
NA
NA
$
50,000.00
$
50,000.00
$
20,000.00
$
20,000.00
NA
NA
$
20.00
$
30.00
0.50
$
2,000.00
$
2,000.00
$
232.00
$
232.00
29
14
$
13.00
$
23.06
780
780
$
16.00
$
19.00
0.825
80
50
$
18.00
0.60
$
15,300.00
$
15,900.00
$
1,836.00
$
1,872.00
$
18.00
$
30.00
0.1
$
5,000.00
$
2,000.00
$
1,500.00
$
1,500.00
2
1
$
30.00
$
42.00
0.33
$
200,000.00
$
100,000.00
$
135,000.00
$
68,000.00
$
21.00
$
28.00
0.5
$
179,037.00
$
84,037.00
$
115,824.00
$
120,456.00
1,440
1,440
$
19.73
$
27.05
0.5
=
1800*
29
=
1800*
29
=
720*
29
=
720*
29
84
72
$
19.25
$
23.00
$
4,020.00
$
4,020.00
$
1,800.00
$
1,800.00
100
100
$
15.00
$
24.00
0.4
$
285,000.00
$
295,000.00
$
80,000.00
$
83,000.00
7,440
7,440
$
20.16
$
35.35
1.0817
$
1,030,900.00
$
1,030,900.00
$
95,160.00
$
95,160.00
1,500
750
$
25.05
$
31.19
0.804
$
68,325.18
$
68,325.18
$
120,060.00
$
129,720.00
202
202
$
22.00
$
32.00
4.52
=
562*
68
=
562*
68
=
372*
68
=
372*
68
40
40
$
19.50
$
24.50
0.5
$
153,000.00
$
153,000.00
$
40,800.00
$
40,800.00
135
60
$
22.00
$
30.00
2.75
=
M168*
650
=
M168*
650
=
M168*
100
=
M168*
100
400
100
$
15.27
$
21.62
1.42
$
19,500.00
$
19,500.00
$
12,223.00
$
12,223.00
400
400
$
20.00
$
25.00
0.25
$
55,800.00
$
55,800.00
$
41,850.00
$
41,850.00
663
313
$
20.00
$
33.00
0.04
February
14,
2003
16
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
AA
AB
AC
AD
AE
Management
Overhead
Costs
Management
Overhead
Costs
Total
Costs
Total
Costs
Permitting
Costs
Per
Facility
Implement
Yearly
Implement
Yearly
Implement
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
166
167
168
169
170
171
172
173
=
Y117*
S117*(
1+
T117)
=
Z117*
S117*(
1+
T117)
=
P117+
U117+
W117+
AA117
=
Q117+
V117+
X117+
AB117
=
P117/
M117
=
Y118*
S118*(
1+
T118)
=
Z118*
S118*(
1+
T118)
=
P118+
U118+
W118+
AA118
=
Q118+
V118+
X118+
AB118
=
P118/
M118
=
Y119*
S119*(
1+
T119)
=
Z119*
S119*(
1+
T119)
=
P119+
U119+
W119+
AA119
=
Q119+
V119+
X119+
AB119
=
P119/
M119
=
Y121*
S121*(
1+
T121)
=
Z121*
S121*(
1+
T121)
=
P121+
U121+
W121+
AA121
=
Q121+
V121+
X121+
AB121
=
P121/
M121
=
Y122*
S122*(
1+
T122)
=
Z122*
S122*(
1+
T122)
=
P122+
U122+
W122+
AA122
=
Q122+
V122+
X122+
AB122
=
P122/
M122
=
Y123*
S123*(
1+
T123)
=
Z123*
S123*(
1+
T123)
=
P123+
U123+
W123+
AA123
=
Q123+
V123+
X123+
AB123
=
P123/
143
=
Y125*
S125*(
1+
T125)
=
Z125*
S125*(
1+
T125)
=
P125+
U125+
W125+
AA125
=
Q125+
V125+
X125+
AB125
=
P125/
M125
=
Y126*
S126*(
1+
T126)
=
Z126*
S126*(
1+
T126)
=
P126+
U126+
W126+
AA126
=
Q126+
V126+
X126+
AB126
=
P126/
M126
$
25,000.00
$
25,000.00
=
P127+
U127+
W127+
AA127
=
Q127+
V127+
X127+
AB127
=
P127/
M127
=
Y128*
S128*(
1+
T128)
=
Z128*
S128*(
1+
T128)
=
P128+
U128+
W128+
AA128
=
Q128+
V128+
X128+
AB128
=
P128/
M128
=
Y129*
S129*(
1+
T129)
=
Z129*
S129*(
1+
T129)
=
P129+
U129+
W129+
AA129
=
Q129+
V129+
X129+
AB129
=
Y130*
S130*(
1+
T130)
=
Z130*
S130*(
1+
T130)
=
P130+
U130+
W130+
AA130
=
Q130+
V130+
X130+
AB130
=
P130/
20
=
Y132*
S132*(
1+
T132)
=
Z132*
S132*(
1+
T132)
=
P132+
U132+
W132+
AA132
=
Q132+
V132+
X132+
AB132
=
P132/
M132
=
Y133*
S133*(
1+
T133)
=
Z133*
S133*(
1+
T133)
=
P133+
U133+
W133+
AA133
=
Q133+
V133+
X133+
AB133
=
P133/
M133
$
50,000.00
$
25,000.00
=
P134+
U134+
W134+
AA134
=
Q134+
V134+
X134+
AB134
=
P134/
M134
=
Y136*
S136*(
1+
T136)
=
Z136*
S136*(
1+
T136)
=
P136+
U136+
W136+
AA136
=
Q136+
V136+
X136+
AB136
=
P136/
547
=
Y139*
S139*(
1+
T139)
=
Z139*
S139*(
1+
T139)
=
P139+
U139+
W139+
AA139
=
Q139+
V139+
X139+
AB139
=
P139/
M139
=
Y140*
S140*(
1+
T140)
=
Z140*
S140*(
1+
T140)
=
P140+
U140+
W140+
AA140
=
Q140+
V140+
X140+
AB140
=
P140/
M140
=
Y141*
S141*(
1+
T141)
=
Z141*
S141*(
1+
T141)
=
P141+
U141+
W141+
AA141
=
Q141+
V141+
X141+
AB141
=
P141/
M141
=
Y144*
S144*(
T144)
=
Z144*
S144*(
T144)
=
P144+
U144+
W144+
AA144
=
Q144+
V144+
X144+
AB144
=
P144/
599
=
Y151*
S151*(
1+
T151)
=
Z151*
S151*(
1+
T151)
=
P151+
U151+
W151+
AA151
=
Q151+
V151+
X151+
AB151
=
Y153*
S153*(
T153)
=
Z153*
S153*(
T153)
=
P153+
U153+
W153+
AA153
=
Q153+
V153+
X153+
AB153
=
P153/
68
=
Y156*
S156*(
1+
T156)
=
Z156*
S156*(
1+
T156)
=
P156+
U156+
W156+
AA156
=
Q156+
V156+
X156+
AB156
=
P156/
33
=
Y168*
S168*(
1+
T168)
=
Z168*
S168*(
1+
T168)
=
P168+
U168+
W168+
AA168
=
Q168+
V168+
X168+
AB168
=
P168/
33
=
Y169*
S169*(
1+
T169)
=
Z169*
S169*(
1+
T169)
=
P169+
U169+
W169+
AA169
=
Q169+
V169+
X169+
AB169
=
P169/
33
=
Y170*
S170*(
1+
T170)
=
Z170*
S170*(
1+
T170)
=
P170+
U170+
W170+
AA170
=
Q170+
V170+
X170+
AB170
=
P170/
33
February
14,
2003
17
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
AF
AG
AH
AI
AJ
Permitting
Costs
Per
Facility
Total
Costs
Per
Facility
Total
Costs
Per
Facility
Yearly
Implement
Yearly
Data
(
1'=
yes)
Loaded
Hourly
Rate
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
166
167
168
169
170
171
172
173
=
Q117/
M117
=
AC117/
M117
=
AD117/
M117
=
IF(
OR(
R117'="",
R117'="
NA"),"",
R117*(
1+$
T117))
=
Q118/
M118
=
AC118/
M118
=
AD118/
M118
=
IF(
OR(
R118'="",
R118'="
NA"),"",
R118*(
1+$
T118))
=
Q119/
M119
=
AC119/
M119
=
AD119/
M119
=
IF(
OR(
R119'="",
R119'="
NA"),"",
R119*(
1+$
T119))
=
IF(
OR(
R120'="",
R120'="
NA"),"",
R120*(
1+$
T120))
=
Q121/
M121
=
AC121/
M121
=
AD121/
M121
=
AE121/
N121
=
AF121/
O121
=
Q122/
M122
=
AC122/
M122
=
AD122/
M122
=
IF(
OR(
R122'="",
R122'="
NA"),"",
R122*(
1+$
T122))
=
Q123/
143
=
AC123/
143
=
AD123/
143
=
IF(
OR(
R123'="",
R123'="
NA"),"",
R123*(
1+$
T123))
=
IF(
OR(
R124'="",
R124'="
NA"),"",
R124*(
1+$
T124))
=
Q125/
M125
=
AC125/
M125
=
AD125/
M125
=
IF(
OR(
R125'="",
R125'="
NA"),"",
R125*(
1+$
T125))
=
Q126/
M126
=
AC126/
M126
=
AD126/
M126
=
IF(
OR(
R126'="",
R126'="
NA"),"",
R126*(
1+$
T126))
=
Q127/
M127
=
AC127/
M127
=
AD127/
M127
=
IF(
OR(
R127'="",
R127'="
NA"),"",
R127*(
1+$
T127))
=
Q128/
M128
=
AC128/
M128
=
AD128/
M128
=
IF(
OR(
R128'="",
R128'="
NA"),"",
R128*(
1+$
T128))
=
AC129/
M129
=
AD129/
M129
=
IF(
OR(
R129'="",
R129'="
NA"),"",
R129*(
1+$
T129))
=
Q130/
20
=
AC130/
20
=
AD130/
20
=
IF(
OR(
R130'="",
R130'="
NA"),"",
R130*(
1+$
T130))
=
IF(
OR(
R131'="",
R131'="
NA"),"",
R131*(
1+$
T131))
=
Q132/
M132
=
AC132/
M132
=
AD132/
M132
=
IF(
OR(
R132'="",
R132'="
NA"),"",
R132*(
1+$
T132))
=
Q133/
M133
=
AC133/
M133
=
AD133/
M133
=
IF(
OR(
R133'="",
R133'="
NA"),"",
R133*(
1+$
T133))
=
Q134/
M134
=
AC134/
M134
=
AD134/
M134
=
IF(
OR(
R134'="",
R134'="
NA"),"",
R134*(
1+$
T134))
=
IF(
OR(
R135'="",
R135'="
NA"),"",
R135*(
1+$
T135))
=
Q136/
547
=
AC136/
547
=
AD136/
547
=
IF(
OR(
R136'="",
R136'="
NA"),"",
R136*(
1+$
T136))
=
IF(
OR(
R137'="",
R137'="
NA"),"",
R137*(
1+$
T137))
=
IF(
OR(
R138'="",
R138'="
NA"),"",
R138*(
1+$
T138))
=
Q139/
M139
=
AC139/
M139
=
AD139/
M139
=
IF(
OR(
R139'="",
R139'="
NA"),"",
R139*(
1+$
T139))
=
Q140/
M140
=
AC140/
M140
=
AD140/
M140
=
IF(
OR(
R140'="",
R140'="
NA"),"",
R140*(
1+$
T140))
=
Q141/
M141
=
AC141/
M141
=
AD141/
M141
=
IF(
OR(
R141'="",
R141'="
NA"),"",
R141*(
1+$
T141))
=
IF(
OR(
R142'="",
R142'="
NA"),"",
R142*(
1+$
T142))
=
IF(
OR(
R143'="",
R143'="
NA"),"",
R143*(
1+$
T143))
=
Q144/
599
=
AC144/
599
=
AD144/
599
=
IF(
OR(
R144'="",
R144'="
NA"),"",
R144*(
1+$
T144))
=
IF(
OR(
R145'="",
R145'="
NA"),"",
R145*(
1+$
T145))
=
IF(
OR(
R146'="",
R146'="
NA"),"",
R146*(
1+$
T146))
=
IF(
OR(
R147'="",
R147'="
NA"),"",
R147*(
1+$
T147))
=
IF(
OR(
R148'="",
R148'="
NA"),"",
R148*(
1+$
T148))
=
IF(
OR(
R149'="",
R149'="
NA"),"",
R149*(
1+$
T149))
=
IF(
OR(
R150'="",
R150'="
NA"),"",
R150*(
1+$
T150))
=
AC151/
69
=
AD151/
69
=
IF(
OR(
R151'="",
R151'="
NA"),"",
R151*(
1+$
T151))
=
IF(
OR(
R152'="",
R152'="
NA"),"",
R152*(
1+$
T152))
=
Q153/
68
=
AC153/
68
=
AD153/
68
=
IF(
OR(
R153'="",
R153'="
NA"),"",
R153*(
1+$
T153))
=
IF(
OR(
R154'="",
R154'="
NA"),"",
R154*(
1+$
T154))
=
IF(
OR(
R155'="",
R155'="
NA"),"",
R155*(
1+$
T155))
=
Q156/
33
=
AC156/
33
=
AD156/
33
=
IF(
OR(
R156'="",
R156'="
NA"),"",
R156*(
1+$
T156))
=
IF(
OR(
R157'="",
R157'="
NA"),"",
R157*(
1+$
T157))
=
IF(
OR(
R158'="",
R158'="
NA"),"",
R158*(
1+$
T158))
=
IF(
OR(
R159'="",
R159'="
NA"),"",
R159*(
1+$
T159))
=
IF(
OR(
R160'="",
R160'="
NA"),"",
R160*(
1+$
T160))
=
IF(
OR(
R161'="",
R161'="
NA"),"",
R161*(
1+$
T161))
=
IF(
OR(
R162'="",
R162'="
NA"),"",
R162*(
1+$
T162))
=
IF(
OR(
R163'="",
R163'="
NA"),"",
R163*(
1+$
T163))
=
IF(
OR(
R164'="",
R164'="
NA"),"",
R164*(
1+$
T164))
=
IF(
OR(
R165'="",
R165'="
NA"),"",
R165*(
1+$
T165))
=
IF(
OR(
R166'="",
R166'="
NA"),"",
R166*(
1+$
T166))
=
IF(
OR(
R167'="",
R167'="
NA"),"",
R167*(
1+$
T167))
=
Q168/
33
=
AC168/
33
=
AD168/
33
=
IF(
OR(
R168'="",
R168'="
NA"),"",
R168*(
1+$
T168))
=
Q169/
33
=
AC169/
33
=
AD169/
33
=
IF(
OR(
R169'="",
R169'="
NA"),"",
R169*(
1+$
T169))
=
Q170/
33
=
AC170/
33
=
AD170/
33
=
IF(
OR(
R170'="",
R170'="
NA"),"",
R170*(
1+$
T170))
=
IF(
OR(
R171'="",
R171'="
NA"),"",
R171*(
1+$
T171))
=
IF(
OR(
R172'="",
R172'="
NA"),"",
R172*(
1+$
T172))
=
IF(
OR(
R173'="",
R173'="
NA"),"",
R173*(
1+$
T173))

February
14,
2003
18
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
AK
AL
AM
AN
Loaded
Salary
Rate
MP&
M
Site/
IU
Oversight­
Permitting
Ratio
(
Impl)
Oversight­
Permitting
Ratio
(
Subs)
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
166
167
168
169
170
171
172
173
=
IF(
OR(
S117'="",
S117'="
NA"),"",
S117*(
1+$
T117))
=
IF(
OR(
M117'="",
E117'="",
E117'=
0),"",
M117/
E117)
=
IF(
OR(
Y117'="",
N117'=""),"",
Y117/
N117)
=
IF(
OR(
Z117'="",
O117'=""),"",
Z117/
O117)
=
IF(
OR(
S118'="",
S118'="
NA"),"",
S118*(
1+$
T118))
=
IF(
OR(
M118'="",
E118'="",
E118'=
0),"",
M118/
E118)
=
IF(
OR(
Y118'="",
N118'=""),"",
Y118/
N118)
=
IF(
OR(
Z118'="",
O118'=""),"",
Z118/
O118)
=
IF(
OR(
S119'="",
S119'="
NA"),"",
S119*(
1+$
T119))
=
IF(
OR(
M119'="",
E119'="",
E119'=
0),"",
M119/
E119)
=
IF(
OR(
Y119'="",
N119'=""),"",
Y119/
N119)
=
IF(
OR(
Z119'="",
O119'=""),"",
Z119/
O119)
=
IF(
OR(
S120'="",
S120'="
NA"),"",
S120*(
1+$
T120))
=
IF(
OR(
M120'="",
E120'="",
E120'=
0),"",
M120/
E120)
=
IF(
OR(
Y120'="",
N120'=""),"",
Y120/
N120)
=
IF(
OR(
Z120'="",
O120'=""),"",
Z120/
O120)
=
IF(
OR(
S121'="",
S121'="
NA"),"",
S121*(
1+$
T121))
=
IF(
OR(
M121'="",
E121'="",
E121'=
0),"",
M121/
E121)
=
IF(
OR(
Y121'="",
N121'=""),"",
Y121/
N121)
=
IF(
OR(
Z121'="",
O121'=""),"",
Z121/
O121)
=
IF(
OR(
S122'="",
S122'="
NA"),"",
S122*(
1+$
T122))
=
IF(
OR(
M122'="",
E122'="",
E122'=
0),"",
M122/
E122)
=
IF(
OR(
Y122'="",
N122'=""),"",
Y122/
N122)
=
IF(
OR(
Z122'="",
O122'=""),"",
Z122/
O122)
=
IF(
OR(
S123'="",
S123'="
NA"),"",
S123*(
1+$
T123))
=
IF(
OR(
M123'="",
E123'="",
E123'=
0),"",
M123/
E123)
=
IF(
OR(
Y123'="",
N123'=""),"",
Y123/
N123)
=
IF(
OR(
Z123'="",
O123'=""),"",
Z123/
O123)
=
IF(
OR(
S124'="",
S124'="
NA"),"",
S124*(
1+$
T124))
=
IF(
OR(
M124'="",
E124'="",
E124'=
0),"",
M124/
E124)
=
IF(
OR(
Y124'="",
N124'=""),"",
Y124/
N124)
=
IF(
OR(
Z124'="",
O124'=""),"",
Z124/
O124)
=
IF(
OR(
S125'="",
S125'="
NA"),"",
S125*(
1+$
T125))
=
IF(
OR(
M125'="",
E125'="",
E125'=
0),"",
M125/
E125)
=
IF(
OR(
Y125'="",
N125'=""),"",
Y125/
N125)
=
IF(
OR(
Z125'="",
O125'=""),"",
Z125/
O125)
=
IF(
OR(
S126'="",
S126'="
NA"),"",
S126*(
1+$
T126))
=
IF(
OR(
M126'="",
E126'="",
E126'=
0),"",
M126/
E126)
=
IF(
OR(
Y126'="",
N126'=""),"",
Y126/
N126)
=
IF(
OR(
Z126'="",
O126'=""),"",
Z126/
O126)
=
IF(
OR(
S127'="",
S127'="
NA"),"",
S127*(
1+$
T127))
=
IF(
OR(
M127'="",
E127'="",
E127'=
0),"",
M127/
E127)
=
IF(
OR(
Y127'="",
N127'=""),"",
Y127/
N127)
=
IF(
OR(
Z127'="",
O127'=""),"",
Z127/
O127)
=
IF(
OR(
S128'="",
S128'="
NA"),"",
S128*(
1+$
T128))
=
IF(
OR(
M128'="",
E128'="",
E128'=
0),"",
M128/
E128)
=
IF(
OR(
Y128'="",
N128'=""),"",
Y128/
N128)
=
IF(
OR(
Z128'="",
O128'=""),"",
Z128/
O128)
=
IF(
OR(
S129'="",
S129'="
NA"),"",
S129*(
1+$
T129))
=
IF(
OR(
M129'="",
E129'="",
E129'=
0),"",
M129/
E129)
=
IF(
OR(
Y129'="",
N129'=""),"",
Y129/
N129)
=
IF(
OR(
Z129'="",
O129'=""),"",
Z129/
O129)
=
IF(
OR(
S130'="",
S130'="
NA"),"",
S130*(
1+$
T130))
=
IF(
OR(
M130'="",
E130'="",
E130'=
0),"",
M130/
E130)
=
IF(
OR(
Y130'="",
N130'=""),"",
Y130/
N130)
=
IF(
OR(
Z130'="",
O130'=""),"",
Z130/
O130)
=
IF(
OR(
S131'="",
S131'="
NA"),"",
S131*(
1+$
T131))
=
IF(
OR(
M131'="",
E131'="",
E131'=
0),"",
M131/
E131)
=
IF(
OR(
Y131'="",
N131'=""),"",
Y131/
N131)
=
IF(
OR(
Z131'="",
O131'=""),"",
Z131/
O131)
=
IF(
OR(
S132'="",
S132'="
NA"),"",
S132*(
1+$
T132))
=
IF(
OR(
M132'="",
E132'="",
E132'=
0),"",
M132/
E132)
=
IF(
OR(
Y132'="",
N132'=""),"",
Y132/
N132)
=
IF(
OR(
Z132'="",
O132'=""),"",
Z132/
O132)
=
IF(
OR(
S133'="",
S133'="
NA"),"",
S133*(
1+$
T133))
=
IF(
OR(
M133'="",
E133'="",
E133'=
0),"",
M133/
E133)
=
IF(
OR(
Y133'="",
N133'=""),"",
Y133/
N133)
=
IF(
OR(
Z133'="",
O133'=""),"",
Z133/
O133)
=
IF(
OR(
S134'="",
S134'="
NA"),"",
S134*(
1+$
T134))
=
IF(
OR(
M134'="",
E134'="",
E134'=
0),"",
M134/
E134)
=
IF(
OR(
Y134'="",
N134'=""),"",
Y134/
N134)
=
IF(
OR(
Z134'="",
O134'=""),"",
Z134/
O134)
=
IF(
OR(
S135'="",
S135'="
NA"),"",
S135*(
1+$
T135))
=
IF(
OR(
M135'="",
E135'="",
E135'=
0),"",
M135/
E135)
=
IF(
OR(
Y135'="",
N135'=""),"",
Y135/
N135)
=
IF(
OR(
Z135'="",
O135'=""),"",
Z135/
O135)
=
IF(
OR(
S136'="",
S136'="
NA"),"",
S136*(
1+$
T136))
=
IF(
OR(
M136'="",
E136'="",
E136'=
0),"",
M136/
E136)
=
IF(
OR(
Y136'="",
N136'=""),"",
Y136/
N136)
=
IF(
OR(
Z136'="",
O136'=""),"",
Z136/
O136)
=
IF(
OR(
S137'="",
S137'="
NA"),"",
S137*(
1+$
T137))
=
IF(
OR(
M137'="",
E137'="",
E137'=
0),"",
M137/
E137)
=
IF(
OR(
Y137'="",
N137'=""),"",
Y137/
N137)
=
IF(
OR(
Z137'="",
O137'=""),"",
Z137/
O137)
=
IF(
OR(
S138'="",
S138'="
NA"),"",
S138*(
1+$
T138))
=
IF(
OR(
M138'="",
E138'="",
E138'=
0),"",
M138/
E138)
=
IF(
OR(
Y138'="",
N138'=""),"",
Y138/
N138)
=
IF(
OR(
Z138'="",
O138'=""),"",
Z138/
O138)
=
IF(
OR(
S139'="",
S139'="
NA"),"",
S139*(
1+$
T139))
=
IF(
OR(
M139'="",
E139'="",
E139'=
0),"",
M139/
E139)
=
IF(
OR(
Y139'="",
N139'=""),"",
Y139/
N139)
=
IF(
OR(
Z139'="",
O139'=""),"",
Z139/
O139)
=
IF(
OR(
S140'="",
S140'="
NA"),"",
S140*(
1+$
T140))
=
IF(
OR(
M140'="",
E140'="",
E140'=
0),"",
M140/
E140)
=
IF(
OR(
Y140'="",
N140'=""),"",
Y140/
N140)
=
IF(
OR(
Z140'="",
O140'=""),"",
Z140/
O140)
=
IF(
OR(
S141'="",
S141'="
NA"),"",
S141*(
1+$
T141))
=
IF(
OR(
M141'="",
E141'="",
E141'=
0),"",
M141/
E141)
=
IF(
OR(
Y141'="",
N141'=""),"",
Y141/
N141)
=
IF(
OR(
Z141'="",
O141'=""),"",
Z141/
O141)
=
IF(
OR(
S142'="",
S142'="
NA"),"",
S142*(
1+$
T142))
=
IF(
OR(
M142'="",
E142'="",
E142'=
0),"",
M142/
E142)
=
IF(
OR(
Y142'="",
N142'=""),"",
Y142/
N142)
=
IF(
OR(
Z142'="",
O142'=""),"",
Z142/
O142)
=
IF(
OR(
S143'="",
S143'="
NA"),"",
S143*(
1+$
T143))
=
IF(
OR(
M143'="",
E143'="",
E143'=
0),"",
M143/
E143)
=
IF(
OR(
Y143'="",
N143'=""),"",
Y143/
N143)
=
IF(
OR(
Z143'="",
O143'=""),"",
Z143/
O143)
=
IF(
OR(
S144'="",
S144'="
NA"),"",
S144*(
1+$
T144))
=
IF(
OR(
M144'="",
E144'="",
E144'=
0),"",
M144/
E144)
=
IF(
OR(
Y144'="",
N144'=""),"",
Y144/
N144)
=
IF(
OR(
Z144'="",
O144'=""),"",
Z144/
O144)
=
IF(
OR(
S145'="",
S145'="
NA"),"",
S145*(
1+$
T145))
=
IF(
OR(
M145'="",
E145'="",
E145'=
0),"",
M145/
E145)
=
IF(
OR(
Y145'="",
N145'=""),"",
Y145/
N145)
=
IF(
OR(
Z145'="",
O145'=""),"",
Z145/
O145)
=
IF(
OR(
S146'="",
S146'="
NA"),"",
S146*(
1+$
T146))
=
IF(
OR(
M146'="",
E146'="",
E146'=
0),"",
M146/
E146)
=
IF(
OR(
Y146'="",
N146'=""),"",
Y146/
N146)
=
IF(
OR(
Z146'="",
O146'=""),"",
Z146/
O146)
=
IF(
OR(
S147'="",
S147'="
NA"),"",
S147*(
1+$
T147))
=
IF(
OR(
M147'="",
E147'="",
E147'=
0),"",
M147/
E147)
=
IF(
OR(
Y147'="",
N147'=""),"",
Y147/
N147)
=
IF(
OR(
Z147'="",
O147'=""),"",
Z147/
O147)
=
IF(
OR(
S148'="",
S148'="
NA"),"",
S148*(
1+$
T148))
=
IF(
OR(
M148'="",
E148'="",
E148'=
0),"",
M148/
E148)
=
IF(
OR(
Y148'="",
N148'=""),"",
Y148/
N148)
=
IF(
OR(
Z148'="",
O148'=""),"",
Z148/
O148)
=
IF(
OR(
S149'="",
S149'="
NA"),"",
S149*(
1+$
T149))
=
IF(
OR(
M149'="",
E149'="",
E149'=
0),"",
M149/
E149)
=
IF(
OR(
Y149'="",
N149'=""),"",
Y149/
N149)
=
IF(
OR(
Z149'="",
O149'=""),"",
Z149/
O149)
=
IF(
OR(
S150'="",
S150'="
NA"),"",
S150*(
1+$
T150))
=
IF(
OR(
M150'="",
E150'="",
E150'=
0),"",
M150/
E150)
=
IF(
OR(
Y150'="",
N150'=""),"",
Y150/
N150)
=
IF(
OR(
Z150'="",
O150'=""),"",
Z150/
O150)
=
IF(
OR(
S151'="",
S151'="
NA"),"",
S151*(
1+$
T151))
=
IF(
OR(
M151'="",
E151'="",
E151'=
0),"",
M151/
E151)
=
IF(
OR(
Y151'="",
N151'=""),"",
Y151/
N151)
=
IF(
OR(
Z151'="",
O151'=""),"",
Z151/
O151)
=
IF(
OR(
S152'="",
S152'="
NA"),"",
S152*(
1+$
T152))
=
IF(
OR(
M152'="",
E152'="",
E152'=
0),"",
M152/
E152)
=
IF(
OR(
Y152'="",
N152'=""),"",
Y152/
N152)
=
IF(
OR(
Z152'="",
O152'=""),"",
Z152/
O152)
=
IF(
OR(
S153'="",
S153'="
NA"),"",
S153*(
1+$
T153))
=
IF(
OR(
M153'="",
E153'="",
E153'=
0),"",
M153/
E153)
=
IF(
OR(
Y153'="",
N153'=""),"",
Y153/
N153)
=
IF(
OR(
Z153'="",
O153'=""),"",
Z153/
O153)
=
IF(
OR(
S154'="",
S154'="
NA"),"",
S154*(
1+$
T154))
=
IF(
OR(
M154'="",
E154'="",
E154'=
0),"",
M154/
E154)
=
IF(
OR(
Y154'="",
N154'=""),"",
Y154/
N154)
=
IF(
OR(
Z154'="",
O154'=""),"",
Z154/
O154)
=
IF(
OR(
S155'="",
S155'="
NA"),"",
S155*(
1+$
T155))
=
IF(
OR(
M155'="",
E155'="",
E155'=
0),"",
M155/
E155)
=
IF(
OR(
Y155'="",
N155'=""),"",
Y155/
N155)
=
IF(
OR(
Z155'="",
O155'=""),"",
Z155/
O155)
=
IF(
OR(
S156'="",
S156'="
NA"),"",
S156*(
1+$
T156))
=
IF(
OR(
M156'="",
E156'="",
E156'=
0),"",
M156/
E156)
=
IF(
OR(
Y156'="",
N156'=""),"",
Y156/
N156)
=
IF(
OR(
Z156'="",
O156'=""),"",
Z156/
O156)
=
IF(
OR(
S157'="",
S157'="
NA"),"",
S157*(
1+$
T157))
=
IF(
OR(
M157'="",
E157'="",
E157'=
0),"",
M157/
E157)
=
IF(
OR(
Y157'="",
N157'=""),"",
Y157/
N157)
=
IF(
OR(
Z157'="",
O157'=""),"",
Z157/
O157)
=
IF(
OR(
S158'="",
S158'="
NA"),"",
S158*(
1+$
T158))
=
IF(
OR(
M158'="",
E158'="",
E158'=
0),"",
M158/
E158)
=
IF(
OR(
Y158'="",
N158'=""),"",
Y158/
N158)
=
IF(
OR(
Z158'="",
O158'=""),"",
Z158/
O158)
=
IF(
OR(
S159'="",
S159'="
NA"),"",
S159*(
1+$
T159))
=
IF(
OR(
M159'="",
E159'="",
E159'=
0),"",
M159/
E159)
=
IF(
OR(
Y159'="",
N159'=""),"",
Y159/
N159)
=
IF(
OR(
Z159'="",
O159'=""),"",
Z159/
O159)
=
IF(
OR(
S160'="",
S160'="
NA"),"",
S160*(
1+$
T160))
=
IF(
OR(
M160'="",
E160'="",
E160'=
0),"",
M160/
E160)
=
IF(
OR(
Y160'="",
N160'=""),"",
Y160/
N160)
=
IF(
OR(
Z160'="",
O160'=""),"",
Z160/
O160)
=
IF(
OR(
S161'="",
S161'="
NA"),"",
S161*(
1+$
T161))
=
IF(
OR(
M161'="",
E161'="",
E161'=
0),"",
M161/
E161)
=
IF(
OR(
Y161'="",
N161'=""),"",
Y161/
N161)
=
IF(
OR(
Z161'="",
O161'=""),"",
Z161/
O161)
=
IF(
OR(
S162'="",
S162'="
NA"),"",
S162*(
1+$
T162))
=
IF(
OR(
M162'="",
E162'="",
E162'=
0),"",
M162/
E162)
=
IF(
OR(
Y162'="",
N162'=""),"",
Y162/
N162)
=
IF(
OR(
Z162'="",
O162'=""),"",
Z162/
O162)
=
IF(
OR(
S163'="",
S163'="
NA"),"",
S163*(
1+$
T163))
=
IF(
OR(
M163'="",
E163'="",
E163'=
0),"",
M163/
E163)
=
IF(
OR(
Y163'="",
N163'=""),"",
Y163/
N163)
=
IF(
OR(
Z163'="",
O163'=""),"",
Z163/
O163)
=
IF(
OR(
S164'="",
S164'="
NA"),"",
S164*(
1+$
T164))
=
IF(
OR(
M164'="",
E164'="",
E164'=
0),"",
M164/
E164)
=
IF(
OR(
Y164'="",
N164'=""),"",
Y164/
N164)
=
IF(
OR(
Z164'="",
O164'=""),"",
Z164/
O164)
=
IF(
OR(
S165'="",
S165'="
NA"),"",
S165*(
1+$
T165))
=
IF(
OR(
M165'="",
E165'="",
E165'=
0),"",
M165/
E165)
=
IF(
OR(
Y165'="",
N165'=""),"",
Y165/
N165)
=
IF(
OR(
Z165'="",
O165'=""),"",
Z165/
O165)
=
IF(
OR(
S166'="",
S166'="
NA"),"",
S166*(
1+$
T166))
=
IF(
OR(
M166'="",
E166'="",
E166'=
0),"",
M166/
E166)
=
IF(
OR(
Y166'="",
N166'=""),"",
Y166/
N166)
=
IF(
OR(
Z166'="",
O166'=""),"",
Z166/
O166)
=
IF(
OR(
S167'="",
S167'="
NA"),"",
S167*(
1+$
T167))
=
IF(
OR(
M167'="",
E167'="",
E167'=
0),"",
M167/
E167)
=
IF(
OR(
Y167'="",
N167'=""),"",
Y167/
N167)
=
IF(
OR(
Z167'="",
O167'=""),"",
Z167/
O167)
=
IF(
OR(
S168'="",
S168'="
NA"),"",
S168*(
1+$
T168))
=
IF(
OR(
M168'="",
E168'="",
E168'=
0),"",
M168/
E168)
=
IF(
OR(
Y168'="",
N168'=""),"",
Y168/
N168)
=
IF(
OR(
Z168'="",
O168'=""),"",
Z168/
O168)
=
IF(
OR(
S169'="",
S169'="
NA"),"",
S169*(
1+$
T169))
=
IF(
OR(
M169'="",
E169'="",
E169'=
0),"",
M169/
E169)
=
IF(
OR(
Y169'="",
N169'=""),"",
Y169/
N169)
=
IF(
OR(
Z169'="",
O169'=""),"",
Z169/
O169)
=
IF(
OR(
S170'="",
S170'="
NA"),"",
S170*(
1+$
T170))
=
IF(
OR(
M170'="",
E170'="",
E170'=
0),"",
M170/
E170)
=
IF(
OR(
Y170'="",
N170'=""),"",
Y170/
N170)
=
IF(
OR(
Z170'="",
O170'=""),"",
Z170/
O170)
=
IF(
OR(
S171'="",
S171'="
NA"),"",
S171*(
1+$
T171))
=
IF(
OR(
M171'="",
E171'="",
E171'=
0),"",
M171/
E171)
=
IF(
OR(
Y171'="",
N171'=""),"",
Y171/
N171)
=
IF(
OR(
Z171'="",
O171'=""),"",
Z171/
O171)
=
IF(
OR(
S172'="",
S172'="
NA"),"",
S172*(
1+$
T172))
=
IF(
OR(
M172'="",
E172'="",
E172'=
0),"",
M172/
E172)
=
IF(
OR(
Y172'="",
N172'=""),"",
Y172/
N172)
=
IF(
OR(
Z172'="",
O172'=""),"",
Z172/
O172)
=
IF(
OR(
S173'="",
S173'="
NA"),"",
S173*(
1+$
T173))
=
IF(
OR(
M173'="",
E173'="",
E173'=
0),"",
M173/
E173)
=
IF(
OR(
Y173'="",
N173'=""),"",
Y173/
N173)
=
IF(
OR(
Z173'="",
O173'=""),"",
Z173/
O173)

February
14,
2003
19
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
C
D
E
F
G
H
I
J
Survey
Agency
State
Flow
No.
of
Categorical
GM
Categorical
GM
Non­
Cat.
G
M
Non­
Cat.
G
M
#
of
MFJS
Number
(
mgd)
IU
433
Others
Regulated
Unregulated
Electroplating
174
175
176
177
178
179
180
181
66
Hillsborough
County
Northwest
Regional
FL
4
1
0
0
0
0
0
66
Hillsborough
County
River
Oaks
FL
5.81
10
1
0
1
0
2
66
Hillsborough
County
South
County
FL
2.74
0
0
0
0
0
0
66
Hillsborough
County
Valvico
FL
3.24
3
0
0
0
0
0
66
Hillsborough
County
Van
Dyke
FL
0.66
0
0
0
0
0
0
=
AVERAGE(
E3:
E178)

February
14,
2003
20
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
K
L
M
N
O
P
Q
#
of
Non­
Cat.
Oily
Waste
#
of
Non­
Cat.
Oily
Waste
Total
Total
Permitting
­
Labor
Hrs
Total
Permitting
­
Labor
Hrs
Permitting
­
Costs
Permitting
­
Costs
Regulated
Unregulated
MP&
M
Sites
Implement
Yearly
Implement
Yearly
174
175
176
177
178
179
180
181
0
0
=
SUM(
F174:
L174)
0
0
=
SUM(
F175:
L175)
0
0
=
SUM(
F176:
L176)
0
0
=
SUM(
F177:
L177)
0
0
=
SUM(
F178:
L178)

February
14,
2003
21
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
R
S
T
U
V
W
X
Y
Z
Labor
Rate
Labor
Rate
Labor
Rate
Analytical
Costs
Analytical
Costs
Sampling
Costs
Sampling
Costs
Management
Salary
Hrs
Management
Salary
Hrs
Hourly
Salary
Overhead
factor
Implement
Yearly
Implement
Yearly
Implement
Yearly
174
175
176
177
178
179
180
181
Total
Cost
=
SUM(
U3:
U178)
=
SUM(
V3:
V178)
=
SUM(
W3:
W178)
=
SUM(
X3:
X178)
Total
MP&
M
Sites
=
SUM($
M$
3:$
M$
178)
=
SUM($
M$
3:$
M$
178)
=
SUM($
M$
3:$
M$
178)
=
SUM($
M$
3:$
M$
178)
Cost/
Site
=
U179/
U180
=
V179/
V180
=
W179/
W180
=
X179/
X180
February
14,
2003
22
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
AA
AB
AC
AD
AE
Management
Overhead
Costs
Management
Overhead
Costs
Total
Costs
Total
Costs
Permitting
Costs
Per
Facility
Implement
Yearly
Implement
Yearly
Implement
174
175
176
177
178
179
180
181
February
14,
2003
23
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
AF
AG
AH
AI
AJ
Permitting
Costs
Per
Facility
Total
Costs
Per
Facility
Total
Costs
Per
Facility
Yearly
Implement
Yearly
Data
(
1'=
yes)
Loaded
Hourly
Rate
174
175
176
177
178
179
180
181
=
IF(
OR(
R174'="",
R174'="
NA"),"",
R174*(
1+$
T174))
=
IF(
OR(
R175'="",
R175'="
NA"),"",
R175*(
1+$
T175))
=
IF(
OR(
R176'="",
R176'="
NA"),"",
R176*(
1+$
T176))
=
IF(
OR(
R177'="",
R177'="
NA"),"",
R177*(
1+$
T177))
=
IF(
OR(
R178'="",
R178'="
NA"),"",
R178*(
1+$
T178))
=
AVERAGE(
AJ3:
AJ178)

February
14,
2003
24
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
AK
AL
AM
AN
Loaded
Salary
Rate
MP&
M
Site/
IU
Oversight­
Permitting
Ratio
(
Impl)
Oversight­
Permitting
Ratio
(
Subs)
174
175
176
177
178
179
180
181
=
IF(
OR(
S174'="",
S174'="
NA"),"",
S174*(
1+$
T174))
=
IF(
OR(
M174'="",
E174'="",
E174'=
0),"",
M174/
E174)
=
IF(
OR(
Y174'="",
N174'=""),"",
Y174/
N174)
=
IF(
OR(
Z174'="",
O174'=""),"",
Z174/
O174)
=
IF(
OR(
S175'="",
S175'="
NA"),"",
S175*(
1+$
T175))
=
IF(
OR(
M175'="",
E175'="",
E175'=
0),"",
M175/
E175)
=
IF(
OR(
Y175'="",
N175'=""),"",
Y175/
N175)
=
IF(
OR(
Z175'="",
O175'=""),"",
Z175/
O175)
=
IF(
OR(
S176'="",
S176'="
NA"),"",
S176*(
1+$
T176))
=
IF(
OR(
M176'="",
E176'="",
E176'=
0),"",
M176/
E176)
=
IF(
OR(
Y176'="",
N176'=""),"",
Y176/
N176)
=
IF(
OR(
Z176'="",
O176'=""),"",
Z176/
O176)
=
IF(
OR(
S177'="",
S177'="
NA"),"",
S177*(
1+$
T177))
=
IF(
OR(
M177'="",
E177'="",
E177'=
0),"",
M177/
E177)
=
IF(
OR(
Y177'="",
N177'=""),"",
Y177/
N177)
=
IF(
OR(
Z177'="",
O177'=""),"",
Z177/
O177)
=
IF(
OR(
S178'="",
S178'="
NA"),"",
S178*(
1+$
T178))
=
IF(
OR(
M178'="",
E178'="",
E178'=
0),"",
M178/
E178)
=
IF(
OR(
Y178'="",
N178'=""),"",
Y178/
N178)
=
IF(
OR(
Z178'="",
O178'=""),"",
Z178/
O178)
=
AVERAGE(
AK3:
AK178)
=
AVERAGE(
AL3:
AL178)
=
AVERAGE(
AM3:
AM178)
=
AVERAGE(
AN3:
AN178)
=
COUNTIF(
AL3:
AL178,">
1")
=
COUNTIF(
AM3:
AM178,">'=
1")
=
COUNTIF(
AN3:
AN178,">'=
1")

February
14,
2003
25
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
All
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
A
B
C
D
E
F
G
H
I
J
K
L
Survey
Agency
State
Flow
No.
of
#
of
MFJS
Number
(
mgd)
IU
433
Others
Regulated
Unregulated
Electroplating
Regulated
Unregulated
3
Landis
Sewerage
Authority
NJ
5.6
0
0
0
0
0
0
0
0
4
Madison­
Chatham
Joint
Meeting
NJ
2.5
79
0
0
0
0
0
0
0
13
Marshall
Municipal
Utilities
MO
3.7
3
0
0
0
0
0
0
0
16
Jasper
Waterworks
&
Sewer
Board
AL
4.8
1
0
1
0
0
0
0
0
26
Blacksburg­
VPI
Sanitation
Authority
VA
5.2
2
2
0
0
0
0
0
0
28
Fox
Lake
Northwest
Regional
IL
6.1
3
2
1
1
0
3
0
0
28
Fox
Lake
Tall
Oaks
IL
0.4
37
City
of
Independence
MO
9.8
400
0
0
0
0
4
1
2
38
Greenville
Utilities
NC
9.8
33
3
0
5
0
3
5
0
39
City
of
Weatherford
TX
2.4
31
0
0
0
28
3
0
0
41
City
of
Jamestown
NY
7.0
30
12
1
0
10
2
0
5
47
City
of
Geneva
NY
2.5
1
0
0
0
1
0
0
0
50
Northampton
Publicly
Owned
Treatment
Works
MA
4.5
10
0
0
2
45
0
0
4
61
Elyria
Wastewater
Pollution
Control
OH
8.7
57
4
0
0
0
2
0
0
64
City
of
Titusville
FL
1.4
2
1
0
0
0
1
1
0
=
AVERAGE(
E3:
E17)
Categorical
GM
Non­
Cat.
G
M
#
of
Non­
Cat.
Oily
Waste
February
14,
2003
26
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
<
10MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
A
B
Survey
Agency
Number
3
Landis
Sewerage
Authority
4
Madison­
Chatham
Joint
Meeting
13
Marshall
Municipal
Utilities
16
Jasper
Waterworks
&
Sewer
Board
26
Blacksburg­
VPI
Sanitation
Authority
28
Fox
Lake
Northwest
Regional
28
Fox
Lake
Tall
Oaks
37
City
of
Independence
38
Greenville
Utilities
39
City
of
Weatherford
41
City
of
Jamestown
47
City
of
Geneva
50
Northampton
Publicly
Owned
Treatment
Works
61
Elyria
Wastewater
Pollution
Control
64
City
of
Titusville
M
N
O
P
Q
R
S
T
U
Total
MP&
M
Sites
Implement
Yearly
Implement
Yearly
Hourly
Salary
Overhead
factor
Implement
0
=
N3*
R3*(
1+
T3)
=
O3*
R3*(
1+
T3)
=
SUM(
F4:
L4)
=
N4*
R4*(
1+
T4)
=
O4*
R4*(
1+
T4)
=
SUM(
F5:
L5)
$
0
$
0
$
19.90
$
32.75
0.48
$
0.00
=
SUM(
F6:
L6)
=
N6*
R6*(
1+
T6)
=
O6*
R6*(
1+
T6)
=
SUM(
F7:
L7)
=
N7*
R7*(
1+
T7)
=
O7*
R7*(
1+
T7)
=
SUM(
F8:
L8)
=
N8*
R8*(
1+
T8)
=
O8*
R8*(
1+
T8)
$
17.50
$
25.00
0.30
=
SUM(
F9:
L9)
=
SUM(
F10:
L10)
180
54
=
N10*
R10*(
1+
T10)
=
O10*
R10*(
1+
T10)
$
15.77
$
37.40
0.36
$
3,764.00
=
SUM(
F11:
L11)
872
567
=
N11*
R11*(
1+
T11)
=
O11*
R11*(
1+
T11)
$
19.00
$
25.00
0.40
$
10,000.00
=
SUM(
F12:
L12)
1,085
1,085
=
N12*
R12*(
1+
T12)
=
O12*
R12*(
1+
T12)
$
14.00
$
20.00
0.39
$
21,824.00
=
SUM(
F13:
L13)
470
40
=
N13*
R13*(
1+
T13)
=
O13*
R13*(
1+
T13)
$
16.00
$
25.00
0.50
$
20,000.00
=
SUM(
F14:
L14)
28
22
=
N14*
R14*(
1+
T14)
=
O14*
R14*(
1+
T14)
$
20.00
$
30.00
0.50
$
2,000.00
=
SUM(
F15:
L15)
407
116
=
N15*
R15*(
1+
T15)
=
O15*
R15*(
1+
T15)
$
18.00
0.60
$
15,300.00
=
SUM(
F16:
L16)
=
SUM(
F17:
L17)
2112
2112
=
N17*
R17*(
1+
T17)
=
O17*
R17*(
1+
T17)
$
15.27
$
21.62
1.42
$
19,500.00
Total
Permitting
­
Labor
Hrs
Permitting
­
Costs
Labor
Rate
Analytical
Costs
February
14,
2003
27
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
<
10MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
A
B
Survey
Agency
Number
3
Landis
Sewerage
Authority
4
Madison­
Chatham
Joint
Meeting
13
Marshall
Municipal
Utilities
16
Jasper
Waterworks
&
Sewer
Board
26
Blacksburg­
VPI
Sanitation
Authority
28
Fox
Lake
Northwest
Regional
28
Fox
Lake
Tall
Oaks
37
City
of
Independence
38
Greenville
Utilities
39
City
of
Weatherford
41
City
of
Jamestown
47
City
of
Geneva
50
Northampton
Publicly
Owned
Treatment
Works
61
Elyria
Wastewater
Pollution
Control
64
City
of
Titusville
V
W
X
Y
Z
AA
AB
AC
Yearly
Implement
Yearly
Implement
Yearly
Implement
Yearly
Implement
=
Y3*
S3*(
1+
T3)
=
Z3*
S3*(
1+
T3)
=
P3+
U3+
W3+
AA3
=
Y4*
S4*(
1+
T4)
=
Z4*
S4*(
1+
T4)
=
P4+
U4+
W4+
AA4
$
0.00
$
0.00
$
0.00
$
0.00
$
0.00
$
0.00
=
Y6*
S6*(
1+
T6)
=
Z6*
S6*(
1+
T6)
=
P6+
U6+
W6+
AA6
=
Y7*
S7*(
1+
T7)
=
Z7*
S7*(
1+
T7)
=
P7+
U7+
W7+
AA7
=
Y8*
S8*(
1+
T8)
=
Z8*
S8*(
1+
T8)
$
0.00
$
3,764.00
$
363.00
$
363.00
300
75
=
Y10*
S10*(
1+
T10)
=
Z10*
S10*(
1+
T10)
=
P10+
U10+
W10+
AA10
$
10,000.00
$
5,000.00
$
5,000.00
480
160
=
Y11*
S11*(
1+
T11)
=
Z11*
S11*(
1+
T11)
=
P11+
U11+
W11+
AA11
$
21,824.00
$
3,720.00
$
3,720.00
868
434
=
Y12*
S12*(
1+
T12)
=
Z12*
S12*(
1+
T12)
=
P12+
U12+
W12+
AA12
$
20,000.00
=
Y13*
S13*(
1+
T13)
=
Z13*
S13*(
1+
T13)
=
P13+
U13+
W13+
AA13
$
2,000.00
$
232.00
$
232.00
29
14
=
Y14*
S14*(
1+
T14)
=
Z14*
S14*(
1+
T14)
=
P14+
U14+
W14+
AA14
$
15,900.00
$
1,836.00
$
1,872.00
=
Y15*
S15*(
1+
T15)
=
Z15*
S15*(
1+
T15)
=
P15+
U15+
W15+
AA15
$
19,500.00
$
12,223.00
$
12,223.00
400
400
=
Y17*
S17*(
1+
T17)
=
Z17*
S17*(
1+
T17)
=
P17+
U17+
W17+
AA17
Analytical
Costs
Sampling
Costs
Management
Salary
Hrs
Management
Overhead
Costs
Total
Costs
February
14,
2003
28
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
<
10MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
A
B
Survey
Agency
Number
3
Landis
Sewerage
Authority
4
Madison­
Chatham
Joint
Meeting
13
Marshall
Municipal
Utilities
16
Jasper
Waterworks
&
Sewer
Board
26
Blacksburg­
VPI
Sanitation
Authority
28
Fox
Lake
Northwest
Regional
28
Fox
Lake
Tall
Oaks
37
City
of
Independence
38
Greenville
Utilities
39
City
of
Weatherford
41
City
of
Jamestown
47
City
of
Geneva
50
Northampton
Publicly
Owned
Treatment
Works
61
Elyria
Wastewater
Pollution
Control
64
City
of
Titusville
AD
AE
AF
AG
Yearly
Implement
Yearly
Implement
=
Q3+
V3+
X3+
AB3
=
Q4+
V4+
X4+
AB4
$
0.00
=
Q6+
V6+
X6+
AB6
=
Q7+
V7+
X7+
AB7
$
0.00
=
Q10+
V10+
X10+
AB10
=
P10/
M10
=
Q10/
M10
=
AC10/
M10
=
Q11+
V11+
X11+
AB11
=
P11/
M11
=
Q11/
M11
=
AC11/
M11
=
Q12+
V12+
X12+
AB12
=
P12/
M12
=
Q12/
M12
=
AC12/
M12
=
Q13+
V13+
X13+
AB13
=
P13/
M13
=
Q13/
M13
=
AC13/
M13
=
Q14+
V14+
X14+
AB14
=
P14/
M14
=
Q14/
M14
=
AC14/
M14
=
Q15+
V15+
X15+
AB15
=
P15/
M15
=
Q15/
M15
=
AC15/
M15
=
Q17+
V17+
X17+
AB17
=
P17/
M17
=
Q17/
M17
=
AC17/
M17
Average
=
AVERAGE(
AE3:
AE17)
=
AVERAGE(
AF3:
AF17)
=
AVERAGE(
AG3:
AG17)

Average
w/
out
Outliers
=
SUMPRODUCT(
AE3:
AE17,$
AM$
3:$
AM$
17)/
SU
M($
AM$
3:$
AM$
17)
=
SUMPRODUCT(
AF2:
AF16,$
AO$
3:$
AO$
17)/
SUM($
AO$
3:$
AO$
17)
Total
Costs
Per
Facility
Total
Costs
Permitting
Costs
Per
Facility
February
14,
2003
29
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
<
10MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
A
B
Survey
Agency
Number
3
Landis
Sewerage
Authority
4
Madison­
Chatham
Joint
Meeting
13
Marshall
Municipal
Utilities
16
Jasper
Waterworks
&
Sewer
Board
26
Blacksburg­
VPI
Sanitation
Authority
28
Fox
Lake
Northwest
Regional
28
Fox
Lake
Tall
Oaks
37
City
of
Independence
38
Greenville
Utilities
39
City
of
Weatherford
41
City
of
Jamestown
47
City
of
Geneva
50
Northampton
Publicly
Owned
Treatment
Works
61
Elyria
Wastewater
Pollution
Control
64
City
of
Titusville
AH
AI
AJ
Yearly
MP&
M
Sites
per
Program
Loaded
Hourly
Rate
=
IF(
OR(
A3'=
A2,
M3'=""),"",
SUMIF($
A$
3:$
A$
120,
A3,$
M$
3:$
M$
120))
=
IF(
OR(
R3'="",
R3'="
NA"),"",
R3*(
1+$
T3))
=
IF(
OR(
A4'=
A3,
M4'=""),"",
SUMIF($
A$
3:$
A$
120,
A4,$
M$
3:$
M$
120))
=
IF(
OR(
R4'="",
R4'="
NA"),"",
R4*(
1+$
T4))
=
IF(
OR(
A5'=
A4,
M5'=""),"",
SUMIF($
A$
3:$
A$
120,
A5,$
M$
3:$
M$
120))
=
IF(
OR(
R5'="",
R5'="
NA"),"",
R5*(
1+$
T5))
=
IF(
OR(
A6'=
A5,
M6'=""),"",
SUMIF($
A$
3:$
A$
120,
A6,$
M$
3:$
M$
120))
=
IF(
OR(
R6'="",
R6'="
NA"),"",
R6*(
1+$
T6))
=
IF(
OR(
A7'=
A6,
M7'=""),"",
SUMIF($
A$
3:$
A$
120,
A7,$
M$
3:$
M$
120))
=
IF(
OR(
R7'="",
R7'="
NA"),"",
R7*(
1+$
T7))
=
IF(
OR(
A8'=
A7,
M8'=""),"",
SUMIF($
A$
3:$
A$
120,
A8,$
M$
3:$
M$
120))
=
IF(
OR(
R8'="",
R8'="
NA"),"",
R8*(
1+$
T8))
=
IF(
OR(
A9'=
A8,
M9'=""),"",
SUMIF($
A$
3:$
A$
120,
A9,$
M$
3:$
M$
120))
=
IF(
OR(
R9'="",
R9'="
NA"),"",
R9*(
1+$
T9))
=
AD10/
M10
=
IF(
OR(
A10'=
A9,
M10'=""),"",
SUMIF($
A$
3:$
A$
120,
A10,$
M$
3:$
M$
120))
=
IF(
OR(
R10'="",
R10'="
NA"),"",
R10*(
1+$
T10))
=
AD11/
M11
=
IF(
OR(
A11'=
A10,
M11'=""),"",
SUMIF($
A$
3:$
A$
120,
A11,$
M$
3:$
M$
120))
=
IF(
OR(
R11'="",
R11'="
NA"),"",
R11*(
1+$
T11))
=
AD12/
M12
=
IF(
OR(
A12'=
A11,
M12'=""),"",
SUMIF($
A$
3:$
A$
120,
A12,$
M$
3:$
M$
120))
=
IF(
OR(
R12'="",
R12'="
NA"),"",
R12*(
1+$
T12))
=
AD13/
M13
=
IF(
OR(
A13'=
A12,
M13'=""),"",
SUMIF($
A$
3:$
A$
120,
A13,$
M$
3:$
M$
120))
=
IF(
OR(
R13'="",
R13'="
NA"),"",
R13*(
1+$
T13))
=
AD14/
M14
=
IF(
OR(
A14'=
A13,
M14'=""),"",
SUMIF($
A$
3:$
A$
120,
A14,$
M$
3:$
M$
120))
=
IF(
OR(
R14'="",
R14'="
NA"),"",
R14*(
1+$
T14))
=
AD15/
M15
=
IF(
OR(
A15'=
A14,
M15'=""),"",
SUMIF($
A$
3:$
A$
120,
A15,$
M$
3:$
M$
120))
=
IF(
OR(
R15'="",
R15'="
NA"),"",
R15*(
1+$
T15))
=
IF(
OR(
A16'=
A15,
M16'=""),"",
SUMIF($
A$
3:$
A$
120,
A16,$
M$
3:$
M$
120))
=
IF(
OR(
R16'="",
R16'="
NA"),"",
R16*(
1+$
T16))
=
AD17/
M17
=
IF(
OR(
A17'=
A16,
M17'=""),"",
SUMIF($
A$
3:$
A$
120,
A17,$
M$
3:$
M$
120))
=
IF(
OR(
R17'="",
R17'="
NA"),"",
R17*(
1+$
T17))
=
AVERAGE(
AH3:
AH17)
=
AVERAGE(
AI3:
AI17)
=
AVERAGE(
AJ3:
AJ17)
Total
Costs
Per
Facility
February
14,
2003
30
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
<
10MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
A
B
Survey
Agency
Number
3
Landis
Sewerage
Authority
4
Madison­
Chatham
Joint
Meeting
13
Marshall
Municipal
Utilities
16
Jasper
Waterworks
&
Sewer
Board
26
Blacksburg­
VPI
Sanitation
Authority
28
Fox
Lake
Northwest
Regional
28
Fox
Lake
Tall
Oaks
37
City
of
Independence
38
Greenville
Utilities
39
City
of
Weatherford
41
City
of
Jamestown
47
City
of
Geneva
50
Northampton
Publicly
Owned
Treatment
Works
61
Elyria
Wastewater
Pollution
Control
64
City
of
Titusville
AK
AL
Loaded
Salary
Rate
Implement
=
IF(
OR(
S3'="",
S3'="
NA"),"",
S3*(
1+$
T3))
=
IF(
OR(
N3'="",$
M3'="",$
M3'=
0),"",
N3/$
M3)
=
IF(
OR(
S4'="",
S4'="
NA"),"",
S4*(
1+$
T4))
=
IF(
OR(
N4'="",$
M4'="",$
M4'=
0),"",
N4/$
M4)
=
IF(
OR(
S5'="",
S5'="
NA"),"",
S5*(
1+$
T5))
=
IF(
OR(
N5'="",$
M5'="",$
M5'=
0),"",
N5/$
M5)
=
IF(
OR(
S6'="",
S6'="
NA"),"",
S6*(
1+$
T6))
=
IF(
OR(
N6'="",$
M6'="",$
M6'=
0),"",
N6/$
M6)
=
IF(
OR(
S7'="",
S7'="
NA"),"",
S7*(
1+$
T7))
=
IF(
OR(
N7'="",$
M7'="",$
M7'=
0),"",
N7/$
M7)
=
IF(
OR(
S8'="",
S8'="
NA"),"",
S8*(
1+$
T8))
=
IF(
OR(
N8'="",$
M8'="",$
M8'=
0),"",
N8/$
M8)
=
IF(
OR(
S9'="",
S9'="
NA"),"",
S9*(
1+$
T9))
=
IF(
OR(
N9'="",$
M9'="",$
M9'=
0),"",
N9/$
M9)
=
IF(
OR(
S10'="",
S10'="
NA"),"",
S10*(
1+$
T10))
=
IF(
OR(
N10'="",$
M10'="",$
M10'=
0),"",
N10/$
M10)
=
IF(
OR(
S11'="",
S11'="
NA"),"",
S11*(
1+$
T11))
=
IF(
OR(
N11'="",$
M11'="",$
M11'=
0),"",
N11/$
M11)
=
IF(
OR(
S12'="",
S12'="
NA"),"",
S12*(
1+$
T12))
=
IF(
OR(
N12'="",$
M12'="",$
M12'=
0),"",
N12/$
M12)
=
IF(
OR(
S13'="",
S13'="
NA"),"",
S13*(
1+$
T13))
=
IF(
OR(
N13'="",$
M13'="",$
M13'=
0),"",
N13/$
M13)
=
IF(
OR(
S14'="",
S14'="
NA"),"",
S14*(
1+$
T14))
=
IF(
OR(
N14'="",$
M14'="",$
M14'=
0),"",
N14/$
M14)
=
IF(
OR(
S15'="",
S15'="
NA"),"",
S15*(
1+$
T15))
=
IF(
OR(
N15'="",$
M15'="",$
M15'=
0),"",
N15/$
M15)
=
IF(
OR(
S16'="",
S16'="
NA"),"",
S16*(
1+$
T16))
=
IF(
OR(
N16'="",$
M16'="",$
M16'=
0),"",
N16/$
M16)
=
IF(
OR(
S17'="",
S17'="
NA"),"",
S17*(
1+$
T17))
=
IF(
OR(
N17'="",$
M17'="",$
M17'=
0),"",
N17/$
M17)
=
AVERAGE(
AK3:
AK17)
=
AVERAGE(
AL3:
AL17)

=
SUMPRODUCT(
AL3:
AL17,$
AM$
3:$
AM$
17)/
SUM($
AM$
3:$
AM$
17)

February
14,
2003
31
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
<
10MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
A
B
Survey
Agency
Number
3
Landis
Sewerage
Authority
4
Madison­
Chatham
Joint
Meeting
13
Marshall
Municipal
Utilities
16
Jasper
Waterworks
&
Sewer
Board
26
Blacksburg­
VPI
Sanitation
Authority
28
Fox
Lake
Northwest
Regional
28
Fox
Lake
Tall
Oaks
37
City
of
Independence
38
Greenville
Utilities
39
City
of
Weatherford
41
City
of
Jamestown
47
City
of
Geneva
50
Northampton
Publicly
Owned
Treatment
Works
61
Elyria
Wastewater
Pollution
Control
64
City
of
Titusville
AM
AN
Permitting
Hrs/
MP&
M
Site
Oulier'=
0
Yearly
=
IF(
AL3'="","",
IF(
AL3>
AL$
18*
2,0,1))
=
IF(
OR(
O3'="",$
M3'="",$
M3'=
0),"",
O3/$
M3)
=
IF(
AL4'="","",
IF(
AL4>
AL$
18*
2,0,1))
=
IF(
OR(
O4'="",$
M4'="",$
M4'=
0),"",
O4/$
M4)
=
IF(
AL5'="","",
IF(
AL5>
AL$
18*
2,0,1))
=
IF(
OR(
O5'="",$
M5'="",$
M5'=
0),"",
O5/$
M5)
=
IF(
AL6'="","",
IF(
AL6>
AL$
18*
2,0,1))
=
IF(
OR(
O6'="",$
M6'="",$
M6'=
0),"",
O6/$
M6)
=
IF(
AL7'="","",
IF(
AL7>
AL$
18*
2,0,1))
=
IF(
OR(
O7'="",$
M7'="",$
M7'=
0),"",
O7/$
M7)
=
IF(
AL8'="","",
IF(
AL8>
AL$
18*
2,0,1))
=
IF(
OR(
O8'="",$
M8'="",$
M8'=
0),"",
O8/$
M8)
=
IF(
AL9'="","",
IF(
AL9>
AL$
18*
2,0,1))
=
IF(
OR(
O9'="",$
M9'="",$
M9'=
0),"",
O9/$
M9)
=
IF(
AL10'="","",
IF(
AL10>
AL$
18*
2,0,1))
=
IF(
OR(
O10'="",$
M10'="",$
M10'=
0),"",
O10/$
M10)
=
IF(
AL11'="","",
IF(
AL11>
AL$
18*
2,0,1))
=
IF(
OR(
O11'="",$
M11'="",$
M11'=
0),"",
O11/$
M11)
=
IF(
AL12'="","",
IF(
AL12>
AL$
18*
2,0,1))
=
IF(
OR(
O12'="",$
M12'="",$
M12'=
0),"",
O12/$
M12)
=
IF(
AL13'="","",
IF(
AL13>
AL$
18*
2,0,1))
=
IF(
OR(
O13'="",$
M13'="",$
M13'=
0),"",
O13/$
M13)
=
IF(
AL14'="","",
IF(
AL14>
AL$
18*
2,0,1))
=
IF(
OR(
O14'="",$
M14'="",$
M14'=
0),"",
O14/$
M14)
=
IF(
AL15'="","",
IF(
AL15>
AL$
18*
2,0,1))
=
IF(
OR(
O15'="",$
M15'="",$
M15'=
0),"",
O15/$
M15)
=
IF(
AL16'="","",
IF(
AL16>
AL$
18*
2,0,1))
=
IF(
OR(
O16'="",$
M16'="",$
M16'=
0),"",
O16/$
M16)
=
IF(
AL17'="","",
IF(
AL17>
AL$
18*
2,0,1))
=
IF(
OR(
O17'="",$
M17'="",$
M17'=
0),"",
O17/$
M17)
=
AVERAGE(
AN3:
AN17)

=
SUMPRODUCT(
AN3:
AN17,$
AO$
3:$
AO$
17)/
SUM($
AO$
3:$
AO$
17)

February
14,
2003
32
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
<
10MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
A
B
Survey
Agency
Number
3
Landis
Sewerage
Authority
4
Madison­
Chatham
Joint
Meeting
13
Marshall
Municipal
Utilities
16
Jasper
Waterworks
&
Sewer
Board
26
Blacksburg­
VPI
Sanitation
Authority
28
Fox
Lake
Northwest
Regional
28
Fox
Lake
Tall
Oaks
37
City
of
Independence
38
Greenville
Utilities
39
City
of
Weatherford
41
City
of
Jamestown
47
City
of
Geneva
50
Northampton
Publicly
Owned
Treatment
Works
61
Elyria
Wastewater
Pollution
Control
64
City
of
Titusville
AO
AP
Oulier'=
0
Implement
=
IF(
AN3'="","",
IF(
AN3>
AN$
18*
2,0,1))
=
IF(
OR(
Y3'="",
Y3'="
NA",$
M3'="",$
M3'=
0),"",
Y3/$
M3)
=
IF(
AN4'="","",
IF(
AN4>
AN$
18*
2,0,1))
=
IF(
OR(
Y4'="",
Y4'="
NA",$
M4'="",$
M4'=
0),"",
Y4/$
M4)
=
IF(
AN5'="","",
IF(
AN5>
AN$
18*
2,0,1))
=
IF(
OR(
Y5'="",
Y5'="
NA",$
M5'="",$
M5'=
0),"",
Y5/$
M5)
=
IF(
AN6'="","",
IF(
AN6>
AN$
18*
2,0,1))
=
IF(
OR(
Y6'="",
Y6'="
NA",$
M6'="",$
M6'=
0),"",
Y6/$
M6)
=
IF(
AN7'="","",
IF(
AN7>
AN$
18*
2,0,1))
=
IF(
OR(
Y7'="",
Y7'="
NA",$
M7'="",$
M7'=
0),"",
Y7/$
M7)
=
IF(
AN8'="","",
IF(
AN8>
AN$
18*
2,0,1))
=
IF(
OR(
Y8'="",
Y8'="
NA",$
M8'="",$
M8'=
0),"",
Y8/$
M8)
=
IF(
AN9'="","",
IF(
AN9>
AN$
18*
2,0,1))
=
IF(
OR(
Y9'="",
Y9'="
NA",$
M9'="",$
M9'=
0),"",
Y9/$
M9)
=
IF(
AN10'="","",
IF(
AN10>
AN$
18*
2,0,1))
=
IF(
OR(
Y10'="",
Y10'="
NA",$
M10'="",$
M10'=
0),"",
Y10/$
M10)
=
IF(
AN11'="","",
IF(
AN11>
AN$
18*
2,0,1))
=
IF(
OR(
Y11'="",
Y11'="
NA",$
M11'="",$
M11'=
0),"",
Y11/$
M11)
=
IF(
AN12'="","",
IF(
AN12>
AN$
18*
2,0,1))
=
IF(
OR(
Y12'="",
Y12'="
NA",$
M12'="",$
M12'=
0),"",
Y12/$
M12)
=
IF(
AN13'="","",
IF(
AN13>
AN$
18*
2,0,1))
=
IF(
OR(
Y13'="",
Y13'="
NA",$
M13'="",$
M13'=
0),"",
Y13/$
M13)
=
IF(
AN14'="","",
IF(
AN14>
AN$
18*
2,0,1))
=
IF(
OR(
Y14'="",
Y14'="
NA",$
M14'="",$
M14'=
0),"",
Y14/$
M14)
=
IF(
AN15'="","",
IF(
AN15>
AN$
18*
2,0,1))
=
IF(
OR(
Y15'="",
Y15'="
NA",$
M15'="",$
M15'=
0),"",
Y15/$
M15)
=
IF(
AN16'="","",
IF(
AN16>
AN$
18*
2,0,1))
=
IF(
OR(
Y16'="",
Y16'="
NA",$
M16'="",$
M16'=
0),"",
Y16/$
M16)
=
IF(
AN17'="","",
IF(
AN17>
AN$
18*
2,0,1))
=
IF(
OR(
Y17'="",
Y17'="
NA",$
M17'="",$
M17'=
0),"",
Y17/$
M17)
=
AVERAGE(
AP3:
AP17)

=
SUMPRODUCT(
AP3:
AP17,$
AQ$
3:$
AQ$
17)/
SUM($
AQ$
3:$
AQ$
17)

February
14,
2003
33
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
<
10MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
A
B
Survey
Agency
Number
3
Landis
Sewerage
Authority
4
Madison­
Chatham
Joint
Meeting
13
Marshall
Municipal
Utilities
16
Jasper
Waterworks
&
Sewer
Board
26
Blacksburg­
VPI
Sanitation
Authority
28
Fox
Lake
Northwest
Regional
28
Fox
Lake
Tall
Oaks
37
City
of
Independence
38
Greenville
Utilities
39
City
of
Weatherford
41
City
of
Jamestown
47
City
of
Geneva
50
Northampton
Publicly
Owned
Treatment
Works
61
Elyria
Wastewater
Pollution
Control
64
City
of
Titusville
AQ
AR
Oversight
Hrs/
MP&
M
Site
Oulier'=
0
Cost
=
IF(
AP3'="","",
IF(
AP3>
AP$
18*
2,0,
IF(
AP3>
AL3,0,1)))
=
IF(
AQ3'="","",
AQ3*
AP3*$
AK3)
=
IF(
AP4'="","",
IF(
AP4>
AP$
18*
2,0,
IF(
AP4>
AL4,0,1)))
=
IF(
AQ4'="","",
AQ4*
AP4*$
AK4)
=
IF(
AP5'="","",
IF(
AP5>
AP$
18*
2,0,
IF(
AP5>
AL5,0,1)))
=
IF(
AQ5'="","",
AQ5*
AP5*$
AK5)
=
IF(
AP6'="","",
IF(
AP6>
AP$
18*
2,0,
IF(
AP6>
AL6,0,1)))
=
IF(
AQ6'="","",
AQ6*
AP6*$
AK6)
=
IF(
AP7'="","",
IF(
AP7>
AP$
18*
2,0,
IF(
AP7>
AL7,0,1)))
=
IF(
AQ7'="","",
AQ7*
AP7*$
AK7)
=
IF(
AP8'="","",
IF(
AP8>
AP$
18*
2,0,
IF(
AP8>
AL8,0,1)))
=
IF(
AQ8'="","",
AQ8*
AP8*$
AK8)
=
IF(
AP9'="","",
IF(
AP9>
AP$
18*
2,0,
IF(
AP9>
AL9,0,1)))
=
IF(
AQ9'="","",
AQ9*
AP9*$
AK9)
=
IF(
AP10'="","",
IF(
AP10>
AP$
18*
2,0,
IF(
AP10>
AL10,0,1)))
=
IF(
AQ10'="","",
AQ10*
AP10*$
AK10)
=
IF(
AP11'="","",
IF(
AP11>
AP$
18*
2,0,
IF(
AP11>
AL11,0,1)))
=
IF(
AQ11'="","",
AQ11*
AP11*$
AK11)
=
IF(
AP12'="","",
IF(
AP12>
AP$
18*
2,0,
IF(
AP12>
AL12,0,1)))
=
IF(
AQ12'="","",
AQ12*
AP12*$
AK12)
=
IF(
AP13'="","",
IF(
AP13>
AP$
18*
2,0,
IF(
AP13>
AL13,0,1)))
=
IF(
AQ13'="","",
AQ13*
AP13*$
AK13)
=
IF(
AP14'="","",
IF(
AP14>
AP$
18*
2,0,
IF(
AP14>
AL14,0,1)))
=
IF(
AQ14'="","",
AQ14*
AP14*$
AK14)
=
IF(
AP15'="","",
IF(
AP15>
AP$
18*
2,0,
IF(
AP15>
AL15,0,1)))
=
IF(
AQ15'="","",
AQ15*
AP15*$
AK15)
=
IF(
AP16'="","",
IF(
AP16>
AP$
18*
2,0,
IF(
AP16>
AL16,0,1)))
=
IF(
AQ16'="","",
AQ16*
AP16*$
AK16)
=
IF(
AP17'="","",
IF(
AP17>
AP$
18*
2,0,
IF(
AP17>
AL17,0,1)))
=
IF(
AQ17'="","",
AQ17*
AP17*$
AK17)

=
SUMPRODUCT(
AR3:
AR17,$
AQ$
3:$
AQ$
17)/
SUM($
AQ$
3:$
AQ$
17)

February
14,
2003
34
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
<
10MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
A
B
Survey
Agency
Number
3
Landis
Sewerage
Authority
4
Madison­
Chatham
Joint
Meeting
13
Marshall
Municipal
Utilities
16
Jasper
Waterworks
&
Sewer
Board
26
Blacksburg­
VPI
Sanitation
Authority
28
Fox
Lake
Northwest
Regional
28
Fox
Lake
Tall
Oaks
37
City
of
Independence
38
Greenville
Utilities
39
City
of
Weatherford
41
City
of
Jamestown
47
City
of
Geneva
50
Northampton
Publicly
Owned
Treatment
Works
61
Elyria
Wastewater
Pollution
Control
64
City
of
Titusville
AS
AT
Oversight
Hrs/
MP&
M
Site
Yearly
Oulier'=
0
=
IF(
OR(
Z3'="",
Z3'="
NA",$
M3'="",$
M3'=
0),"",
Z3/$
M3)
=
IF(
AS3'="","",
IF(
AS3>
AS$
18*
2,0,
IF(
AS3>
AN3,0,1)))
=
IF(
OR(
Z4'="",
Z4'="
NA",$
M4'="",$
M4'=
0),"",
Z4/$
M4)
=
IF(
AS4'="","",
IF(
AS4>
AS$
18*
2,0,
IF(
AS4>
AN4,0,1)))
=
IF(
OR(
Z5'="",
Z5'="
NA",$
M5'="",$
M5'=
0),"",
Z5/$
M5)
=
IF(
AS5'="","",
IF(
AS5>
AS$
18*
2,0,
IF(
AS5>
AN5,0,1)))
=
IF(
OR(
Z6'="",
Z6'="
NA",$
M6'="",$
M6'=
0),"",
Z6/$
M6)
=
IF(
AS6'="","",
IF(
AS6>
AS$
18*
2,0,
IF(
AS6>
AN6,0,1)))
=
IF(
OR(
Z7'="",
Z7'="
NA",$
M7'="",$
M7'=
0),"",
Z7/$
M7)
=
IF(
AS7'="","",
IF(
AS7>
AS$
18*
2,0,
IF(
AS7>
AN7,0,1)))
=
IF(
OR(
Z8'="",
Z8'="
NA",$
M8'="",$
M8'=
0),"",
Z8/$
M8)
=
IF(
AS8'="","",
IF(
AS8>
AS$
18*
2,0,
IF(
AS8>
AN8,0,1)))
=
IF(
OR(
Z9'="",
Z9'="
NA",$
M9'="",$
M9'=
0),"",
Z9/$
M9)
=
IF(
AS9'="","",
IF(
AS9>
AS$
18*
2,0,
IF(
AS9>
AN9,0,1)))
=
IF(
OR(
Z10'="",
Z10'="
NA",$
M10'="",$
M10'=
0),"",
Z10/$
M10)
=
IF(
AS10'="","",
IF(
AS10>
AS$
18*
2,0,
IF(
AS10>
AN10,0,1)))
=
IF(
OR(
Z11'="",
Z11'="
NA",$
M11'="",$
M11'=
0),"",
Z11/$
M11)
=
IF(
AS11'="","",
IF(
AS11>
AS$
18*
2,0,
IF(
AS11>
AN11,0,1)))
=
IF(
OR(
Z12'="",
Z12'="
NA",$
M12'="",$
M12'=
0),"",
Z12/$
M12)
=
IF(
AS12'="","",
IF(
AS12>
AS$
18*
2,0,
IF(
AS12>
AN12,0,1)))
=
IF(
OR(
Z13'="",
Z13'="
NA",$
M13'="",$
M13'=
0),"",
Z13/$
M13)
=
IF(
AS13'="","",
IF(
AS13>
AS$
18*
2,0,
IF(
AS13>
AN13,0,1)))
=
IF(
OR(
Z14'="",
Z14'="
NA",$
M14'="",$
M14'=
0),"",
Z14/$
M14)
=
IF(
AS14'="","",
IF(
AS14>
AS$
18*
2,0,
IF(
AS14>
AN14,0,1)))
=
IF(
OR(
Z15'="",
Z15'="
NA",$
M15'="",$
M15'=
0),"",
Z15/$
M15)
=
IF(
AS15'="","",
IF(
AS15>
AS$
18*
2,0,
IF(
AS15>
AN15,0,1)))
=
IF(
OR(
Z16'="",
Z16'="
NA",$
M16'="",$
M16'=
0),"",
Z16/$
M16)
=
IF(
AS16'="","",
IF(
AS16>
AS$
18*
2,0,
IF(
AS16>
AN16,0,1)))
=
IF(
OR(
Z17'="",
Z17'="
NA",$
M17'="",$
M17'=
0),"",
Z17/$
M17)
=
IF(
AS17'="","",
IF(
AS17>
AS$
18*
2,0,
IF(
AS17>
AN17,0,1)))
=
AVERAGE(
AS3:
AS17)

=
SUMPRODUCT(
AS3:
AS17,$
AT$
3:$
AT$
17)/
SUM($
AT$
3:$
AT$
17)

February
14,
2003
35
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
<
10MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
A
B
Survey
Agency
Number
3
Landis
Sewerage
Authority
4
Madison­
Chatham
Joint
Meeting
13
Marshall
Municipal
Utilities
16
Jasper
Waterworks
&
Sewer
Board
26
Blacksburg­
VPI
Sanitation
Authority
28
Fox
Lake
Northwest
Regional
28
Fox
Lake
Tall
Oaks
37
City
of
Independence
38
Greenville
Utilities
39
City
of
Weatherford
41
City
of
Jamestown
47
City
of
Geneva
50
Northampton
Publicly
Owned
Treatment
Works
61
Elyria
Wastewater
Pollution
Control
64
City
of
Titusville
AU
AV
Cost
Implement
=
IF(
AT3'="","",
AT3*
AS3*$
AK3)
=
IF(
OR(
M3'="",
M3'=
0),"",
IF(
AND(
U3'="",
W3'=""),"",(
U3+
W3)/
M3))
=
IF(
AT4'="","",
AT4*
AS4*$
AK4)
=
IF(
OR(
M4'="",
M4'=
0),"",
IF(
AND(
U4'="",
W4'=""),"",(
U4+
W4)/
M4))
=
IF(
AT5'="","",
AT5*
AS5*$
AK5)
=
IF(
OR(
M5'="",
M5'=
0),"",
IF(
AND(
U5'="",
W5'=""),"",(
U5+
W5)/
M5))
=
IF(
AT6'="","",
AT6*
AS6*$
AK6)
=
IF(
OR(
M6'="",
M6'=
0),"",
IF(
AND(
U6'="",
W6'=""),"",(
U6+
W6)/
M6))
=
IF(
AT7'="","",
AT7*
AS7*$
AK7)
=
IF(
OR(
M7'="",
M7'=
0),"",
IF(
AND(
U7'="",
W7'=""),"",(
U7+
W7)/
M7))
=
IF(
AT8'="","",
AT8*
AS8*$
AK8)
=
IF(
OR(
M8'="",
M8'=
0),"",
IF(
AND(
U8'="",
W8'=""),"",(
U8+
W8)/
M8))
=
IF(
AT9'="","",
AT9*
AS9*$
AK9)
=
IF(
OR(
M9'="",
M9'=
0),"",
IF(
AND(
U9'="",
W9'=""),"",(
U9+
W9)/
M9))
=
IF(
AT10'="","",
AT10*
AS10*$
AK10)
=
IF(
OR(
M10'="",
M10'=
0),"",
IF(
AND(
U10'="",
W10'=""),"",(
U10+
W10)/
M10))
=
IF(
AT11'="","",
AT11*
AS11*$
AK11)
=
IF(
OR(
M11'="",
M11'=
0),"",
IF(
AND(
U11'="",
W11'=""),"",(
U11+
W11)/
M11))
=
IF(
AT12'="","",
AT12*
AS12*$
AK12)
=
IF(
OR(
M12'="",
M12'=
0),"",
IF(
AND(
U12'="",
W12'=""),"",(
U12+
W12)/
M12))
=
IF(
AT13'="","",
AT13*
AS13*$
AK13)
=
IF(
OR(
M13'="",
M13'=
0),"",
IF(
AND(
U13'="",
W13'=""),"",(
U13+
W13)/
M13))
=
IF(
AT14'="","",
AT14*
AS14*$
AK14)
=
IF(
OR(
M14'="",
M14'=
0),"",
IF(
AND(
U14'="",
W14'=""),"",(
U14+
W14)/
M14))
=
IF(
AT15'="","",
AT15*
AS15*$
AK15)
=
IF(
OR(
M15'="",
M15'=
0),"",
IF(
AND(
U15'="",
W15'=""),"",(
U15+
W15)/
M15))
=
IF(
AT16'="","",
AT16*
AS16*$
AK16)
=
IF(
OR(
M16'="",
M16'=
0),"",
IF(
AND(
U16'="",
W16'=""),"",(
U16+
W16)/
M16))
=
IF(
AT17'="","",
AT17*
AS17*$
AK17)
=
IF(
OR(
M17'="",
M17'=
0),"",
IF(
AND(
U17'="",
W17'=""),"",(
U17+
W17)/
M17))
=
AVERAGE(
AV3:
AV17)

=
SUMPRODUCT(
AU3:
AU17,$
AT$
3:$
AT$
17)/
SUM($
AT$
3:$
AT$
17)
=
SUMPRODUCT(
AV3:
AV17,$
AW$
3:$
AW$
17)/
SUM($
AW$
3:$
AW$
17)

February
14,
2003
36
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
<
10MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
A
B
Survey
Agency
Number
3
Landis
Sewerage
Authority
4
Madison­
Chatham
Joint
Meeting
13
Marshall
Municipal
Utilities
16
Jasper
Waterworks
&
Sewer
Board
26
Blacksburg­
VPI
Sanitation
Authority
28
Fox
Lake
Northwest
Regional
28
Fox
Lake
Tall
Oaks
37
City
of
Independence
38
Greenville
Utilities
39
City
of
Weatherford
41
City
of
Jamestown
47
City
of
Geneva
50
Northampton
Publicly
Owned
Treatment
Works
61
Elyria
Wastewater
Pollution
Control
64
City
of
Titusville
AW
AX
Analytic&
Sampling
Cost/
MP&
N
Site
Oulier'=
0
Yearly
=
IF(
AV3'="","",
IF(
AV3>
AV$
18*
2,0,1))
=
IF(
OR(
M3'="",
M3'=
0),"",
IF(
AND(
V3'="",
X3'=""),"",(
V3+
X3)/
M3))
=
IF(
AV4'="","",
IF(
AV4>
AV$
18*
2,0,1))
=
IF(
OR(
M4'="",
M4'=
0),"",
IF(
AND(
V4'="",
X4'=""),"",(
V4+
X4)/
M4))
=
IF(
AV5'="","",
IF(
AV5>
AV$
18*
2,0,1))
=
IF(
OR(
M5'="",
M5'=
0),"",
IF(
AND(
V5'="",
X5'=""),"",(
V5+
X5)/
M5))
=
IF(
AV6'="","",
IF(
AV6>
AV$
18*
2,0,1))
=
IF(
OR(
M6'="",
M6'=
0),"",
IF(
AND(
V6'="",
X6'=""),"",(
V6+
X6)/
M6))
=
IF(
AV7'="","",
IF(
AV7>
AV$
18*
2,0,1))
=
IF(
OR(
M7'="",
M7'=
0),"",
IF(
AND(
V7'="",
X7'=""),"",(
V7+
X7)/
M7))
=
IF(
AV8'="","",
IF(
AV8>
AV$
18*
2,0,1))
=
IF(
OR(
M8'="",
M8'=
0),"",
IF(
AND(
V8'="",
X8'=""),"",(
V8+
X8)/
M8))
=
IF(
AV9'="","",
IF(
AV9>
AV$
18*
2,0,1))
=
IF(
OR(
M9'="",
M9'=
0),"",
IF(
AND(
V9'="",
X9'=""),"",(
V9+
X9)/
M9))
=
IF(
AV10'="","",
IF(
AV10>
AV$
18*
2,0,1))
=
IF(
OR(
M10'="",
M10'=
0),"",
IF(
AND(
V10'="",
X10'=""),"",(
V10+
X10)/
M10))
=
IF(
AV11'="","",
IF(
AV11>
AV$
18*
2,0,1))
=
IF(
OR(
M11'="",
M11'=
0),"",
IF(
AND(
V11'="",
X11'=""),"",(
V11+
X11)/
M11))
=
IF(
AV12'="","",
IF(
AV12>
AV$
18*
2,0,1))
=
IF(
OR(
M12'="",
M12'=
0),"",
IF(
AND(
V12'="",
X12'=""),"",(
V12+
X12)/
M12))
=
IF(
AV13'="","",
IF(
AV13>
AV$
18*
2,0,1))
=
IF(
OR(
M13'="",
M13'=
0),"",
IF(
AND(
V13'="",
X13'=""),"",(
V13+
X13)/
M13))
=
IF(
AV14'="","",
IF(
AV14>
AV$
18*
2,0,1))
=
IF(
OR(
M14'="",
M14'=
0),"",
IF(
AND(
V14'="",
X14'=""),"",(
V14+
X14)/
M14))
=
IF(
AV15'="","",
IF(
AV15>
AV$
18*
2,0,1))
=
IF(
OR(
M15'="",
M15'=
0),"",
IF(
AND(
V15'="",
X15'=""),"",(
V15+
X15)/
M15))
=
IF(
AV16'="","",
IF(
AV16>
AV$
18*
2,0,1))
=
IF(
OR(
M16'="",
M16'=
0),"",
IF(
AND(
V16'="",
X16'=""),"",(
V16+
X16)/
M16))
=
IF(
AV17'="","",
IF(
AV17>
AV$
18*
2,0,1))
=
IF(
OR(
M17'="",
M17'=
0),"",
IF(
AND(
V17'="",
X17'=""),"",(
V17+
X17)/
M17))
=
AVERAGE(
AX3:
AX17)

=
SUMPRODUCT(
AX3:
AX17,$
AY$
3:$
AY$
17)/
SUM($
AY$
3:$
AY$
17)

February
14,
2003
37
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
<
10MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456789
10
11
12
13
14
15
16
17
18
19
A
B
Survey
Agency
Number
3
Landis
Sewerage
Authority
4
Madison­
Chatham
Joint
Meeting
13
Marshall
Municipal
Utilities
16
Jasper
Waterworks
&
Sewer
Board
26
Blacksburg­
VPI
Sanitation
Authority
28
Fox
Lake
Northwest
Regional
28
Fox
Lake
Tall
Oaks
37
City
of
Independence
38
Greenville
Utilities
39
City
of
Weatherford
41
City
of
Jamestown
47
City
of
Geneva
50
Northampton
Publicly
Owned
Treatment
Works
61
Elyria
Wastewater
Pollution
Control
64
City
of
Titusville
AY
Oulier'=
0
=
IF(
AX3'="","",
IF(
AX3>
AX$
18*
2,0,1))
=
IF(
AX4'="","",
IF(
AX4>
AX$
18*
2,0,1))
=
IF(
AX5'="","",
IF(
AX5>
AX$
18*
2,0,1))
=
IF(
AX6'="","",
IF(
AX6>
AX$
18*
2,0,1))
=
IF(
AX7'="","",
IF(
AX7>
AX$
18*
2,0,1))
=
IF(
AX8'="","",
IF(
AX8>
AX$
18*
2,0,1))
=
IF(
AX9'="","",
IF(
AX9>
AX$
18*
2,0,1))
=
IF(
AX10'="","",
IF(
AX10>
AX$
18*
2,0,1))
=
IF(
AX11'="","",
IF(
AX11>
AX$
18*
2,0,1))
=
IF(
AX12'="","",
IF(
AX12>
AX$
18*
2,0,1))
=
IF(
AX13'="","",
IF(
AX13>
AX$
18*
2,0,1))
=
IF(
AX14'="","",
IF(
AX14>
AX$
18*
2,0,1))
=
IF(
AX15'="","",
IF(
AX15>
AX$
18*
2,0,1))
=
IF(
AX16'="","",
IF(
AX16>
AX$
18*
2,0,1))
=
IF(
AX17'="","",
IF(
AX17>
AX$
18*
2,0,1))

February
14,
2003
38
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
<
10MGD
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
A
B
C
D
E
F
G
H
I
J
K
L
M
N
Survey
Agency
State
Flow
No.
of
#
of
MFJS
Total
Number
(
mgd)
IU
433
Others
Regulated
Unregulated
Electroplating
Regulated
Unregulated
MP&
M
Sites
Implement
5
Somerset
NJ
15.0
18
1
0
0
0
1
0
0
=
SUM(
F3:
L3)
6
Albany
County
Sewer
District
NY
19.0
14
0
0
0
0
0
0
0
=
SUM(
F4:
L4)
730
6
Albany
South
Plant
NY
20.0
2
0
0
0
0
0
0
0
=
SUM(
F5:
L5)
7
City
of
Niagra
Falls
NY
35.0
225
0
0
0
10
1
0
0
=
SUM(
F6:
L6)
321
10
City
of
Clearwater
(
Marshall
Street)
FL
6.5
2
2
1
2
6
2
0
5
=
SUM(
F7:
L7)
202
10
Clearwater
Northeast
FL
5.5
12
0
2
0
6
2
0
8
=
SUM(
F8:
L8)
10
Clearwater
East
FL
2.3
5
0
0
0
4
0
0
0
=
SUM(
F9:
L9)
14
City
of
Hamilton
OH
21.0
121
0
0
0
8
3
0
1
=
SUM(
F10:
L10)
227
15
Racine
WI
30.9
50
8
6
7
1
15
0
1
=
SUM(
F11:
L11)
2,318
18
Little
Rock
Adams
Field
AR
18.0
4
2
0
0
0
0
0
0
=
SUM(
F12:
L12)
200
18
City
of
Little
Rock,
Wastewater
Utility
AR
14.0
8
5
0
1
0
0
0
0
=
SUM(
F13:
L13)
19
Fayetteville
AR
11.8
11
4
1
1
0
0
0
0
=
SUM(
F14:
L14)
588
21
South
San
Francisco
(
SBSA)
CA
20.3
38
16
8
0
0
5
0
0
=
SUM(
F15:
L15)
1,100
24
City
of
Tacoma
WA
23.0
3387
0
12
2
35
5
2
12
=
SUM(
F16:
L16)
239
24
City
of
Tacoma,
Central
Treatment
Plant
WA
4.4
=
SUM(
F17:
L17)
29
Fox
River
WRD
South
Plant
IL
15.0
4
1
0
0
0
1
2
0
=
SUM(
F18:
L18)
415
29
Fox
River
WRD
North
Plant
IL
5.0
7
2
0
0
0
2
3
0
=
SUM(
F19:
L19)
29
Rox
River
WRD
West
Plant
IL
0.7
1
0
0
0
0
1
0
0
=
SUM(
F20:
L20)
31
City
of
Everett
WA
17.6
25
1
0
0
0
6
0
0
=
SUM(
F21:
L21)
248
32
Spokane
WA
40.0
9
3
4
0
40
4
0
5
=
SUM(
F22:
L22)
3,100
42
Regional
Water
Reclamation
Facility­
Medford
OR
15.0
285
4
4
17
45
1
0
33
=
SUM(
F23:
L23)
7,200
44
Madison
WI
42.0
150
20
0
0
5
1
0
0
=
SUM(
F24:
L24)
430
48
Raleigh
Neuse
River
NC
35.1
28
13
0
0
0
2
0
0
=
SUM(
F25:
L25)
49
Bosie
West
Bosie
WWTP
ID
13.4
830
2
5
0
0
2
0
0
=
SUM(
F26:
L26)
80
49
Boise,
Lander
Street
WWTP
ID
13.2
410
1
5
0
3
2
0
0
=
SUM(
F27:
L27)
51
North
Charleston
SC
15.0
38
1
0
0
0
1
3
0
=
SUM(
F28:
L28)
165
55
Battle
Creek
MI
11.5
28
2
0
2
0
0
0
0
=
SUM(
F29:
L29)
159
62
Johnson
County
Blue
Ridge
#
1
KA
2.08
62
Johnson
County
Mill
Creek
KA
7.92
62
Johnson
County
Mission
Township
KA
7.1
62
Johnson
County
Turkey
Creek
KA
6.86
62
Johnson
County
Little
Bull
Creek
#
2
KA
0.315
62
Johnson
County
Tomahawk
KA
4.55
62
Johnson
County
Little
Bull
Creek
#
1
KA
62
Johnson
County
Blue
Ridge
#
4
KA
66
Hillsborough
County
Dak
Mabry
FL
4.13
1
0
0
0
0
0
0
0
=
SUM(
F38:
L38)
66
Hillsborough
County
Eagiles
FL
0.102
0
0
0
0
0
0
0
0
=
SUM(
F39:
L39)
66
Hillsborough
County
Falkenburg
Road
FL
5.13
6
0
0
0
0
0
0
0
=
SUM(
F40:
L40)
66
Hillsborough
County
Northwest
Regional
FL
4
1
0
0
0
0
0
0
0
=
SUM(
F41:
L41)
66
Hillsborough
County
River
Oaks
FL
5.81
10
1
0
1
0
2
0
0
=
SUM(
F42:
L42)
66
Hillsborough
County
South
County
FL
2.74
0
0
0
0
0
0
0
0
=
SUM(
F43:
L43)
66
Hillsborough
County
Valvico
FL
3.24
3
0
0
0
0
0
0
0
=
SUM(
F44:
L44)
66
Hillsborough
County
Van
Dyke
FL
0.66
0
0
0
0
0
0
0
0
=
SUM(
F45:
L45)
=
AVERAGE(
E3:
E45)
Categorical
GM
Non­
Cat.
G
M
#
of
Non­
Cat.
Oily
Waste
Total
Permitting
­
Labor
Hrs
February
14,
2003
39
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
10­
50MGD
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
A
B
Survey
Agency
Number
5
Somerset
6
Albany
County
Sewer
District
6
Albany
South
Plant
7
City
of
Niagra
Falls
10
City
of
Clearwater
(
Marshall
Street)
10
Clearwater
Northeast
10
Clearwater
East
14
City
of
Hamilton
15
Racine
18
Little
Rock
Adams
Field
18
City
of
Little
Rock,
Wastewater
Utility
19
Fayetteville
21
South
San
Francisco
(
SBSA)
24
City
of
Tacoma
24
City
of
Tacoma,
Central
Treatment
Plant
29
Fox
River
WRD
South
Plant
29
Fox
River
WRD
North
Plant
29
Rox
River
WRD
West
Plant
31
City
of
Everett
32
Spokane
42
Regional
Water
Reclamation
Facility­
Medford
44
Madison
48
Raleigh
Neuse
River
49
Bosie
West
Bosie
WWTP
49
Boise,
Lander
Street
WWTP
51
North
Charleston
55
Battle
Creek
62
Johnson
County
Blue
Ridge
#
1
62
Johnson
County
Mill
Creek
62
Johnson
County
Mission
Township
62
Johnson
County
Turkey
Creek
62
Johnson
County
Little
Bull
Creek
#
2
62
Johnson
County
Tomahawk
62
Johnson
County
Little
Bull
Creek
#
1
62
Johnson
County
Blue
Ridge
#
4
66
Hillsborough
County
Dak
Mabry
66
Hillsborough
County
Eagiles
66
Hillsborough
County
Falkenburg
Road
66
Hillsborough
County
Northwest
Regional
66
Hillsborough
County
River
Oaks
66
Hillsborough
County
South
County
66
Hillsborough
County
Valvico
66
Hillsborough
County
Van
Dyke
O
P
Q
R
S
T
U
V
W
X
Yearly
Implement
Yearly
Hourly
Salary
Overhead
factor
Implement
Yearly
Implement
Yearly
=
N3*
R3*(
1+
T3)
=
O3*
R3*(
1+
T3)
$
21.00
$
21.00
360
=
N4*
R4*(
1+
T4)
=
O4*
R4*(
1+
T4)
$
25.00
$
25.00
0.3
$
10,000.00
$
10,000.00
$
2,000.00
$
2,000.00
95
=
N6*
R6*(
1+
T6)
=
O6*
R6*(
1+
T6)
$
20.25
$
29.40
0.35
$
8,000.00
$
8,000.00
$
3,200.00
$
3,200.00
113
=
N7*
R7*(
1+
T7)
=
O7*
R7*(
1+
T7)
$
16.98
$
24.10
1.025
$
646.00
$
680.00
162
=
N10*
R10*(
1+
T10)
=
O10*
R10*(
1+
T10)
$
25.50
$
25.50
0.05
$
9,000.00
$
9,000.00
$
1,350.00
$
1,350.00
1,558
=
N11*
R11*(
1+
T11)
=
O11*
R11*(
1+
T11)
$
19.50
$
32.00
0.3
$
21,328.00
$
21,328.00
$
27,720.00
$
27,720.00
114
=
N12*
R12*(
1+
T12)
=
O12*
R12*(
1+
T12)
$
15.00
$
20.00
0
$
10,000.00
$
10,000.00
$
1,920.00
$
1,920.00
228
=
N14*
R14*(
1+
T14)
=
O14*
R14*(
1+
T14)
$
14.00
$
25.00
0.35
$
6,000.00
$
6,000.00
$
500.00
$
500.00
260
=
N15*
R15*(
1+
T15)
=
O15*
R15*(
1+
T15)
$
28.49
$
39.07
0.47
$
142,000.00
$
142,000.00
$
20,300.00
$
20,300.00
179
=
N16*
R16*(
1+
T16)
=
O16*
R16*(
1+
T16)
$
25.00
$
39.00
0.23
$
54,400.00
$
54,400.00
$
4,216.00
$
4,216.00
280
=
N18*
R18*(
1+
T18)
=
O18*
R18*(
1+
T18)
$
22.61
$
25.78
1
$
30,000.00
$
30,000.00
$
17,000.00
$
17,000.00
212
=
N21*
R21*(
1+
T21)
=
O21*
R21*(
1+
T21)
$
27.45
$
34.59
0.29
$
8,400.00
$
16,800.00
$
6,600.00
$
13,200.00
1,110
=
N22*
R22*(
1+
T22)
=
O22*
R22*(
1+
T22)
$
20.00
$
30.00
0.68
$
100,000.00
$
75,000.00
$
100,000.00
$
100,000.00
4,600
=
N23*
R23*(
1+
T23)
=
O23*
R23*(
1+
T23)
$
24.00
$
30.00
0.15
$
150,000.00
$
150,000.00
$
80,000.00
$
80,000.00
93
=
N24*
R24*(
1+
T24)
=
O24*
R24*(
1+
T24)
$
18.00
$
23.00
0.75
$
15,000.00
$
3,000.00
$
2,500.00
$
2,500.00
=
N25*
R25*(
1+
T25)
=
O25*
R25*(
1+
T25)
$
13.00
$
23.06
50
=
N26*
R26*(
1+
T26)
=
O26*
R26*(
1+
T26)
$
16.00
$
19.00
0.825
110
=
N28*
R28*(
1+
T28)
=
O28*
R28*(
1+
T28)
$
18.00
$
30.00
0.1
$
5,000.00
$
2,000.00
$
1,500.00
$
1,500.00
132
=
N29*
R29*(
1+
T29)
=
O29*
R29*(
1+
T29)
$
19.25
$
23.00
$
4,020.00
$
4,020.00
$
1,800.00
$
1,800.00
$
20.00
$
33.00
0.04
Total
Permitting
­
Labor
Hrs
Permitting
­
Costs
Labor
Rate
Analytical
Costs
Sampling
Costs
February
14,
2003
40
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
10­
50MGD
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
A
B
Survey
Agency
Number
5
Somerset
6
Albany
County
Sewer
District
6
Albany
South
Plant
7
City
of
Niagra
Falls
10
City
of
Clearwater
(
Marshall
Street)
10
Clearwater
Northeast
10
Clearwater
East
14
City
of
Hamilton
15
Racine
18
Little
Rock
Adams
Field
18
City
of
Little
Rock,
Wastewater
Utility
19
Fayetteville
21
South
San
Francisco
(
SBSA)
24
City
of
Tacoma
24
City
of
Tacoma,
Central
Treatment
Plant
29
Fox
River
WRD
South
Plant
29
Fox
River
WRD
North
Plant
29
Rox
River
WRD
West
Plant
31
City
of
Everett
32
Spokane
42
Regional
Water
Reclamation
Facility­
Medford
44
Madison
48
Raleigh
Neuse
River
49
Bosie
West
Bosie
WWTP
49
Boise,
Lander
Street
WWTP
51
North
Charleston
55
Battle
Creek
62
Johnson
County
Blue
Ridge
#
1
62
Johnson
County
Mill
Creek
62
Johnson
County
Mission
Township
62
Johnson
County
Turkey
Creek
62
Johnson
County
Little
Bull
Creek
#
2
62
Johnson
County
Tomahawk
62
Johnson
County
Little
Bull
Creek
#
1
62
Johnson
County
Blue
Ridge
#
4
66
Hillsborough
County
Dak
Mabry
66
Hillsborough
County
Eagiles
66
Hillsborough
County
Falkenburg
Road
66
Hillsborough
County
Northwest
Regional
66
Hillsborough
County
River
Oaks
66
Hillsborough
County
South
County
66
Hillsborough
County
Valvico
66
Hillsborough
County
Van
Dyke
Y
Z
AA
AB
AC
AD
Implement
Yearly
Implement
Yearly
Implement
Yearly
=
Y3*
S3*(
1+
T3)
=
Z3*
S3*(
1+
T3)
=
P3+
U3+
W3+
AA3
=
Q3+
V3+
X3+
AB3
=
Y4*
S4*(
1+
T4)
=
Z4*
S4*(
1+
T4)
=
P4+
U4+
W4+
AA4
=
Q4+
V4+
X4+
AB4
4
4
=
Y6*
S6*(
1+
T6)
=
Z6*
S6*(
1+
T6)
=
P6+
U6+
W6+
AA6
=
Q6+
V6+
X6+
AB6
320
320
=
Y7*
S7*(
1+
T7)
=
Z7*
S7*(
1+
T7)
=
P7+
U7+
W7+
AA7
=
Q7+
V7+
X7+
AB7
=
Y8*
S8*(
1+
T8)
=
Z8*
S8*(
1+
T8)
=
P8+
U8+
W8+
AA8
=
Q8+
V8+
X8+
AB8
227
142
=
Y10*
S10*(
1+
T10)
=
Z10*
S10*(
1+
T10)
=
P10+
U10+
W10+
AA10
=
Q10+
V10+
X10+
AB10
200
50
=
Y11*
S11*(
1+
T11)
=
Z11*
S11*(
1+
T11)
=
P11+
U11+
W11+
AA11
=
Q11+
V11+
X11+
AB11
200
100
=
Y12*
S12*(
1+
T12)
=
Z12*
S12*(
1+
T12)
=
P12+
U12+
W12+
AA12
=
Q12+
V12+
X12+
AB12
400
200
=
Y14*
S14*(
1+
T14)
=
Z14*
S14*(
1+
T14)
=
P14+
U14+
W14+
AA14
=
Q14+
V14+
X14+
AB14
180
105
=
Y15*
S15*(
1+
T15)
=
Z15*
S15*(
1+
T15)
=
P15+
U15+
W15+
AA15
=
Q15+
V15+
X15+
AB15
239
179
=
Y16*
S16*(
1+
T16)
=
Z16*
S16*(
1+
T16)
=
P16+
U16+
W16+
AA16
=
Q16+
V16+
X16+
AB16
60
45
=
Y18*
S18*(
1+
T18)
=
Z18*
S18*(
1+
T18)
=
P18+
U18+
W18+
AA18
=
Q18+
V18+
X18+
AB18
60
20
=
Y21*
S21*(
1+
T21)
=
Z21*
S21*(
1+
T21)
=
P21+
U21+
W21+
AA21
=
Q21+
V21+
X21+
AB21
2,000
1,000
=
Y22*
S22*(
1+
T22)
=
Z22*
S22*(
1+
T22)
=
P22+
U22+
W22+
AA22
=
Q22+
V22+
X22+
AB22
700
700
=
Y23*
S23*(
1+
T23)
=
Z23*
S23*(
1+
T23)
=
P23+
U23+
W23+
AA23
=
Q23+
V23+
X23+
AB23
450
150
=
Y24*
S24*(
1+
T24)
=
Z24*
S24*(
1+
T24)
=
P24+
U24+
W24+
AA24
=
Q24+
V24+
X24+
AB24
780
780
=
Y25*
S25*(
1+
T25)
=
Z25*
S25*(
1+
T25)
=
P25+
U25+
W25+
AA25
=
Q25+
V25+
X25+
AB25
80
50
=
Y26*
S26*(
1+
T26)
=
Z26*
S26*(
1+
T26)
=
P26+
U26+
W26+
AA26
=
Q26+
V26+
X26+
AB26
2
1
=
Y28*
S28*(
1+
T28)
=
Z28*
S28*(
1+
T28)
=
P28+
U28+
W28+
AA28
=
Q28+
V28+
X28+
AB28
100
100
=
Y29*
S29*(
1+
T29)
=
Z29*
S29*(
1+
T29)
=
P29+
U29+
W29+
AA29
=
Q29+
V29+
X29+
AB29
Average
Average
w/
out
Outliers
Management
Salary
Hrs
Management
Overhead
Costs
Total
Costs
February
14,
2003
41
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
10­
50MGD
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
A
B
Survey
Agency
Number
5
Somerset
6
Albany
County
Sewer
District
6
Albany
South
Plant
7
City
of
Niagra
Falls
10
City
of
Clearwater
(
Marshall
Street)
10
Clearwater
Northeast
10
Clearwater
East
14
City
of
Hamilton
15
Racine
18
Little
Rock
Adams
Field
18
City
of
Little
Rock,
Wastewater
Utility
19
Fayetteville
21
South
San
Francisco
(
SBSA)
24
City
of
Tacoma
24
City
of
Tacoma,
Central
Treatment
Plant
29
Fox
River
WRD
South
Plant
29
Fox
River
WRD
North
Plant
29
Rox
River
WRD
West
Plant
31
City
of
Everett
32
Spokane
42
Regional
Water
Reclamation
Facility­
Medford
44
Madison
48
Raleigh
Neuse
River
49
Bosie
West
Bosie
WWTP
49
Boise,
Lander
Street
WWTP
51
North
Charleston
55
Battle
Creek
62
Johnson
County
Blue
Ridge
#
1
62
Johnson
County
Mill
Creek
62
Johnson
County
Mission
Township
62
Johnson
County
Turkey
Creek
62
Johnson
County
Little
Bull
Creek
#
2
62
Johnson
County
Tomahawk
62
Johnson
County
Little
Bull
Creek
#
1
62
Johnson
County
Blue
Ridge
#
4
66
Hillsborough
County
Dak
Mabry
66
Hillsborough
County
Eagiles
66
Hillsborough
County
Falkenburg
Road
66
Hillsborough
County
Northwest
Regional
66
Hillsborough
County
River
Oaks
66
Hillsborough
County
South
County
66
Hillsborough
County
Valvico
66
Hillsborough
County
Van
Dyke
AE
AF
Implement
Yearly
=
P6/
M6
=
Q6/
M6
=
P7/
40
=
Q7/
40
=
P10/
M10
=
Q10/
M10
=
P11/
M11
=
Q11/
M11
=
P12/
8
=
Q12/
8
=
P14/
M14
=
Q14/
M14
=
P15/
M15
=
Q15/
M15
=
P16/
M16
=
Q16/
M16
=
P18/
12
=
Q18/
12
=
P21/
M21
=
Q21/
M21
=
P22/
M22
=
Q22/
M22
=
P23/
M23
=
Q23/
M23
=
P24/
M24
=
Q24/
M24
=
P26/
20
=
Q26/
20
=
P28/
M28
=
Q28/
M28
=
P29/
M29
=
Q29/
M29
=
AVERAGE(
AE3:
AE45)
=
AVERAGE(
AF3:
AF45)
=
SUMPRODUCT(
AE3:
AE45,$
AM$
3:$
AM$
45)/
SUM($
AM$
3:$
AM$
45)
=
SUMPRODUCT(
AF3:
AF45,$
AO$
3:$
AO$
45)/
SUM($
AO$
3:$
AO$
45)
Permitting
Costs
Per
Facility
February
14,
2003
42
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
10­
50MGD
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
A
B
Survey
Agency
Number
5
Somerset
6
Albany
County
Sewer
District
6
Albany
South
Plant
7
City
of
Niagra
Falls
10
City
of
Clearwater
(
Marshall
Street)
10
Clearwater
Northeast
10
Clearwater
East
14
City
of
Hamilton
15
Racine
18
Little
Rock
Adams
Field
18
City
of
Little
Rock,
Wastewater
Utility
19
Fayetteville
21
South
San
Francisco
(
SBSA)
24
City
of
Tacoma
24
City
of
Tacoma,
Central
Treatment
Plant
29
Fox
River
WRD
South
Plant
29
Fox
River
WRD
North
Plant
29
Rox
River
WRD
West
Plant
31
City
of
Everett
32
Spokane
42
Regional
Water
Reclamation
Facility­
Medford
44
Madison
48
Raleigh
Neuse
River
49
Bosie
West
Bosie
WWTP
49
Boise,
Lander
Street
WWTP
51
North
Charleston
55
Battle
Creek
62
Johnson
County
Blue
Ridge
#
1
62
Johnson
County
Mill
Creek
62
Johnson
County
Mission
Township
62
Johnson
County
Turkey
Creek
62
Johnson
County
Little
Bull
Creek
#
2
62
Johnson
County
Tomahawk
62
Johnson
County
Little
Bull
Creek
#
1
62
Johnson
County
Blue
Ridge
#
4
66
Hillsborough
County
Dak
Mabry
66
Hillsborough
County
Eagiles
66
Hillsborough
County
Falkenburg
Road
66
Hillsborough
County
Northwest
Regional
66
Hillsborough
County
River
Oaks
66
Hillsborough
County
South
County
66
Hillsborough
County
Valvico
66
Hillsborough
County
Van
Dyke
AG
AH
Implement
Yearly
=
AC6/
M6
=
AD6/
M6
=
AC7/
40
=
AD7/
40
=
AC10/
M10
=
AD10/
M10
=
AC11/
M11
=
AD11/
M11
=
AC12/
8
=
AD12/
8
=
AC14/
M14
=
AD14/
M14
=
AC15/
M15
=
AD15/
M15
=
AC16/
M16
=
AD16/
M16
=
AC18/
12
=
AD18/
12
=
AC21/
M21
=
AD21/
M21
=
AC22/
M22
=
AD22/
M22
=
AC23/
M23
=
AD23/
M23
=
AC24/
M24
=
AD24/
M24
=
AC25/
M25
=
AD25/
M25
=
AC26/
20
=
AD26/
20
=
AC28/
M28
=
AD28/
M28
=
AC29/
M29
=
AD29/
M29
=
AVERAGE(
AG3:
AG45)
=
AVERAGE(
AH3:
AH45)
Total
Costs
Per
Facility
February
14,
2003
43
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
10­
50MGD
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
A
B
Survey
Agency
Number
5
Somerset
6
Albany
County
Sewer
District
6
Albany
South
Plant
7
City
of
Niagra
Falls
10
City
of
Clearwater
(
Marshall
Street)
10
Clearwater
Northeast
10
Clearwater
East
14
City
of
Hamilton
15
Racine
18
Little
Rock
Adams
Field
18
City
of
Little
Rock,
Wastewater
Utility
19
Fayetteville
21
South
San
Francisco
(
SBSA)
24
City
of
Tacoma
24
City
of
Tacoma,
Central
Treatment
Plant
29
Fox
River
WRD
South
Plant
29
Fox
River
WRD
North
Plant
29
Rox
River
WRD
West
Plant
31
City
of
Everett
32
Spokane
42
Regional
Water
Reclamation
Facility­
Medford
44
Madison
48
Raleigh
Neuse
River
49
Bosie
West
Bosie
WWTP
49
Boise,
Lander
Street
WWTP
51
North
Charleston
55
Battle
Creek
62
Johnson
County
Blue
Ridge
#
1
62
Johnson
County
Mill
Creek
62
Johnson
County
Mission
Township
62
Johnson
County
Turkey
Creek
62
Johnson
County
Little
Bull
Creek
#
2
62
Johnson
County
Tomahawk
62
Johnson
County
Little
Bull
Creek
#
1
62
Johnson
County
Blue
Ridge
#
4
66
Hillsborough
County
Dak
Mabry
66
Hillsborough
County
Eagiles
66
Hillsborough
County
Falkenburg
Road
66
Hillsborough
County
Northwest
Regional
66
Hillsborough
County
River
Oaks
66
Hillsborough
County
South
County
66
Hillsborough
County
Valvico
66
Hillsborough
County
Van
Dyke
AI
AJ
MP&
M
Sites
per
Program
Loaded
Hourly
Rate
=
IF(
OR(
A3'=
A2,
M3'=""),"",
SUMIF($
A$
3:$
A$
45,
A3,$
M$
3:$
M$
45))
=
IF(
OR(
R3'="",
R3'="
NA"),"",
R3*(
1+$
T3))
=
IF(
OR(
A4'=
A3,
M4'=""),"",
SUMIF($
A$
3:$
A$
45,
A4,$
M$
3:$
M$
45))
=
IF(
OR(
R4'="",
R4'="
NA"),"",
R4*(
1+$
T4))
=
IF(
OR(
A5'=
A4,
M5'=""),"",
SUMIF($
A$
3:$
A$
45,
A5,$
M$
3:$
M$
45))
=
IF(
OR(
R5'="",
R5'="
NA"),"",
R5*(
1+$
T5))
=
IF(
OR(
A6'=
A5,
M6'=""),"",
SUMIF($
A$
3:$
A$
45,
A6,$
M$
3:$
M$
45))
=
IF(
OR(
R6'="",
R6'="
NA"),"",
R6*(
1+$
T6))
=
IF(
OR(
A7'=
A6,
M7'=""),"",
SUMIF($
A$
3:$
A$
45,
A7,$
M$
3:$
M$
45))
=
IF(
OR(
R7'="",
R7'="
NA"),"",
R7*(
1+$
T7))
=
IF(
OR(
A8'=
A7,
M8'=""),"",
SUMIF($
A$
3:$
A$
45,
A8,$
M$
3:$
M$
45))
=
IF(
OR(
R8'="",
R8'="
NA"),"",
R8*(
1+$
T8))
=
IF(
OR(
A9'=
A8,
M9'=""),"",
SUMIF($
A$
3:$
A$
45,
A9,$
M$
3:$
M$
45))
=
IF(
OR(
R9'="",
R9'="
NA"),"",
R9*(
1+$
T9))
=
IF(
OR(
A10'=
A9,
M10'=""),"",
SUMIF($
A$
3:$
A$
45,
A10,$
M$
3:$
M$
45))
=
IF(
OR(
R10'="",
R10'="
NA"),"",
R10*(
1+$
T10))
=
IF(
OR(
A11'=
A10,
M11'=""),"",
SUMIF($
A$
3:$
A$
45,
A11,$
M$
3:$
M$
45))
=
IF(
OR(
R11'="",
R11'="
NA"),"",
R11*(
1+$
T11))
=
IF(
OR(
A12'=
A11,
M12'=""),"",
SUMIF($
A$
3:$
A$
45,
A12,$
M$
3:$
M$
45))
=
IF(
OR(
R12'="",
R12'="
NA"),"",
R12*(
1+$
T12))
=
IF(
OR(
A13'=
A12,
M13'=""),"",
SUMIF($
A$
3:$
A$
45,
A13,$
M$
3:$
M$
45))
=
IF(
OR(
R13'="",
R13'="
NA"),"",
R13*(
1+$
T13))
=
IF(
OR(
A14'=
A13,
M14'=""),"",
SUMIF($
A$
3:$
A$
45,
A14,$
M$
3:$
M$
45))
=
IF(
OR(
R14'="",
R14'="
NA"),"",
R14*(
1+$
T14))
=
IF(
OR(
A15'=
A14,
M15'=""),"",
SUMIF($
A$
3:$
A$
45,
A15,$
M$
3:$
M$
45))
=
IF(
OR(
R15'="",
R15'="
NA"),"",
R15*(
1+$
T15))
=
IF(
OR(
A16'=
A15,
M16'=""),"",
SUMIF($
A$
3:$
A$
45,
A16,$
M$
3:$
M$
45))
=
IF(
OR(
R16'="",
R16'="
NA"),"",
R16*(
1+$
T16))
=
IF(
OR(
A17'=
A16,
M17'=""),"",
SUMIF($
A$
3:$
A$
45,
A17,$
M$
3:$
M$
45))
=
IF(
OR(
R17'="",
R17'="
NA"),"",
R17*(
1+$
T17))
=
IF(
OR(
A18'=
A17,
M18'=""),"",
SUMIF($
A$
3:$
A$
45,
A18,$
M$
3:$
M$
45))
=
IF(
OR(
R18'="",
R18'="
NA"),"",
R18*(
1+$
T18))
=
IF(
OR(
A19'=
A18,
M19'=""),"",
SUMIF($
A$
3:$
A$
45,
A19,$
M$
3:$
M$
45))
=
IF(
OR(
R19'="",
R19'="
NA"),"",
R19*(
1+$
T19))
=
IF(
OR(
A20'=
A19,
M20'=""),"",
SUMIF($
A$
3:$
A$
45,
A20,$
M$
3:$
M$
45))
=
IF(
OR(
R20'="",
R20'="
NA"),"",
R20*(
1+$
T20))
=
IF(
OR(
A21'=
A20,
M21'=""),"",
SUMIF($
A$
3:$
A$
45,
A21,$
M$
3:$
M$
45))
=
IF(
OR(
R21'="",
R21'="
NA"),"",
R21*(
1+$
T21))
=
IF(
OR(
A22'=
A21,
M22'=""),"",
SUMIF($
A$
3:$
A$
45,
A22,$
M$
3:$
M$
45))
=
IF(
OR(
R22'="",
R22'="
NA"),"",
R22*(
1+$
T22))
=
IF(
OR(
A23'=
A22,
M23'=""),"",
SUMIF($
A$
3:$
A$
45,
A23,$
M$
3:$
M$
45))
=
IF(
OR(
R23'="",
R23'="
NA"),"",
R23*(
1+$
T23))
=
IF(
OR(
A24'=
A23,
M24'=""),"",
SUMIF($
A$
3:$
A$
45,
A24,$
M$
3:$
M$
45))
=
IF(
OR(
R24'="",
R24'="
NA"),"",
R24*(
1+$
T24))
=
IF(
OR(
A25'=
A24,
M25'=""),"",
SUMIF($
A$
3:$
A$
45,
A25,$
M$
3:$
M$
45))
=
IF(
OR(
R25'="",
R25'="
NA"),"",
R25*(
1+$
T25))
=
IF(
OR(
A26'=
A25,
M26'=""),"",
SUMIF($
A$
3:$
A$
45,
A26,$
M$
3:$
M$
45))
=
IF(
OR(
R26'="",
R26'="
NA"),"",
R26*(
1+$
T26))
=
IF(
OR(
A27'=
A26,
M27'=""),"",
SUMIF($
A$
3:$
A$
45,
A27,$
M$
3:$
M$
45))
=
IF(
OR(
R27'="",
R27'="
NA"),"",
R27*(
1+$
T27))
=
IF(
OR(
A28'=
A27,
M28'=""),"",
SUMIF($
A$
3:$
A$
45,
A28,$
M$
3:$
M$
45))
=
IF(
OR(
R28'="",
R28'="
NA"),"",
R28*(
1+$
T28))
=
IF(
OR(
A29'=
A28,
M29'=""),"",
SUMIF($
A$
3:$
A$
45,
A29,$
M$
3:$
M$
45))
=
IF(
OR(
R29'="",
R29'="
NA"),"",
R29*(
1+$
T29))
=
IF(
OR(
A30'=
A29,
M30'=""),"",
SUMIF($
A$
3:$
A$
45,
A30,$
M$
3:$
M$
45))
=
IF(
OR(
R30'="",
R30'="
NA"),"",
R30*(
1+$
T30))
=
IF(
OR(
A31'=
A30,
M31'=""),"",
SUMIF($
A$
3:$
A$
45,
A31,$
M$
3:$
M$
45))
=
IF(
OR(
R31'="",
R31'="
NA"),"",
R31*(
1+$
T31))
=
IF(
OR(
A32'=
A31,
M32'=""),"",
SUMIF($
A$
3:$
A$
45,
A32,$
M$
3:$
M$
45))
=
IF(
OR(
R32'="",
R32'="
NA"),"",
R32*(
1+$
T32))
=
IF(
OR(
A33'=
A32,
M33'=""),"",
SUMIF($
A$
3:$
A$
45,
A33,$
M$
3:$
M$
45))
=
IF(
OR(
R33'="",
R33'="
NA"),"",
R33*(
1+$
T33))
=
IF(
OR(
A34'=
A33,
M34'=""),"",
SUMIF($
A$
3:$
A$
45,
A34,$
M$
3:$
M$
45))
=
IF(
OR(
R34'="",
R34'="
NA"),"",
R34*(
1+$
T34))
=
IF(
OR(
A35'=
A34,
M35'=""),"",
SUMIF($
A$
3:$
A$
45,
A35,$
M$
3:$
M$
45))
=
IF(
OR(
R35'="",
R35'="
NA"),"",
R35*(
1+$
T35))
=
IF(
OR(
A36'=
A35,
M36'=""),"",
SUMIF($
A$
3:$
A$
45,
A36,$
M$
3:$
M$
45))
=
IF(
OR(
R36'="",
R36'="
NA"),"",
R36*(
1+$
T36))
=
IF(
OR(
A37'=
A36,
M37'=""),"",
SUMIF($
A$
3:$
A$
45,
A37,$
M$
3:$
M$
45))
=
IF(
OR(
R37'="",
R37'="
NA"),"",
R37*(
1+$
T37))
=
IF(
OR(
A38'=
A37,
M38'=""),"",
SUMIF($
A$
3:$
A$
45,
A38,$
M$
3:$
M$
45))
=
IF(
OR(
R38'="",
R38'="
NA"),"",
R38*(
1+$
T38))
=
IF(
OR(
A39'=
A38,
M39'=""),"",
SUMIF($
A$
3:$
A$
45,
A39,$
M$
3:$
M$
45))
=
IF(
OR(
R39'="",
R39'="
NA"),"",
R39*(
1+$
T39))
=
IF(
OR(
A40'=
A39,
M40'=""),"",
SUMIF($
A$
3:$
A$
45,
A40,$
M$
3:$
M$
45))
=
IF(
OR(
R40'="",
R40'="
NA"),"",
R40*(
1+$
T40))
=
IF(
OR(
A41'=
A40,
M41'=""),"",
SUMIF($
A$
3:$
A$
45,
A41,$
M$
3:$
M$
45))
=
IF(
OR(
R41'="",
R41'="
NA"),"",
R41*(
1+$
T41))
=
IF(
OR(
A42'=
A41,
M42'=""),"",
SUMIF($
A$
3:$
A$
45,
A42,$
M$
3:$
M$
45))
=
IF(
OR(
R42'="",
R42'="
NA"),"",
R42*(
1+$
T42))
=
IF(
OR(
A43'=
A42,
M43'=""),"",
SUMIF($
A$
3:$
A$
45,
A43,$
M$
3:$
M$
45))
=
IF(
OR(
R43'="",
R43'="
NA"),"",
R43*(
1+$
T43))
=
IF(
OR(
A44'=
A43,
M44'=""),"",
SUMIF($
A$
3:$
A$
45,
A44,$
M$
3:$
M$
45))
=
IF(
OR(
R44'="",
R44'="
NA"),"",
R44*(
1+$
T44))
=
IF(
OR(
A45'=
A44,
M45'=""),"",
SUMIF($
A$
3:$
A$
45,
A45,$
M$
3:$
M$
45))
=
IF(
OR(
R45'="",
R45'="
NA"),"",
R45*(
1+$
T45))
=
AVERAGE(
AI3:
AI45)
=
AVERAGE(
AJ3:
AJ45)

February
14,
2003
44
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
10­
50MGD
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
A
B
Survey
Agency
Number
5
Somerset
6
Albany
County
Sewer
District
6
Albany
South
Plant
7
City
of
Niagra
Falls
10
City
of
Clearwater
(
Marshall
Street)
10
Clearwater
Northeast
10
Clearwater
East
14
City
of
Hamilton
15
Racine
18
Little
Rock
Adams
Field
18
City
of
Little
Rock,
Wastewater
Utility
19
Fayetteville
21
South
San
Francisco
(
SBSA)
24
City
of
Tacoma
24
City
of
Tacoma,
Central
Treatment
Plant
29
Fox
River
WRD
South
Plant
29
Fox
River
WRD
North
Plant
29
Rox
River
WRD
West
Plant
31
City
of
Everett
32
Spokane
42
Regional
Water
Reclamation
Facility­
Medford
44
Madison
48
Raleigh
Neuse
River
49
Bosie
West
Bosie
WWTP
49
Boise,
Lander
Street
WWTP
51
North
Charleston
55
Battle
Creek
62
Johnson
County
Blue
Ridge
#
1
62
Johnson
County
Mill
Creek
62
Johnson
County
Mission
Township
62
Johnson
County
Turkey
Creek
62
Johnson
County
Little
Bull
Creek
#
2
62
Johnson
County
Tomahawk
62
Johnson
County
Little
Bull
Creek
#
1
62
Johnson
County
Blue
Ridge
#
4
66
Hillsborough
County
Dak
Mabry
66
Hillsborough
County
Eagiles
66
Hillsborough
County
Falkenburg
Road
66
Hillsborough
County
Northwest
Regional
66
Hillsborough
County
River
Oaks
66
Hillsborough
County
South
County
66
Hillsborough
County
Valvico
66
Hillsborough
County
Van
Dyke
AK
AL
AM
Permitting
Hrs/
MP&
M
Site
Loaded
Salary
Rate
Implement
Oulier'=
0
=
IF(
OR(
S3'="",
S3'="
NA"),"",
S3*(
1+$
T3))
=
IF(
OR(
N3'="",$
M3'="",$
M3'=
0),"",
N3/$
M3)
=
IF(
AL3'="","",
IF(
AL3>
AL$
46*
2,0,1))
=
IF(
OR(
S4'="",
S4'="
NA"),"",
S4*(
1+$
T4))
=
IF(
OR(
N4'="",$
M4'="",$
M4'=
0),"",
N4/$
M4)
=
IF(
AL4'="","",
IF(
AL4>
AL$
46*
2,0,1))
=
IF(
OR(
S5'="",
S5'="
NA"),"",
S5*(
1+$
T5))
=
IF(
OR(
N5'="",$
M5'="",$
M5'=
0),"",
N5/$
M5)
=
IF(
AL5'="","",
IF(
AL5>
AL$
46*
2,0,1))
=
IF(
OR(
S6'="",
S6'="
NA"),"",
S6*(
1+$
T6))
=
IF(
OR(
N6'="",$
M6'="",$
M6'=
0),"",
N6/$
M6)
=
IF(
AL6'="","",
IF(
AL6>
AL$
46*
2,0,1))
=
IF(
OR(
S7'="",
S7'="
NA"),"",
S7*(
1+$
T7))
=
IF(
OR(
N7'="",$
M7'="",$
M7'=
0),"",
N7/$
M7)
=
IF(
AL7'="","",
IF(
AL7>
AL$
46*
2,0,1))
=
IF(
OR(
S8'="",
S8'="
NA"),"",
S8*(
1+$
T8))
=
IF(
OR(
N8'="",$
M8'="",$
M8'=
0),"",
N8/$
M8)
=
IF(
AL8'="","",
IF(
AL8>
AL$
46*
2,0,1))
=
IF(
OR(
S9'="",
S9'="
NA"),"",
S9*(
1+$
T9))
=
IF(
OR(
N9'="",$
M9'="",$
M9'=
0),"",
N9/$
M9)
=
IF(
AL9'="","",
IF(
AL9>
AL$
46*
2,0,1))
=
IF(
OR(
S10'="",
S10'="
NA"),"",
S10*(
1+$
T10))
=
IF(
OR(
N10'="",$
M10'="",$
M10'=
0),"",
N10/$
M10)
=
IF(
AL10'="","",
IF(
AL10>
AL$
46*
2,0,1))
=
IF(
OR(
S11'="",
S11'="
NA"),"",
S11*(
1+$
T11))
=
IF(
OR(
N11'="",$
M11'="",$
M11'=
0),"",
N11/$
M11)
=
IF(
AL11'="","",
IF(
AL11>
AL$
46*
2,0,1))
=
IF(
OR(
S12'="",
S12'="
NA"),"",
S12*(
1+$
T12))
=
IF(
OR(
N12'="",$
M12'="",$
M12'=
0),"",
N12/$
M12)
=
IF(
AL12'="","",
IF(
AL12>
AL$
46*
2,0,1))
=
IF(
OR(
S13'="",
S13'="
NA"),"",
S13*(
1+$
T13))
=
IF(
OR(
N13'="",$
M13'="",$
M13'=
0),"",
N13/$
M13)
=
IF(
AL13'="","",
IF(
AL13>
AL$
46*
2,0,1))
=
IF(
OR(
S14'="",
S14'="
NA"),"",
S14*(
1+$
T14))
=
IF(
OR(
N14'="",$
M14'="",$
M14'=
0),"",
N14/$
M14)
=
IF(
AL14'="","",
IF(
AL14>
AL$
46*
2,0,1))
=
IF(
OR(
S15'="",
S15'="
NA"),"",
S15*(
1+$
T15))
=
IF(
OR(
N15'="",$
M15'="",$
M15'=
0),"",
N15/$
M15)
=
IF(
AL15'="","",
IF(
AL15>
AL$
46*
2,0,1))
=
IF(
OR(
S16'="",
S16'="
NA"),"",
S16*(
1+$
T16))
=
IF(
OR(
N16'="",$
M16'="",$
M16'=
0),"",
N16/$
M16)
=
IF(
AL16'="","",
IF(
AL16>
AL$
46*
2,0,1))
=
IF(
OR(
S17'="",
S17'="
NA"),"",
S17*(
1+$
T17))
=
IF(
OR(
N17'="",$
M17'="",$
M17'=
0),"",
N17/$
M17)
=
IF(
AL17'="","",
IF(
AL17>
AL$
46*
2,0,1))
=
IF(
OR(
S18'="",
S18'="
NA"),"",
S18*(
1+$
T18))
=
IF(
OR(
N18'="",$
M18'="",$
M18'=
0),"",
N18/$
M18)
=
IF(
AL18'="","",
IF(
AL18>
AL$
46*
2,0,1))
=
IF(
OR(
S19'="",
S19'="
NA"),"",
S19*(
1+$
T19))
=
IF(
OR(
N19'="",$
M19'="",$
M19'=
0),"",
N19/$
M19)
=
IF(
AL19'="","",
IF(
AL19>
AL$
46*
2,0,1))
=
IF(
OR(
S20'="",
S20'="
NA"),"",
S20*(
1+$
T20))
=
IF(
OR(
N20'="",$
M20'="",$
M20'=
0),"",
N20/$
M20)
=
IF(
AL20'="","",
IF(
AL20>
AL$
46*
2,0,1))
=
IF(
OR(
S21'="",
S21'="
NA"),"",
S21*(
1+$
T21))
=
IF(
OR(
N21'="",$
M21'="",$
M21'=
0),"",
N21/$
M21)
=
IF(
AL21'="","",
IF(
AL21>
AL$
46*
2,0,1))
=
IF(
OR(
S22'="",
S22'="
NA"),"",
S22*(
1+$
T22))
=
IF(
OR(
N22'="",$
M22'="",$
M22'=
0),"",
N22/$
M22)
=
IF(
AL22'="","",
IF(
AL22>
AL$
46*
2,0,1))
=
IF(
OR(
S23'="",
S23'="
NA"),"",
S23*(
1+$
T23))
=
IF(
OR(
N23'="",$
M23'="",$
M23'=
0),"",
N23/$
M23)
=
IF(
AL23'="","",
IF(
AL23>
AL$
46*
2,0,1))
=
IF(
OR(
S24'="",
S24'="
NA"),"",
S24*(
1+$
T24))
=
IF(
OR(
N24'="",$
M24'="",$
M24'=
0),"",
N24/$
M24)
=
IF(
AL24'="","",
IF(
AL24>
AL$
46*
2,0,1))
=
IF(
OR(
S25'="",
S25'="
NA"),"",
S25*(
1+$
T25))
=
IF(
OR(
N25'="",$
M25'="",$
M25'=
0),"",
N25/$
M25)
=
IF(
AL25'="","",
IF(
AL25>
AL$
46*
2,0,1))
=
IF(
OR(
S26'="",
S26'="
NA"),"",
S26*(
1+$
T26))
=
IF(
OR(
N26'="",$
M26'="",$
M26'=
0),"",
N26/$
M26)
=
IF(
AL26'="","",
IF(
AL26>
AL$
46*
2,0,1))
=
IF(
OR(
S27'="",
S27'="
NA"),"",
S27*(
1+$
T27))
=
IF(
OR(
N27'="",$
M27'="",$
M27'=
0),"",
N27/$
M27)
=
IF(
AL27'="","",
IF(
AL27>
AL$
46*
2,0,1))
=
IF(
OR(
S28'="",
S28'="
NA"),"",
S28*(
1+$
T28))
=
IF(
OR(
N28'="",$
M28'="",$
M28'=
0),"",
N28/$
M28)
=
IF(
AL28'="","",
IF(
AL28>
AL$
46*
2,0,1))
=
IF(
OR(
S29'="",
S29'="
NA"),"",
S29*(
1+$
T29))
=
IF(
OR(
N29'="",$
M29'="",$
M29'=
0),"",
N29/$
M29)
=
IF(
AL29'="","",
IF(
AL29>
AL$
46*
2,0,1))
=
IF(
OR(
S30'="",
S30'="
NA"),"",
S30*(
1+$
T30))
=
IF(
OR(
N30'="",$
M30'="",$
M30'=
0),"",
N30/$
M30)
=
IF(
AL30'="","",
IF(
AL30>
AL$
46*
2,0,1))
=
IF(
OR(
S31'="",
S31'="
NA"),"",
S31*(
1+$
T31))
=
IF(
OR(
N31'="",$
M31'="",$
M31'=
0),"",
N31/$
M31)
=
IF(
AL31'="","",
IF(
AL31>
AL$
46*
2,0,1))
=
IF(
OR(
S32'="",
S32'="
NA"),"",
S32*(
1+$
T32))
=
IF(
OR(
N32'="",$
M32'="",$
M32'=
0),"",
N32/$
M32)
=
IF(
AL32'="","",
IF(
AL32>
AL$
46*
2,0,1))
=
IF(
OR(
S33'="",
S33'="
NA"),"",
S33*(
1+$
T33))
=
IF(
OR(
N33'="",$
M33'="",$
M33'=
0),"",
N33/$
M33)
=
IF(
AL33'="","",
IF(
AL33>
AL$
46*
2,0,1))
=
IF(
OR(
S34'="",
S34'="
NA"),"",
S34*(
1+$
T34))
=
IF(
OR(
N34'="",$
M34'="",$
M34'=
0),"",
N34/$
M34)
=
IF(
AL34'="","",
IF(
AL34>
AL$
46*
2,0,1))
=
IF(
OR(
S35'="",
S35'="
NA"),"",
S35*(
1+$
T35))
=
IF(
OR(
N35'="",$
M35'="",$
M35'=
0),"",
N35/$
M35)
=
IF(
AL35'="","",
IF(
AL35>
AL$
46*
2,0,1))
=
IF(
OR(
S36'="",
S36'="
NA"),"",
S36*(
1+$
T36))
=
IF(
OR(
N36'="",$
M36'="",$
M36'=
0),"",
N36/$
M36)
=
IF(
AL36'="","",
IF(
AL36>
AL$
46*
2,0,1))
=
IF(
OR(
S37'="",
S37'="
NA"),"",
S37*(
1+$
T37))
=
IF(
OR(
N37'="",$
M37'="",$
M37'=
0),"",
N37/$
M37)
=
IF(
AL37'="","",
IF(
AL37>
AL$
46*
2,0,1))
=
IF(
OR(
S38'="",
S38'="
NA"),"",
S38*(
1+$
T38))
=
IF(
OR(
N38'="",$
M38'="",$
M38'=
0),"",
N38/$
M38)
=
IF(
AL38'="","",
IF(
AL38>
AL$
46*
2,0,1))
=
IF(
OR(
S39'="",
S39'="
NA"),"",
S39*(
1+$
T39))
=
IF(
OR(
N39'="",$
M39'="",$
M39'=
0),"",
N39/$
M39)
=
IF(
AL39'="","",
IF(
AL39>
AL$
46*
2,0,1))
=
IF(
OR(
S40'="",
S40'="
NA"),"",
S40*(
1+$
T40))
=
IF(
OR(
N40'="",$
M40'="",$
M40'=
0),"",
N40/$
M40)
=
IF(
AL40'="","",
IF(
AL40>
AL$
46*
2,0,1))
=
IF(
OR(
S41'="",
S41'="
NA"),"",
S41*(
1+$
T41))
=
IF(
OR(
N41'="",$
M41'="",$
M41'=
0),"",
N41/$
M41)
=
IF(
AL41'="","",
IF(
AL41>
AL$
46*
2,0,1))
=
IF(
OR(
S42'="",
S42'="
NA"),"",
S42*(
1+$
T42))
=
IF(
OR(
N42'="",$
M42'="",$
M42'=
0),"",
N42/$
M42)
=
IF(
AL42'="","",
IF(
AL42>
AL$
46*
2,0,1))
=
IF(
OR(
S43'="",
S43'="
NA"),"",
S43*(
1+$
T43))
=
IF(
OR(
N43'="",$
M43'="",$
M43'=
0),"",
N43/$
M43)
=
IF(
AL43'="","",
IF(
AL43>
AL$
46*
2,0,1))
=
IF(
OR(
S44'="",
S44'="
NA"),"",
S44*(
1+$
T44))
=
IF(
OR(
N44'="",$
M44'="",$
M44'=
0),"",
N44/$
M44)
=
IF(
AL44'="","",
IF(
AL44>
AL$
46*
2,0,1))
=
IF(
OR(
S45'="",
S45'="
NA"),"",
S45*(
1+$
T45))
=
IF(
OR(
N45'="",$
M45'="",$
M45'=
0),"",
N45/$
M45)
=
IF(
AL45'="","",
IF(
AL45>
AL$
46*
2,0,1))
=
AVERAGE(
AK3:
AK45)
=
AVERAGE(
AL3:
AL45)
=
SUMPRODUCT(
AL3:
AL45,$
AM$
3:$
AM$
45)/
SUM($
AM$
3:$
AM$
45)

February
14,
2003
45
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
10­
50MGD
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
A
B
Survey
Agency
Number
5
Somerset
6
Albany
County
Sewer
District
6
Albany
South
Plant
7
City
of
Niagra
Falls
10
City
of
Clearwater
(
Marshall
Street)
10
Clearwater
Northeast
10
Clearwater
East
14
City
of
Hamilton
15
Racine
18
Little
Rock
Adams
Field
18
City
of
Little
Rock,
Wastewater
Utility
19
Fayetteville
21
South
San
Francisco
(
SBSA)
24
City
of
Tacoma
24
City
of
Tacoma,
Central
Treatment
Plant
29
Fox
River
WRD
South
Plant
29
Fox
River
WRD
North
Plant
29
Rox
River
WRD
West
Plant
31
City
of
Everett
32
Spokane
42
Regional
Water
Reclamation
Facility­
Medford
44
Madison
48
Raleigh
Neuse
River
49
Bosie
West
Bosie
WWTP
49
Boise,
Lander
Street
WWTP
51
North
Charleston
55
Battle
Creek
62
Johnson
County
Blue
Ridge
#
1
62
Johnson
County
Mill
Creek
62
Johnson
County
Mission
Township
62
Johnson
County
Turkey
Creek
62
Johnson
County
Little
Bull
Creek
#
2
62
Johnson
County
Tomahawk
62
Johnson
County
Little
Bull
Creek
#
1
62
Johnson
County
Blue
Ridge
#
4
66
Hillsborough
County
Dak
Mabry
66
Hillsborough
County
Eagiles
66
Hillsborough
County
Falkenburg
Road
66
Hillsborough
County
Northwest
Regional
66
Hillsborough
County
River
Oaks
66
Hillsborough
County
South
County
66
Hillsborough
County
Valvico
66
Hillsborough
County
Van
Dyke
AN
AO
Permitting
Hrs/
MP&
M
Site
Yearly
Oulier'=
0
=
IF(
OR(
O3'="",$
M3'="",$
M3'=
0),"",
O3/$
M3)
=
IF(
AN3'="","",
IF(
AN3>
AN$
46*
2,0,1))
=
IF(
OR(
O4'="",$
M4'="",$
M4'=
0),"",
O4/$
M4)
=
IF(
AN4'="","",
IF(
AN4>
AN$
46*
2,0,1))
=
IF(
OR(
O5'="",$
M5'="",$
M5'=
0),"",
O5/$
M5)
=
IF(
AN5'="","",
IF(
AN5>
AN$
46*
2,0,1))
=
IF(
OR(
O6'="",$
M6'="",$
M6'=
0),"",
O6/$
M6)
=
IF(
AN6'="","",
IF(
AN6>
AN$
46*
2,0,1))
=
IF(
OR(
O7'="",$
M7'="",$
M7'=
0),"",
O7/$
M7)
=
IF(
AN7'="","",
IF(
AN7>
AN$
46*
2,0,1))
=
IF(
OR(
O8'="",$
M8'="",$
M8'=
0),"",
O8/$
M8)
=
IF(
AN8'="","",
IF(
AN8>
AN$
46*
2,0,1))
=
IF(
OR(
O9'="",$
M9'="",$
M9'=
0),"",
O9/$
M9)
=
IF(
AN9'="","",
IF(
AN9>
AN$
46*
2,0,1))
=
IF(
OR(
O10'="",$
M10'="",$
M10'=
0),"",
O10/$
M10)
=
IF(
AN10'="","",
IF(
AN10>
AN$
46*
2,0,1))
=
IF(
OR(
O11'="",$
M11'="",$
M11'=
0),"",
O11/$
M11)
=
IF(
AN11'="","",
IF(
AN11>
AN$
46*
2,0,1))
=
IF(
OR(
O12'="",$
M12'="",$
M12'=
0),"",
O12/$
M12)
=
IF(
AN12'="","",
IF(
AN12>
AN$
46*
2,0,1))
=
IF(
OR(
O13'="",$
M13'="",$
M13'=
0),"",
O13/$
M13)
=
IF(
AN13'="","",
IF(
AN13>
AN$
46*
2,0,1))
=
IF(
OR(
O14'="",$
M14'="",$
M14'=
0),"",
O14/$
M14)
=
IF(
AN14'="","",
IF(
AN14>
AN$
46*
2,0,1))
=
IF(
OR(
O15'="",$
M15'="",$
M15'=
0),"",
O15/$
M15)
=
IF(
AN15'="","",
IF(
AN15>
AN$
46*
2,0,1))
=
IF(
OR(
O16'="",$
M16'="",$
M16'=
0),"",
O16/$
M16)
=
IF(
AN16'="","",
IF(
AN16>
AN$
46*
2,0,1))
=
IF(
OR(
O17'="",$
M17'="",$
M17'=
0),"",
O17/$
M17)
=
IF(
AN17'="","",
IF(
AN17>
AN$
46*
2,0,1))
=
IF(
OR(
O18'="",$
M18'="",$
M18'=
0),"",
O18/$
M18)
=
IF(
AN18'="","",
IF(
AN18>
AN$
46*
2,0,1))
=
IF(
OR(
O19'="",$
M19'="",$
M19'=
0),"",
O19/$
M19)
=
IF(
AN19'="","",
IF(
AN19>
AN$
46*
2,0,1))
=
IF(
OR(
O20'="",$
M20'="",$
M20'=
0),"",
O20/$
M20)
=
IF(
AN20'="","",
IF(
AN20>
AN$
46*
2,0,1))
=
IF(
OR(
O21'="",$
M21'="",$
M21'=
0),"",
O21/$
M21)
=
IF(
AN21'="","",
IF(
AN21>
AN$
46*
2,0,1))
=
IF(
OR(
O22'="",$
M22'="",$
M22'=
0),"",
O22/$
M22)
=
IF(
AN22'="","",
IF(
AN22>
AN$
46*
2,0,1))
=
IF(
OR(
O23'="",$
M23'="",$
M23'=
0),"",
O23/$
M23)
=
IF(
AN23'="","",
IF(
AN23>
AN$
46*
2,0,1))
=
IF(
OR(
O24'="",$
M24'="",$
M24'=
0),"",
O24/$
M24)
=
IF(
AN24'="","",
IF(
AN24>
AN$
46*
2,0,1))
=
IF(
OR(
O25'="",$
M25'="",$
M25'=
0),"",
O25/$
M25)
=
IF(
AN25'="","",
IF(
AN25>
AN$
46*
2,0,1))
=
IF(
OR(
O26'="",$
M26'="",$
M26'=
0),"",
O26/$
M26)
=
IF(
AN26'="","",
IF(
AN26>
AN$
46*
2,0,1))
=
IF(
OR(
O27'="",$
M27'="",$
M27'=
0),"",
O27/$
M27)
=
IF(
AN27'="","",
IF(
AN27>
AN$
46*
2,0,1))
=
IF(
OR(
O28'="",$
M28'="",$
M28'=
0),"",
O28/$
M28)
=
IF(
AN28'="","",
IF(
AN28>
AN$
46*
2,0,1))
=
IF(
OR(
O29'="",$
M29'="",$
M29'=
0),"",
O29/$
M29)
=
IF(
AN29'="","",
IF(
AN29>
AN$
46*
2,0,1))
=
IF(
OR(
O30'="",$
M30'="",$
M30'=
0),"",
O30/$
M30)
=
IF(
AN30'="","",
IF(
AN30>
AN$
46*
2,0,1))
=
IF(
OR(
O31'="",$
M31'="",$
M31'=
0),"",
O31/$
M31)
=
IF(
AN31'="","",
IF(
AN31>
AN$
46*
2,0,1))
=
IF(
OR(
O32'="",$
M32'="",$
M32'=
0),"",
O32/$
M32)
=
IF(
AN32'="","",
IF(
AN32>
AN$
46*
2,0,1))
=
IF(
OR(
O33'="",$
M33'="",$
M33'=
0),"",
O33/$
M33)
=
IF(
AN33'="","",
IF(
AN33>
AN$
46*
2,0,1))
=
IF(
OR(
O34'="",$
M34'="",$
M34'=
0),"",
O34/$
M34)
=
IF(
AN34'="","",
IF(
AN34>
AN$
46*
2,0,1))
=
IF(
OR(
O35'="",$
M35'="",$
M35'=
0),"",
O35/$
M35)
=
IF(
AN35'="","",
IF(
AN35>
AN$
46*
2,0,1))
=
IF(
OR(
O36'="",$
M36'="",$
M36'=
0),"",
O36/$
M36)
=
IF(
AN36'="","",
IF(
AN36>
AN$
46*
2,0,1))
=
IF(
OR(
O37'="",$
M37'="",$
M37'=
0),"",
O37/$
M37)
=
IF(
AN37'="","",
IF(
AN37>
AN$
46*
2,0,1))
=
IF(
OR(
O38'="",$
M38'="",$
M38'=
0),"",
O38/$
M38)
=
IF(
AN38'="","",
IF(
AN38>
AN$
46*
2,0,1))
=
IF(
OR(
O39'="",$
M39'="",$
M39'=
0),"",
O39/$
M39)
=
IF(
AN39'="","",
IF(
AN39>
AN$
46*
2,0,1))
=
IF(
OR(
O40'="",$
M40'="",$
M40'=
0),"",
O40/$
M40)
=
IF(
AN40'="","",
IF(
AN40>
AN$
46*
2,0,1))
=
IF(
OR(
O41'="",$
M41'="",$
M41'=
0),"",
O41/$
M41)
=
IF(
AN41'="","",
IF(
AN41>
AN$
46*
2,0,1))
=
IF(
OR(
O42'="",$
M42'="",$
M42'=
0),"",
O42/$
M42)
=
IF(
AN42'="","",
IF(
AN42>
AN$
46*
2,0,1))
=
IF(
OR(
O43'="",$
M43'="",$
M43'=
0),"",
O43/$
M43)
=
IF(
AN43'="","",
IF(
AN43>
AN$
46*
2,0,1))
=
IF(
OR(
O44'="",$
M44'="",$
M44'=
0),"",
O44/$
M44)
=
IF(
AN44'="","",
IF(
AN44>
AN$
46*
2,0,1))
=
IF(
OR(
O45'="",$
M45'="",$
M45'=
0),"",
O45/$
M45)
=
IF(
AN45'="","",
IF(
AN45>
AN$
46*
2,0,1))
=
AVERAGE(
AN3:
AN45)
=
SUMPRODUCT(
AN3:
AN45,$
AO$
3:$
AO$
45)/
SUM($
AO$
3:$
AO$
45)

February
14,
2003
46
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
10­
50MGD
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
A
B
Survey
Agency
Number
5
Somerset
6
Albany
County
Sewer
District
6
Albany
South
Plant
7
City
of
Niagra
Falls
10
City
of
Clearwater
(
Marshall
Street)
10
Clearwater
Northeast
10
Clearwater
East
14
City
of
Hamilton
15
Racine
18
Little
Rock
Adams
Field
18
City
of
Little
Rock,
Wastewater
Utility
19
Fayetteville
21
South
San
Francisco
(
SBSA)
24
City
of
Tacoma
24
City
of
Tacoma,
Central
Treatment
Plant
29
Fox
River
WRD
South
Plant
29
Fox
River
WRD
North
Plant
29
Rox
River
WRD
West
Plant
31
City
of
Everett
32
Spokane
42
Regional
Water
Reclamation
Facility­
Medford
44
Madison
48
Raleigh
Neuse
River
49
Bosie
West
Bosie
WWTP
49
Boise,
Lander
Street
WWTP
51
North
Charleston
55
Battle
Creek
62
Johnson
County
Blue
Ridge
#
1
62
Johnson
County
Mill
Creek
62
Johnson
County
Mission
Township
62
Johnson
County
Turkey
Creek
62
Johnson
County
Little
Bull
Creek
#
2
62
Johnson
County
Tomahawk
62
Johnson
County
Little
Bull
Creek
#
1
62
Johnson
County
Blue
Ridge
#
4
66
Hillsborough
County
Dak
Mabry
66
Hillsborough
County
Eagiles
66
Hillsborough
County
Falkenburg
Road
66
Hillsborough
County
Northwest
Regional
66
Hillsborough
County
River
Oaks
66
Hillsborough
County
South
County
66
Hillsborough
County
Valvico
66
Hillsborough
County
Van
Dyke
AP
AQ
Implement
Oulier'=
0
=
IF(
OR(
Y3'="",
Y3'="
NA",$
M3'="",$
M3'=
0),"",
Y3/$
M3)
=
IF(
AP3'="","",
IF(
AP3>
AP$
46*
2,0,
IF(
AP3>
AL3,0,1)))
=
IF(
OR(
Y4'="",
Y4'="
NA",$
M4'="",$
M4'=
0),"",
Y4/$
M4)
=
IF(
AP4'="","",
IF(
AP4>
AP$
46*
2,0,
IF(
AP4>
AL4,0,1)))
=
IF(
OR(
Y5'="",
Y5'="
NA",$
M5'="",$
M5'=
0),"",
Y5/$
M5)
=
IF(
AP5'="","",
IF(
AP5>
AP$
46*
2,0,
IF(
AP5>
AL5,0,1)))
=
IF(
OR(
Y6'="",
Y6'="
NA",$
M6'="",$
M6'=
0),"",
Y6/$
M6)
=
IF(
AP6'="","",
IF(
AP6>
AP$
46*
2,0,
IF(
AP6>
AL6,0,1)))
=
IF(
OR(
Y7'="",
Y7'="
NA",$
M7'="",$
M7'=
0),"",
Y7/$
M7)
=
IF(
AP7'="","",
IF(
AP7>
AP$
46*
2,0,
IF(
AP7>
AL7,0,1)))
=
IF(
OR(
Y8'="",
Y8'="
NA",$
M8'="",$
M8'=
0),"",
Y8/$
M8)
=
IF(
AP8'="","",
IF(
AP8>
AP$
46*
2,0,
IF(
AP8>
AL8,0,1)))
=
IF(
OR(
Y9'="",
Y9'="
NA",$
M9'="",$
M9'=
0),"",
Y9/$
M9)
=
IF(
AP9'="","",
IF(
AP9>
AP$
46*
2,0,
IF(
AP9>
AL9,0,1)))
=
IF(
OR(
Y10'="",
Y10'="
NA",$
M10'="",$
M10'=
0),"",
Y10/$
M10)
=
IF(
AP10'="","",
IF(
AP10>
AP$
46*
2,0,
IF(
AP10>
AL10,0,1)))
=
IF(
OR(
Y11'="",
Y11'="
NA",$
M11'="",$
M11'=
0),"",
Y11/$
M11)
=
IF(
AP11'="","",
IF(
AP11>
AP$
46*
2,0,
IF(
AP11>
AL11,0,1)))
=
IF(
OR(
Y12'="",
Y12'="
NA",$
M12'="",$
M12'=
0),"",
Y12/$
M12)
=
IF(
AP12'="","",
IF(
AP12>
AP$
46*
2,0,
IF(
AP12>
AL12,0,1)))
=
IF(
OR(
Y13'="",
Y13'="
NA",$
M13'="",$
M13'=
0),"",
Y13/$
M13)
=
IF(
AP13'="","",
IF(
AP13>
AP$
46*
2,0,
IF(
AP13>
AL13,0,1)))
=
IF(
OR(
Y14'="",
Y14'="
NA",$
M14'="",$
M14'=
0),"",
Y14/$
M14)
=
IF(
AP14'="","",
IF(
AP14>
AP$
46*
2,0,
IF(
AP14>
AL14,0,1)))
=
IF(
OR(
Y15'="",
Y15'="
NA",$
M15'="",$
M15'=
0),"",
Y15/$
M15)
=
IF(
AP15'="","",
IF(
AP15>
AP$
46*
2,0,
IF(
AP15>
AL15,0,1)))
=
IF(
OR(
Y16'="",
Y16'="
NA",$
M16'="",$
M16'=
0),"",
Y16/$
M16)
=
IF(
AP16'="","",
IF(
AP16>
AP$
46*
2,0,
IF(
AP16>
AL16,0,1)))
=
IF(
OR(
Y17'="",
Y17'="
NA",$
M17'="",$
M17'=
0),"",
Y17/$
M17)
=
IF(
AP17'="","",
IF(
AP17>
AP$
46*
2,0,
IF(
AP17>
AL17,0,1)))
=
IF(
OR(
Y18'="",
Y18'="
NA",$
M18'="",$
M18'=
0),"",
Y18/$
M18)
=
IF(
AP18'="","",
IF(
AP18>
AP$
46*
2,0,
IF(
AP18>
AL18,0,1)))
=
IF(
OR(
Y19'="",
Y19'="
NA",$
M19'="",$
M19'=
0),"",
Y19/$
M19)
=
IF(
AP19'="","",
IF(
AP19>
AP$
46*
2,0,
IF(
AP19>
AL19,0,1)))
=
IF(
OR(
Y20'="",
Y20'="
NA",$
M20'="",$
M20'=
0),"",
Y20/$
M20)
=
IF(
AP20'="","",
IF(
AP20>
AP$
46*
2,0,
IF(
AP20>
AL20,0,1)))
=
IF(
OR(
Y21'="",
Y21'="
NA",$
M21'="",$
M21'=
0),"",
Y21/$
M21)
=
IF(
AP21'="","",
IF(
AP21>
AP$
46*
2,0,
IF(
AP21>
AL21,0,1)))
=
IF(
OR(
Y22'="",
Y22'="
NA",$
M22'="",$
M22'=
0),"",
Y22/$
M22)
=
IF(
AP22'="","",
IF(
AP22>
AP$
46*
2,0,
IF(
AP22>
AL22,0,1)))
=
IF(
OR(
Y23'="",
Y23'="
NA",$
M23'="",$
M23'=
0),"",
Y23/$
M23)
=
IF(
AP23'="","",
IF(
AP23>
AP$
46*
2,0,
IF(
AP23>
AL23,0,1)))
=
IF(
OR(
Y24'="",
Y24'="
NA",$
M24'="",$
M24'=
0),"",
Y24/$
M24)
=
IF(
AP24'="","",
IF(
AP24>
AP$
46*
2,0,
IF(
AP24>
AL24,0,1)))
=
IF(
OR(
Y25'="",
Y25'="
NA",$
M25'="",$
M25'=
0),"",
Y25/$
M25)
=
IF(
AP25'="","",
IF(
AP25>
AP$
46*
2,0,
IF(
AP25>
AL25,0,1)))
=
IF(
OR(
Y26'="",
Y26'="
NA",$
M26'="",$
M26'=
0),"",
Y26/$
M26)
=
IF(
AP26'="","",
IF(
AP26>
AP$
46*
2,0,
IF(
AP26>
AL26,0,1)))
=
IF(
OR(
Y27'="",
Y27'="
NA",$
M27'="",$
M27'=
0),"",
Y27/$
M27)
=
IF(
AP27'="","",
IF(
AP27>
AP$
46*
2,0,
IF(
AP27>
AL27,0,1)))
=
IF(
OR(
Y28'="",
Y28'="
NA",$
M28'="",$
M28'=
0),"",
Y28/$
M28)
=
IF(
AP28'="","",
IF(
AP28>
AP$
46*
2,0,
IF(
AP28>
AL28,0,1)))
=
IF(
OR(
Y29'="",
Y29'="
NA",$
M29'="",$
M29'=
0),"",
Y29/$
M29)
=
IF(
AP29'="","",
IF(
AP29>
AP$
46*
2,0,
IF(
AP29>
AL29,0,1)))
=
IF(
OR(
Y30'="",
Y30'="
NA",$
M30'="",$
M30'=
0),"",
Y30/$
M30)
=
IF(
AP30'="","",
IF(
AP30>
AP$
46*
2,0,
IF(
AP30>
AL30,0,1)))
=
IF(
OR(
Y31'="",
Y31'="
NA",$
M31'="",$
M31'=
0),"",
Y31/$
M31)
=
IF(
AP31'="","",
IF(
AP31>
AP$
46*
2,0,
IF(
AP31>
AL31,0,1)))
=
IF(
OR(
Y32'="",
Y32'="
NA",$
M32'="",$
M32'=
0),"",
Y32/$
M32)
=
IF(
AP32'="","",
IF(
AP32>
AP$
46*
2,0,
IF(
AP32>
AL32,0,1)))
=
IF(
OR(
Y33'="",
Y33'="
NA",$
M33'="",$
M33'=
0),"",
Y33/$
M33)
=
IF(
AP33'="","",
IF(
AP33>
AP$
46*
2,0,
IF(
AP33>
AL33,0,1)))
=
IF(
OR(
Y34'="",
Y34'="
NA",$
M34'="",$
M34'=
0),"",
Y34/$
M34)
=
IF(
AP34'="","",
IF(
AP34>
AP$
46*
2,0,
IF(
AP34>
AL34,0,1)))
=
IF(
OR(
Y35'="",
Y35'="
NA",$
M35'="",$
M35'=
0),"",
Y35/$
M35)
=
IF(
AP35'="","",
IF(
AP35>
AP$
46*
2,0,
IF(
AP35>
AL35,0,1)))
=
IF(
OR(
Y36'="",
Y36'="
NA",$
M36'="",$
M36'=
0),"",
Y36/$
M36)
=
IF(
AP36'="","",
IF(
AP36>
AP$
46*
2,0,
IF(
AP36>
AL36,0,1)))
=
IF(
OR(
Y37'="",
Y37'="
NA",$
M37'="",$
M37'=
0),"",
Y37/$
M37)
=
IF(
AP37'="","",
IF(
AP37>
AP$
46*
2,0,
IF(
AP37>
AL37,0,1)))
=
IF(
OR(
Y38'="",
Y38'="
NA",$
M38'="",$
M38'=
0),"",
Y38/$
M38)
=
IF(
AP38'="","",
IF(
AP38>
AP$
46*
2,0,
IF(
AP38>
AL38,0,1)))
=
IF(
OR(
Y39'="",
Y39'="
NA",$
M39'="",$
M39'=
0),"",
Y39/$
M39)
=
IF(
AP39'="","",
IF(
AP39>
AP$
46*
2,0,
IF(
AP39>
AL39,0,1)))
=
IF(
OR(
Y40'="",
Y40'="
NA",$
M40'="",$
M40'=
0),"",
Y40/$
M40)
=
IF(
AP40'="","",
IF(
AP40>
AP$
46*
2,0,
IF(
AP40>
AL40,0,1)))
=
IF(
OR(
Y41'="",
Y41'="
NA",$
M41'="",$
M41'=
0),"",
Y41/$
M41)
=
IF(
AP41'="","",
IF(
AP41>
AP$
46*
2,0,
IF(
AP41>
AL41,0,1)))
=
IF(
OR(
Y42'="",
Y42'="
NA",$
M42'="",$
M42'=
0),"",
Y42/$
M42)
=
IF(
AP42'="","",
IF(
AP42>
AP$
46*
2,0,
IF(
AP42>
AL42,0,1)))
=
IF(
OR(
Y43'="",
Y43'="
NA",$
M43'="",$
M43'=
0),"",
Y43/$
M43)
=
IF(
AP43'="","",
IF(
AP43>
AP$
46*
2,0,
IF(
AP43>
AL43,0,1)))
=
IF(
OR(
Y44'="",
Y44'="
NA",$
M44'="",$
M44'=
0),"",
Y44/$
M44)
=
IF(
AP44'="","",
IF(
AP44>
AP$
46*
2,0,
IF(
AP44>
AL44,0,1)))
=
IF(
OR(
Y45'="",
Y45'="
NA",$
M45'="",$
M45'=
0),"",
Y45/$
M45)
=
IF(
AP45'="","",
IF(
AP45>
AP$
46*
2,0,
IF(
AP45>
AL45,0,1)))
=
AVERAGE(
AP3:
AP45)
=
SUMPRODUCT(
AP3:
AP45,$
AQ$
3:$
AQ$
45)/
SUM($
AQ$
3:$
AQ$
45)

February
14,
2003
47
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
10­
50MGD
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
A
B
Survey
Agency
Number
5
Somerset
6
Albany
County
Sewer
District
6
Albany
South
Plant
7
City
of
Niagra
Falls
10
City
of
Clearwater
(
Marshall
Street)
10
Clearwater
Northeast
10
Clearwater
East
14
City
of
Hamilton
15
Racine
18
Little
Rock
Adams
Field
18
City
of
Little
Rock,
Wastewater
Utility
19
Fayetteville
21
South
San
Francisco
(
SBSA)
24
City
of
Tacoma
24
City
of
Tacoma,
Central
Treatment
Plant
29
Fox
River
WRD
South
Plant
29
Fox
River
WRD
North
Plant
29
Rox
River
WRD
West
Plant
31
City
of
Everett
32
Spokane
42
Regional
Water
Reclamation
Facility­
Medford
44
Madison
48
Raleigh
Neuse
River
49
Bosie
West
Bosie
WWTP
49
Boise,
Lander
Street
WWTP
51
North
Charleston
55
Battle
Creek
62
Johnson
County
Blue
Ridge
#
1
62
Johnson
County
Mill
Creek
62
Johnson
County
Mission
Township
62
Johnson
County
Turkey
Creek
62
Johnson
County
Little
Bull
Creek
#
2
62
Johnson
County
Tomahawk
62
Johnson
County
Little
Bull
Creek
#
1
62
Johnson
County
Blue
Ridge
#
4
66
Hillsborough
County
Dak
Mabry
66
Hillsborough
County
Eagiles
66
Hillsborough
County
Falkenburg
Road
66
Hillsborough
County
Northwest
Regional
66
Hillsborough
County
River
Oaks
66
Hillsborough
County
South
County
66
Hillsborough
County
Valvico
66
Hillsborough
County
Van
Dyke
AR
AS
Oversight
Hrs/
MP&
M
Site
Cost
Yearly
=
IF(
AQ3'="","",
AQ3*
AP3*$
AK3)
=
IF(
OR(
Z3'="",
Z3'="
NA",$
M3'="",$
M3'=
0),"",
Z3/$
M3)
=
IF(
AQ4'="","",
AQ4*
AP4*$
AK4)
=
IF(
OR(
Z4'="",
Z4'="
NA",$
M4'="",$
M4'=
0),"",
Z4/$
M4)
=
IF(
AQ5'="","",
AQ5*
AP5*$
AK5)
=
IF(
OR(
Z5'="",
Z5'="
NA",$
M5'="",$
M5'=
0),"",
Z5/$
M5)
=
IF(
AQ6'="","",
AQ6*
AP6*$
AK6)
=
IF(
OR(
Z6'="",
Z6'="
NA",$
M6'="",$
M6'=
0),"",
Z6/$
M6)
=
IF(
AQ7'="","",
AQ7*
AP7*$
AK7)
=
IF(
OR(
Z7'="",
Z7'="
NA",$
M7'="",$
M7'=
0),"",
Z7/$
M7)
=
IF(
AQ8'="","",
AQ8*
AP8*$
AK8)
=
IF(
OR(
Z8'="",
Z8'="
NA",$
M8'="",$
M8'=
0),"",
Z8/$
M8)
=
IF(
AQ9'="","",
AQ9*
AP9*$
AK9)
=
IF(
OR(
Z9'="",
Z9'="
NA",$
M9'="",$
M9'=
0),"",
Z9/$
M9)
=
IF(
AQ10'="","",
AQ10*
AP10*$
AK10)
=
IF(
OR(
Z10'="",
Z10'="
NA",$
M10'="",$
M10'=
0),"",
Z10/$
M10)
=
IF(
AQ11'="","",
AQ11*
AP11*$
AK11)
=
IF(
OR(
Z11'="",
Z11'="
NA",$
M11'="",$
M11'=
0),"",
Z11/$
M11)
=
IF(
AQ12'="","",
AQ12*
AP12*$
AK12)
=
IF(
OR(
Z12'="",
Z12'="
NA",$
M12'="",$
M12'=
0),"",
Z12/$
M12)
=
IF(
AQ13'="","",
AQ13*
AP13*$
AK13)
=
IF(
OR(
Z13'="",
Z13'="
NA",$
M13'="",$
M13'=
0),"",
Z13/$
M13)
=
IF(
AQ14'="","",
AQ14*
AP14*$
AK14)
=
IF(
OR(
Z14'="",
Z14'="
NA",$
M14'="",$
M14'=
0),"",
Z14/$
M14)
=
IF(
AQ15'="","",
AQ15*
AP15*$
AK15)
=
IF(
OR(
Z15'="",
Z15'="
NA",$
M15'="",$
M15'=
0),"",
Z15/$
M15)
=
IF(
AQ16'="","",
AQ16*
AP16*$
AK16)
=
IF(
OR(
Z16'="",
Z16'="
NA",$
M16'="",$
M16'=
0),"",
Z16/$
M16)
=
IF(
AQ17'="","",
AQ17*
AP17*$
AK17)
=
IF(
OR(
Z17'="",
Z17'="
NA",$
M17'="",$
M17'=
0),"",
Z17/$
M17)
=
IF(
AQ18'="","",
AQ18*
AP18*$
AK18)
=
IF(
OR(
Z18'="",
Z18'="
NA",$
M18'="",$
M18'=
0),"",
Z18/$
M18)
=
IF(
AQ19'="","",
AQ19*
AP19*$
AK19)
=
IF(
OR(
Z19'="",
Z19'="
NA",$
M19'="",$
M19'=
0),"",
Z19/$
M19)
=
IF(
AQ20'="","",
AQ20*
AP20*$
AK20)
=
IF(
OR(
Z20'="",
Z20'="
NA",$
M20'="",$
M20'=
0),"",
Z20/$
M20)
=
IF(
AQ21'="","",
AQ21*
AP21*$
AK21)
=
IF(
OR(
Z21'="",
Z21'="
NA",$
M21'="",$
M21'=
0),"",
Z21/$
M21)
=
IF(
AQ22'="","",
AQ22*
AP22*$
AK22)
=
IF(
OR(
Z22'="",
Z22'="
NA",$
M22'="",$
M22'=
0),"",
Z22/$
M22)
=
IF(
AQ23'="","",
AQ23*
AP23*$
AK23)
=
IF(
OR(
Z23'="",
Z23'="
NA",$
M23'="",$
M23'=
0),"",
Z23/$
M23)
=
IF(
AQ24'="","",
AQ24*
AP24*$
AK24)
=
IF(
OR(
Z24'="",
Z24'="
NA",$
M24'="",$
M24'=
0),"",
Z24/$
M24)
=
IF(
AQ25'="","",
AQ25*
AP25*$
AK25)
=
IF(
OR(
Z25'="",
Z25'="
NA",$
M25'="",$
M25'=
0),"",
Z25/$
M25)
=
IF(
AQ26'="","",
AQ26*
AP26*$
AK26)
=
IF(
OR(
Z26'="",
Z26'="
NA",$
M26'="",$
M26'=
0),"",
Z26/$
M26)
=
IF(
AQ27'="","",
AQ27*
AP27*$
AK27)
=
IF(
OR(
Z27'="",
Z27'="
NA",$
M27'="",$
M27'=
0),"",
Z27/$
M27)
=
IF(
AQ28'="","",
AQ28*
AP28*$
AK28)
=
IF(
OR(
Z28'="",
Z28'="
NA",$
M28'="",$
M28'=
0),"",
Z28/$
M28)
=
IF(
AQ29'="","",
AQ29*
AP29*$
AK29)
=
IF(
OR(
Z29'="",
Z29'="
NA",$
M29'="",$
M29'=
0),"",
Z29/$
M29)
=
IF(
AQ30'="","",
AQ30*
AP30*$
AK30)
=
IF(
OR(
Z30'="",
Z30'="
NA",$
M30'="",$
M30'=
0),"",
Z30/$
M30)
=
IF(
AQ31'="","",
AQ31*
AP31*$
AK31)
=
IF(
OR(
Z31'="",
Z31'="
NA",$
M31'="",$
M31'=
0),"",
Z31/$
M31)
=
IF(
AQ32'="","",
AQ32*
AP32*$
AK32)
=
IF(
OR(
Z32'="",
Z32'="
NA",$
M32'="",$
M32'=
0),"",
Z32/$
M32)
=
IF(
AQ33'="","",
AQ33*
AP33*$
AK33)
=
IF(
OR(
Z33'="",
Z33'="
NA",$
M33'="",$
M33'=
0),"",
Z33/$
M33)
=
IF(
AQ34'="","",
AQ34*
AP34*$
AK34)
=
IF(
OR(
Z34'="",
Z34'="
NA",$
M34'="",$
M34'=
0),"",
Z34/$
M34)
=
IF(
AQ35'="","",
AQ35*
AP35*$
AK35)
=
IF(
OR(
Z35'="",
Z35'="
NA",$
M35'="",$
M35'=
0),"",
Z35/$
M35)
=
IF(
AQ36'="","",
AQ36*
AP36*$
AK36)
=
IF(
OR(
Z36'="",
Z36'="
NA",$
M36'="",$
M36'=
0),"",
Z36/$
M36)
=
IF(
AQ37'="","",
AQ37*
AP37*$
AK37)
=
IF(
OR(
Z37'="",
Z37'="
NA",$
M37'="",$
M37'=
0),"",
Z37/$
M37)
=
IF(
AQ38'="","",
AQ38*
AP38*$
AK38)
=
IF(
OR(
Z38'="",
Z38'="
NA",$
M38'="",$
M38'=
0),"",
Z38/$
M38)
=
IF(
AQ39'="","",
AQ39*
AP39*$
AK39)
=
IF(
OR(
Z39'="",
Z39'="
NA",$
M39'="",$
M39'=
0),"",
Z39/$
M39)
=
IF(
AQ40'="","",
AQ40*
AP40*$
AK40)
=
IF(
OR(
Z40'="",
Z40'="
NA",$
M40'="",$
M40'=
0),"",
Z40/$
M40)
=
IF(
AQ41'="","",
AQ41*
AP41*$
AK41)
=
IF(
OR(
Z41'="",
Z41'="
NA",$
M41'="",$
M41'=
0),"",
Z41/$
M41)
=
IF(
AQ42'="","",
AQ42*
AP42*$
AK42)
=
IF(
OR(
Z42'="",
Z42'="
NA",$
M42'="",$
M42'=
0),"",
Z42/$
M42)
=
IF(
AQ43'="","",
AQ43*
AP43*$
AK43)
=
IF(
OR(
Z43'="",
Z43'="
NA",$
M43'="",$
M43'=
0),"",
Z43/$
M43)
=
IF(
AQ44'="","",
AQ44*
AP44*$
AK44)
=
IF(
OR(
Z44'="",
Z44'="
NA",$
M44'="",$
M44'=
0),"",
Z44/$
M44)
=
IF(
AQ45'="","",
AQ45*
AP45*$
AK45)
=
IF(
OR(
Z45'="",
Z45'="
NA",$
M45'="",$
M45'=
0),"",
Z45/$
M45)
=
AVERAGE(
AS3:
AS45)
=
SUMPRODUCT(
AR3:
AR45,$
AQ$
3:$
AQ$
45)/
SUM($
AQ$
3:$
AQ$
45)
=
SUMPRODUCT(
AS3:
AS45,$
AT$
3:$
AT$
45)/
SUM($
AT$
3:$
AT$
45)

February
14,
2003
48
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
10­
50MGD
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
A
B
Survey
Agency
Number
5
Somerset
6
Albany
County
Sewer
District
6
Albany
South
Plant
7
City
of
Niagra
Falls
10
City
of
Clearwater
(
Marshall
Street)
10
Clearwater
Northeast
10
Clearwater
East
14
City
of
Hamilton
15
Racine
18
Little
Rock
Adams
Field
18
City
of
Little
Rock,
Wastewater
Utility
19
Fayetteville
21
South
San
Francisco
(
SBSA)
24
City
of
Tacoma
24
City
of
Tacoma,
Central
Treatment
Plant
29
Fox
River
WRD
South
Plant
29
Fox
River
WRD
North
Plant
29
Rox
River
WRD
West
Plant
31
City
of
Everett
32
Spokane
42
Regional
Water
Reclamation
Facility­
Medford
44
Madison
48
Raleigh
Neuse
River
49
Bosie
West
Bosie
WWTP
49
Boise,
Lander
Street
WWTP
51
North
Charleston
55
Battle
Creek
62
Johnson
County
Blue
Ridge
#
1
62
Johnson
County
Mill
Creek
62
Johnson
County
Mission
Township
62
Johnson
County
Turkey
Creek
62
Johnson
County
Little
Bull
Creek
#
2
62
Johnson
County
Tomahawk
62
Johnson
County
Little
Bull
Creek
#
1
62
Johnson
County
Blue
Ridge
#
4
66
Hillsborough
County
Dak
Mabry
66
Hillsborough
County
Eagiles
66
Hillsborough
County
Falkenburg
Road
66
Hillsborough
County
Northwest
Regional
66
Hillsborough
County
River
Oaks
66
Hillsborough
County
South
County
66
Hillsborough
County
Valvico
66
Hillsborough
County
Van
Dyke
AT
AU
Oulier'=
0
Cost
=
IF(
AS3'="","",
IF(
AS3>
AS$
46*
2,0,
IF(
AS3>
AN3,0,1)))
=
IF(
AT3'="","",
AT3*
AS3*$
AK3)
=
IF(
AS4'="","",
IF(
AS4>
AS$
46*
2,0,
IF(
AS4>
AN4,0,1)))
=
IF(
AT4'="","",
AT4*
AS4*$
AK4)
=
IF(
AS5'="","",
IF(
AS5>
AS$
46*
2,0,
IF(
AS5>
AN5,0,1)))
=
IF(
AT5'="","",
AT5*
AS5*$
AK5)
=
IF(
AS6'="","",
IF(
AS6>
AS$
46*
2,0,
IF(
AS6>
AN6,0,1)))
=
IF(
AT6'="","",
AT6*
AS6*$
AK6)
=
IF(
AS7'="","",
IF(
AS7>
AS$
46*
2,0,
IF(
AS7>
AN7,0,1)))
=
IF(
AT7'="","",
AT7*
AS7*$
AK7)
=
IF(
AS8'="","",
IF(
AS8>
AS$
46*
2,0,
IF(
AS8>
AN8,0,1)))
=
IF(
AT8'="","",
AT8*
AS8*$
AK8)
=
IF(
AS9'="","",
IF(
AS9>
AS$
46*
2,0,
IF(
AS9>
AN9,0,1)))
=
IF(
AT9'="","",
AT9*
AS9*$
AK9)
=
IF(
AS10'="","",
IF(
AS10>
AS$
46*
2,0,
IF(
AS10>
AN10,0,1)))
=
IF(
AT10'="","",
AT10*
AS10*$
AK10)
=
IF(
AS11'="","",
IF(
AS11>
AS$
46*
2,0,
IF(
AS11>
AN11,0,1)))
=
IF(
AT11'="","",
AT11*
AS11*$
AK11)
=
IF(
AS12'="","",
IF(
AS12>
AS$
46*
2,0,
IF(
AS12>
AN12,0,1)))
=
IF(
AT12'="","",
AT12*
AS12*$
AK12)
=
IF(
AS13'="","",
IF(
AS13>
AS$
46*
2,0,
IF(
AS13>
AN13,0,1)))
=
IF(
AT13'="","",
AT13*
AS13*$
AK13)
=
IF(
AS14'="","",
IF(
AS14>
AS$
46*
2,0,
IF(
AS14>
AN14,0,1)))
=
IF(
AT14'="","",
AT14*
AS14*$
AK14)
=
IF(
AS15'="","",
IF(
AS15>
AS$
46*
2,0,
IF(
AS15>
AN15,0,1)))
=
IF(
AT15'="","",
AT15*
AS15*$
AK15)
=
IF(
AS16'="","",
IF(
AS16>
AS$
46*
2,0,
IF(
AS16>
AN16,0,1)))
=
IF(
AT16'="","",
AT16*
AS16*$
AK16)
=
IF(
AS17'="","",
IF(
AS17>
AS$
46*
2,0,
IF(
AS17>
AN17,0,1)))
=
IF(
AT17'="","",
AT17*
AS17*$
AK17)
=
IF(
AS18'="","",
IF(
AS18>
AS$
46*
2,0,
IF(
AS18>
AN18,0,1)))
=
IF(
AT18'="","",
AT18*
AS18*$
AK18)
=
IF(
AS19'="","",
IF(
AS19>
AS$
46*
2,0,
IF(
AS19>
AN19,0,1)))
=
IF(
AT19'="","",
AT19*
AS19*$
AK19)
=
IF(
AS20'="","",
IF(
AS20>
AS$
46*
2,0,
IF(
AS20>
AN20,0,1)))
=
IF(
AT20'="","",
AT20*
AS20*$
AK20)
=
IF(
AS21'="","",
IF(
AS21>
AS$
46*
2,0,
IF(
AS21>
AN21,0,1)))
=
IF(
AT21'="","",
AT21*
AS21*$
AK21)
=
IF(
AS22'="","",
IF(
AS22>
AS$
46*
2,0,
IF(
AS22>
AN22,0,1)))
=
IF(
AT22'="","",
AT22*
AS22*$
AK22)
=
IF(
AS23'="","",
IF(
AS23>
AS$
46*
2,0,
IF(
AS23>
AN23,0,1)))
=
IF(
AT23'="","",
AT23*
AS23*$
AK23)
=
IF(
AS24'="","",
IF(
AS24>
AS$
46*
2,0,
IF(
AS24>
AN24,0,1)))
=
IF(
AT24'="","",
AT24*
AS24*$
AK24)
=
IF(
AS25'="","",
IF(
AS25>
AS$
46*
2,0,
IF(
AS25>
AN25,0,1)))
=
IF(
AT25'="","",
AT25*
AS25*$
AK25)
=
IF(
AS26'="","",
IF(
AS26>
AS$
46*
2,0,
IF(
AS26>
AN26,0,1)))
=
IF(
AT26'="","",
AT26*
AS26*$
AK26)
=
IF(
AS27'="","",
IF(
AS27>
AS$
46*
2,0,
IF(
AS27>
AN27,0,1)))
=
IF(
AT27'="","",
AT27*
AS27*$
AK27)
=
IF(
AS28'="","",
IF(
AS28>
AS$
46*
2,0,
IF(
AS28>
AN28,0,1)))
=
IF(
AT28'="","",
AT28*
AS28*$
AK28)
=
IF(
AS29'="","",
IF(
AS29>
AS$
46*
2,0,
IF(
AS29>
AN29,0,1)))
=
IF(
AT29'="","",
AT29*
AS29*$
AK29)
=
IF(
AS30'="","",
IF(
AS30>
AS$
46*
2,0,
IF(
AS30>
AN30,0,1)))
=
IF(
AT30'="","",
AT30*
AS30*$
AK30)
=
IF(
AS31'="","",
IF(
AS31>
AS$
46*
2,0,
IF(
AS31>
AN31,0,1)))
=
IF(
AT31'="","",
AT31*
AS31*$
AK31)
=
IF(
AS32'="","",
IF(
AS32>
AS$
46*
2,0,
IF(
AS32>
AN32,0,1)))
=
IF(
AT32'="","",
AT32*
AS32*$
AK32)
=
IF(
AS33'="","",
IF(
AS33>
AS$
46*
2,0,
IF(
AS33>
AN33,0,1)))
=
IF(
AT33'="","",
AT33*
AS33*$
AK33)
=
IF(
AS34'="","",
IF(
AS34>
AS$
46*
2,0,
IF(
AS34>
AN34,0,1)))
=
IF(
AT34'="","",
AT34*
AS34*$
AK34)
=
IF(
AS35'="","",
IF(
AS35>
AS$
46*
2,0,
IF(
AS35>
AN35,0,1)))
=
IF(
AT35'="","",
AT35*
AS35*$
AK35)
=
IF(
AS36'="","",
IF(
AS36>
AS$
46*
2,0,
IF(
AS36>
AN36,0,1)))
=
IF(
AT36'="","",
AT36*
AS36*$
AK36)
=
IF(
AS37'="","",
IF(
AS37>
AS$
46*
2,0,
IF(
AS37>
AN37,0,1)))
=
IF(
AT37'="","",
AT37*
AS37*$
AK37)
=
IF(
AS38'="","",
IF(
AS38>
AS$
46*
2,0,
IF(
AS38>
AN38,0,1)))
=
IF(
AT38'="","",
AT38*
AS38*$
AK38)
=
IF(
AS39'="","",
IF(
AS39>
AS$
46*
2,0,
IF(
AS39>
AN39,0,1)))
=
IF(
AT39'="","",
AT39*
AS39*$
AK39)
=
IF(
AS40'="","",
IF(
AS40>
AS$
46*
2,0,
IF(
AS40>
AN40,0,1)))
=
IF(
AT40'="","",
AT40*
AS40*$
AK40)
=
IF(
AS41'="","",
IF(
AS41>
AS$
46*
2,0,
IF(
AS41>
AN41,0,1)))
=
IF(
AT41'="","",
AT41*
AS41*$
AK41)
=
IF(
AS42'="","",
IF(
AS42>
AS$
46*
2,0,
IF(
AS42>
AN42,0,1)))
=
IF(
AT42'="","",
AT42*
AS42*$
AK42)
=
IF(
AS43'="","",
IF(
AS43>
AS$
46*
2,0,
IF(
AS43>
AN43,0,1)))
=
IF(
AT43'="","",
AT43*
AS43*$
AK43)
=
IF(
AS44'="","",
IF(
AS44>
AS$
46*
2,0,
IF(
AS44>
AN44,0,1)))
=
IF(
AT44'="","",
AT44*
AS44*$
AK44)
=
IF(
AS45'="","",
IF(
AS45>
AS$
46*
2,0,
IF(
AS45>
AN45,0,1)))
=
IF(
AT45'="","",
AT45*
AS45*$
AK45)

=
SUMPRODUCT(
AU3:
AU45,$
AT$
3:$
AT$
45)/
SUM($
AT$
3:$
AT$
45)

February
14,
2003
49
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
10­
50MGD
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
54
55
56
57
58
59
A
B
C
D
E
F
G
H
I
J
K
L
M
Survey
Agency
State
Flow
No.
of
#
of
MFJS
Total
Number
(
mgd)
IU
433
Others
Regulated
Unregulated
Electroplating
Regulated
Unregulated
MP&
M
Sites
1
Monroe
County
NY
90.0
35
18
0
2
3
12
0
0
=
SUM(
F3:
L3)
1
Monroe
County
Northwest
Qusdrent
NY
12.0
0
0
0
0
0
0
0
0
=
SUM(
F4:
L4)
2
Metro
Wastewater
Reclamation
District
CO
160.0
11,565
9
0
0
458
14
2
102
=
SUM(
F5:
L5)
8
Providence
Fields
Point
WWTP
RI
45.5
674
15
1
37
373
41
1
0
=
SUM(
F6:
L6)
8
Providence
Bucklin
Point
WWTF
RI
23.9
344
9
2
26
187
14
1
0
=
SUM(
F7:
L7)
9
Broward
County
FL
66.0
41
14
3
3
0
10
4
0
=
SUM(
F8:
L8)
11
NYC
Port
Richmond
NY
31.0
290
25
27
62
475
263
0
25
=
SUM(
F9:
L9)
11
NYC
Red
Hook
NY
30.0
11
NYC
Oakwood
Beach
NY
25.3
11
NYC
NTC
Rockaway
NY
20.0
11
NYC
East
NY
2.3
11
NYC
Newton
Creek
NY
216.0
11
NYC
Wards
Island
NY
184.0
11
NYC
North
River
NY
128.0
11
NYC
Hunts
Point
NY
118.0
11
NYC
Bowery
Bay
NY
108.0
11
NYC
Owls
Head
NY
101.0
11
NYC
Coney
Island
NY
93.0
11
NYC
Jamacia
NY
78.0
11
NYC
26th
Ward
NY
58.0
11
NYC
Tallman
Island
NY
54.0
12
MS
D
Little
Miami
OH
27.0
33
5
0
6
0
2
0
0
=
SUM(
F24:
L24)
12
Cincinnati
Muddy
Creek
OH
12.0
6
1
0
0
0
1
1
0
=
SUM(
F25:
L25)
12
Cincinnati
Sycamore
Creek
OH
3.0
7
2
0
0
0
0
0
0
=
SUM(
F26:
L26)
12
Cincinnati
Mill
Creek
OH
140.0
188
17
0
29
0
13
4
0
=
SUM(
F27:
L27)
17
Birmingham
Valley
Creek
AL
35.4
12
2
2
0
0
0
0
0
=
SUM(
F28:
L28)
17
Birmingham
Village
Creek
AL
33.5
15
3
0
0
0
0
0
0
=
SUM(
F29:
L29)
17
Birmingham
Five
Mile
Creek
AL
12.3
14
4
0
0
0
0
0
2
=
SUM(
F30:
L30)
17
Birmingham
Cahaba
River
AL
8.9
0
0
0
0
0
0
0
0
=
SUM(
F31:
L31)
17
Birmingham
Turkey
Creek
AL
4.2
0
0
0
0
0
0
0
0
=
SUM(
F32:
L32)
17
Birmingham
Trussville
AL
1.9
1
1
0
0
0
0
0
0
=
SUM(
F33:
L33)
17
Birmingham
Leeds
AL
0.9
1
1
0
0
0
0
0
0
=
SUM(
F34:
L34)
17
Birmingham
Prudes
Creek
AL
0.4
0
0
0
0
0
0
0
0
=
SUM(
F35:
L35)
17
Birmingham
Warrior
AL
0.1
0
0
0
0
0
0
0
0
=
SUM(
F36:
L36)
20
LA
County
Joint
WPCP
CA
334.1
1896
47
17
11
0
231
13
0
=
SUM(
F37:
L37)
20
LA
Los
Coyotes
WRP
CA
34.4
216
10
0
0
0
42
0
0
=
SUM(
F38:
L38)
20
LA
Long
Beach
WRP
CA
18.8
28
1
0
0
0
4
0
0
=
SUM(
F39:
L39)
20
LA
Valencia
WRP
CA
11.2
54
1
0
3
0
9
0
0
=
SUM(
F40:
L40)
20
LA
Pomona
WRP
CA
10.7
77
1
0
0
0
5
0
0
=
SUM(
F41:
L41)
20
LA
Lancaster
WRP
CA
9.2
22
1
0
3
0
3
0
0
=
SUM(
F42:
L42)
20
LA
Palmdale
WRP
CA
8.3
10
2
0
0
0
0
0
0
=
SUM(
F43:
L43)
20
LA
Whittier
Narrows
WRP
CA
7.6
246
9
0
2
0
36
2
0
=
SUM(
F44:
L44)
20
LA
Saugus
WRP
CA
5.5
13
0
1
1
0
0
0
0
=
SUM(
F45:
L45)
20
LA
San
Jose
Creek
WRP
CA
92.9
351
13
3
1
0
48
1
0
=
SUM(
F46:
L46)
22
Chino
Basin
Municipal
Water
District
CA
NA
1200
1
1
0
0
2
0
0
=
SUM(
F47:
L47)
23
IEUA
Regional
Plant
#
1
CA
38.8
=
SUM(
F48:
L48)
23
Fontana
Carbon
Cayon
Water
Reclamation
CA
8.8
=
SUM(
F49:
L49)
23
Fontana
Regional
Plant
#
2
CA
3.9
=
SUM(
F50:
L50)
23
Fontana
Regional
Plant
#
4
CA
3.8
=
SUM(
F51:
L51)
25
Dallas
Water
Utilities
(
Central)
TX
155.5
129
24
12
0
0
5
0
0
=
SUM(
F52:
L52)
25
Dallas
Southside
WWTP
TX
87.0
=
SUM(
F53:
L53)
27
Virginia
Beach
VIP
VA
27.6
17
1
0
10
0
1
4
1
=
SUM(
F54:
L54)
27
Virginia
Beach
Atlantic
VA
27.5
16
1
0
3
0
0
3
9
=
SUM(
F55:
L55)
27
Virginia
Beach
Nansemond
VA
17.2
8
0
0
2
0
1
3
2
=
SUM(
F56:
L56)
27
Virginia
Beach
Chesapeake
­
Elizabeth
VA
16.9
7
0
0
2
1
0
2
2
=
SUM(
F57:
L57)
27
Virginia
Beach
Williamsburg
VA
14.0
12
2
0
3
0
2
4
1
=
SUM(
F58:
L58)
27
Virginia
Beach
James
River
VA
13.1
13
1
0
6
0
0
0
6
=
SUM(
F59:
L59)
Categorical
GM
Non­
Cat.
G
M
#
of
Non­
Cat.
Oily
Waste
February
14,
2003
50
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
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
54
55
56
57
58
59
A
B
Survey
Agency
Number
1
Monroe
County
1
Monroe
County
Northwest
Qusdrent
2
Metro
Wastewater
Reclamation
District
8
Providence
Fields
Point
WWTP
8
Providence
Bucklin
Point
WWTF
9
Broward
County
11
NYC
Port
Richmond
11
NYC
Red
Hook
11
NYC
Oakwood
Beach
11
NYC
NTC
Rockaway
11
NYC
East
11
NYC
Newton
Creek
11
NYC
Wards
Island
11
NYC
North
River
11
NYC
Hunts
Point
11
NYC
Bowery
Bay
11
NYC
Owls
Head
11
NYC
Coney
Island
11
NYC
Jamacia
11
NYC
26th
Ward
11
NYC
Tallman
Island
12
MS
D
Little
Miami
12
Cincinnati
Muddy
Creek
12
Cincinnati
Sycamore
Creek
12
Cincinnati
Mill
Creek
17
Birmingham
Valley
Creek
17
Birmingham
Village
Creek
17
Birmingham
Five
Mile
Creek
17
Birmingham
Cahaba
River
17
Birmingham
Turkey
Creek
17
Birmingham
Trussville
17
Birmingham
Leeds
17
Birmingham
Prudes
Creek
17
Birmingham
Warrior
20
LA
County
Joint
WPCP
20
LA
Los
Coyotes
WRP
20
LA
Long
Beach
WRP
20
LA
Valencia
WRP
20
LA
Pomona
WRP
20
LA
Lancaster
WRP
20
LA
Palmdale
WRP
20
LA
Whittier
Narrows
WRP
20
LA
Saugus
WRP
20
LA
San
Jose
Creek
WRP
22
Chino
Basin
Municipal
Water
District
23
IEUA
Regional
Plant
#
1
23
Fontana
Carbon
Cayon
Water
Reclamation
23
Fontana
Regional
Plant
#
2
23
Fontana
Regional
Plant
#
4
25
Dallas
Water
Utilities
(
Central)
25
Dallas
Southside
WWTP
27
Virginia
Beach
VIP
27
Virginia
Beach
Atlantic
27
Virginia
Beach
Nansemond
27
Virginia
Beach
Chesapeake
­
Elizabeth
27
Virginia
Beach
Williamsburg
27
Virginia
Beach
James
River
N
O
P
Q
R
S
T
U
V
W
Implement
Yearly
Implement
Yearly
Hourly
Salary
Overhead
factor
Implement
Yearly
Implement
641
187
=
N3*
R3*(
1+
T3)
=
O3*
R3*(
1+
T3)
$
19.00
$
26.00
0.33
$
1,600.00
$
1,600.00
$
960.00
N/
A
N/
A
$
19.00
$
26.00
0.33
15,837
2,091
=
N5*
R5*(
1+
T5)
=
O5*
R5*(
1+
T5)
$
23.77
$
40.00
0.45
$
3,000,000.00
$
3,000,000.00
$
850,000.00
8,161
1,459
=
N6*
R6*(
1+
T6)
=
O6*
R6*(
1+
T6)
$
20.00
$
35.00
0.5
$
480,000.00
$
480,000.00
$
350,000.00
5,640
1,227
=
N8*
R8*(
1+
T8)
=
O8*
R8*(
1+
T8)
$
20.00
$
30.00
0.3
$
20,000.00
$
20,000.00
$
2,500.00
29,487
17,956
=
N9*
R9*(
1+
T9)
=
O9*
R9*(
1+
T9)
$
22.13
$
38.50
$
150,000.00
1,247
965
=
N24*
R24*(
1+
T24)
=
O24*
R24*(
1+
T24)
$
20.00
$
25.00
0.33
$
162,000.00
$
162,000.00
$
388,800.00
730
330
=
N28*
R28*(
1+
T28)
=
O28*
R28*(
1+
T28)
$
15.00
$
26.00
0.4
$
31,500.00
$
21,000.00
$
3,600.00
=
78*
521
=
521*
45
=
N37*
R37*(
1+
T37)
=
O37*
R37*(
1+
T37)
$
50.00
$
60.00
0.46
$
165,000.00
$
173,250.00
$
99,000.00
101
38
=
N47*
R47*(
1+
T47)
=
O47*
R47*(
1+
T47)
$
14.00
$
24.00
0.4
$
1,200.00
$
4,800.00
$
480.00
$
0
$
0
$
50.00
$
75.00
0.5
=
N49*
R49*(
1+
T49)
=
O49*
R49*(
1+
T49)
=
N50*
R50*(
1+
T50)
=
O50*
R50*(
1+
T50)
=
N51*
R51*(
1+
T51)
=
O51*
R51*(
1+
T51)
2,060
1,115
=
N52*
R52*(
1+
T52)
=
O52*
R52*(
1+
T52)
$
18.00
$
21.00
0.2
$
130,000.00
$
130,000.00
$
40,000.00
1,457
1,015
=
N54*
R54*(
1+
T54)
=
O54*
R54*(
1+
T54)
$
15.40
$
29.73
0.6331
$
284,188.00
$
294,912.00
$
79,977.00
Total
Permitting
­
Labor
Hrs
Permitting
­
Costs
Labor
Rate
Analytical
Costs
Sampling
Costs
February
14,
2003
51
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
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
54
55
56
57
58
59
A
B
Survey
Agency
Number
1
Monroe
County
1
Monroe
County
Northwest
Qusdrent
2
Metro
Wastewater
Reclamation
District
8
Providence
Fields
Point
WWTP
8
Providence
Bucklin
Point
WWTF
9
Broward
County
11
NYC
Port
Richmond
11
NYC
Red
Hook
11
NYC
Oakwood
Beach
11
NYC
NTC
Rockaway
11
NYC
East
11
NYC
Newton
Creek
11
NYC
Wards
Island
11
NYC
North
River
11
NYC
Hunts
Point
11
NYC
Bowery
Bay
11
NYC
Owls
Head
11
NYC
Coney
Island
11
NYC
Jamacia
11
NYC
26th
Ward
11
NYC
Tallman
Island
12
MS
D
Little
Miami
12
Cincinnati
Muddy
Creek
12
Cincinnati
Sycamore
Creek
12
Cincinnati
Mill
Creek
17
Birmingham
Valley
Creek
17
Birmingham
Village
Creek
17
Birmingham
Five
Mile
Creek
17
Birmingham
Cahaba
River
17
Birmingham
Turkey
Creek
17
Birmingham
Trussville
17
Birmingham
Leeds
17
Birmingham
Prudes
Creek
17
Birmingham
Warrior
20
LA
County
Joint
WPCP
20
LA
Los
Coyotes
WRP
20
LA
Long
Beach
WRP
20
LA
Valencia
WRP
20
LA
Pomona
WRP
20
LA
Lancaster
WRP
20
LA
Palmdale
WRP
20
LA
Whittier
Narrows
WRP
20
LA
Saugus
WRP
20
LA
San
Jose
Creek
WRP
22
Chino
Basin
Municipal
Water
District
23
IEUA
Regional
Plant
#
1
23
Fontana
Carbon
Cayon
Water
Reclamation
23
Fontana
Regional
Plant
#
2
23
Fontana
Regional
Plant
#
4
25
Dallas
Water
Utilities
(
Central)
25
Dallas
Southside
WWTP
27
Virginia
Beach
VIP
27
Virginia
Beach
Atlantic
27
Virginia
Beach
Nansemond
27
Virginia
Beach
Chesapeake
­
Elizabeth
27
Virginia
Beach
Williamsburg
27
Virginia
Beach
James
River
X
Y
Z
AA
AB
AC
AD
Yearly
Implement
Yearly
Implement
Yearly
Implement
Yearly
$
960.00
1,441
587
=
Y3*
S3*(
1+
T3)
=
Z3*
S3*(
1+
T3)
=
P3+
U3+
W3+
AA3
=
Q3+
V3+
X3+
AB3
$
850,000.00
3,500
1,000
=
Y5*
S5*(
1+
T5)
=
Z5*
S5*(
1+
T5)
=
P5+
U5+
W5+
AA5
=
Q5+
V5+
X5+
AB5
$
275,000.00
100
100
=
Y6*
S6*(
1+
T6)
=
Z6*
S6*(
1+
T6)
=
P6+
U6+
W6+
AA6
=
Q6+
V6+
X6+
AB6
$
2,500.00
2,400
100
=
Y8*
S8*(
1+
T8)
=
Z8*
S8*(
1+
T8)
=
P8+
U8+
W8+
AA8
=
Q8+
V8+
X8+
AB8
$
300,000.00
=
Y9*
S9*(
1+
T9)
=
Z9*
S9*(
1+
T9)
=
P9+
U9+
W9+
AA9
=
Q9+
V9+
X9+
AB9
$
388,800.00
1,247
965
=
Y24*
S24*(
1+
T24)
=
Z24*
S24*(
1+
T24)
=
P24+
U24+
W24+
AA24
=
Q24+
V24+
X24+
AB24
$
1,800.00
700
400
=
Y28*
S28*(
1+
T28)
=
Z28*
S28*(
1+
T28)
=
P28+
U28+
W28+
AA28
=
Q28+
V28+
X28+
AB28
$
103,950.00
104
78
=
Y37*
S37*(
1+
T37)
=
Z37*
S37*(
1+
T37)
=
P37+
U37+
W37+
AA37
=
Q37+
V37+
X37+
AB37
$
1,920.00
80
20
=
Y47*
S47*(
1+
T47)
=
Z47*
S47*(
1+
T47)
=
P47+
U47+
W47+
AA47
=
Q47+
V47+
X47+
AB47
$
40,000.00
250
50
=
Y52*
S52*(
1+
T52)
=
Z52*
S52*(
1+
T52)
=
P52+
U52+
W52+
AA52
=
Q52+
V52+
X52+
AB52
$
82,995.00
544
360
=
Y54*
S54*(
1+
T54)
=
Z54*
S54*(
1+
T54)
=
P54+
U54+
W54+
AA54
=
Q54+
V54+
X54+
AB54
Sampling
Costs
Management
Salary
Hrs
Management
Overhead
Costs
Total
Costs
February
14,
2003
52
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
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
54
55
56
57
58
59
A
B
Survey
Agency
Number
1
Monroe
County
1
Monroe
County
Northwest
Qusdrent
2
Metro
Wastewater
Reclamation
District
8
Providence
Fields
Point
WWTP
8
Providence
Bucklin
Point
WWTF
9
Broward
County
11
NYC
Port
Richmond
11
NYC
Red
Hook
11
NYC
Oakwood
Beach
11
NYC
NTC
Rockaway
11
NYC
East
11
NYC
Newton
Creek
11
NYC
Wards
Island
11
NYC
North
River
11
NYC
Hunts
Point
11
NYC
Bowery
Bay
11
NYC
Owls
Head
11
NYC
Coney
Island
11
NYC
Jamacia
11
NYC
26th
Ward
11
NYC
Tallman
Island
12
MS
D
Little
Miami
12
Cincinnati
Muddy
Creek
12
Cincinnati
Sycamore
Creek
12
Cincinnati
Mill
Creek
17
Birmingham
Valley
Creek
17
Birmingham
Village
Creek
17
Birmingham
Five
Mile
Creek
17
Birmingham
Cahaba
River
17
Birmingham
Turkey
Creek
17
Birmingham
Trussville
17
Birmingham
Leeds
17
Birmingham
Prudes
Creek
17
Birmingham
Warrior
20
LA
County
Joint
WPCP
20
LA
Los
Coyotes
WRP
20
LA
Long
Beach
WRP
20
LA
Valencia
WRP
20
LA
Pomona
WRP
20
LA
Lancaster
WRP
20
LA
Palmdale
WRP
20
LA
Whittier
Narrows
WRP
20
LA
Saugus
WRP
20
LA
San
Jose
Creek
WRP
22
Chino
Basin
Municipal
Water
District
23
IEUA
Regional
Plant
#
1
23
Fontana
Carbon
Cayon
Water
Reclamation
23
Fontana
Regional
Plant
#
2
23
Fontana
Regional
Plant
#
4
25
Dallas
Water
Utilities
(
Central)
25
Dallas
Southside
WWTP
27
Virginia
Beach
VIP
27
Virginia
Beach
Atlantic
27
Virginia
Beach
Nansemond
27
Virginia
Beach
Chesapeake
­
Elizabeth
27
Virginia
Beach
Williamsburg
27
Virginia
Beach
James
River
AE
AF
Implement
Yearly
=
P3/
M3
=
Q3/
M3
=
P5/
M5
=
Q5/
M5
=
P6/
707
=
Q6/
707
=
P8/
M8
=
Q8/
M8
=
P9/
M9
=
Q9/
M9
=
P24/
81
=
Q24/
81
=
P28/
15
=
Q28/
15
=
P37/
521
=
Q37/
521
=
P47/
M47
=
Q47/
M47
=
P52/
M52
=
Q52/
M52
=
P54/
106
=
Q54/
106
Permitting
Costs
Per
Facility
February
14,
2003
53
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
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
54
55
56
57
58
59
A
B
Survey
Agency
Number
1
Monroe
County
1
Monroe
County
Northwest
Qusdrent
2
Metro
Wastewater
Reclamation
District
8
Providence
Fields
Point
WWTP
8
Providence
Bucklin
Point
WWTF
9
Broward
County
11
NYC
Port
Richmond
11
NYC
Red
Hook
11
NYC
Oakwood
Beach
11
NYC
NTC
Rockaway
11
NYC
East
11
NYC
Newton
Creek
11
NYC
Wards
Island
11
NYC
North
River
11
NYC
Hunts
Point
11
NYC
Bowery
Bay
11
NYC
Owls
Head
11
NYC
Coney
Island
11
NYC
Jamacia
11
NYC
26th
Ward
11
NYC
Tallman
Island
12
MS
D
Little
Miami
12
Cincinnati
Muddy
Creek
12
Cincinnati
Sycamore
Creek
12
Cincinnati
Mill
Creek
17
Birmingham
Valley
Creek
17
Birmingham
Village
Creek
17
Birmingham
Five
Mile
Creek
17
Birmingham
Cahaba
River
17
Birmingham
Turkey
Creek
17
Birmingham
Trussville
17
Birmingham
Leeds
17
Birmingham
Prudes
Creek
17
Birmingham
Warrior
20
LA
County
Joint
WPCP
20
LA
Los
Coyotes
WRP
20
LA
Long
Beach
WRP
20
LA
Valencia
WRP
20
LA
Pomona
WRP
20
LA
Lancaster
WRP
20
LA
Palmdale
WRP
20
LA
Whittier
Narrows
WRP
20
LA
Saugus
WRP
20
LA
San
Jose
Creek
WRP
22
Chino
Basin
Municipal
Water
District
23
IEUA
Regional
Plant
#
1
23
Fontana
Carbon
Cayon
Water
Reclamation
23
Fontana
Regional
Plant
#
2
23
Fontana
Regional
Plant
#
4
25
Dallas
Water
Utilities
(
Central)
25
Dallas
Southside
WWTP
27
Virginia
Beach
VIP
27
Virginia
Beach
Atlantic
27
Virginia
Beach
Nansemond
27
Virginia
Beach
Chesapeake
­
Elizabeth
27
Virginia
Beach
Williamsburg
27
Virginia
Beach
James
River
AG
AH
AI
Implement
Yearly
MP&
M
Sites
per
Program
=
AC3/
M3
=
AD3/
M3
=
IF(
OR(
A3'=
A2,
M3'=""),"",
SUMIF($
A$
3:$
A$
120,
A3,$
M$
3:$
M$
120))
=
IF(
OR(
A4'=
A3,
M4'=""),"",
SUMIF($
A$
3:$
A$
120,
A4,$
M$
3:$
M$
120))
=
AC5/
M5
=
AD5/
M5
=
IF(
OR(
A5'=
A4,
M5'=""),"",
SUMIF($
A$
3:$
A$
120,
A5,$
M$
3:$
M$
120))
=
AC6/
707
=
AD6/
707
=
IF(
OR(
A6'=
A5,
M6'=""),"",
SUMIF($
A$
3:$
A$
120,
A6,$
M$
3:$
M$
120))
=
IF(
OR(
A7'=
A6,
M7'=""),"",
SUMIF($
A$
3:$
A$
120,
A7,$
M$
3:$
M$
120))
=
AC8/
M8
=
AD8/
M8
=
IF(
OR(
A8'=
A7,
M8'=""),"",
SUMIF($
A$
3:$
A$
120,
A8,$
M$
3:$
M$
120))
=
AC9/
M9
=
AD9/
M9
=
IF(
OR(
A9'=
A8,
M9'=""),"",
SUMIF($
A$
3:$
A$
120,
A9,$
M$
3:$
M$
120))
=
IF(
OR(
A10'=
A9,
M10'=""),"",
SUMIF($
A$
3:$
A$
120,
A10,$
M$
3:$
M$
120))
=
IF(
OR(
A11'=
A10,
M11'=""),"",
SUMIF($
A$
3:$
A$
120,
A11,$
M$
3:$
M$
120))
=
IF(
OR(
A12'=
A11,
M12'=""),"",
SUMIF($
A$
3:$
A$
120,
A12,$
M$
3:$
M$
120))
=
IF(
OR(
A13'=
A12,
M13'=""),"",
SUMIF($
A$
3:$
A$
120,
A13,$
M$
3:$
M$
120))
=
IF(
OR(
A14'=
A13,
M14'=""),"",
SUMIF($
A$
3:$
A$
120,
A14,$
M$
3:$
M$
120))
=
IF(
OR(
A15'=
A14,
M15'=""),"",
SUMIF($
A$
3:$
A$
120,
A15,$
M$
3:$
M$
120))
=
IF(
OR(
A16'=
A15,
M16'=""),"",
SUMIF($
A$
3:$
A$
120,
A16,$
M$
3:$
M$
120))
=
IF(
OR(
A17'=
A16,
M17'=""),"",
SUMIF($
A$
3:$
A$
120,
A17,$
M$
3:$
M$
120))
=
IF(
OR(
A18'=
A17,
M18'=""),"",
SUMIF($
A$
3:$
A$
120,
A18,$
M$
3:$
M$
120))
=
IF(
OR(
A19'=
A18,
M19'=""),"",
SUMIF($
A$
3:$
A$
120,
A19,$
M$
3:$
M$
120))
=
IF(
OR(
A20'=
A19,
M20'=""),"",
SUMIF($
A$
3:$
A$
120,
A20,$
M$
3:$
M$
120))
=
IF(
OR(
A21'=
A20,
M21'=""),"",
SUMIF($
A$
3:$
A$
120,
A21,$
M$
3:$
M$
120))
=
IF(
OR(
A22'=
A21,
M22'=""),"",
SUMIF($
A$
3:$
A$
120,
A22,$
M$
3:$
M$
120))
=
IF(
OR(
A23'=
A22,
M23'=""),"",
SUMIF($
A$
3:$
A$
120,
A23,$
M$
3:$
M$
120))
=
AC24/
81
=
AD24/
81
=
IF(
OR(
A24'=
A23,
M24'=""),"",
SUMIF($
A$
3:$
A$
120,
A24,$
M$
3:$
M$
120))
=
IF(
OR(
A25'=
A24,
M25'=""),"",
SUMIF($
A$
3:$
A$
120,
A25,$
M$
3:$
M$
120))
=
IF(
OR(
A26'=
A25,
M26'=""),"",
SUMIF($
A$
3:$
A$
120,
A26,$
M$
3:$
M$
120))
=
IF(
OR(
A27'=
A26,
M27'=""),"",
SUMIF($
A$
3:$
A$
120,
A27,$
M$
3:$
M$
120))
=
AC28/
15
=
AD28/
15
=
IF(
OR(
A28'=
A27,
M28'=""),"",
SUMIF($
A$
3:$
A$
120,
A28,$
M$
3:$
M$
120))
=
IF(
OR(
A29'=
A28,
M29'=""),"",
SUMIF($
A$
3:$
A$
120,
A29,$
M$
3:$
M$
120))
=
IF(
OR(
A30'=
A29,
M30'=""),"",
SUMIF($
A$
3:$
A$
120,
A30,$
M$
3:$
M$
120))
=
IF(
OR(
A31'=
A30,
M31'=""),"",
SUMIF($
A$
3:$
A$
120,
A31,$
M$
3:$
M$
120))
=
IF(
OR(
A32'=
A31,
M32'=""),"",
SUMIF($
A$
3:$
A$
120,
A32,$
M$
3:$
M$
120))
=
IF(
OR(
A33'=
A32,
M33'=""),"",
SUMIF($
A$
3:$
A$
120,
A33,$
M$
3:$
M$
120))
=
IF(
OR(
A34'=
A33,
M34'=""),"",
SUMIF($
A$
3:$
A$
120,
A34,$
M$
3:$
M$
120))
=
IF(
OR(
A35'=
A34,
M35'=""),"",
SUMIF($
A$
3:$
A$
120,
A35,$
M$
3:$
M$
120))
=
IF(
OR(
A36'=
A35,
M36'=""),"",
SUMIF($
A$
3:$
A$
120,
A36,$
M$
3:$
M$
120))
=
AC37/
521
=
AD37/
521
=
IF(
OR(
A37'=
A36,
M37'=""),"",
SUMIF($
A$
3:$
A$
120,
A37,$
M$
3:$
M$
120))
=
IF(
OR(
A38'=
A37,
M38'=""),"",
SUMIF($
A$
3:$
A$
120,
A38,$
M$
3:$
M$
120))
=
IF(
OR(
A39'=
A38,
M39'=""),"",
SUMIF($
A$
3:$
A$
120,
A39,$
M$
3:$
M$
120))
=
IF(
OR(
A40'=
A39,
M40'=""),"",
SUMIF($
A$
3:$
A$
120,
A40,$
M$
3:$
M$
120))
=
IF(
OR(
A41'=
A40,
M41'=""),"",
SUMIF($
A$
3:$
A$
120,
A41,$
M$
3:$
M$
120))
=
IF(
OR(
A42'=
A41,
M42'=""),"",
SUMIF($
A$
3:$
A$
120,
A42,$
M$
3:$
M$
120))
=
IF(
OR(
A43'=
A42,
M43'=""),"",
SUMIF($
A$
3:$
A$
120,
A43,$
M$
3:$
M$
120))
=
IF(
OR(
A44'=
A43,
M44'=""),"",
SUMIF($
A$
3:$
A$
120,
A44,$
M$
3:$
M$
120))
=
IF(
OR(
A45'=
A44,
M45'=""),"",
SUMIF($
A$
3:$
A$
120,
A45,$
M$
3:$
M$
120))
=
IF(
OR(
A46'=
A45,
M46'=""),"",
SUMIF($
A$
3:$
A$
120,
A46,$
M$
3:$
M$
120))
=
AC47/
M47
=
AD47/
M47
=
IF(
OR(
A47'=
A46,
M47'=""),"",
SUMIF($
A$
3:$
A$
120,
A47,$
M$
3:$
M$
120))
=
IF(
OR(
A48'=
A47,
M48'=""),"",
SUMIF($
A$
3:$
A$
120,
A48,$
M$
3:$
M$
120))
=
IF(
OR(
A49'=
A48,
M49'=""),"",
SUMIF($
A$
3:$
A$
120,
A49,$
M$
3:$
M$
120))
=
IF(
OR(
A50'=
A49,
M50'=""),"",
SUMIF($
A$
3:$
A$
120,
A50,$
M$
3:$
M$
120))
=
IF(
OR(
A51'=
A50,
M51'=""),"",
SUMIF($
A$
3:$
A$
120,
A51,$
M$
3:$
M$
120))
=
AC52/
M52
=
AD52/
M52
=
IF(
OR(
A52'=
A51,
M52'=""),"",
SUMIF($
A$
3:$
A$
120,
A52,$
M$
3:$
M$
120))
=
IF(
OR(
A53'=
A52,
M53'=""),"",
SUMIF($
A$
3:$
A$
120,
A53,$
M$
3:$
M$
120))
=
AC54/
106
=
AD54/
106
=
IF(
OR(
A54'=
A53,
M54'=""),"",
SUMIF($
A$
3:$
A$
120,
A54,$
M$
3:$
M$
120))
=
IF(
OR(
A55'=
A54,
M55'=""),"",
SUMIF($
A$
3:$
A$
120,
A55,$
M$
3:$
M$
120))
=
IF(
OR(
A56'=
A55,
M56'=""),"",
SUMIF($
A$
3:$
A$
120,
A56,$
M$
3:$
M$
120))
=
IF(
OR(
A57'=
A56,
M57'=""),"",
SUMIF($
A$
3:$
A$
120,
A57,$
M$
3:$
M$
120))
=
IF(
OR(
A58'=
A57,
M58'=""),"",
SUMIF($
A$
3:$
A$
120,
A58,$
M$
3:$
M$
120))
=
IF(
OR(
A59'=
A58,
M59'=""),"",
SUMIF($
A$
3:$
A$
120,
A59,$
M$
3:$
M$
120))
Total
Costs
Per
Facility
February
14,
2003
54
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
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
54
55
56
57
58
59
A
B
Survey
Agency
Number
1
Monroe
County
1
Monroe
County
Northwest
Qusdrent
2
Metro
Wastewater
Reclamation
District
8
Providence
Fields
Point
WWTP
8
Providence
Bucklin
Point
WWTF
9
Broward
County
11
NYC
Port
Richmond
11
NYC
Red
Hook
11
NYC
Oakwood
Beach
11
NYC
NTC
Rockaway
11
NYC
East
11
NYC
Newton
Creek
11
NYC
Wards
Island
11
NYC
North
River
11
NYC
Hunts
Point
11
NYC
Bowery
Bay
11
NYC
Owls
Head
11
NYC
Coney
Island
11
NYC
Jamacia
11
NYC
26th
Ward
11
NYC
Tallman
Island
12
MS
D
Little
Miami
12
Cincinnati
Muddy
Creek
12
Cincinnati
Sycamore
Creek
12
Cincinnati
Mill
Creek
17
Birmingham
Valley
Creek
17
Birmingham
Village
Creek
17
Birmingham
Five
Mile
Creek
17
Birmingham
Cahaba
River
17
Birmingham
Turkey
Creek
17
Birmingham
Trussville
17
Birmingham
Leeds
17
Birmingham
Prudes
Creek
17
Birmingham
Warrior
20
LA
County
Joint
WPCP
20
LA
Los
Coyotes
WRP
20
LA
Long
Beach
WRP
20
LA
Valencia
WRP
20
LA
Pomona
WRP
20
LA
Lancaster
WRP
20
LA
Palmdale
WRP
20
LA
Whittier
Narrows
WRP
20
LA
Saugus
WRP
20
LA
San
Jose
Creek
WRP
22
Chino
Basin
Municipal
Water
District
23
IEUA
Regional
Plant
#
1
23
Fontana
Carbon
Cayon
Water
Reclamation
23
Fontana
Regional
Plant
#
2
23
Fontana
Regional
Plant
#
4
25
Dallas
Water
Utilities
(
Central)
25
Dallas
Southside
WWTP
27
Virginia
Beach
VIP
27
Virginia
Beach
Atlantic
27
Virginia
Beach
Nansemond
27
Virginia
Beach
Chesapeake
­
Elizabeth
27
Virginia
Beach
Williamsburg
27
Virginia
Beach
James
River
AJ
AK
Loaded
Hourly
Rate
Loaded
Salary
Rate
=
IF(
OR(
R3'="",
R3'="
NA"),"",
R3*(
1+$
T3))
=
IF(
OR(
S3'="",
S3'="
NA"),"",
S3*(
1+$
T3))
=
IF(
OR(
R4'="",
R4'="
NA"),"",
R4*(
1+$
T4))
=
IF(
OR(
S4'="",
S4'="
NA"),"",
S4*(
1+$
T4))
=
IF(
OR(
R5'="",
R5'="
NA"),"",
R5*(
1+$
T5))
=
IF(
OR(
S5'="",
S5'="
NA"),"",
S5*(
1+$
T5))
=
IF(
OR(
R6'="",
R6'="
NA"),"",
R6*(
1+$
T6))
=
IF(
OR(
S6'="",
S6'="
NA"),"",
S6*(
1+$
T6))
=
IF(
OR(
R7'="",
R7'="
NA"),"",
R7*(
1+$
T7))
=
IF(
OR(
S7'="",
S7'="
NA"),"",
S7*(
1+$
T7))
=
IF(
OR(
R8'="",
R8'="
NA"),"",
R8*(
1+$
T8))
=
IF(
OR(
S8'="",
S8'="
NA"),"",
S8*(
1+$
T8))
=
IF(
OR(
R9'="",
R9'="
NA"),"",
R9*(
1+$
T9))
=
IF(
OR(
S9'="",
S9'="
NA"),"",
S9*(
1+$
T9))
=
IF(
OR(
R10'="",
R10'="
NA"),"",
R10*(
1+$
T10))
=
IF(
OR(
S10'="",
S10'="
NA"),"",
S10*(
1+$
T10))
=
IF(
OR(
R11'="",
R11'="
NA"),"",
R11*(
1+$
T11))
=
IF(
OR(
S11'="",
S11'="
NA"),"",
S11*(
1+$
T11))
=
IF(
OR(
R12'="",
R12'="
NA"),"",
R12*(
1+$
T12))
=
IF(
OR(
S12'="",
S12'="
NA"),"",
S12*(
1+$
T12))
=
IF(
OR(
R13'="",
R13'="
NA"),"",
R13*(
1+$
T13))
=
IF(
OR(
S13'="",
S13'="
NA"),"",
S13*(
1+$
T13))
=
IF(
OR(
R14'="",
R14'="
NA"),"",
R14*(
1+$
T14))
=
IF(
OR(
S14'="",
S14'="
NA"),"",
S14*(
1+$
T14))
=
IF(
OR(
R15'="",
R15'="
NA"),"",
R15*(
1+$
T15))
=
IF(
OR(
S15'="",
S15'="
NA"),"",
S15*(
1+$
T15))
=
IF(
OR(
R16'="",
R16'="
NA"),"",
R16*(
1+$
T16))
=
IF(
OR(
S16'="",
S16'="
NA"),"",
S16*(
1+$
T16))
=
IF(
OR(
R17'="",
R17'="
NA"),"",
R17*(
1+$
T17))
=
IF(
OR(
S17'="",
S17'="
NA"),"",
S17*(
1+$
T17))
=
IF(
OR(
R18'="",
R18'="
NA"),"",
R18*(
1+$
T18))
=
IF(
OR(
S18'="",
S18'="
NA"),"",
S18*(
1+$
T18))
=
IF(
OR(
R19'="",
R19'="
NA"),"",
R19*(
1+$
T19))
=
IF(
OR(
S19'="",
S19'="
NA"),"",
S19*(
1+$
T19))
=
IF(
OR(
R20'="",
R20'="
NA"),"",
R20*(
1+$
T20))
=
IF(
OR(
S20'="",
S20'="
NA"),"",
S20*(
1+$
T20))
=
IF(
OR(
R21'="",
R21'="
NA"),"",
R21*(
1+$
T21))
=
IF(
OR(
S21'="",
S21'="
NA"),"",
S21*(
1+$
T21))
=
IF(
OR(
R22'="",
R22'="
NA"),"",
R22*(
1+$
T22))
=
IF(
OR(
S22'="",
S22'="
NA"),"",
S22*(
1+$
T22))
=
IF(
OR(
R23'="",
R23'="
NA"),"",
R23*(
1+$
T23))
=
IF(
OR(
S23'="",
S23'="
NA"),"",
S23*(
1+$
T23))
=
IF(
OR(
R24'="",
R24'="
NA"),"",
R24*(
1+$
T24))
=
IF(
OR(
S24'="",
S24'="
NA"),"",
S24*(
1+$
T24))
=
IF(
OR(
R25'="",
R25'="
NA"),"",
R25*(
1+$
T25))
=
IF(
OR(
S25'="",
S25'="
NA"),"",
S25*(
1+$
T25))
=
IF(
OR(
R26'="",
R26'="
NA"),"",
R26*(
1+$
T26))
=
IF(
OR(
S26'="",
S26'="
NA"),"",
S26*(
1+$
T26))
=
IF(
OR(
R27'="",
R27'="
NA"),"",
R27*(
1+$
T27))
=
IF(
OR(
S27'="",
S27'="
NA"),"",
S27*(
1+$
T27))
=
IF(
OR(
R28'="",
R28'="
NA"),"",
R28*(
1+$
T28))
=
IF(
OR(
S28'="",
S28'="
NA"),"",
S28*(
1+$
T28))
=
IF(
OR(
R29'="",
R29'="
NA"),"",
R29*(
1+$
T29))
=
IF(
OR(
S29'="",
S29'="
NA"),"",
S29*(
1+$
T29))
=
IF(
OR(
R30'="",
R30'="
NA"),"",
R30*(
1+$
T30))
=
IF(
OR(
S30'="",
S30'="
NA"),"",
S30*(
1+$
T30))
=
IF(
OR(
R31'="",
R31'="
NA"),"",
R31*(
1+$
T31))
=
IF(
OR(
S31'="",
S31'="
NA"),"",
S31*(
1+$
T31))
=
IF(
OR(
R32'="",
R32'="
NA"),"",
R32*(
1+$
T32))
=
IF(
OR(
S32'="",
S32'="
NA"),"",
S32*(
1+$
T32))
=
IF(
OR(
R33'="",
R33'="
NA"),"",
R33*(
1+$
T33))
=
IF(
OR(
S33'="",
S33'="
NA"),"",
S33*(
1+$
T33))
=
IF(
OR(
R34'="",
R34'="
NA"),"",
R34*(
1+$
T34))
=
IF(
OR(
S34'="",
S34'="
NA"),"",
S34*(
1+$
T34))
=
IF(
OR(
R35'="",
R35'="
NA"),"",
R35*(
1+$
T35))
=
IF(
OR(
S35'="",
S35'="
NA"),"",
S35*(
1+$
T35))
=
IF(
OR(
R36'="",
R36'="
NA"),"",
R36*(
1+$
T36))
=
IF(
OR(
S36'="",
S36'="
NA"),"",
S36*(
1+$
T36))
=
IF(
OR(
R37'="",
R37'="
NA"),"",
R37*(
1+$
T37))
=
IF(
OR(
S37'="",
S37'="
NA"),"",
S37*(
1+$
T37))
=
IF(
OR(
R38'="",
R38'="
NA"),"",
R38*(
1+$
T38))
=
IF(
OR(
S38'="",
S38'="
NA"),"",
S38*(
1+$
T38))
=
IF(
OR(
R39'="",
R39'="
NA"),"",
R39*(
1+$
T39))
=
IF(
OR(
S39'="",
S39'="
NA"),"",
S39*(
1+$
T39))
=
IF(
OR(
R40'="",
R40'="
NA"),"",
R40*(
1+$
T40))
=
IF(
OR(
S40'="",
S40'="
NA"),"",
S40*(
1+$
T40))
=
IF(
OR(
R41'="",
R41'="
NA"),"",
R41*(
1+$
T41))
=
IF(
OR(
S41'="",
S41'="
NA"),"",
S41*(
1+$
T41))
=
IF(
OR(
R42'="",
R42'="
NA"),"",
R42*(
1+$
T42))
=
IF(
OR(
S42'="",
S42'="
NA"),"",
S42*(
1+$
T42))
=
IF(
OR(
R43'="",
R43'="
NA"),"",
R43*(
1+$
T43))
=
IF(
OR(
S43'="",
S43'="
NA"),"",
S43*(
1+$
T43))
=
IF(
OR(
R44'="",
R44'="
NA"),"",
R44*(
1+$
T44))
=
IF(
OR(
S44'="",
S44'="
NA"),"",
S44*(
1+$
T44))
=
IF(
OR(
R45'="",
R45'="
NA"),"",
R45*(
1+$
T45))
=
IF(
OR(
S45'="",
S45'="
NA"),"",
S45*(
1+$
T45))
=
IF(
OR(
R46'="",
R46'="
NA"),"",
R46*(
1+$
T46))
=
IF(
OR(
S46'="",
S46'="
NA"),"",
S46*(
1+$
T46))
=
IF(
OR(
R47'="",
R47'="
NA"),"",
R47*(
1+$
T47))
=
IF(
OR(
S47'="",
S47'="
NA"),"",
S47*(
1+$
T47))
=
IF(
OR(
R48'="",
R48'="
NA"),"",
R48*(
1+$
T48))
=
IF(
OR(
S48'="",
S48'="
NA"),"",
S48*(
1+$
T48))
=
IF(
OR(
R49'="",
R49'="
NA"),"",
R49*(
1+$
T49))
=
IF(
OR(
S49'="",
S49'="
NA"),"",
S49*(
1+$
T49))
=
IF(
OR(
R50'="",
R50'="
NA"),"",
R50*(
1+$
T50))
=
IF(
OR(
S50'="",
S50'="
NA"),"",
S50*(
1+$
T50))
=
IF(
OR(
R51'="",
R51'="
NA"),"",
R51*(
1+$
T51))
=
IF(
OR(
S51'="",
S51'="
NA"),"",
S51*(
1+$
T51))
=
IF(
OR(
R52'="",
R52'="
NA"),"",
R52*(
1+$
T52))
=
IF(
OR(
S52'="",
S52'="
NA"),"",
S52*(
1+$
T52))
=
IF(
OR(
R53'="",
R53'="
NA"),"",
R53*(
1+$
T53))
=
IF(
OR(
S53'="",
S53'="
NA"),"",
S53*(
1+$
T53))
=
IF(
OR(
R54'="",
R54'="
NA"),"",
R54*(
1+$
T54))
=
IF(
OR(
S54'="",
S54'="
NA"),"",
S54*(
1+$
T54))
=
IF(
OR(
R55'="",
R55'="
NA"),"",
R55*(
1+$
T55))
=
IF(
OR(
S55'="",
S55'="
NA"),"",
S55*(
1+$
T55))
=
IF(
OR(
R56'="",
R56'="
NA"),"",
R56*(
1+$
T56))
=
IF(
OR(
S56'="",
S56'="
NA"),"",
S56*(
1+$
T56))
=
IF(
OR(
R57'="",
R57'="
NA"),"",
R57*(
1+$
T57))
=
IF(
OR(
S57'="",
S57'="
NA"),"",
S57*(
1+$
T57))
=
IF(
OR(
R58'="",
R58'="
NA"),"",
R58*(
1+$
T58))
=
IF(
OR(
S58'="",
S58'="
NA"),"",
S58*(
1+$
T58))
=
IF(
OR(
R59'="",
R59'="
NA"),"",
R59*(
1+$
T59))
=
IF(
OR(
S59'="",
S59'="
NA"),"",
S59*(
1+$
T59))

February
14,
2003
55
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
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
54
55
56
57
58
59
A
B
Survey
Agency
Number
1
Monroe
County
1
Monroe
County
Northwest
Qusdrent
2
Metro
Wastewater
Reclamation
District
8
Providence
Fields
Point
WWTP
8
Providence
Bucklin
Point
WWTF
9
Broward
County
11
NYC
Port
Richmond
11
NYC
Red
Hook
11
NYC
Oakwood
Beach
11
NYC
NTC
Rockaway
11
NYC
East
11
NYC
Newton
Creek
11
NYC
Wards
Island
11
NYC
North
River
11
NYC
Hunts
Point
11
NYC
Bowery
Bay
11
NYC
Owls
Head
11
NYC
Coney
Island
11
NYC
Jamacia
11
NYC
26th
Ward
11
NYC
Tallman
Island
12
MS
D
Little
Miami
12
Cincinnati
Muddy
Creek
12
Cincinnati
Sycamore
Creek
12
Cincinnati
Mill
Creek
17
Birmingham
Valley
Creek
17
Birmingham
Village
Creek
17
Birmingham
Five
Mile
Creek
17
Birmingham
Cahaba
River
17
Birmingham
Turkey
Creek
17
Birmingham
Trussville
17
Birmingham
Leeds
17
Birmingham
Prudes
Creek
17
Birmingham
Warrior
20
LA
County
Joint
WPCP
20
LA
Los
Coyotes
WRP
20
LA
Long
Beach
WRP
20
LA
Valencia
WRP
20
LA
Pomona
WRP
20
LA
Lancaster
WRP
20
LA
Palmdale
WRP
20
LA
Whittier
Narrows
WRP
20
LA
Saugus
WRP
20
LA
San
Jose
Creek
WRP
22
Chino
Basin
Municipal
Water
District
23
IEUA
Regional
Plant
#
1
23
Fontana
Carbon
Cayon
Water
Reclamation
23
Fontana
Regional
Plant
#
2
23
Fontana
Regional
Plant
#
4
25
Dallas
Water
Utilities
(
Central)
25
Dallas
Southside
WWTP
27
Virginia
Beach
VIP
27
Virginia
Beach
Atlantic
27
Virginia
Beach
Nansemond
27
Virginia
Beach
Chesapeake
­
Elizabeth
27
Virginia
Beach
Williamsburg
27
Virginia
Beach
James
River
AL
AM
Permitting
Hrs/
MP&
M
Site
Implement
Oulier'=
0
=
IF(
OR(
N3'="",$
M3'="",$
M3'=
0),"",
N3/$
M3)
=
IF(
AL3'="","",
IF(
AL3>
AL$
121*
2,0,1))
=
IF(
OR(
N4'="",$
M4'="",$
M4'=
0),"",
N4/$
M4)
=
IF(
AL4'="","",
IF(
AL4>
AL$
121*
2,0,1))
=
IF(
OR(
N5'="",$
M5'="",$
M5'=
0),"",
N5/$
M5)
=
IF(
AL5'="","",
IF(
AL5>
AL$
121*
2,0,1))
=
IF(
OR(
N6'="",$
M6'="",$
M6'=
0),"",
N6/$
M6)
=
IF(
AL6'="","",
IF(
AL6>
AL$
121*
2,0,1))
=
IF(
OR(
N7'="",$
M7'="",$
M7'=
0),"",
N7/$
M7)
=
IF(
AL7'="","",
IF(
AL7>
AL$
121*
2,0,1))
=
IF(
OR(
N8'="",$
M8'="",$
M8'=
0),"",
N8/$
M8)
=
IF(
AL8'="","",
IF(
AL8>
AL$
121*
2,0,1))
=
IF(
OR(
N9'="",$
M9'="",$
M9'=
0),"",
N9/$
M9)
=
IF(
AL9'="","",
IF(
AL9>
AL$
121*
2,0,1))
=
IF(
OR(
N10'="",$
M10'="",$
M10'=
0),"",
N10/$
M10)
=
IF(
AL10'="","",
IF(
AL10>
AL$
121*
2,0,1))
=
IF(
OR(
N11'="",$
M11'="",$
M11'=
0),"",
N11/$
M11)
=
IF(
AL11'="","",
IF(
AL11>
AL$
121*
2,0,1))
=
IF(
OR(
N12'="",$
M12'="",$
M12'=
0),"",
N12/$
M12)
=
IF(
AL12'="","",
IF(
AL12>
AL$
121*
2,0,1))
=
IF(
OR(
N13'="",$
M13'="",$
M13'=
0),"",
N13/$
M13)
=
IF(
AL13'="","",
IF(
AL13>
AL$
121*
2,0,1))
=
IF(
OR(
N14'="",$
M14'="",$
M14'=
0),"",
N14/$
M14)
=
IF(
AL14'="","",
IF(
AL14>
AL$
121*
2,0,1))
=
IF(
OR(
N15'="",$
M15'="",$
M15'=
0),"",
N15/$
M15)
=
IF(
AL15'="","",
IF(
AL15>
AL$
121*
2,0,1))
=
IF(
OR(
N16'="",$
M16'="",$
M16'=
0),"",
N16/$
M16)
=
IF(
AL16'="","",
IF(
AL16>
AL$
121*
2,0,1))
=
IF(
OR(
N17'="",$
M17'="",$
M17'=
0),"",
N17/$
M17)
=
IF(
AL17'="","",
IF(
AL17>
AL$
121*
2,0,1))
=
IF(
OR(
N18'="",$
M18'="",$
M18'=
0),"",
N18/$
M18)
=
IF(
AL18'="","",
IF(
AL18>
AL$
121*
2,0,1))
=
IF(
OR(
N19'="",$
M19'="",$
M19'=
0),"",
N19/$
M19)
=
IF(
AL19'="","",
IF(
AL19>
AL$
121*
2,0,1))
=
IF(
OR(
N20'="",$
M20'="",$
M20'=
0),"",
N20/$
M20)
=
IF(
AL20'="","",
IF(
AL20>
AL$
121*
2,0,1))
=
IF(
OR(
N21'="",$
M21'="",$
M21'=
0),"",
N21/$
M21)
=
IF(
AL21'="","",
IF(
AL21>
AL$
121*
2,0,1))
=
IF(
OR(
N22'="",$
M22'="",$
M22'=
0),"",
N22/$
M22)
=
IF(
AL22'="","",
IF(
AL22>
AL$
121*
2,0,1))
=
IF(
OR(
N23'="",$
M23'="",$
M23'=
0),"",
N23/$
M23)
=
IF(
AL23'="","",
IF(
AL23>
AL$
121*
2,0,1))
=
IF(
OR(
N24'="",$
M24'="",$
M24'=
0),"",
N24/$
M24)
=
IF(
AL24'="","",
IF(
AL24>
AL$
121*
2,0,1))
=
IF(
OR(
N25'="",$
M25'="",$
M25'=
0),"",
N25/$
M25)
=
IF(
AL25'="","",
IF(
AL25>
AL$
121*
2,0,1))
=
IF(
OR(
N26'="",$
M26'="",$
M26'=
0),"",
N26/$
M26)
=
IF(
AL26'="","",
IF(
AL26>
AL$
121*
2,0,1))
=
IF(
OR(
N27'="",$
M27'="",$
M27'=
0),"",
N27/$
M27)
=
IF(
AL27'="","",
IF(
AL27>
AL$
121*
2,0,1))
=
IF(
OR(
N28'="",$
M28'="",$
M28'=
0),"",
N28/$
M28)
=
IF(
AL28'="","",
IF(
AL28>
AL$
121*
2,0,1))
=
IF(
OR(
N29'="",$
M29'="",$
M29'=
0),"",
N29/$
M29)
=
IF(
AL29'="","",
IF(
AL29>
AL$
121*
2,0,1))
=
IF(
OR(
N30'="",$
M30'="",$
M30'=
0),"",
N30/$
M30)
=
IF(
AL30'="","",
IF(
AL30>
AL$
121*
2,0,1))
=
IF(
OR(
N31'="",$
M31'="",$
M31'=
0),"",
N31/$
M31)
=
IF(
AL31'="","",
IF(
AL31>
AL$
121*
2,0,1))
=
IF(
OR(
N32'="",$
M32'="",$
M32'=
0),"",
N32/$
M32)
=
IF(
AL32'="","",
IF(
AL32>
AL$
121*
2,0,1))
=
IF(
OR(
N33'="",$
M33'="",$
M33'=
0),"",
N33/$
M33)
=
IF(
AL33'="","",
IF(
AL33>
AL$
121*
2,0,1))
=
IF(
OR(
N34'="",$
M34'="",$
M34'=
0),"",
N34/$
M34)
=
IF(
AL34'="","",
IF(
AL34>
AL$
121*
2,0,1))
=
IF(
OR(
N35'="",$
M35'="",$
M35'=
0),"",
N35/$
M35)
=
IF(
AL35'="","",
IF(
AL35>
AL$
121*
2,0,1))
=
IF(
OR(
N36'="",$
M36'="",$
M36'=
0),"",
N36/$
M36)
=
IF(
AL36'="","",
IF(
AL36>
AL$
121*
2,0,1))
=
IF(
OR(
N37'="",$
M37'="",$
M37'=
0),"",
N37/$
M37)
=
IF(
AL37'="","",
IF(
AL37>
AL$
121*
2,0,1))
=
IF(
OR(
N38'="",$
M38'="",$
M38'=
0),"",
N38/$
M38)
=
IF(
AL38'="","",
IF(
AL38>
AL$
121*
2,0,1))
=
IF(
OR(
N39'="",$
M39'="",$
M39'=
0),"",
N39/$
M39)
=
IF(
AL39'="","",
IF(
AL39>
AL$
121*
2,0,1))
=
IF(
OR(
N40'="",$
M40'="",$
M40'=
0),"",
N40/$
M40)
=
IF(
AL40'="","",
IF(
AL40>
AL$
121*
2,0,1))
=
IF(
OR(
N41'="",$
M41'="",$
M41'=
0),"",
N41/$
M41)
=
IF(
AL41'="","",
IF(
AL41>
AL$
121*
2,0,1))
=
IF(
OR(
N42'="",$
M42'="",$
M42'=
0),"",
N42/$
M42)
=
IF(
AL42'="","",
IF(
AL42>
AL$
121*
2,0,1))
=
IF(
OR(
N43'="",$
M43'="",$
M43'=
0),"",
N43/$
M43)
=
IF(
AL43'="","",
IF(
AL43>
AL$
121*
2,0,1))
=
IF(
OR(
N44'="",$
M44'="",$
M44'=
0),"",
N44/$
M44)
=
IF(
AL44'="","",
IF(
AL44>
AL$
121*
2,0,1))
=
IF(
OR(
N45'="",$
M45'="",$
M45'=
0),"",
N45/$
M45)
=
IF(
AL45'="","",
IF(
AL45>
AL$
121*
2,0,1))
=
IF(
OR(
N46'="",$
M46'="",$
M46'=
0),"",
N46/$
M46)
=
IF(
AL46'="","",
IF(
AL46>
AL$
121*
2,0,1))
=
IF(
OR(
N47'="",$
M47'="",$
M47'=
0),"",
N47/$
M47)
=
IF(
AL47'="","",
IF(
AL47>
AL$
121*
2,0,1))
=
IF(
OR(
N48'="",$
M48'="",$
M48'=
0),"",
N48/$
M48)
=
IF(
AL48'="","",
IF(
AL48>
AL$
121*
2,0,1))
=
IF(
OR(
N49'="",$
M49'="",$
M49'=
0),"",
N49/$
M49)
=
IF(
AL49'="","",
IF(
AL49>
AL$
121*
2,0,1))
=
IF(
OR(
N50'="",$
M50'="",$
M50'=
0),"",
N50/$
M50)
=
IF(
AL50'="","",
IF(
AL50>
AL$
121*
2,0,1))
=
IF(
OR(
N51'="",$
M51'="",$
M51'=
0),"",
N51/$
M51)
=
IF(
AL51'="","",
IF(
AL51>
AL$
121*
2,0,1))
=
IF(
OR(
N52'="",$
M52'="",$
M52'=
0),"",
N52/$
M52)
=
IF(
AL52'="","",
IF(
AL52>
AL$
121*
2,0,1))
=
IF(
OR(
N53'="",$
M53'="",$
M53'=
0),"",
N53/$
M53)
=
IF(
AL53'="","",
IF(
AL53>
AL$
121*
2,0,1))
=
IF(
OR(
N54'="",$
M54'="",$
M54'=
0),"",
N54/$
M54)
=
IF(
AL54'="","",
IF(
AL54>
AL$
121*
2,0,1))
=
IF(
OR(
N55'="",$
M55'="",$
M55'=
0),"",
N55/$
M55)
=
IF(
AL55'="","",
IF(
AL55>
AL$
121*
2,0,1))
=
IF(
OR(
N56'="",$
M56'="",$
M56'=
0),"",
N56/$
M56)
=
IF(
AL56'="","",
IF(
AL56>
AL$
121*
2,0,1))
=
IF(
OR(
N57'="",$
M57'="",$
M57'=
0),"",
N57/$
M57)
=
IF(
AL57'="","",
IF(
AL57>
AL$
121*
2,0,1))
=
IF(
OR(
N58'="",$
M58'="",$
M58'=
0),"",
N58/$
M58)
=
IF(
AL58'="","",
IF(
AL58>
AL$
121*
2,0,1))
=
IF(
OR(
N59'="",$
M59'="",$
M59'=
0),"",
N59/$
M59)
=
IF(
AL59'="","",
IF(
AL59>
AL$
121*
2,0,1))

February
14,
2003
56
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
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
54
55
56
57
58
59
A
B
Survey
Agency
Number
1
Monroe
County
1
Monroe
County
Northwest
Qusdrent
2
Metro
Wastewater
Reclamation
District
8
Providence
Fields
Point
WWTP
8
Providence
Bucklin
Point
WWTF
9
Broward
County
11
NYC
Port
Richmond
11
NYC
Red
Hook
11
NYC
Oakwood
Beach
11
NYC
NTC
Rockaway
11
NYC
East
11
NYC
Newton
Creek
11
NYC
Wards
Island
11
NYC
North
River
11
NYC
Hunts
Point
11
NYC
Bowery
Bay
11
NYC
Owls
Head
11
NYC
Coney
Island
11
NYC
Jamacia
11
NYC
26th
Ward
11
NYC
Tallman
Island
12
MS
D
Little
Miami
12
Cincinnati
Muddy
Creek
12
Cincinnati
Sycamore
Creek
12
Cincinnati
Mill
Creek
17
Birmingham
Valley
Creek
17
Birmingham
Village
Creek
17
Birmingham
Five
Mile
Creek
17
Birmingham
Cahaba
River
17
Birmingham
Turkey
Creek
17
Birmingham
Trussville
17
Birmingham
Leeds
17
Birmingham
Prudes
Creek
17
Birmingham
Warrior
20
LA
County
Joint
WPCP
20
LA
Los
Coyotes
WRP
20
LA
Long
Beach
WRP
20
LA
Valencia
WRP
20
LA
Pomona
WRP
20
LA
Lancaster
WRP
20
LA
Palmdale
WRP
20
LA
Whittier
Narrows
WRP
20
LA
Saugus
WRP
20
LA
San
Jose
Creek
WRP
22
Chino
Basin
Municipal
Water
District
23
IEUA
Regional
Plant
#
1
23
Fontana
Carbon
Cayon
Water
Reclamation
23
Fontana
Regional
Plant
#
2
23
Fontana
Regional
Plant
#
4
25
Dallas
Water
Utilities
(
Central)
25
Dallas
Southside
WWTP
27
Virginia
Beach
VIP
27
Virginia
Beach
Atlantic
27
Virginia
Beach
Nansemond
27
Virginia
Beach
Chesapeake
­
Elizabeth
27
Virginia
Beach
Williamsburg
27
Virginia
Beach
James
River
AN
AO
Permitting
Hrs/
MP&
M
Site
Yearly
Oulier'=
0
=
IF(
OR(
O3'="",$
M3'="",$
M3'=
0),"",
O3/$
M3)
=
IF(
AN3'="","",
IF(
AN3>
AN$
121*
2,0,1))
=
IF(
OR(
O4'="",$
M4'="",$
M4'=
0),"",
O4/$
M4)
=
IF(
AN4'="","",
IF(
AN4>
AN$
121*
2,0,1))
=
IF(
OR(
O5'="",$
M5'="",$
M5'=
0),"",
O5/$
M5)
=
IF(
AN5'="","",
IF(
AN5>
AN$
121*
2,0,1))
=
IF(
OR(
O6'="",$
M6'="",$
M6'=
0),"",
O6/$
M6)
=
IF(
AN6'="","",
IF(
AN6>
AN$
121*
2,0,1))
=
IF(
OR(
O7'="",$
M7'="",$
M7'=
0),"",
O7/$
M7)
=
IF(
AN7'="","",
IF(
AN7>
AN$
121*
2,0,1))
=
IF(
OR(
O8'="",$
M8'="",$
M8'=
0),"",
O8/$
M8)
=
IF(
AN8'="","",
IF(
AN8>
AN$
121*
2,0,1))
=
IF(
OR(
O9'="",$
M9'="",$
M9'=
0),"",
O9/$
M9)
=
IF(
AN9'="","",
IF(
AN9>
AN$
121*
2,0,1))
=
IF(
OR(
O10'="",$
M10'="",$
M10'=
0),"",
O10/$
M10)
=
IF(
AN10'="","",
IF(
AN10>
AN$
121*
2,0,1))
=
IF(
OR(
O11'="",$
M11'="",$
M11'=
0),"",
O11/$
M11)
=
IF(
AN11'="","",
IF(
AN11>
AN$
121*
2,0,1))
=
IF(
OR(
O12'="",$
M12'="",$
M12'=
0),"",
O12/$
M12)
=
IF(
AN12'="","",
IF(
AN12>
AN$
121*
2,0,1))
=
IF(
OR(
O13'="",$
M13'="",$
M13'=
0),"",
O13/$
M13)
=
IF(
AN13'="","",
IF(
AN13>
AN$
121*
2,0,1))
=
IF(
OR(
O14'="",$
M14'="",$
M14'=
0),"",
O14/$
M14)
=
IF(
AN14'="","",
IF(
AN14>
AN$
121*
2,0,1))
=
IF(
OR(
O15'="",$
M15'="",$
M15'=
0),"",
O15/$
M15)
=
IF(
AN15'="","",
IF(
AN15>
AN$
121*
2,0,1))
=
IF(
OR(
O16'="",$
M16'="",$
M16'=
0),"",
O16/$
M16)
=
IF(
AN16'="","",
IF(
AN16>
AN$
121*
2,0,1))
=
IF(
OR(
O17'="",$
M17'="",$
M17'=
0),"",
O17/$
M17)
=
IF(
AN17'="","",
IF(
AN17>
AN$
121*
2,0,1))
=
IF(
OR(
O18'="",$
M18'="",$
M18'=
0),"",
O18/$
M18)
=
IF(
AN18'="","",
IF(
AN18>
AN$
121*
2,0,1))
=
IF(
OR(
O19'="",$
M19'="",$
M19'=
0),"",
O19/$
M19)
=
IF(
AN19'="","",
IF(
AN19>
AN$
121*
2,0,1))
=
IF(
OR(
O20'="",$
M20'="",$
M20'=
0),"",
O20/$
M20)
=
IF(
AN20'="","",
IF(
AN20>
AN$
121*
2,0,1))
=
IF(
OR(
O21'="",$
M21'="",$
M21'=
0),"",
O21/$
M21)
=
IF(
AN21'="","",
IF(
AN21>
AN$
121*
2,0,1))
=
IF(
OR(
O22'="",$
M22'="",$
M22'=
0),"",
O22/$
M22)
=
IF(
AN22'="","",
IF(
AN22>
AN$
121*
2,0,1))
=
IF(
OR(
O23'="",$
M23'="",$
M23'=
0),"",
O23/$
M23)
=
IF(
AN23'="","",
IF(
AN23>
AN$
121*
2,0,1))
=
IF(
OR(
O24'="",$
M24'="",$
M24'=
0),"",
O24/$
M24)
=
IF(
AN24'="","",
IF(
AN24>
AN$
121*
2,0,1))
=
IF(
OR(
O25'="",$
M25'="",$
M25'=
0),"",
O25/$
M25)
=
IF(
AN25'="","",
IF(
AN25>
AN$
121*
2,0,1))
=
IF(
OR(
O26'="",$
M26'="",$
M26'=
0),"",
O26/$
M26)
=
IF(
AN26'="","",
IF(
AN26>
AN$
121*
2,0,1))
=
IF(
OR(
O27'="",$
M27'="",$
M27'=
0),"",
O27/$
M27)
=
IF(
AN27'="","",
IF(
AN27>
AN$
121*
2,0,1))
=
IF(
OR(
O28'="",$
M28'="",$
M28'=
0),"",
O28/$
M28)
=
IF(
AN28'="","",
IF(
AN28>
AN$
121*
2,0,1))
=
IF(
OR(
O29'="",$
M29'="",$
M29'=
0),"",
O29/$
M29)
=
IF(
AN29'="","",
IF(
AN29>
AN$
121*
2,0,1))
=
IF(
OR(
O30'="",$
M30'="",$
M30'=
0),"",
O30/$
M30)
=
IF(
AN30'="","",
IF(
AN30>
AN$
121*
2,0,1))
=
IF(
OR(
O31'="",$
M31'="",$
M31'=
0),"",
O31/$
M31)
=
IF(
AN31'="","",
IF(
AN31>
AN$
121*
2,0,1))
=
IF(
OR(
O32'="",$
M32'="",$
M32'=
0),"",
O32/$
M32)
=
IF(
AN32'="","",
IF(
AN32>
AN$
121*
2,0,1))
=
IF(
OR(
O33'="",$
M33'="",$
M33'=
0),"",
O33/$
M33)
=
IF(
AN33'="","",
IF(
AN33>
AN$
121*
2,0,1))
=
IF(
OR(
O34'="",$
M34'="",$
M34'=
0),"",
O34/$
M34)
=
IF(
AN34'="","",
IF(
AN34>
AN$
121*
2,0,1))
=
IF(
OR(
O35'="",$
M35'="",$
M35'=
0),"",
O35/$
M35)
=
IF(
AN35'="","",
IF(
AN35>
AN$
121*
2,0,1))
=
IF(
OR(
O36'="",$
M36'="",$
M36'=
0),"",
O36/$
M36)
=
IF(
AN36'="","",
IF(
AN36>
AN$
121*
2,0,1))
=
IF(
OR(
O37'="",$
M37'="",$
M37'=
0),"",
O37/$
M37)
=
IF(
AN37'="","",
IF(
AN37>
AN$
121*
2,0,1))
=
IF(
OR(
O38'="",$
M38'="",$
M38'=
0),"",
O38/$
M38)
=
IF(
AN38'="","",
IF(
AN38>
AN$
121*
2,0,1))
=
IF(
OR(
O39'="",$
M39'="",$
M39'=
0),"",
O39/$
M39)
=
IF(
AN39'="","",
IF(
AN39>
AN$
121*
2,0,1))
=
IF(
OR(
O40'="",$
M40'="",$
M40'=
0),"",
O40/$
M40)
=
IF(
AN40'="","",
IF(
AN40>
AN$
121*
2,0,1))
=
IF(
OR(
O41'="",$
M41'="",$
M41'=
0),"",
O41/$
M41)
=
IF(
AN41'="","",
IF(
AN41>
AN$
121*
2,0,1))
=
IF(
OR(
O42'="",$
M42'="",$
M42'=
0),"",
O42/$
M42)
=
IF(
AN42'="","",
IF(
AN42>
AN$
121*
2,0,1))
=
IF(
OR(
O43'="",$
M43'="",$
M43'=
0),"",
O43/$
M43)
=
IF(
AN43'="","",
IF(
AN43>
AN$
121*
2,0,1))
=
IF(
OR(
O44'="",$
M44'="",$
M44'=
0),"",
O44/$
M44)
=
IF(
AN44'="","",
IF(
AN44>
AN$
121*
2,0,1))
=
IF(
OR(
O45'="",$
M45'="",$
M45'=
0),"",
O45/$
M45)
=
IF(
AN45'="","",
IF(
AN45>
AN$
121*
2,0,1))
=
IF(
OR(
O46'="",$
M46'="",$
M46'=
0),"",
O46/$
M46)
=
IF(
AN46'="","",
IF(
AN46>
AN$
121*
2,0,1))
=
IF(
OR(
O47'="",$
M47'="",$
M47'=
0),"",
O47/$
M47)
=
IF(
AN47'="","",
IF(
AN47>
AN$
121*
2,0,1))
=
IF(
OR(
O48'="",$
M48'="",$
M48'=
0),"",
O48/$
M48)
=
IF(
AN48'="","",
IF(
AN48>
AN$
121*
2,0,1))
=
IF(
OR(
O49'="",$
M49'="",$
M49'=
0),"",
O49/$
M49)
=
IF(
AN49'="","",
IF(
AN49>
AN$
121*
2,0,1))
=
IF(
OR(
O50'="",$
M50'="",$
M50'=
0),"",
O50/$
M50)
=
IF(
AN50'="","",
IF(
AN50>
AN$
121*
2,0,1))
=
IF(
OR(
O51'="",$
M51'="",$
M51'=
0),"",
O51/$
M51)
=
IF(
AN51'="","",
IF(
AN51>
AN$
121*
2,0,1))
=
IF(
OR(
O52'="",$
M52'="",$
M52'=
0),"",
O52/$
M52)
=
IF(
AN52'="","",
IF(
AN52>
AN$
121*
2,0,1))
=
IF(
OR(
O53'="",$
M53'="",$
M53'=
0),"",
O53/$
M53)
=
IF(
AN53'="","",
IF(
AN53>
AN$
121*
2,0,1))
=
IF(
OR(
O54'="",$
M54'="",$
M54'=
0),"",
O54/$
M54)
=
IF(
AN54'="","",
IF(
AN54>
AN$
121*
2,0,1))
=
IF(
OR(
O55'="",$
M55'="",$
M55'=
0),"",
O55/$
M55)
=
IF(
AN55'="","",
IF(
AN55>
AN$
121*
2,0,1))
=
IF(
OR(
O56'="",$
M56'="",$
M56'=
0),"",
O56/$
M56)
=
IF(
AN56'="","",
IF(
AN56>
AN$
121*
2,0,1))
=
IF(
OR(
O57'="",$
M57'="",$
M57'=
0),"",
O57/$
M57)
=
IF(
AN57'="","",
IF(
AN57>
AN$
121*
2,0,1))
=
IF(
OR(
O58'="",$
M58'="",$
M58'=
0),"",
O58/$
M58)
=
IF(
AN58'="","",
IF(
AN58>
AN$
121*
2,0,1))
=
IF(
OR(
O59'="",$
M59'="",$
M59'=
0),"",
O59/$
M59)
=
IF(
AN59'="","",
IF(
AN59>
AN$
121*
2,0,1))

February
14,
2003
57
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
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
54
55
56
57
58
59
A
B
Survey
Agency
Number
1
Monroe
County
1
Monroe
County
Northwest
Qusdrent
2
Metro
Wastewater
Reclamation
District
8
Providence
Fields
Point
WWTP
8
Providence
Bucklin
Point
WWTF
9
Broward
County
11
NYC
Port
Richmond
11
NYC
Red
Hook
11
NYC
Oakwood
Beach
11
NYC
NTC
Rockaway
11
NYC
East
11
NYC
Newton
Creek
11
NYC
Wards
Island
11
NYC
North
River
11
NYC
Hunts
Point
11
NYC
Bowery
Bay
11
NYC
Owls
Head
11
NYC
Coney
Island
11
NYC
Jamacia
11
NYC
26th
Ward
11
NYC
Tallman
Island
12
MS
D
Little
Miami
12
Cincinnati
Muddy
Creek
12
Cincinnati
Sycamore
Creek
12
Cincinnati
Mill
Creek
17
Birmingham
Valley
Creek
17
Birmingham
Village
Creek
17
Birmingham
Five
Mile
Creek
17
Birmingham
Cahaba
River
17
Birmingham
Turkey
Creek
17
Birmingham
Trussville
17
Birmingham
Leeds
17
Birmingham
Prudes
Creek
17
Birmingham
Warrior
20
LA
County
Joint
WPCP
20
LA
Los
Coyotes
WRP
20
LA
Long
Beach
WRP
20
LA
Valencia
WRP
20
LA
Pomona
WRP
20
LA
Lancaster
WRP
20
LA
Palmdale
WRP
20
LA
Whittier
Narrows
WRP
20
LA
Saugus
WRP
20
LA
San
Jose
Creek
WRP
22
Chino
Basin
Municipal
Water
District
23
IEUA
Regional
Plant
#
1
23
Fontana
Carbon
Cayon
Water
Reclamation
23
Fontana
Regional
Plant
#
2
23
Fontana
Regional
Plant
#
4
25
Dallas
Water
Utilities
(
Central)
25
Dallas
Southside
WWTP
27
Virginia
Beach
VIP
27
Virginia
Beach
Atlantic
27
Virginia
Beach
Nansemond
27
Virginia
Beach
Chesapeake
­
Elizabeth
27
Virginia
Beach
Williamsburg
27
Virginia
Beach
James
River
AP
AQ
Implement
Oulier'=
0
=
IF(
OR(
Y3'="",
Y3'="
NA",$
M3'="",$
M3'=
0),"",
Y3/$
M3)
=
IF(
AP3'="","",
IF(
AP3>
AP$
121*
2,0,
IF(
AP3>
AL3,0,1)))
=
IF(
OR(
Y4'="",
Y4'="
NA",$
M4'="",$
M4'=
0),"",
Y4/$
M4)
=
IF(
AP4'="","",
IF(
AP4>
AP$
121*
2,0,
IF(
AP4>
AL4,0,1)))
=
IF(
OR(
Y5'="",
Y5'="
NA",$
M5'="",$
M5'=
0),"",
Y5/$
M5)
=
IF(
AP5'="","",
IF(
AP5>
AP$
121*
2,0,
IF(
AP5>
AL5,0,1)))
=
IF(
OR(
Y6'="",
Y6'="
NA",$
M6'="",$
M6'=
0),"",
Y6/$
M6)
=
IF(
AP6'="","",
IF(
AP6>
AP$
121*
2,0,
IF(
AP6>
AL6,0,1)))
=
IF(
OR(
Y7'="",
Y7'="
NA",$
M7'="",$
M7'=
0),"",
Y7/$
M7)
=
IF(
AP7'="","",
IF(
AP7>
AP$
121*
2,0,
IF(
AP7>
AL7,0,1)))
=
IF(
OR(
Y8'="",
Y8'="
NA",$
M8'="",$
M8'=
0),"",
Y8/$
M8)
=
IF(
AP8'="","",
IF(
AP8>
AP$
121*
2,0,
IF(
AP8>
AL8,0,1)))
=
IF(
OR(
Y9'="",
Y9'="
NA",$
M9'="",$
M9'=
0),"",
Y9/$
M9)
=
IF(
AP9'="","",
IF(
AP9>
AP$
121*
2,0,
IF(
AP9>
AL9,0,1)))
=
IF(
OR(
Y10'="",
Y10'="
NA",$
M10'="",$
M10'=
0),"",
Y10/$
M10)
=
IF(
AP10'="","",
IF(
AP10>
AP$
121*
2,0,
IF(
AP10>
AL10,0,1)))
=
IF(
OR(
Y11'="",
Y11'="
NA",$
M11'="",$
M11'=
0),"",
Y11/$
M11)
=
IF(
AP11'="","",
IF(
AP11>
AP$
121*
2,0,
IF(
AP11>
AL11,0,1)))
=
IF(
OR(
Y12'="",
Y12'="
NA",$
M12'="",$
M12'=
0),"",
Y12/$
M12)
=
IF(
AP12'="","",
IF(
AP12>
AP$
121*
2,0,
IF(
AP12>
AL12,0,1)))
=
IF(
OR(
Y13'="",
Y13'="
NA",$
M13'="",$
M13'=
0),"",
Y13/$
M13)
=
IF(
AP13'="","",
IF(
AP13>
AP$
121*
2,0,
IF(
AP13>
AL13,0,1)))
=
IF(
OR(
Y14'="",
Y14'="
NA",$
M14'="",$
M14'=
0),"",
Y14/$
M14)
=
IF(
AP14'="","",
IF(
AP14>
AP$
121*
2,0,
IF(
AP14>
AL14,0,1)))
=
IF(
OR(
Y15'="",
Y15'="
NA",$
M15'="",$
M15'=
0),"",
Y15/$
M15)
=
IF(
AP15'="","",
IF(
AP15>
AP$
121*
2,0,
IF(
AP15>
AL15,0,1)))
=
IF(
OR(
Y16'="",
Y16'="
NA",$
M16'="",$
M16'=
0),"",
Y16/$
M16)
=
IF(
AP16'="","",
IF(
AP16>
AP$
121*
2,0,
IF(
AP16>
AL16,0,1)))
=
IF(
OR(
Y17'="",
Y17'="
NA",$
M17'="",$
M17'=
0),"",
Y17/$
M17)
=
IF(
AP17'="","",
IF(
AP17>
AP$
121*
2,0,
IF(
AP17>
AL17,0,1)))
=
IF(
OR(
Y18'="",
Y18'="
NA",$
M18'="",$
M18'=
0),"",
Y18/$
M18)
=
IF(
AP18'="","",
IF(
AP18>
AP$
121*
2,0,
IF(
AP18>
AL18,0,1)))
=
IF(
OR(
Y19'="",
Y19'="
NA",$
M19'="",$
M19'=
0),"",
Y19/$
M19)
=
IF(
AP19'="","",
IF(
AP19>
AP$
121*
2,0,
IF(
AP19>
AL19,0,1)))
=
IF(
OR(
Y20'="",
Y20'="
NA",$
M20'="",$
M20'=
0),"",
Y20/$
M20)
=
IF(
AP20'="","",
IF(
AP20>
AP$
121*
2,0,
IF(
AP20>
AL20,0,1)))
=
IF(
OR(
Y21'="",
Y21'="
NA",$
M21'="",$
M21'=
0),"",
Y21/$
M21)
=
IF(
AP21'="","",
IF(
AP21>
AP$
121*
2,0,
IF(
AP21>
AL21,0,1)))
=
IF(
OR(
Y22'="",
Y22'="
NA",$
M22'="",$
M22'=
0),"",
Y22/$
M22)
=
IF(
AP22'="","",
IF(
AP22>
AP$
121*
2,0,
IF(
AP22>
AL22,0,1)))
=
IF(
OR(
Y23'="",
Y23'="
NA",$
M23'="",$
M23'=
0),"",
Y23/$
M23)
=
IF(
AP23'="","",
IF(
AP23>
AP$
121*
2,0,
IF(
AP23>
AL23,0,1)))
=
IF(
OR(
Y24'="",
Y24'="
NA",$
M24'="",$
M24'=
0),"",
Y24/$
M24)
=
IF(
AP24'="","",
IF(
AP24>
AP$
121*
2,0,
IF(
AP24>
AL24,0,1)))
=
IF(
OR(
Y25'="",
Y25'="
NA",$
M25'="",$
M25'=
0),"",
Y25/$
M25)
=
IF(
AP25'="","",
IF(
AP25>
AP$
121*
2,0,
IF(
AP25>
AL25,0,1)))
=
IF(
OR(
Y26'="",
Y26'="
NA",$
M26'="",$
M26'=
0),"",
Y26/$
M26)
=
IF(
AP26'="","",
IF(
AP26>
AP$
121*
2,0,
IF(
AP26>
AL26,0,1)))
=
IF(
OR(
Y27'="",
Y27'="
NA",$
M27'="",$
M27'=
0),"",
Y27/$
M27)
=
IF(
AP27'="","",
IF(
AP27>
AP$
121*
2,0,
IF(
AP27>
AL27,0,1)))
=
IF(
OR(
Y28'="",
Y28'="
NA",$
M28'="",$
M28'=
0),"",
Y28/$
M28)
=
IF(
AP28'="","",
IF(
AP28>
AP$
121*
2,0,
IF(
AP28>
AL28,0,1)))
=
IF(
OR(
Y29'="",
Y29'="
NA",$
M29'="",$
M29'=
0),"",
Y29/$
M29)
=
IF(
AP29'="","",
IF(
AP29>
AP$
121*
2,0,
IF(
AP29>
AL29,0,1)))
=
IF(
OR(
Y30'="",
Y30'="
NA",$
M30'="",$
M30'=
0),"",
Y30/$
M30)
=
IF(
AP30'="","",
IF(
AP30>
AP$
121*
2,0,
IF(
AP30>
AL30,0,1)))
=
IF(
OR(
Y31'="",
Y31'="
NA",$
M31'="",$
M31'=
0),"",
Y31/$
M31)
=
IF(
AP31'="","",
IF(
AP31>
AP$
121*
2,0,
IF(
AP31>
AL31,0,1)))
=
IF(
OR(
Y32'="",
Y32'="
NA",$
M32'="",$
M32'=
0),"",
Y32/$
M32)
=
IF(
AP32'="","",
IF(
AP32>
AP$
121*
2,0,
IF(
AP32>
AL32,0,1)))
=
IF(
OR(
Y33'="",
Y33'="
NA",$
M33'="",$
M33'=
0),"",
Y33/$
M33)
=
IF(
AP33'="","",
IF(
AP33>
AP$
121*
2,0,
IF(
AP33>
AL33,0,1)))
=
IF(
OR(
Y34'="",
Y34'="
NA",$
M34'="",$
M34'=
0),"",
Y34/$
M34)
=
IF(
AP34'="","",
IF(
AP34>
AP$
121*
2,0,
IF(
AP34>
AL34,0,1)))
=
IF(
OR(
Y35'="",
Y35'="
NA",$
M35'="",$
M35'=
0),"",
Y35/$
M35)
=
IF(
AP35'="","",
IF(
AP35>
AP$
121*
2,0,
IF(
AP35>
AL35,0,1)))
=
IF(
OR(
Y36'="",
Y36'="
NA",$
M36'="",$
M36'=
0),"",
Y36/$
M36)
=
IF(
AP36'="","",
IF(
AP36>
AP$
121*
2,0,
IF(
AP36>
AL36,0,1)))
=
IF(
OR(
Y37'="",
Y37'="
NA",$
M37'="",$
M37'=
0),"",
Y37/$
M37)
=
IF(
AP37'="","",
IF(
AP37>
AP$
121*
2,0,
IF(
AP37>
AL37,0,1)))
=
IF(
OR(
Y38'="",
Y38'="
NA",$
M38'="",$
M38'=
0),"",
Y38/$
M38)
=
IF(
AP38'="","",
IF(
AP38>
AP$
121*
2,0,
IF(
AP38>
AL38,0,1)))
=
IF(
OR(
Y39'="",
Y39'="
NA",$
M39'="",$
M39'=
0),"",
Y39/$
M39)
=
IF(
AP39'="","",
IF(
AP39>
AP$
121*
2,0,
IF(
AP39>
AL39,0,1)))
=
IF(
OR(
Y40'="",
Y40'="
NA",$
M40'="",$
M40'=
0),"",
Y40/$
M40)
=
IF(
AP40'="","",
IF(
AP40>
AP$
121*
2,0,
IF(
AP40>
AL40,0,1)))
=
IF(
OR(
Y41'="",
Y41'="
NA",$
M41'="",$
M41'=
0),"",
Y41/$
M41)
=
IF(
AP41'="","",
IF(
AP41>
AP$
121*
2,0,
IF(
AP41>
AL41,0,1)))
=
IF(
OR(
Y42'="",
Y42'="
NA",$
M42'="",$
M42'=
0),"",
Y42/$
M42)
=
IF(
AP42'="","",
IF(
AP42>
AP$
121*
2,0,
IF(
AP42>
AL42,0,1)))
=
IF(
OR(
Y43'="",
Y43'="
NA",$
M43'="",$
M43'=
0),"",
Y43/$
M43)
=
IF(
AP43'="","",
IF(
AP43>
AP$
121*
2,0,
IF(
AP43>
AL43,0,1)))
=
IF(
OR(
Y44'="",
Y44'="
NA",$
M44'="",$
M44'=
0),"",
Y44/$
M44)
=
IF(
AP44'="","",
IF(
AP44>
AP$
121*
2,0,
IF(
AP44>
AL44,0,1)))
=
IF(
OR(
Y45'="",
Y45'="
NA",$
M45'="",$
M45'=
0),"",
Y45/$
M45)
=
IF(
AP45'="","",
IF(
AP45>
AP$
121*
2,0,
IF(
AP45>
AL45,0,1)))
=
IF(
OR(
Y46'="",
Y46'="
NA",$
M46'="",$
M46'=
0),"",
Y46/$
M46)
=
IF(
AP46'="","",
IF(
AP46>
AP$
121*
2,0,
IF(
AP46>
AL46,0,1)))
=
IF(
OR(
Y47'="",
Y47'="
NA",$
M47'="",$
M47'=
0),"",
Y47/$
M47)
=
IF(
AP47'="","",
IF(
AP47>
AP$
121*
2,0,
IF(
AP47>
AL47,0,1)))
=
IF(
OR(
Y48'="",
Y48'="
NA",$
M48'="",$
M48'=
0),"",
Y48/$
M48)
=
IF(
AP48'="","",
IF(
AP48>
AP$
121*
2,0,
IF(
AP48>
AL48,0,1)))
=
IF(
OR(
Y49'="",
Y49'="
NA",$
M49'="",$
M49'=
0),"",
Y49/$
M49)
=
IF(
AP49'="","",
IF(
AP49>
AP$
121*
2,0,
IF(
AP49>
AL49,0,1)))
=
IF(
OR(
Y50'="",
Y50'="
NA",$
M50'="",$
M50'=
0),"",
Y50/$
M50)
=
IF(
AP50'="","",
IF(
AP50>
AP$
121*
2,0,
IF(
AP50>
AL50,0,1)))
=
IF(
OR(
Y51'="",
Y51'="
NA",$
M51'="",$
M51'=
0),"",
Y51/$
M51)
=
IF(
AP51'="","",
IF(
AP51>
AP$
121*
2,0,
IF(
AP51>
AL51,0,1)))
=
IF(
OR(
Y52'="",
Y52'="
NA",$
M52'="",$
M52'=
0),"",
Y52/$
M52)
=
IF(
AP52'="","",
IF(
AP52>
AP$
121*
2,0,
IF(
AP52>
AL52,0,1)))
=
IF(
OR(
Y53'="",
Y53'="
NA",$
M53'="",$
M53'=
0),"",
Y53/$
M53)
=
IF(
AP53'="","",
IF(
AP53>
AP$
121*
2,0,
IF(
AP53>
AL53,0,1)))
=
IF(
OR(
Y54'="",
Y54'="
NA",$
M54'="",$
M54'=
0),"",
Y54/$
M54)
=
IF(
AP54'="","",
IF(
AP54>
AP$
121*
2,0,
IF(
AP54>
AL54,0,1)))
=
IF(
OR(
Y55'="",
Y55'="
NA",$
M55'="",$
M55'=
0),"",
Y55/$
M55)
=
IF(
AP55'="","",
IF(
AP55>
AP$
121*
2,0,
IF(
AP55>
AL55,0,1)))
=
IF(
OR(
Y56'="",
Y56'="
NA",$
M56'="",$
M56'=
0),"",
Y56/$
M56)
=
IF(
AP56'="","",
IF(
AP56>
AP$
121*
2,0,
IF(
AP56>
AL56,0,1)))
=
IF(
OR(
Y57'="",
Y57'="
NA",$
M57'="",$
M57'=
0),"",
Y57/$
M57)
=
IF(
AP57'="","",
IF(
AP57>
AP$
121*
2,0,
IF(
AP57>
AL57,0,1)))
=
IF(
OR(
Y58'="",
Y58'="
NA",$
M58'="",$
M58'=
0),"",
Y58/$
M58)
=
IF(
AP58'="","",
IF(
AP58>
AP$
121*
2,0,
IF(
AP58>
AL58,0,1)))
=
IF(
OR(
Y59'="",
Y59'="
NA",$
M59'="",$
M59'=
0),"",
Y59/$
M59)
=
IF(
AP59'="","",
IF(
AP59>
AP$
121*
2,0,
IF(
AP59>
AL59,0,1)))

February
14,
2003
58
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
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
54
55
56
57
58
59
A
B
Survey
Agency
Number
1
Monroe
County
1
Monroe
County
Northwest
Qusdrent
2
Metro
Wastewater
Reclamation
District
8
Providence
Fields
Point
WWTP
8
Providence
Bucklin
Point
WWTF
9
Broward
County
11
NYC
Port
Richmond
11
NYC
Red
Hook
11
NYC
Oakwood
Beach
11
NYC
NTC
Rockaway
11
NYC
East
11
NYC
Newton
Creek
11
NYC
Wards
Island
11
NYC
North
River
11
NYC
Hunts
Point
11
NYC
Bowery
Bay
11
NYC
Owls
Head
11
NYC
Coney
Island
11
NYC
Jamacia
11
NYC
26th
Ward
11
NYC
Tallman
Island
12
MS
D
Little
Miami
12
Cincinnati
Muddy
Creek
12
Cincinnati
Sycamore
Creek
12
Cincinnati
Mill
Creek
17
Birmingham
Valley
Creek
17
Birmingham
Village
Creek
17
Birmingham
Five
Mile
Creek
17
Birmingham
Cahaba
River
17
Birmingham
Turkey
Creek
17
Birmingham
Trussville
17
Birmingham
Leeds
17
Birmingham
Prudes
Creek
17
Birmingham
Warrior
20
LA
County
Joint
WPCP
20
LA
Los
Coyotes
WRP
20
LA
Long
Beach
WRP
20
LA
Valencia
WRP
20
LA
Pomona
WRP
20
LA
Lancaster
WRP
20
LA
Palmdale
WRP
20
LA
Whittier
Narrows
WRP
20
LA
Saugus
WRP
20
LA
San
Jose
Creek
WRP
22
Chino
Basin
Municipal
Water
District
23
IEUA
Regional
Plant
#
1
23
Fontana
Carbon
Cayon
Water
Reclamation
23
Fontana
Regional
Plant
#
2
23
Fontana
Regional
Plant
#
4
25
Dallas
Water
Utilities
(
Central)
25
Dallas
Southside
WWTP
27
Virginia
Beach
VIP
27
Virginia
Beach
Atlantic
27
Virginia
Beach
Nansemond
27
Virginia
Beach
Chesapeake
­
Elizabeth
27
Virginia
Beach
Williamsburg
27
Virginia
Beach
James
River
AR
AS
Oversight
Hrs/
MP&
M
Site
Cost
Yearly
=
IF(
AQ3'="","",
AQ3*
AP3*$
AK3)
=
IF(
OR(
Z3'="",
Z3'="
NA",$
M3'="",$
M3'=
0),"",
Z3/$
M3)
=
IF(
AQ4'="","",
AQ4*
AP4*$
AK4)
=
IF(
OR(
Z4'="",
Z4'="
NA",$
M4'="",$
M4'=
0),"",
Z4/$
M4)
=
IF(
AQ5'="","",
AQ5*
AP5*$
AK5)
=
IF(
OR(
Z5'="",
Z5'="
NA",$
M5'="",$
M5'=
0),"",
Z5/$
M5)
=
IF(
AQ6'="","",
AQ6*
AP6*$
AK6)
=
IF(
OR(
Z6'="",
Z6'="
NA",$
M6'="",$
M6'=
0),"",
Z6/$
M6)
=
IF(
AQ7'="","",
AQ7*
AP7*$
AK7)
=
IF(
OR(
Z7'="",
Z7'="
NA",$
M7'="",$
M7'=
0),"",
Z7/$
M7)
=
IF(
AQ8'="","",
AQ8*
AP8*$
AK8)
=
IF(
OR(
Z8'="",
Z8'="
NA",$
M8'="",$
M8'=
0),"",
Z8/$
M8)
=
IF(
AQ9'="","",
AQ9*
AP9*$
AK9)
=
IF(
OR(
Z9'="",
Z9'="
NA",$
M9'="",$
M9'=
0),"",
Z9/$
M9)
=
IF(
AQ10'="","",
AQ10*
AP10*$
AK10)
=
IF(
OR(
Z10'="",
Z10'="
NA",$
M10'="",$
M10'=
0),"",
Z10/$
M10)
=
IF(
AQ11'="","",
AQ11*
AP11*$
AK11)
=
IF(
OR(
Z11'="",
Z11'="
NA",$
M11'="",$
M11'=
0),"",
Z11/$
M11)
=
IF(
AQ12'="","",
AQ12*
AP12*$
AK12)
=
IF(
OR(
Z12'="",
Z12'="
NA",$
M12'="",$
M12'=
0),"",
Z12/$
M12)
=
IF(
AQ13'="","",
AQ13*
AP13*$
AK13)
=
IF(
OR(
Z13'="",
Z13'="
NA",$
M13'="",$
M13'=
0),"",
Z13/$
M13)
=
IF(
AQ14'="","",
AQ14*
AP14*$
AK14)
=
IF(
OR(
Z14'="",
Z14'="
NA",$
M14'="",$
M14'=
0),"",
Z14/$
M14)
=
IF(
AQ15'="","",
AQ15*
AP15*$
AK15)
=
IF(
OR(
Z15'="",
Z15'="
NA",$
M15'="",$
M15'=
0),"",
Z15/$
M15)
=
IF(
AQ16'="","",
AQ16*
AP16*$
AK16)
=
IF(
OR(
Z16'="",
Z16'="
NA",$
M16'="",$
M16'=
0),"",
Z16/$
M16)
=
IF(
AQ17'="","",
AQ17*
AP17*$
AK17)
=
IF(
OR(
Z17'="",
Z17'="
NA",$
M17'="",$
M17'=
0),"",
Z17/$
M17)
=
IF(
AQ18'="","",
AQ18*
AP18*$
AK18)
=
IF(
OR(
Z18'="",
Z18'="
NA",$
M18'="",$
M18'=
0),"",
Z18/$
M18)
=
IF(
AQ19'="","",
AQ19*
AP19*$
AK19)
=
IF(
OR(
Z19'="",
Z19'="
NA",$
M19'="",$
M19'=
0),"",
Z19/$
M19)
=
IF(
AQ20'="","",
AQ20*
AP20*$
AK20)
=
IF(
OR(
Z20'="",
Z20'="
NA",$
M20'="",$
M20'=
0),"",
Z20/$
M20)
=
IF(
AQ21'="","",
AQ21*
AP21*$
AK21)
=
IF(
OR(
Z21'="",
Z21'="
NA",$
M21'="",$
M21'=
0),"",
Z21/$
M21)
=
IF(
AQ22'="","",
AQ22*
AP22*$
AK22)
=
IF(
OR(
Z22'="",
Z22'="
NA",$
M22'="",$
M22'=
0),"",
Z22/$
M22)
=
IF(
AQ23'="","",
AQ23*
AP23*$
AK23)
=
IF(
OR(
Z23'="",
Z23'="
NA",$
M23'="",$
M23'=
0),"",
Z23/$
M23)
=
IF(
AQ24'="","",
AQ24*
AP24*$
AK24)
=
IF(
OR(
Z24'="",
Z24'="
NA",$
M24'="",$
M24'=
0),"",
Z24/$
M24)
=
IF(
AQ25'="","",
AQ25*
AP25*$
AK25)
=
IF(
OR(
Z25'="",
Z25'="
NA",$
M25'="",$
M25'=
0),"",
Z25/$
M25)
=
IF(
AQ26'="","",
AQ26*
AP26*$
AK26)
=
IF(
OR(
Z26'="",
Z26'="
NA",$
M26'="",$
M26'=
0),"",
Z26/$
M26)
=
IF(
AQ27'="","",
AQ27*
AP27*$
AK27)
=
IF(
OR(
Z27'="",
Z27'="
NA",$
M27'="",$
M27'=
0),"",
Z27/$
M27)
=
IF(
AQ28'="","",
AQ28*
AP28*$
AK28)
=
IF(
OR(
Z28'="",
Z28'="
NA",$
M28'="",$
M28'=
0),"",
Z28/$
M28)
=
IF(
AQ29'="","",
AQ29*
AP29*$
AK29)
=
IF(
OR(
Z29'="",
Z29'="
NA",$
M29'="",$
M29'=
0),"",
Z29/$
M29)
=
IF(
AQ30'="","",
AQ30*
AP30*$
AK30)
=
IF(
OR(
Z30'="",
Z30'="
NA",$
M30'="",$
M30'=
0),"",
Z30/$
M30)
=
IF(
AQ31'="","",
AQ31*
AP31*$
AK31)
=
IF(
OR(
Z31'="",
Z31'="
NA",$
M31'="",$
M31'=
0),"",
Z31/$
M31)
=
IF(
AQ32'="","",
AQ32*
AP32*$
AK32)
=
IF(
OR(
Z32'="",
Z32'="
NA",$
M32'="",$
M32'=
0),"",
Z32/$
M32)
=
IF(
AQ33'="","",
AQ33*
AP33*$
AK33)
=
IF(
OR(
Z33'="",
Z33'="
NA",$
M33'="",$
M33'=
0),"",
Z33/$
M33)
=
IF(
AQ34'="","",
AQ34*
AP34*$
AK34)
=
IF(
OR(
Z34'="",
Z34'="
NA",$
M34'="",$
M34'=
0),"",
Z34/$
M34)
=
IF(
AQ35'="","",
AQ35*
AP35*$
AK35)
=
IF(
OR(
Z35'="",
Z35'="
NA",$
M35'="",$
M35'=
0),"",
Z35/$
M35)
=
IF(
AQ36'="","",
AQ36*
AP36*$
AK36)
=
IF(
OR(
Z36'="",
Z36'="
NA",$
M36'="",$
M36'=
0),"",
Z36/$
M36)
=
IF(
AQ37'="","",
AQ37*
AP37*$
AK37)
=
IF(
OR(
Z37'="",
Z37'="
NA",$
M37'="",$
M37'=
0),"",
Z37/$
M37)
=
IF(
AQ38'="","",
AQ38*
AP38*$
AK38)
=
IF(
OR(
Z38'="",
Z38'="
NA",$
M38'="",$
M38'=
0),"",
Z38/$
M38)
=
IF(
AQ39'="","",
AQ39*
AP39*$
AK39)
=
IF(
OR(
Z39'="",
Z39'="
NA",$
M39'="",$
M39'=
0),"",
Z39/$
M39)
=
IF(
AQ40'="","",
AQ40*
AP40*$
AK40)
=
IF(
OR(
Z40'="",
Z40'="
NA",$
M40'="",$
M40'=
0),"",
Z40/$
M40)
=
IF(
AQ41'="","",
AQ41*
AP41*$
AK41)
=
IF(
OR(
Z41'="",
Z41'="
NA",$
M41'="",$
M41'=
0),"",
Z41/$
M41)
=
IF(
AQ42'="","",
AQ42*
AP42*$
AK42)
=
IF(
OR(
Z42'="",
Z42'="
NA",$
M42'="",$
M42'=
0),"",
Z42/$
M42)
=
IF(
AQ43'="","",
AQ43*
AP43*$
AK43)
=
IF(
OR(
Z43'="",
Z43'="
NA",$
M43'="",$
M43'=
0),"",
Z43/$
M43)
=
IF(
AQ44'="","",
AQ44*
AP44*$
AK44)
=
IF(
OR(
Z44'="",
Z44'="
NA",$
M44'="",$
M44'=
0),"",
Z44/$
M44)
=
IF(
AQ45'="","",
AQ45*
AP45*$
AK45)
=
IF(
OR(
Z45'="",
Z45'="
NA",$
M45'="",$
M45'=
0),"",
Z45/$
M45)
=
IF(
AQ46'="","",
AQ46*
AP46*$
AK46)
=
IF(
OR(
Z46'="",
Z46'="
NA",$
M46'="",$
M46'=
0),"",
Z46/$
M46)
=
IF(
AQ47'="","",
AQ47*
AP47*$
AK47)
=
IF(
OR(
Z47'="",
Z47'="
NA",$
M47'="",$
M47'=
0),"",
Z47/$
M47)
=
IF(
AQ48'="","",
AQ48*
AP48*$
AK48)
=
IF(
OR(
Z48'="",
Z48'="
NA",$
M48'="",$
M48'=
0),"",
Z48/$
M48)
=
IF(
AQ49'="","",
AQ49*
AP49*$
AK49)
=
IF(
OR(
Z49'="",
Z49'="
NA",$
M49'="",$
M49'=
0),"",
Z49/$
M49)
=
IF(
AQ50'="","",
AQ50*
AP50*$
AK50)
=
IF(
OR(
Z50'="",
Z50'="
NA",$
M50'="",$
M50'=
0),"",
Z50/$
M50)
=
IF(
AQ51'="","",
AQ51*
AP51*$
AK51)
=
IF(
OR(
Z51'="",
Z51'="
NA",$
M51'="",$
M51'=
0),"",
Z51/$
M51)
=
IF(
AQ52'="","",
AQ52*
AP52*$
AK52)
=
IF(
OR(
Z52'="",
Z52'="
NA",$
M52'="",$
M52'=
0),"",
Z52/$
M52)
=
IF(
AQ53'="","",
AQ53*
AP53*$
AK53)
=
IF(
OR(
Z53'="",
Z53'="
NA",$
M53'="",$
M53'=
0),"",
Z53/$
M53)
=
IF(
AQ54'="","",
AQ54*
AP54*$
AK54)
=
IF(
OR(
Z54'="",
Z54'="
NA",$
M54'="",$
M54'=
0),"",
Z54/$
M54)
=
IF(
AQ55'="","",
AQ55*
AP55*$
AK55)
=
IF(
OR(
Z55'="",
Z55'="
NA",$
M55'="",$
M55'=
0),"",
Z55/$
M55)
=
IF(
AQ56'="","",
AQ56*
AP56*$
AK56)
=
IF(
OR(
Z56'="",
Z56'="
NA",$
M56'="",$
M56'=
0),"",
Z56/$
M56)
=
IF(
AQ57'="","",
AQ57*
AP57*$
AK57)
=
IF(
OR(
Z57'="",
Z57'="
NA",$
M57'="",$
M57'=
0),"",
Z57/$
M57)
=
IF(
AQ58'="","",
AQ58*
AP58*$
AK58)
=
IF(
OR(
Z58'="",
Z58'="
NA",$
M58'="",$
M58'=
0),"",
Z58/$
M58)
=
IF(
AQ59'="","",
AQ59*
AP59*$
AK59)
=
IF(
OR(
Z59'="",
Z59'="
NA",$
M59'="",$
M59'=
0),"",
Z59/$
M59)

February
14,
2003
59
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
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
54
55
56
57
58
59
A
B
Survey
Agency
Number
1
Monroe
County
1
Monroe
County
Northwest
Qusdrent
2
Metro
Wastewater
Reclamation
District
8
Providence
Fields
Point
WWTP
8
Providence
Bucklin
Point
WWTF
9
Broward
County
11
NYC
Port
Richmond
11
NYC
Red
Hook
11
NYC
Oakwood
Beach
11
NYC
NTC
Rockaway
11
NYC
East
11
NYC
Newton
Creek
11
NYC
Wards
Island
11
NYC
North
River
11
NYC
Hunts
Point
11
NYC
Bowery
Bay
11
NYC
Owls
Head
11
NYC
Coney
Island
11
NYC
Jamacia
11
NYC
26th
Ward
11
NYC
Tallman
Island
12
MS
D
Little
Miami
12
Cincinnati
Muddy
Creek
12
Cincinnati
Sycamore
Creek
12
Cincinnati
Mill
Creek
17
Birmingham
Valley
Creek
17
Birmingham
Village
Creek
17
Birmingham
Five
Mile
Creek
17
Birmingham
Cahaba
River
17
Birmingham
Turkey
Creek
17
Birmingham
Trussville
17
Birmingham
Leeds
17
Birmingham
Prudes
Creek
17
Birmingham
Warrior
20
LA
County
Joint
WPCP
20
LA
Los
Coyotes
WRP
20
LA
Long
Beach
WRP
20
LA
Valencia
WRP
20
LA
Pomona
WRP
20
LA
Lancaster
WRP
20
LA
Palmdale
WRP
20
LA
Whittier
Narrows
WRP
20
LA
Saugus
WRP
20
LA
San
Jose
Creek
WRP
22
Chino
Basin
Municipal
Water
District
23
IEUA
Regional
Plant
#
1
23
Fontana
Carbon
Cayon
Water
Reclamation
23
Fontana
Regional
Plant
#
2
23
Fontana
Regional
Plant
#
4
25
Dallas
Water
Utilities
(
Central)
25
Dallas
Southside
WWTP
27
Virginia
Beach
VIP
27
Virginia
Beach
Atlantic
27
Virginia
Beach
Nansemond
27
Virginia
Beach
Chesapeake
­
Elizabeth
27
Virginia
Beach
Williamsburg
27
Virginia
Beach
James
River
AT
AU
Oulier'=
0
Cost
=
IF(
AS3'="","",
IF(
AS3>
AS$
121*
2,0,
IF(
AS3>
AN3,0,1)))
=
IF(
AT3'="","",
AT3*
AS3*$
AK3)
=
IF(
AS4'="","",
IF(
AS4>
AS$
121*
2,0,
IF(
AS4>
AN4,0,1)))
=
IF(
AT4'="","",
AT4*
AS4*$
AK4)
=
IF(
AS5'="","",
IF(
AS5>
AS$
121*
2,0,
IF(
AS5>
AN5,0,1)))
=
IF(
AT5'="","",
AT5*
AS5*$
AK5)
=
IF(
AS6'="","",
IF(
AS6>
AS$
121*
2,0,
IF(
AS6>
AN6,0,1)))
=
IF(
AT6'="","",
AT6*
AS6*$
AK6)
=
IF(
AS7'="","",
IF(
AS7>
AS$
121*
2,0,
IF(
AS7>
AN7,0,1)))
=
IF(
AT7'="","",
AT7*
AS7*$
AK7)
=
IF(
AS8'="","",
IF(
AS8>
AS$
121*
2,0,
IF(
AS8>
AN8,0,1)))
=
IF(
AT8'="","",
AT8*
AS8*$
AK8)
=
IF(
AS9'="","",
IF(
AS9>
AS$
121*
2,0,
IF(
AS9>
AN9,0,1)))
=
IF(
AT9'="","",
AT9*
AS9*$
AK9)
=
IF(
AS10'="","",
IF(
AS10>
AS$
121*
2,0,
IF(
AS10>
AN10,0,1)))
=
IF(
AT10'="","",
AT10*
AS10*$
AK10)
=
IF(
AS11'="","",
IF(
AS11>
AS$
121*
2,0,
IF(
AS11>
AN11,0,1)))
=
IF(
AT11'="","",
AT11*
AS11*$
AK11)
=
IF(
AS12'="","",
IF(
AS12>
AS$
121*
2,0,
IF(
AS12>
AN12,0,1)))
=
IF(
AT12'="","",
AT12*
AS12*$
AK12)
=
IF(
AS13'="","",
IF(
AS13>
AS$
121*
2,0,
IF(
AS13>
AN13,0,1)))
=
IF(
AT13'="","",
AT13*
AS13*$
AK13)
=
IF(
AS14'="","",
IF(
AS14>
AS$
121*
2,0,
IF(
AS14>
AN14,0,1)))
=
IF(
AT14'="","",
AT14*
AS14*$
AK14)
=
IF(
AS15'="","",
IF(
AS15>
AS$
121*
2,0,
IF(
AS15>
AN15,0,1)))
=
IF(
AT15'="","",
AT15*
AS15*$
AK15)
=
IF(
AS16'="","",
IF(
AS16>
AS$
121*
2,0,
IF(
AS16>
AN16,0,1)))
=
IF(
AT16'="","",
AT16*
AS16*$
AK16)
=
IF(
AS17'="","",
IF(
AS17>
AS$
121*
2,0,
IF(
AS17>
AN17,0,1)))
=
IF(
AT17'="","",
AT17*
AS17*$
AK17)
=
IF(
AS18'="","",
IF(
AS18>
AS$
121*
2,0,
IF(
AS18>
AN18,0,1)))
=
IF(
AT18'="","",
AT18*
AS18*$
AK18)
=
IF(
AS19'="","",
IF(
AS19>
AS$
121*
2,0,
IF(
AS19>
AN19,0,1)))
=
IF(
AT19'="","",
AT19*
AS19*$
AK19)
=
IF(
AS20'="","",
IF(
AS20>
AS$
121*
2,0,
IF(
AS20>
AN20,0,1)))
=
IF(
AT20'="","",
AT20*
AS20*$
AK20)
=
IF(
AS21'="","",
IF(
AS21>
AS$
121*
2,0,
IF(
AS21>
AN21,0,1)))
=
IF(
AT21'="","",
AT21*
AS21*$
AK21)
=
IF(
AS22'="","",
IF(
AS22>
AS$
121*
2,0,
IF(
AS22>
AN22,0,1)))
=
IF(
AT22'="","",
AT22*
AS22*$
AK22)
=
IF(
AS23'="","",
IF(
AS23>
AS$
121*
2,0,
IF(
AS23>
AN23,0,1)))
=
IF(
AT23'="","",
AT23*
AS23*$
AK23)
=
IF(
AS24'="","",
IF(
AS24>
AS$
121*
2,0,
IF(
AS24>
AN24,0,1)))
=
IF(
AT24'="","",
AT24*
AS24*$
AK24)
=
IF(
AS25'="","",
IF(
AS25>
AS$
121*
2,0,
IF(
AS25>
AN25,0,1)))
=
IF(
AT25'="","",
AT25*
AS25*$
AK25)
=
IF(
AS26'="","",
IF(
AS26>
AS$
121*
2,0,
IF(
AS26>
AN26,0,1)))
=
IF(
AT26'="","",
AT26*
AS26*$
AK26)
=
IF(
AS27'="","",
IF(
AS27>
AS$
121*
2,0,
IF(
AS27>
AN27,0,1)))
=
IF(
AT27'="","",
AT27*
AS27*$
AK27)
=
IF(
AS28'="","",
IF(
AS28>
AS$
121*
2,0,
IF(
AS28>
AN28,0,1)))
=
IF(
AT28'="","",
AT28*
AS28*$
AK28)
=
IF(
AS29'="","",
IF(
AS29>
AS$
121*
2,0,
IF(
AS29>
AN29,0,1)))
=
IF(
AT29'="","",
AT29*
AS29*$
AK29)
=
IF(
AS30'="","",
IF(
AS30>
AS$
121*
2,0,
IF(
AS30>
AN30,0,1)))
=
IF(
AT30'="","",
AT30*
AS30*$
AK30)
=
IF(
AS31'="","",
IF(
AS31>
AS$
121*
2,0,
IF(
AS31>
AN31,0,1)))
=
IF(
AT31'="","",
AT31*
AS31*$
AK31)
=
IF(
AS32'="","",
IF(
AS32>
AS$
121*
2,0,
IF(
AS32>
AN32,0,1)))
=
IF(
AT32'="","",
AT32*
AS32*$
AK32)
=
IF(
AS33'="","",
IF(
AS33>
AS$
121*
2,0,
IF(
AS33>
AN33,0,1)))
=
IF(
AT33'="","",
AT33*
AS33*$
AK33)
=
IF(
AS34'="","",
IF(
AS34>
AS$
121*
2,0,
IF(
AS34>
AN34,0,1)))
=
IF(
AT34'="","",
AT34*
AS34*$
AK34)
=
IF(
AS35'="","",
IF(
AS35>
AS$
121*
2,0,
IF(
AS35>
AN35,0,1)))
=
IF(
AT35'="","",
AT35*
AS35*$
AK35)
=
IF(
AS36'="","",
IF(
AS36>
AS$
121*
2,0,
IF(
AS36>
AN36,0,1)))
=
IF(
AT36'="","",
AT36*
AS36*$
AK36)
=
IF(
AS37'="","",
IF(
AS37>
AS$
121*
2,0,
IF(
AS37>
AN37,0,1)))
=
IF(
AT37'="","",
AT37*
AS37*$
AK37)
=
IF(
AS38'="","",
IF(
AS38>
AS$
121*
2,0,
IF(
AS38>
AN38,0,1)))
=
IF(
AT38'="","",
AT38*
AS38*$
AK38)
=
IF(
AS39'="","",
IF(
AS39>
AS$
121*
2,0,
IF(
AS39>
AN39,0,1)))
=
IF(
AT39'="","",
AT39*
AS39*$
AK39)
=
IF(
AS40'="","",
IF(
AS40>
AS$
121*
2,0,
IF(
AS40>
AN40,0,1)))
=
IF(
AT40'="","",
AT40*
AS40*$
AK40)
=
IF(
AS41'="","",
IF(
AS41>
AS$
121*
2,0,
IF(
AS41>
AN41,0,1)))
=
IF(
AT41'="","",
AT41*
AS41*$
AK41)
=
IF(
AS42'="","",
IF(
AS42>
AS$
121*
2,0,
IF(
AS42>
AN42,0,1)))
=
IF(
AT42'="","",
AT42*
AS42*$
AK42)
=
IF(
AS43'="","",
IF(
AS43>
AS$
121*
2,0,
IF(
AS43>
AN43,0,1)))
=
IF(
AT43'="","",
AT43*
AS43*$
AK43)
=
IF(
AS44'="","",
IF(
AS44>
AS$
121*
2,0,
IF(
AS44>
AN44,0,1)))
=
IF(
AT44'="","",
AT44*
AS44*$
AK44)
=
IF(
AS45'="","",
IF(
AS45>
AS$
121*
2,0,
IF(
AS45>
AN45,0,1)))
=
IF(
AT45'="","",
AT45*
AS45*$
AK45)
=
IF(
AS46'="","",
IF(
AS46>
AS$
121*
2,0,
IF(
AS46>
AN46,0,1)))
=
IF(
AT46'="","",
AT46*
AS46*$
AK46)
=
IF(
AS47'="","",
IF(
AS47>
AS$
121*
2,0,
IF(
AS47>
AN47,0,1)))
=
IF(
AT47'="","",
AT47*
AS47*$
AK47)
=
IF(
AS48'="","",
IF(
AS48>
AS$
121*
2,0,
IF(
AS48>
AN48,0,1)))
=
IF(
AT48'="","",
AT48*
AS48*$
AK48)
=
IF(
AS49'="","",
IF(
AS49>
AS$
121*
2,0,
IF(
AS49>
AN49,0,1)))
=
IF(
AT49'="","",
AT49*
AS49*$
AK49)
=
IF(
AS50'="","",
IF(
AS50>
AS$
121*
2,0,
IF(
AS50>
AN50,0,1)))
=
IF(
AT50'="","",
AT50*
AS50*$
AK50)
=
IF(
AS51'="","",
IF(
AS51>
AS$
121*
2,0,
IF(
AS51>
AN51,0,1)))
=
IF(
AT51'="","",
AT51*
AS51*$
AK51)
=
IF(
AS52'="","",
IF(
AS52>
AS$
121*
2,0,
IF(
AS52>
AN52,0,1)))
=
IF(
AT52'="","",
AT52*
AS52*$
AK52)
=
IF(
AS53'="","",
IF(
AS53>
AS$
121*
2,0,
IF(
AS53>
AN53,0,1)))
=
IF(
AT53'="","",
AT53*
AS53*$
AK53)
=
IF(
AS54'="","",
IF(
AS54>
AS$
121*
2,0,
IF(
AS54>
AN54,0,1)))
=
IF(
AT54'="","",
AT54*
AS54*$
AK54)
=
IF(
AS55'="","",
IF(
AS55>
AS$
121*
2,0,
IF(
AS55>
AN55,0,1)))
=
IF(
AT55'="","",
AT55*
AS55*$
AK55)
=
IF(
AS56'="","",
IF(
AS56>
AS$
121*
2,0,
IF(
AS56>
AN56,0,1)))
=
IF(
AT56'="","",
AT56*
AS56*$
AK56)
=
IF(
AS57'="","",
IF(
AS57>
AS$
121*
2,0,
IF(
AS57>
AN57,0,1)))
=
IF(
AT57'="","",
AT57*
AS57*$
AK57)
=
IF(
AS58'="","",
IF(
AS58>
AS$
121*
2,0,
IF(
AS58>
AN58,0,1)))
=
IF(
AT58'="","",
AT58*
AS58*$
AK58)
=
IF(
AS59'="","",
IF(
AS59>
AS$
121*
2,0,
IF(
AS59>
AN59,0,1)))
=
IF(
AT59'="","",
AT59*
AS59*$
AK59)

February
14,
2003
60
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
C
D
E
F
G
H
I
J
K
L
M
Survey
Agency
State
Flow
No.
of
#
of
MFJS
Total
Number
(
mgd)
IU
433
Others
Regulated
Unregulated
Electroplating
Regulated
Unregulated
MP&
M
Sites
Categorical
GM
Non­
Cat.
G
M
#
of
Non­
Cat.
Oily
Waste
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
112
113
114
115
116
27
Virginia
Beach
Boat
Harbor
VA
12.5
17
2
0
4
2
4
3
2
=
SUM(
F60:
L60)
27
Virginia
Beach
Army
Base
VA
11.4
4
0
0
1
0
0
2
1
=
SUM(
F61:
L61)
27
Virginia
Beach
York
River
VA
10.4
12
0
0
5
1
1
3
2
=
SUM(
F62:
L62)
30
Minneapolis­
St
Paul
Metropolitan
MN
203.9
463
21
1
15
1
88
4
0
=
SUM(
F63:
L63)
30
ST.
Paul
Seneca
WWTP
MN
34.5
=
SUM(
F64:
L64)
30
ST.
Paul
Blue
Lake
WWTP
MN
24.3
=
SUM(
F65:
L65)
30
St.
Paul
Empire
WWTP
MN
8.0
15
0
0
0
0
2
0
0
=
SUM(
F66:
L66)
30
ST.
Paul
Stillwater
WWTP
MN
3.1
=
SUM(
F67:
L67)
30
St.
Paul
Cottage
Grove
WWTP
MN
2.1
=
SUM(
F68:
L68)
30
St.
Paul
Hasting
WWTP
MN
1.8
=
SUM(
F69:
L69)
30
St.
Paul
Rosemount
MN
0.7
=
SUM(
F70:
L70)
33
Unified
Sewerage
Agency
(
Durham)
OR
22.0
72
0
0
0
0
11
0
0
=
SUM(
F71:
L71)
33
USA
Rock
Creek
OR
29.9
55
0
0
0
0
12
0
0
=
SUM(
F72:
L72)
33
USA
Hillsboro
OR
4.6
13
0
0
0
0
3
0
0
=
SUM(
F73:
L73)
33
USA
Hillsboro
Forrest
Grove
OR
3.7
12
0
0
0
0
1
0
0
=
SUM(
F74:
L74)
34
Detroit
MI
620.0
2125
80
84
33
1328
134
25
322
=
SUM(
F75:
L75)
35
Kansas
City
Blue
River
MO
75.0
35
4
0
0
7
13
1
10
=
SUM(
F76:
L76)
35
Kansas
City
Birmingham
MO
20.0
4
1
0
0
1
0
0
2
=
SUM(
F77:
L77)
35
Kansas
City
Westside
MO
17.0
16
0
0
0
4
5
1
6
=
SUM(
F78:
L78)
35
Kansas
City
Todd
Creek
MO
1.4
2
2
0
0
0
0
0
0
=
SUM(
F79:
L79)
35
Kansas
City
Rocky
Branch
MO
0.7
=
SUM(
F80:
L80)
35
Kansas
CityFishing
River
MO
0.2
=
SUM(
F81:
L81)
35
KC
Northland
Mobile
Home
MO
0.1
=
SUM(
F82:
L82)
35
KC
Industrial
Park
MI
0.0
=
SUM(
F83:
L83)
36
Jacksonville
(
JEA)
FL
28.1
64
1
4
2
0
1
2
0
=
SUM(
F84:
L84)
36
Jacksonville
District
4
FL
11.8
7
2
1
0
0
0
1
0
=
SUM(
F85:
L85)
36
Jacksonville
District
3
FL
7.4
1
0
0
0
0
0
0
0
=
SUM(
F86:
L86)
36
Jacksonville
District
5
FL
5.6
1
1
0
0
0
0
0
0
=
SUM(
F87:
L87)
36
Jacksonville
District
2
FL
4.3
7
0
0
0
0
0
0
0
=
SUM(
F88:
L88)
40
New
Orleans
East
Bank
LA
95.2
1
1
0
0
0
0
0
0
=
SUM(
F89:
L89)
40
New
Orleans
West
Bank
LA
8.8
0
0
0
0
0
0
0
0
=
SUM(
F90:
L90)
43
Phoneix
­
91st
Ace.
AZ
139.0
120
23
10
0
7
33
6
19
=
SUM(
F91:
L91)
43
Phoenix
AZ
54.5
57
12
1
0
3
13
5
11
=
SUM(
F92:
L92)
45
City
of
Tampa
FL
50.0
80
4
12
0
30
7
0
5
=
SUM(
F93:
L93)
46
District
of
Columbia
DC
318.0
10,000
19
2
0
260
21
5
5
=
SUM(
F94:
L94)
52
OCSD
WWTP
#
2
CA
151.0
442
229
90
19
0
273
0
0
=
SUM(
F95:
L95)
52
Orange
County
Reclam
Plant
#
1
CA
90.0
53
NORSD
Southerly
WWTP
OH
106.7
581
33
17
113
0
56
30
0
=
SUM(
F97:
L97)
53
NORSD
Westerly
WWTP
OH
32.7
148
12
5
30
0
20
7
0
=
SUM(
F98:
L98)
53
NORSD
Easterly
WWTP
OH
108.0
220
11
16
47
0
38
12
0
=
SUM(
F99:
L99)
54
Akron
WPC
OH
72.0
55
4
0
0
5
19
0
1
=
SUM(
F100:
L100)
56
Atlanta
RM
Clayton
GA
90.0
8
0
7
40
5
5
60
=
SUM(
F101:
L101)
56
Atlanta
South
River
GA
40.0
=
SUM(
F102:
L102)
56
Atlanta
Utoy
Creek
GA
30.0
=
SUM(
F103:
L103)
57
MWRDGC­
Stickney
IL
780.0
941
38
20
20
0
95
768
0
=
SUM(
F104:
L104)/
3
57
MWRDGC­
Calumet
IL
265.0
193
4
16
8
0
4
161
0
=
SUM(
F105:
L105)/
3
57
MWRDGC­
Northside
IL
268.0
396
21
1
1
0
38
335
0
=
SUM(
F106:
L106)/
3
57
MWRDGC­
Kirie
IL
37.0
193
10
5
5
0
32
141
0
=
SUM(
F107:
L107)/
3
57
MWRDGC­
Egan
IL
26.0
50
4
1
0
0
3
42
0
=
SUM(
F108:
L108)/
3
57
MWRDGC­
Hanover
Park
IL
9.0
22
1
0
3
0
0
18
0
=
SUM(
F109:
L109)/
3
57
MWRDGC­
Lemont
IL
2.0
3
0
0
0
0
0
3
0
=
SUM(
F110:
L110)/
3
58
MWRA­
Boston­
Deer
Island
MA
601.4
1473
10
0
0
0
55
1
0
=
SUM(
F111:
L111)
58
MWRA­
Boston­
Clinton
MA
3.4
17
1
0
0
0
2
0
0
=
SUM(
F112:
L112)
59
Philadelphia­
Northeast
PA
196.0
88
12
0
2
0
33
1
0
=
SUM(
F113:
L113)
59
Philadelphia­
Southwest
PA
196.0
31
4
0
1
0
8
1
0
=
SUM(
F114:
L114)
59
Philadelphia­
Southeast
PA
93.0
16
1
0
0
0
4
1
0
=
SUM(
F115:
L115)
60
Nashville­
Central
TN
85.0
30
7
2
2
0
13
0
0
=
SUM(
F116:
L116)

February
14,
2003
61
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
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
112
113
114
115
116
27
Virginia
Beach
Boat
Harbor
27
Virginia
Beach
Army
Base
27
Virginia
Beach
York
River
30
Minneapolis­
St
Paul
Metropolitan
30
ST.
Paul
Seneca
WWTP
30
ST.
Paul
Blue
Lake
WWTP
30
St.
Paul
Empire
WWTP
30
ST.
Paul
Stillwater
WWTP
30
St.
Paul
Cottage
Grove
WWTP
30
St.
Paul
Hasting
WWTP
30
St.
Paul
Rosemount
33
Unified
Sewerage
Agency
(
Durham)
33
USA
Rock
Creek
33
USA
Hillsboro
33
USA
Hillsboro
Forrest
Grove
34
Detroit
35
Kansas
City
Blue
River
35
Kansas
City
Birmingham
35
Kansas
City
Westside
35
Kansas
City
Todd
Creek
35
Kansas
City
Rocky
Branch
35
Kansas
CityFishing
River
35
KC
Northland
Mobile
Home
35
KC
Industrial
Park
36
Jacksonville
(
JEA)
36
Jacksonville
District
4
36
Jacksonville
District
3
36
Jacksonville
District
5
36
Jacksonville
District
2
40
New
Orleans
East
Bank
40
New
Orleans
West
Bank
43
Phoneix
­
91st
Ace.
43
Phoenix
45
City
of
Tampa
46
District
of
Columbia
52
OCSD
WWTP
#
2
52
Orange
County
Reclam
Plant
#
1
53
NORSD
Southerly
WWTP
53
NORSD
Westerly
WWTP
53
NORSD
Easterly
WWTP
54
Akron
WPC
56
Atlanta
RM
Clayton
56
Atlanta
South
River
56
Atlanta
Utoy
Creek
57
MWRDGC­
Stickney
57
MWRDGC­
Calumet
57
MWRDGC­
Northside
57
MWRDGC­
Kirie
57
MWRDGC­
Egan
57
MWRDGC­
Hanover
Park
57
MWRDGC­
Lemont
58
MWRA­
Boston­
Deer
Island
58
MWRA­
Boston­
Clinton
59
Philadelphia­
Northeast
59
Philadelphia­
Southwest
59
Philadelphia­
Southeast
60
Nashville­
Central
N
O
P
Q
R
S
T
U
V
W
Implement
Yearly
Implement
Yearly
Hourly
Salary
Overhead
factor
Implement
Yearly
Implement
Total
Permitting
­
Labor
Hrs
Permitting
­
Costs
Labor
Rate
Analytical
Costs
Sampling
Costs
2,625
763
=
N63*
R63*(
1+
T63)
=
O63*
R63*(
1+
T63)
$
25.09
$
33.80
0.59
$
27,000.00
$
22,000.00
$
110,000.00
980
240
=
N71*
R71*(
1+
T71)
=
O71*
R71*(
1+
T71)
$
23.00
$
30.00
0.38
$
10,000.00
$
7,000.00
$
20,000.00
78,260
23,190
=
N75*
R75*(
1+
T75)
=
O75*
R75*(
1+
T75)
$
870,000.00
$
87,000.00
$
2,100,000.00
4,750
1,380
=
N76*
R76*(
1+
T76)
=
O76*
R76*(
1+
T76)
$
12.50
$
23.00
0.36
$
33,170.00
$
33,170.00
$
14,000.00
790
680
=
N77*
R76*(
1+
T77)
=
O77*
R76*(
1+
T77)

1,280
480
=
N84*
R84*(
1+
T84)
=
O84*
R84*(
1+
T84)
$
20.00
$
40.00
0.5
$
15,000.00
$
5,000.00
$
10,000.00
368
448
=
N89*
R89*(
1+
T89)
=
O89*
R89*(
1+
T89)
$
13.89
$
28.00
0.5
$
36.00
$
48.00
$
350.00
6,794
4,220
=
N91*
R91*(
1+
T91)
=
O91*
R91*(
1+
T91)
$
19.50
$
35.50
0.78
$
412,814.00
$
427,032.00
$
92,083.00
840
820
=
N93*
R93*(
1+
T93)
=
O93*
R93*(
1+
T93)
$
21.00
$
34.00
0.15
$
28,000.00
$
28,000.00
$
8,000.00
$
10,000
$
1,000
NA
NA
NA
$
50,000.00
$
50,000.00
$
20,000.00
28,330
10,730
=
N95*
R95*(
1+
T95)
=
O95*
R95*(
1+
T95)
$
30.00
$
42.00
0.33
$
200,000.00
$
100,000.00
$
135,000.00
16,482
7,914
=
N97*
R97*(
1+
T97)
=
O97*
R97*(
1+
T97)
$
21.00
$
28.00
0.5
$
179,037.00
$
84,037.00
$
115,824.00
464
104
=
N100*
R100*(
1+
T100)
=
O100*
R100*(
1+
T100)
$
19.73
$
27.05
0.5
=
1800*
29
=
1800*
29
=
720*
29
24,000
8,000
=
N101*
R101*(
1+
T101)
=
O101*
R101*(
1+
T101)
$
15.00
$
24.00
0.4
$
285,000.00
$
295,000.00
$
80,000.00
22,833
10,036
=
N104*
R104*(
T104)
=
O104*
R104*(
T104)
$
20.16
$
35.35
1.0817
$
1,030,900.00
$
1,030,900.00
$
95,160.00
9,435
9,435
$
25.05
$
31.19
0.804
$
68,325.18
$
68,325.18
$
120,060.00
411
258
=
N113*
R113*(
T113)
=
O113*
R113*(
T113)
$
22.00
$
32.00
4.52
=
562*
68
=
562*
68
=
372*
68
=
53*
33
=
37*
33
=
N116*
R116*(
1+
T116)
=
O116*
R116*(
1+
T116)
$
19.50
$
24.50
0.5
$
153,000.00
$
153,000.00
$
40,800.00
February
14,
2003
62
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
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
112
113
114
115
116
27
Virginia
Beach
Boat
Harbor
27
Virginia
Beach
Army
Base
27
Virginia
Beach
York
River
30
Minneapolis­
St
Paul
Metropolitan
30
ST.
Paul
Seneca
WWTP
30
ST.
Paul
Blue
Lake
WWTP
30
St.
Paul
Empire
WWTP
30
ST.
Paul
Stillwater
WWTP
30
St.
Paul
Cottage
Grove
WWTP
30
St.
Paul
Hasting
WWTP
30
St.
Paul
Rosemount
33
Unified
Sewerage
Agency
(
Durham)
33
USA
Rock
Creek
33
USA
Hillsboro
33
USA
Hillsboro
Forrest
Grove
34
Detroit
35
Kansas
City
Blue
River
35
Kansas
City
Birmingham
35
Kansas
City
Westside
35
Kansas
City
Todd
Creek
35
Kansas
City
Rocky
Branch
35
Kansas
CityFishing
River
35
KC
Northland
Mobile
Home
35
KC
Industrial
Park
36
Jacksonville
(
JEA)
36
Jacksonville
District
4
36
Jacksonville
District
3
36
Jacksonville
District
5
36
Jacksonville
District
2
40
New
Orleans
East
Bank
40
New
Orleans
West
Bank
43
Phoneix
­
91st
Ace.
43
Phoenix
45
City
of
Tampa
46
District
of
Columbia
52
OCSD
WWTP
#
2
52
Orange
County
Reclam
Plant
#
1
53
NORSD
Southerly
WWTP
53
NORSD
Westerly
WWTP
53
NORSD
Easterly
WWTP
54
Akron
WPC
56
Atlanta
RM
Clayton
56
Atlanta
South
River
56
Atlanta
Utoy
Creek
57
MWRDGC­
Stickney
57
MWRDGC­
Calumet
57
MWRDGC­
Northside
57
MWRDGC­
Kirie
57
MWRDGC­
Egan
57
MWRDGC­
Hanover
Park
57
MWRDGC­
Lemont
58
MWRA­
Boston­
Deer
Island
58
MWRA­
Boston­
Clinton
59
Philadelphia­
Northeast
59
Philadelphia­
Southwest
59
Philadelphia­
Southeast
60
Nashville­
Central
X
Y
Z
AA
AB
AC
AD
Yearly
Implement
Yearly
Implement
Yearly
Implement
Yearly
Sampling
Costs
Management
Salary
Hrs
Management
Overhead
Costs
Total
Costs
$
85,000.00
200
100
=
Y63*
S63*(
1+
T63)
=
Z63*
S63*(
1+
T63)
=
P63+
U63+
W63+
AA63
=
Q63+
V63+
X63+
AB63
$
10,000.00
400
400
=
Y71*
S71*(
1+
T71)
=
Z71*
S71*(
1+
T71)
=
P71+
U71+
W71+
AA71
=
Q71+
V71+
X71+
AB71
$
1,050,000.00
$
5,650,000.00
$
816,000.00
=
P75+
U75+
W75+
AA75
=
Q75+
V75+
X75+
AB75
$
1,000.00
4,750
1,380
=
Y76*
S76*(
1+
T76)
=
Z76*
S76*(
1+
T76)
=
P76+
U76+
W76+
AA76+
P77
=
Q76+
V76+
X76+
AB76+
Q77
$
5,000.00
480
120
=
Y84*
S84*(
1+
T84)
=
Z84*
S84*(
1+
T84)
=
P84+
U84+
W84+
AA84
=
Q84+
V84+
X84+
AB84
$
500.00
36
48
=
Y89*
S89*(
1+
T89)
=
Z89*
S89*(
1+
T89)
=
P89+
U89+
W89+
AA89
=
Q89+
V89+
X89+
AB89
$
96,159.00
260
250
=
Y91*
S91*(
1+
T91)
=
Z91*
S91*(
1+
T91)
=
P91+
U91+
W91+
AA91
=
Q91+
V91+
X91+
AB91
$
8,000.00
250
200
=
Y93*
S93*(
1+
T93)
=
Z93*
S93*(
1+
T93)
=
P93+
U93+
W93+
AA93
=
Q93+
V93+
X93+
AB93
$
20,000.00
NA
NA
$
25,000.00
$
25,000.00
=
P94+
U94+
W94+
AA94
=
Q94+
V94+
X94+
AB94
$
68,000.00
$
50,000.00
$
25,000.00
=
P95+
U95+
W95+
AA95
=
Q95+
V95+
X95+
AB95
$
120,456.00
1,440
1,440
=
Y97*
S97*(
1+
T97)
=
Z97*
S97*(
1+
T97)
=
P97+
U97+
W97+
AA97
=
Q97+
V97+
X97+
AB97
=
720*
29
84
72
=
Y100*
S100*(
1+
T100)
=
Z100*
S100*(
1+
T100)
=
P100+
U100+
W100+
AA100
=
Q100+
V100+
X100+
AB100
$
83,000.00
7,440
7,440
=
Y101*
S101*(
1+
T101)
=
Z101*
S101*(
1+
T101)
=
P101+
U101+
W101+
AA101
=
Q101+
V101+
X101+
AB101
$
95,160.00
1,500
750
=
Y104*
S104*(
T104)
=
Z104*
S104*(
T104)
=
P104+
U104+
W104+
AA104
=
Q104+
V104+
X104+
AB104
$
129,720.00
202
202
=
Y111*
S111*(
1+
T111)
=
Z111*
S111*(
1+
T111)
=
P111+
U111+
W111+
AA111
=
Q111+
V111+
X111+
AB111
=
372*
68
40
40
=
Y113*
S113*(
T113)
=
Z113*
S113*(
T113)
=
P113+
U113+
W113+
AA113
=
Q113+
V113+
X113+
AB113
$
40,800.00
135
60
=
Y116*
S116*(
1+
T116)
=
Z116*
S116*(
1+
T116)
=
P116+
U116+
W116+
AA116
=
Q116+
V116+
X116+
AB116
February
14,
2003
63
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
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
112
113
114
115
116
27
Virginia
Beach
Boat
Harbor
27
Virginia
Beach
Army
Base
27
Virginia
Beach
York
River
30
Minneapolis­
St
Paul
Metropolitan
30
ST.
Paul
Seneca
WWTP
30
ST.
Paul
Blue
Lake
WWTP
30
St.
Paul
Empire
WWTP
30
ST.
Paul
Stillwater
WWTP
30
St.
Paul
Cottage
Grove
WWTP
30
St.
Paul
Hasting
WWTP
30
St.
Paul
Rosemount
33
Unified
Sewerage
Agency
(
Durham)
33
USA
Rock
Creek
33
USA
Hillsboro
33
USA
Hillsboro
Forrest
Grove
34
Detroit
35
Kansas
City
Blue
River
35
Kansas
City
Birmingham
35
Kansas
City
Westside
35
Kansas
City
Todd
Creek
35
Kansas
City
Rocky
Branch
35
Kansas
CityFishing
River
35
KC
Northland
Mobile
Home
35
KC
Industrial
Park
36
Jacksonville
(
JEA)
36
Jacksonville
District
4
36
Jacksonville
District
3
36
Jacksonville
District
5
36
Jacksonville
District
2
40
New
Orleans
East
Bank
40
New
Orleans
West
Bank
43
Phoneix
­
91st
Ace.
43
Phoenix
45
City
of
Tampa
46
District
of
Columbia
52
OCSD
WWTP
#
2
52
Orange
County
Reclam
Plant
#
1
53
NORSD
Southerly
WWTP
53
NORSD
Westerly
WWTP
53
NORSD
Easterly
WWTP
54
Akron
WPC
56
Atlanta
RM
Clayton
56
Atlanta
South
River
56
Atlanta
Utoy
Creek
57
MWRDGC­
Stickney
57
MWRDGC­
Calumet
57
MWRDGC­
Northside
57
MWRDGC­
Kirie
57
MWRDGC­
Egan
57
MWRDGC­
Hanover
Park
57
MWRDGC­
Lemont
58
MWRA­
Boston­
Deer
Island
58
MWRA­
Boston­
Clinton
59
Philadelphia­
Northeast
59
Philadelphia­
Southwest
59
Philadelphia­
Southeast
60
Nashville­
Central
AE
AF
Implement
Yearly
Permitting
Costs
Per
Facility
=
P63/
132
=
Q63/
132
=
P71/
27
=
Q71/
27
=
P76/
57
=
Q76/
57
=
P84/
15
=
Q84/
15
=
P89/
M89
=
Q89/
M89
=
P91/
143
=
Q91/
143
=
P93/
M93
=
Q93/
M93
=
P94/
M94
=
Q94/
M94
=
P95/
M95
=
Q95/
M95
=
P97/
447
=
Q97/
447
=
P100/
M100
=
Q100/
M100
=
P101/
M101
=
Q101/
M101
=
P104/
599
=
Q104/
599
=
P113/
68
=
Q113/
68
=
P116/
33
=
Q116/
33
February
14,
2003
64
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
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
112
113
114
115
116
27
Virginia
Beach
Boat
Harbor
27
Virginia
Beach
Army
Base
27
Virginia
Beach
York
River
30
Minneapolis­
St
Paul
Metropolitan
30
ST.
Paul
Seneca
WWTP
30
ST.
Paul
Blue
Lake
WWTP
30
St.
Paul
Empire
WWTP
30
ST.
Paul
Stillwater
WWTP
30
St.
Paul
Cottage
Grove
WWTP
30
St.
Paul
Hasting
WWTP
30
St.
Paul
Rosemount
33
Unified
Sewerage
Agency
(
Durham)
33
USA
Rock
Creek
33
USA
Hillsboro
33
USA
Hillsboro
Forrest
Grove
34
Detroit
35
Kansas
City
Blue
River
35
Kansas
City
Birmingham
35
Kansas
City
Westside
35
Kansas
City
Todd
Creek
35
Kansas
City
Rocky
Branch
35
Kansas
CityFishing
River
35
KC
Northland
Mobile
Home
35
KC
Industrial
Park
36
Jacksonville
(
JEA)
36
Jacksonville
District
4
36
Jacksonville
District
3
36
Jacksonville
District
5
36
Jacksonville
District
2
40
New
Orleans
East
Bank
40
New
Orleans
West
Bank
43
Phoneix
­
91st
Ace.
43
Phoenix
45
City
of
Tampa
46
District
of
Columbia
52
OCSD
WWTP
#
2
52
Orange
County
Reclam
Plant
#
1
53
NORSD
Southerly
WWTP
53
NORSD
Westerly
WWTP
53
NORSD
Easterly
WWTP
54
Akron
WPC
56
Atlanta
RM
Clayton
56
Atlanta
South
River
56
Atlanta
Utoy
Creek
57
MWRDGC­
Stickney
57
MWRDGC­
Calumet
57
MWRDGC­
Northside
57
MWRDGC­
Kirie
57
MWRDGC­
Egan
57
MWRDGC­
Hanover
Park
57
MWRDGC­
Lemont
58
MWRA­
Boston­
Deer
Island
58
MWRA­
Boston­
Clinton
59
Philadelphia­
Northeast
59
Philadelphia­
Southwest
59
Philadelphia­
Southeast
60
Nashville­
Central
AG
AH
AI
Implement
Yearly
MP&
M
Sites
per
Program
Total
Costs
Per
Facility
=
IF(
OR(
A60'=
A59,
M60'=""),"",
SUMIF($
A$
3:$
A$
120,
A60,$
M$
3:$
M$
120))
=
IF(
OR(
A61'=
A60,
M61'=""),"",
SUMIF($
A$
3:$
A$
120,
A61,$
M$
3:$
M$
120))
=
IF(
OR(
A62'=
A61,
M62'=""),"",
SUMIF($
A$
3:$
A$
120,
A62,$
M$
3:$
M$
120))
=
AC63/
132
=
AD63/
132
=
IF(
OR(
A63'=
A62,
M63'=""),"",
SUMIF($
A$
3:$
A$
120,
A63,$
M$
3:$
M$
120))
=
IF(
OR(
A64'=
A63,
M64'=""),"",
SUMIF($
A$
3:$
A$
120,
A64,$
M$
3:$
M$
120))
=
IF(
OR(
A65'=
A64,
M65'=""),"",
SUMIF($
A$
3:$
A$
120,
A65,$
M$
3:$
M$
120))
=
IF(
OR(
A66'=
A65,
M66'=""),"",
SUMIF($
A$
3:$
A$
120,
A66,$
M$
3:$
M$
120))
=
IF(
OR(
A67'=
A66,
M67'=""),"",
SUMIF($
A$
3:$
A$
120,
A67,$
M$
3:$
M$
120))
=
IF(
OR(
A68'=
A67,
M68'=""),"",
SUMIF($
A$
3:$
A$
120,
A68,$
M$
3:$
M$
120))
=
IF(
OR(
A69'=
A68,
M69'=""),"",
SUMIF($
A$
3:$
A$
120,
A69,$
M$
3:$
M$
120))
=
IF(
OR(
A70'=
A69,
M70'=""),"",
SUMIF($
A$
3:$
A$
120,
A70,$
M$
3:$
M$
120))
=
AC71/
27
=
AD71/
27
=
IF(
OR(
A71'=
A70,
M71'=""),"",
SUMIF($
A$
3:$
A$
120,
A71,$
M$
3:$
M$
120))
=
IF(
OR(
A72'=
A71,
M72'=""),"",
SUMIF($
A$
3:$
A$
120,
A72,$
M$
3:$
M$
120))
=
IF(
OR(
A73'=
A72,
M73'=""),"",
SUMIF($
A$
3:$
A$
120,
A73,$
M$
3:$
M$
120))
=
IF(
OR(
A74'=
A73,
M74'=""),"",
SUMIF($
A$
3:$
A$
120,
A74,$
M$
3:$
M$
120))
=
AC75/
M75
=
AD75/
M75
=
IF(
OR(
A75'=
A74,
M75'=""),"",
SUMIF($
A$
3:$
A$
120,
A75,$
M$
3:$
M$
120))
=
AC76/
57
=
AD76/
57
=
IF(
OR(
A76'=
A75,
M76'=""),"",
SUMIF($
A$
3:$
A$
120,
A76,$
M$
3:$
M$
120))
=
IF(
OR(
A77'=
A76,
M77'=""),"",
SUMIF($
A$
3:$
A$
120,
A77,$
M$
3:$
M$
120))
=
IF(
OR(
A78'=
A77,
M78'=""),"",
SUMIF($
A$
3:$
A$
120,
A78,$
M$
3:$
M$
120))
=
IF(
OR(
A79'=
A78,
M79'=""),"",
SUMIF($
A$
3:$
A$
120,
A79,$
M$
3:$
M$
120))
=
IF(
OR(
A80'=
A79,
M80'=""),"",
SUMIF($
A$
3:$
A$
120,
A80,$
M$
3:$
M$
120))
=
IF(
OR(
A81'=
A80,
M81'=""),"",
SUMIF($
A$
3:$
A$
120,
A81,$
M$
3:$
M$
120))
=
IF(
OR(
A82'=
A81,
M82'=""),"",
SUMIF($
A$
3:$
A$
120,
A82,$
M$
3:$
M$
120))
=
IF(
OR(
A83'=
A82,
M83'=""),"",
SUMIF($
A$
3:$
A$
120,
A83,$
M$
3:$
M$
120))
=
AC84/
15
=
AD84/
15
=
IF(
OR(
A84'=
A83,
M84'=""),"",
SUMIF($
A$
3:$
A$
120,
A84,$
M$
3:$
M$
120))
=
IF(
OR(
A85'=
A84,
M85'=""),"",
SUMIF($
A$
3:$
A$
120,
A85,$
M$
3:$
M$
120))
=
IF(
OR(
A86'=
A85,
M86'=""),"",
SUMIF($
A$
3:$
A$
120,
A86,$
M$
3:$
M$
120))
=
IF(
OR(
A87'=
A86,
M87'=""),"",
SUMIF($
A$
3:$
A$
120,
A87,$
M$
3:$
M$
120))
=
IF(
OR(
A88'=
A87,
M88'=""),"",
SUMIF($
A$
3:$
A$
120,
A88,$
M$
3:$
M$
120))
=
AC89/
M89
=
AD89/
M89
=
IF(
OR(
A89'=
A88,
M89'=""),"",
SUMIF($
A$
3:$
A$
120,
A89,$
M$
3:$
M$
120))
=
IF(
OR(
A90'=
A89,
M90'=""),"",
SUMIF($
A$
3:$
A$
120,
A90,$
M$
3:$
M$
120))
=
AC91/
143
=
AD91/
143
=
IF(
OR(
A91'=
A90,
M91'=""),"",
SUMIF($
A$
3:$
A$
120,
A91,$
M$
3:$
M$
120))
=
IF(
OR(
A92'=
A91,
M92'=""),"",
SUMIF($
A$
3:$
A$
120,
A92,$
M$
3:$
M$
120))
=
AC93/
M93
=
AD93/
M93
=
IF(
OR(
A93'=
A92,
M93'=""),"",
SUMIF($
A$
3:$
A$
120,
A93,$
M$
3:$
M$
120))
=
AC94/
M94
=
AD94/
M94
=
IF(
OR(
A94'=
A93,
M94'=""),"",
SUMIF($
A$
3:$
A$
120,
A94,$
M$
3:$
M$
120))
=
AC95/
M95
=
AD95/
M95
=
IF(
OR(
A95'=
A94,
M95'=""),"",
SUMIF($
A$
3:$
A$
120,
A95,$
M$
3:$
M$
120))
=
IF(
OR(
A96'=
A95,
M96'=""),"",
SUMIF($
A$
3:$
A$
120,
A96,$
M$
3:$
M$
120))
=
AC97/
447
=
AD97/
447
=
IF(
OR(
A97'=
A96,
M97'=""),"",
SUMIF($
A$
3:$
A$
120,
A97,$
M$
3:$
M$
120))
=
IF(
OR(
A98'=
A97,
M98'=""),"",
SUMIF($
A$
3:$
A$
120,
A98,$
M$
3:$
M$
120))
=
IF(
OR(
A99'=
A98,
M99'=""),"",
SUMIF($
A$
3:$
A$
120,
A99,$
M$
3:$
M$
120))
=
AC100/
M100
=
AD100/
M100
=
IF(
OR(
A100'=
A99,
M100'=""),"",
SUMIF($
A$
3:$
A$
120,
A100,$
M$
3:$
M$
120))
=
AC101/
M101
=
AD101/
M101
=
IF(
OR(
A101'=
A100,
M101'=""),"",
SUMIF($
A$
3:$
A$
120,
A101,$
M$
3:$
M$
120))
=
IF(
OR(
A102'=
A101,
M102'=""),"",
SUMIF($
A$
3:$
A$
120,
A102,$
M$
3:$
M$
120))
=
IF(
OR(
A103'=
A102,
M103'=""),"",
SUMIF($
A$
3:$
A$
120,
A103,$
M$
3:$
M$
120))
=
AC104/
599
=
AD104/
599
=
IF(
OR(
A104'=
A103,
M104'=""),"",
SUMIF($
A$
3:$
A$
120,
A104,$
M$
3:$
M$
120))
=
IF(
OR(
A105'=
A104,
M105'=""),"",
SUMIF($
A$
3:$
A$
120,
A105,$
M$
3:$
M$
120))
=
IF(
OR(
A106'=
A105,
M106'=""),"",
SUMIF($
A$
3:$
A$
120,
A106,$
M$
3:$
M$
120))
=
IF(
OR(
A107'=
A106,
M107'=""),"",
SUMIF($
A$
3:$
A$
120,
A107,$
M$
3:$
M$
120))
=
IF(
OR(
A108'=
A107,
M108'=""),"",
SUMIF($
A$
3:$
A$
120,
A108,$
M$
3:$
M$
120))
=
IF(
OR(
A109'=
A108,
M109'=""),"",
SUMIF($
A$
3:$
A$
120,
A109,$
M$
3:$
M$
120))
=
IF(
OR(
A110'=
A109,
M110'=""),"",
SUMIF($
A$
3:$
A$
120,
A110,$
M$
3:$
M$
120))
=
AC111/
69
=
AD111/
69
=
IF(
OR(
A111'=
A110,
M111'=""),"",
SUMIF($
A$
3:$
A$
120,
A111,$
M$
3:$
M$
120))
=
IF(
OR(
A112'=
A111,
M112'=""),"",
SUMIF($
A$
3:$
A$
120,
A112,$
M$
3:$
M$
120))
=
AC113/
68
=
AD113/
68
=
IF(
OR(
A113'=
A112,
M113'=""),"",
SUMIF($
A$
3:$
A$
120,
A113,$
M$
3:$
M$
120))
=
IF(
OR(
A114'=
A113,
M114'=""),"",
SUMIF($
A$
3:$
A$
120,
A114,$
M$
3:$
M$
120))
=
IF(
OR(
A115'=
A114,
M115'=""),"",
SUMIF($
A$
3:$
A$
120,
A115,$
M$
3:$
M$
120))
=
AC116/
33
=
AD116/
33
=
IF(
OR(
A116'=
A115,
M116'=""),"",
SUMIF($
A$
3:$
A$
120,
A116,$
M$
3:$
M$
120))

February
14,
2003
65
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
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
112
113
114
115
116
27
Virginia
Beach
Boat
Harbor
27
Virginia
Beach
Army
Base
27
Virginia
Beach
York
River
30
Minneapolis­
St
Paul
Metropolitan
30
ST.
Paul
Seneca
WWTP
30
ST.
Paul
Blue
Lake
WWTP
30
St.
Paul
Empire
WWTP
30
ST.
Paul
Stillwater
WWTP
30
St.
Paul
Cottage
Grove
WWTP
30
St.
Paul
Hasting
WWTP
30
St.
Paul
Rosemount
33
Unified
Sewerage
Agency
(
Durham)
33
USA
Rock
Creek
33
USA
Hillsboro
33
USA
Hillsboro
Forrest
Grove
34
Detroit
35
Kansas
City
Blue
River
35
Kansas
City
Birmingham
35
Kansas
City
Westside
35
Kansas
City
Todd
Creek
35
Kansas
City
Rocky
Branch
35
Kansas
CityFishing
River
35
KC
Northland
Mobile
Home
35
KC
Industrial
Park
36
Jacksonville
(
JEA)
36
Jacksonville
District
4
36
Jacksonville
District
3
36
Jacksonville
District
5
36
Jacksonville
District
2
40
New
Orleans
East
Bank
40
New
Orleans
West
Bank
43
Phoneix
­
91st
Ace.
43
Phoenix
45
City
of
Tampa
46
District
of
Columbia
52
OCSD
WWTP
#
2
52
Orange
County
Reclam
Plant
#
1
53
NORSD
Southerly
WWTP
53
NORSD
Westerly
WWTP
53
NORSD
Easterly
WWTP
54
Akron
WPC
56
Atlanta
RM
Clayton
56
Atlanta
South
River
56
Atlanta
Utoy
Creek
57
MWRDGC­
Stickney
57
MWRDGC­
Calumet
57
MWRDGC­
Northside
57
MWRDGC­
Kirie
57
MWRDGC­
Egan
57
MWRDGC­
Hanover
Park
57
MWRDGC­
Lemont
58
MWRA­
Boston­
Deer
Island
58
MWRA­
Boston­
Clinton
59
Philadelphia­
Northeast
59
Philadelphia­
Southwest
59
Philadelphia­
Southeast
60
Nashville­
Central
AJ
AK
Loaded
Hourly
Rate
Loaded
Salary
Rate
=
IF(
OR(
R60'="",
R60'="
NA"),"",
R60*(
1+$
T60))
=
IF(
OR(
S60'="",
S60'="
NA"),"",
S60*(
1+$
T60))
=
IF(
OR(
R61'="",
R61'="
NA"),"",
R61*(
1+$
T61))
=
IF(
OR(
S61'="",
S61'="
NA"),"",
S61*(
1+$
T61))
=
IF(
OR(
R62'="",
R62'="
NA"),"",
R62*(
1+$
T62))
=
IF(
OR(
S62'="",
S62'="
NA"),"",
S62*(
1+$
T62))
=
IF(
OR(
R63'="",
R63'="
NA"),"",
R63*(
1+$
T63))
=
IF(
OR(
S63'="",
S63'="
NA"),"",
S63*(
1+$
T63))
=
IF(
OR(
R64'="",
R64'="
NA"),"",
R64*(
1+$
T64))
=
IF(
OR(
S64'="",
S64'="
NA"),"",
S64*(
1+$
T64))
=
IF(
OR(
R65'="",
R65'="
NA"),"",
R65*(
1+$
T65))
=
IF(
OR(
S65'="",
S65'="
NA"),"",
S65*(
1+$
T65))
=
IF(
OR(
R66'="",
R66'="
NA"),"",
R66*(
1+$
T66))
=
IF(
OR(
S66'="",
S66'="
NA"),"",
S66*(
1+$
T66))
=
IF(
OR(
R67'="",
R67'="
NA"),"",
R67*(
1+$
T67))
=
IF(
OR(
S67'="",
S67'="
NA"),"",
S67*(
1+$
T67))
=
IF(
OR(
R68'="",
R68'="
NA"),"",
R68*(
1+$
T68))
=
IF(
OR(
S68'="",
S68'="
NA"),"",
S68*(
1+$
T68))
=
IF(
OR(
R69'="",
R69'="
NA"),"",
R69*(
1+$
T69))
=
IF(
OR(
S69'="",
S69'="
NA"),"",
S69*(
1+$
T69))
=
IF(
OR(
R70'="",
R70'="
NA"),"",
R70*(
1+$
T70))
=
IF(
OR(
S70'="",
S70'="
NA"),"",
S70*(
1+$
T70))
=
IF(
OR(
R71'="",
R71'="
NA"),"",
R71*(
1+$
T71))
=
IF(
OR(
S71'="",
S71'="
NA"),"",
S71*(
1+$
T71))
=
IF(
OR(
R72'="",
R72'="
NA"),"",
R72*(
1+$
T72))
=
IF(
OR(
S72'="",
S72'="
NA"),"",
S72*(
1+$
T72))
=
IF(
OR(
R73'="",
R73'="
NA"),"",
R73*(
1+$
T73))
=
IF(
OR(
S73'="",
S73'="
NA"),"",
S73*(
1+$
T73))
=
IF(
OR(
R74'="",
R74'="
NA"),"",
R74*(
1+$
T74))
=
IF(
OR(
S74'="",
S74'="
NA"),"",
S74*(
1+$
T74))
=
IF(
OR(
R75'="",
R75'="
NA"),"",
R75*(
1+$
T75))
=
IF(
OR(
S75'="",
S75'="
NA"),"",
S75*(
1+$
T75))
=
IF(
OR(
R76'="",
R76'="
NA"),"",
R76*(
1+$
T76))
=
IF(
OR(
S76'="",
S76'="
NA"),"",
S76*(
1+$
T76))
=
IF(
OR(
R77'="",
R77'="
NA"),"",
R77*(
1+$
T77))
=
IF(
OR(
S77'="",
S77'="
NA"),"",
S77*(
1+$
T77))
=
IF(
OR(
R78'="",
R78'="
NA"),"",
R78*(
1+$
T78))
=
IF(
OR(
S78'="",
S78'="
NA"),"",
S78*(
1+$
T78))
=
IF(
OR(
R79'="",
R79'="
NA"),"",
R79*(
1+$
T79))
=
IF(
OR(
S79'="",
S79'="
NA"),"",
S79*(
1+$
T79))
=
IF(
OR(
R80'="",
R80'="
NA"),"",
R80*(
1+$
T80))
=
IF(
OR(
S80'="",
S80'="
NA"),"",
S80*(
1+$
T80))
=
IF(
OR(
R81'="",
R81'="
NA"),"",
R81*(
1+$
T81))
=
IF(
OR(
S81'="",
S81'="
NA"),"",
S81*(
1+$
T81))
=
IF(
OR(
R82'="",
R82'="
NA"),"",
R82*(
1+$
T82))
=
IF(
OR(
S82'="",
S82'="
NA"),"",
S82*(
1+$
T82))
=
IF(
OR(
R83'="",
R83'="
NA"),"",
R83*(
1+$
T83))
=
IF(
OR(
S83'="",
S83'="
NA"),"",
S83*(
1+$
T83))
=
IF(
OR(
R84'="",
R84'="
NA"),"",
R84*(
1+$
T84))
=
IF(
OR(
S84'="",
S84'="
NA"),"",
S84*(
1+$
T84))
=
IF(
OR(
R85'="",
R85'="
NA"),"",
R85*(
1+$
T85))
=
IF(
OR(
S85'="",
S85'="
NA"),"",
S85*(
1+$
T85))
=
IF(
OR(
R86'="",
R86'="
NA"),"",
R86*(
1+$
T86))
=
IF(
OR(
S86'="",
S86'="
NA"),"",
S86*(
1+$
T86))
=
IF(
OR(
R87'="",
R87'="
NA"),"",
R87*(
1+$
T87))
=
IF(
OR(
S87'="",
S87'="
NA"),"",
S87*(
1+$
T87))
=
IF(
OR(
R88'="",
R88'="
NA"),"",
R88*(
1+$
T88))
=
IF(
OR(
S88'="",
S88'="
NA"),"",
S88*(
1+$
T88))
=
IF(
OR(
R89'="",
R89'="
NA"),"",
R89*(
1+$
T89))
=
IF(
OR(
S89'="",
S89'="
NA"),"",
S89*(
1+$
T89))
=
IF(
OR(
R90'="",
R90'="
NA"),"",
R90*(
1+$
T90))
=
IF(
OR(
S90'="",
S90'="
NA"),"",
S90*(
1+$
T90))
=
IF(
OR(
R91'="",
R91'="
NA"),"",
R91*(
1+$
T91))
=
IF(
OR(
S91'="",
S91'="
NA"),"",
S91*(
1+$
T91))
=
IF(
OR(
R92'="",
R92'="
NA"),"",
R92*(
1+$
T92))
=
IF(
OR(
S92'="",
S92'="
NA"),"",
S92*(
1+$
T92))
=
IF(
OR(
R93'="",
R93'="
NA"),"",
R93*(
1+$
T93))
=
IF(
OR(
S93'="",
S93'="
NA"),"",
S93*(
1+$
T93))
=
IF(
OR(
R94'="",
R94'="
NA"),"",
R94*(
1+$
T94))
=
IF(
OR(
S94'="",
S94'="
NA"),"",
S94*(
1+$
T94))
=
IF(
OR(
R95'="",
R95'="
NA"),"",
R95*(
1+$
T95))
=
IF(
OR(
S95'="",
S95'="
NA"),"",
S95*(
1+$
T95))
=
IF(
OR(
R96'="",
R96'="
NA"),"",
R96*(
1+$
T96))
=
IF(
OR(
S96'="",
S96'="
NA"),"",
S96*(
1+$
T96))
=
IF(
OR(
R97'="",
R97'="
NA"),"",
R97*(
1+$
T97))
=
IF(
OR(
S97'="",
S97'="
NA"),"",
S97*(
1+$
T97))
=
IF(
OR(
R98'="",
R98'="
NA"),"",
R98*(
1+$
T98))
=
IF(
OR(
S98'="",
S98'="
NA"),"",
S98*(
1+$
T98))
=
IF(
OR(
R99'="",
R99'="
NA"),"",
R99*(
1+$
T99))
=
IF(
OR(
S99'="",
S99'="
NA"),"",
S99*(
1+$
T99))
=
IF(
OR(
R100'="",
R100'="
NA"),"",
R100*(
1+$
T100))
=
IF(
OR(
S100'="",
S100'="
NA"),"",
S100*(
1+$
T100))
=
IF(
OR(
R101'="",
R101'="
NA"),"",
R101*(
1+$
T101))
=
IF(
OR(
S101'="",
S101'="
NA"),"",
S101*(
1+$
T101))
=
IF(
OR(
R102'="",
R102'="
NA"),"",
R102*(
1+$
T102))
=
IF(
OR(
S102'="",
S102'="
NA"),"",
S102*(
1+$
T102))
=
IF(
OR(
R103'="",
R103'="
NA"),"",
R103*(
1+$
T103))
=
IF(
OR(
S103'="",
S103'="
NA"),"",
S103*(
1+$
T103))
=
IF(
OR(
R104'="",
R104'="
NA"),"",
R104*(
1+$
T104))
=
IF(
OR(
S104'="",
S104'="
NA"),"",
S104*(
1+$
T104))
=
IF(
OR(
R105'="",
R105'="
NA"),"",
R105*(
1+$
T105))
=
IF(
OR(
S105'="",
S105'="
NA"),"",
S105*(
1+$
T105))
=
IF(
OR(
R106'="",
R106'="
NA"),"",
R106*(
1+$
T106))
=
IF(
OR(
S106'="",
S106'="
NA"),"",
S106*(
1+$
T106))
=
IF(
OR(
R107'="",
R107'="
NA"),"",
R107*(
1+$
T107))
=
IF(
OR(
S107'="",
S107'="
NA"),"",
S107*(
1+$
T107))
=
IF(
OR(
R108'="",
R108'="
NA"),"",
R108*(
1+$
T108))
=
IF(
OR(
S108'="",
S108'="
NA"),"",
S108*(
1+$
T108))
=
IF(
OR(
R109'="",
R109'="
NA"),"",
R109*(
1+$
T109))
=
IF(
OR(
S109'="",
S109'="
NA"),"",
S109*(
1+$
T109))
=
IF(
OR(
R110'="",
R110'="
NA"),"",
R110*(
1+$
T110))
=
IF(
OR(
S110'="",
S110'="
NA"),"",
S110*(
1+$
T110))
=
IF(
OR(
R111'="",
R111'="
NA"),"",
R111*(
1+$
T111))
=
IF(
OR(
S111'="",
S111'="
NA"),"",
S111*(
1+$
T111))
=
IF(
OR(
R112'="",
R112'="
NA"),"",
R112*(
1+$
T112))
=
IF(
OR(
S112'="",
S112'="
NA"),"",
S112*(
1+$
T112))
=
IF(
OR(
R113'="",
R113'="
NA"),"",
R113*(
1+$
T113))
=
IF(
OR(
S113'="",
S113'="
NA"),"",
S113*(
1+$
T113))
=
IF(
OR(
R114'="",
R114'="
NA"),"",
R114*(
1+$
T114))
=
IF(
OR(
S114'="",
S114'="
NA"),"",
S114*(
1+$
T114))
=
IF(
OR(
R115'="",
R115'="
NA"),"",
R115*(
1+$
T115))
=
IF(
OR(
S115'="",
S115'="
NA"),"",
S115*(
1+$
T115))
=
IF(
OR(
R116'="",
R116'="
NA"),"",
R116*(
1+$
T116))
=
IF(
OR(
S116'="",
S116'="
NA"),"",
S116*(
1+$
T116))

February
14,
2003
66
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
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
112
113
114
115
116
27
Virginia
Beach
Boat
Harbor
27
Virginia
Beach
Army
Base
27
Virginia
Beach
York
River
30
Minneapolis­
St
Paul
Metropolitan
30
ST.
Paul
Seneca
WWTP
30
ST.
Paul
Blue
Lake
WWTP
30
St.
Paul
Empire
WWTP
30
ST.
Paul
Stillwater
WWTP
30
St.
Paul
Cottage
Grove
WWTP
30
St.
Paul
Hasting
WWTP
30
St.
Paul
Rosemount
33
Unified
Sewerage
Agency
(
Durham)
33
USA
Rock
Creek
33
USA
Hillsboro
33
USA
Hillsboro
Forrest
Grove
34
Detroit
35
Kansas
City
Blue
River
35
Kansas
City
Birmingham
35
Kansas
City
Westside
35
Kansas
City
Todd
Creek
35
Kansas
City
Rocky
Branch
35
Kansas
CityFishing
River
35
KC
Northland
Mobile
Home
35
KC
Industrial
Park
36
Jacksonville
(
JEA)
36
Jacksonville
District
4
36
Jacksonville
District
3
36
Jacksonville
District
5
36
Jacksonville
District
2
40
New
Orleans
East
Bank
40
New
Orleans
West
Bank
43
Phoneix
­
91st
Ace.
43
Phoenix
45
City
of
Tampa
46
District
of
Columbia
52
OCSD
WWTP
#
2
52
Orange
County
Reclam
Plant
#
1
53
NORSD
Southerly
WWTP
53
NORSD
Westerly
WWTP
53
NORSD
Easterly
WWTP
54
Akron
WPC
56
Atlanta
RM
Clayton
56
Atlanta
South
River
56
Atlanta
Utoy
Creek
57
MWRDGC­
Stickney
57
MWRDGC­
Calumet
57
MWRDGC­
Northside
57
MWRDGC­
Kirie
57
MWRDGC­
Egan
57
MWRDGC­
Hanover
Park
57
MWRDGC­
Lemont
58
MWRA­
Boston­
Deer
Island
58
MWRA­
Boston­
Clinton
59
Philadelphia­
Northeast
59
Philadelphia­
Southwest
59
Philadelphia­
Southeast
60
Nashville­
Central
AL
AM
Permitting
Hrs/
MP&
M
Site
Implement
Oulier'=
0
=
IF(
OR(
N60'="",$
M60'="",$
M60'=
0),"",
N60/$
M60)
=
IF(
AL60'="","",
IF(
AL60>
AL$
121*
2,0,1))
=
IF(
OR(
N61'="",$
M61'="",$
M61'=
0),"",
N61/$
M61)
=
IF(
AL61'="","",
IF(
AL61>
AL$
121*
2,0,1))
=
IF(
OR(
N62'="",$
M62'="",$
M62'=
0),"",
N62/$
M62)
=
IF(
AL62'="","",
IF(
AL62>
AL$
121*
2,0,1))
=
IF(
OR(
N63'="",$
M63'="",$
M63'=
0),"",
N63/$
M63)
=
IF(
AL63'="","",
IF(
AL63>
AL$
121*
2,0,1))
=
IF(
OR(
N64'="",$
M64'="",$
M64'=
0),"",
N64/$
M64)
=
IF(
AL64'="","",
IF(
AL64>
AL$
121*
2,0,1))
=
IF(
OR(
N65'="",$
M65'="",$
M65'=
0),"",
N65/$
M65)
=
IF(
AL65'="","",
IF(
AL65>
AL$
121*
2,0,1))
=
IF(
OR(
N66'="",$
M66'="",$
M66'=
0),"",
N66/$
M66)
=
IF(
AL66'="","",
IF(
AL66>
AL$
121*
2,0,1))
=
IF(
OR(
N67'="",$
M67'="",$
M67'=
0),"",
N67/$
M67)
=
IF(
AL67'="","",
IF(
AL67>
AL$
121*
2,0,1))
=
IF(
OR(
N68'="",$
M68'="",$
M68'=
0),"",
N68/$
M68)
=
IF(
AL68'="","",
IF(
AL68>
AL$
121*
2,0,1))
=
IF(
OR(
N69'="",$
M69'="",$
M69'=
0),"",
N69/$
M69)
=
IF(
AL69'="","",
IF(
AL69>
AL$
121*
2,0,1))
=
IF(
OR(
N70'="",$
M70'="",$
M70'=
0),"",
N70/$
M70)
=
IF(
AL70'="","",
IF(
AL70>
AL$
121*
2,0,1))
=
IF(
OR(
N71'="",$
M71'="",$
M71'=
0),"",
N71/$
M71)
=
IF(
AL71'="","",
IF(
AL71>
AL$
121*
2,0,1))
=
IF(
OR(
N72'="",$
M72'="",$
M72'=
0),"",
N72/$
M72)
=
IF(
AL72'="","",
IF(
AL72>
AL$
121*
2,0,1))
=
IF(
OR(
N73'="",$
M73'="",$
M73'=
0),"",
N73/$
M73)
=
IF(
AL73'="","",
IF(
AL73>
AL$
121*
2,0,1))
=
IF(
OR(
N74'="",$
M74'="",$
M74'=
0),"",
N74/$
M74)
=
IF(
AL74'="","",
IF(
AL74>
AL$
121*
2,0,1))
=
IF(
OR(
N75'="",$
M75'="",$
M75'=
0),"",
N75/$
M75)
=
IF(
AL75'="","",
IF(
AL75>
AL$
121*
2,0,1))
=
IF(
OR(
N76'="",$
M76'="",$
M76'=
0),"",
N76/$
M76)
=
IF(
AL76'="","",
IF(
AL76>
AL$
121*
2,0,1))
=
IF(
OR(
N77'="",$
M77'="",$
M77'=
0),"",
N77/$
M77)
=
IF(
AL77'="","",
IF(
AL77>
AL$
121*
2,0,1))
=
IF(
OR(
N78'="",$
M78'="",$
M78'=
0),"",
N78/$
M78)
=
IF(
AL78'="","",
IF(
AL78>
AL$
121*
2,0,1))
=
IF(
OR(
N79'="",$
M79'="",$
M79'=
0),"",
N79/$
M79)
=
IF(
AL79'="","",
IF(
AL79>
AL$
121*
2,0,1))
=
IF(
OR(
N80'="",$
M80'="",$
M80'=
0),"",
N80/$
M80)
=
IF(
AL80'="","",
IF(
AL80>
AL$
121*
2,0,1))
=
IF(
OR(
N81'="",$
M81'="",$
M81'=
0),"",
N81/$
M81)
=
IF(
AL81'="","",
IF(
AL81>
AL$
121*
2,0,1))
=
IF(
OR(
N82'="",$
M82'="",$
M82'=
0),"",
N82/$
M82)
=
IF(
AL82'="","",
IF(
AL82>
AL$
121*
2,0,1))
=
IF(
OR(
N83'="",$
M83'="",$
M83'=
0),"",
N83/$
M83)
=
IF(
AL83'="","",
IF(
AL83>
AL$
121*
2,0,1))
=
IF(
OR(
N84'="",$
M84'="",$
M84'=
0),"",
N84/$
M84)
=
IF(
AL84'="","",
IF(
AL84>
AL$
121*
2,0,1))
=
IF(
OR(
N85'="",$
M85'="",$
M85'=
0),"",
N85/$
M85)
=
IF(
AL85'="","",
IF(
AL85>
AL$
121*
2,0,1))
=
IF(
OR(
N86'="",$
M86'="",$
M86'=
0),"",
N86/$
M86)
=
IF(
AL86'="","",
IF(
AL86>
AL$
121*
2,0,1))
=
IF(
OR(
N87'="",$
M87'="",$
M87'=
0),"",
N87/$
M87)
=
IF(
AL87'="","",
IF(
AL87>
AL$
121*
2,0,1))
=
IF(
OR(
N88'="",$
M88'="",$
M88'=
0),"",
N88/$
M88)
=
IF(
AL88'="","",
IF(
AL88>
AL$
121*
2,0,1))
=
IF(
OR(
N89'="",$
M89'="",$
M89'=
0),"",
N89/$
M89)
=
IF(
AL89'="","",
IF(
AL89>
AL$
121*
2,0,1))
=
IF(
OR(
N90'="",$
M90'="",$
M90'=
0),"",
N90/$
M90)
=
IF(
AL90'="","",
IF(
AL90>
AL$
121*
2,0,1))
=
IF(
OR(
N91'="",$
M91'="",$
M91'=
0),"",
N91/$
M91)
=
IF(
AL91'="","",
IF(
AL91>
AL$
121*
2,0,1))
=
IF(
OR(
N92'="",$
M92'="",$
M92'=
0),"",
N92/$
M92)
=
IF(
AL92'="","",
IF(
AL92>
AL$
121*
2,0,1))
=
IF(
OR(
N93'="",$
M93'="",$
M93'=
0),"",
N93/$
M93)
=
IF(
AL93'="","",
IF(
AL93>
AL$
121*
2,0,1))
=
IF(
OR(
N94'="",$
M94'="",$
M94'=
0),"",
N94/$
M94)
=
IF(
AL94'="","",
IF(
AL94>
AL$
121*
2,0,1))
=
IF(
OR(
N95'="",$
M95'="",$
M95'=
0),"",
N95/$
M95)
=
IF(
AL95'="","",
IF(
AL95>
AL$
121*
2,0,1))
=
IF(
OR(
N96'="",$
M96'="",$
M96'=
0),"",
N96/$
M96)
=
IF(
AL96'="","",
IF(
AL96>
AL$
121*
2,0,1))
=
IF(
OR(
N97'="",$
M97'="",$
M97'=
0),"",
N97/$
M97)
=
IF(
AL97'="","",
IF(
AL97>
AL$
121*
2,0,1))
=
IF(
OR(
N98'="",$
M98'="",$
M98'=
0),"",
N98/$
M98)
=
IF(
AL98'="","",
IF(
AL98>
AL$
121*
2,0,1))
=
IF(
OR(
N99'="",$
M99'="",$
M99'=
0),"",
N99/$
M99)
=
IF(
AL99'="","",
IF(
AL99>
AL$
121*
2,0,1))
=
IF(
OR(
N100'="",$
M100'="",$
M100'=
0),"",
N100/$
M100)
=
IF(
AL100'="","",
IF(
AL100>
AL$
121*
2,0,1))
=
IF(
OR(
N101'="",$
M101'="",$
M101'=
0),"",
N101/$
M101)
=
IF(
AL101'="","",
IF(
AL101>
AL$
121*
2,0,1))
=
IF(
OR(
N102'="",$
M102'="",$
M102'=
0),"",
N102/$
M102)
=
IF(
AL102'="","",
IF(
AL102>
AL$
121*
2,0,1))
=
IF(
OR(
N103'="",$
M103'="",$
M103'=
0),"",
N103/$
M103)
=
IF(
AL103'="","",
IF(
AL103>
AL$
121*
2,0,1))
=
IF(
OR(
N104'="",$
M104'="",$
M104'=
0),"",
N104/$
M104)
=
IF(
AL104'="","",
IF(
AL104>
AL$
121*
2,0,1))
=
IF(
OR(
N105'="",$
M105'="",$
M105'=
0),"",
N105/$
M105)
=
IF(
AL105'="","",
IF(
AL105>
AL$
121*
2,0,1))
=
IF(
OR(
N106'="",$
M106'="",$
M106'=
0),"",
N106/$
M106)
=
IF(
AL106'="","",
IF(
AL106>
AL$
121*
2,0,1))
=
IF(
OR(
N107'="",$
M107'="",$
M107'=
0),"",
N107/$
M107)
=
IF(
AL107'="","",
IF(
AL107>
AL$
121*
2,0,1))
=
IF(
OR(
N108'="",$
M108'="",$
M108'=
0),"",
N108/$
M108)
=
IF(
AL108'="","",
IF(
AL108>
AL$
121*
2,0,1))
=
IF(
OR(
N109'="",$
M109'="",$
M109'=
0),"",
N109/$
M109)
=
IF(
AL109'="","",
IF(
AL109>
AL$
121*
2,0,1))
=
IF(
OR(
N110'="",$
M110'="",$
M110'=
0),"",
N110/$
M110)
=
IF(
AL110'="","",
IF(
AL110>
AL$
121*
2,0,1))
=
IF(
OR(
N111'="",$
M111'="",$
M111'=
0),"",
N111/$
M111)
=
IF(
AL111'="","",
IF(
AL111>
AL$
121*
2,0,1))
=
IF(
OR(
N112'="",$
M112'="",$
M112'=
0),"",
N112/$
M112)
=
IF(
AL112'="","",
IF(
AL112>
AL$
121*
2,0,1))
=
IF(
OR(
N113'="",$
M113'="",$
M113'=
0),"",
N113/$
M113)
=
IF(
AL113'="","",
IF(
AL113>
AL$
121*
2,0,1))
=
IF(
OR(
N114'="",$
M114'="",$
M114'=
0),"",
N114/$
M114)
=
IF(
AL114'="","",
IF(
AL114>
AL$
121*
2,0,1))
=
IF(
OR(
N115'="",$
M115'="",$
M115'=
0),"",
N115/$
M115)
=
IF(
AL115'="","",
IF(
AL115>
AL$
121*
2,0,1))
=
IF(
OR(
N116'="",$
M116'="",$
M116'=
0),"",
N116/$
M116)
=
IF(
AL116'="","",
IF(
AL116>
AL$
121*
2,0,1))

February
14,
2003
67
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
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
112
113
114
115
116
27
Virginia
Beach
Boat
Harbor
27
Virginia
Beach
Army
Base
27
Virginia
Beach
York
River
30
Minneapolis­
St
Paul
Metropolitan
30
ST.
Paul
Seneca
WWTP
30
ST.
Paul
Blue
Lake
WWTP
30
St.
Paul
Empire
WWTP
30
ST.
Paul
Stillwater
WWTP
30
St.
Paul
Cottage
Grove
WWTP
30
St.
Paul
Hasting
WWTP
30
St.
Paul
Rosemount
33
Unified
Sewerage
Agency
(
Durham)
33
USA
Rock
Creek
33
USA
Hillsboro
33
USA
Hillsboro
Forrest
Grove
34
Detroit
35
Kansas
City
Blue
River
35
Kansas
City
Birmingham
35
Kansas
City
Westside
35
Kansas
City
Todd
Creek
35
Kansas
City
Rocky
Branch
35
Kansas
CityFishing
River
35
KC
Northland
Mobile
Home
35
KC
Industrial
Park
36
Jacksonville
(
JEA)
36
Jacksonville
District
4
36
Jacksonville
District
3
36
Jacksonville
District
5
36
Jacksonville
District
2
40
New
Orleans
East
Bank
40
New
Orleans
West
Bank
43
Phoneix
­
91st
Ace.
43
Phoenix
45
City
of
Tampa
46
District
of
Columbia
52
OCSD
WWTP
#
2
52
Orange
County
Reclam
Plant
#
1
53
NORSD
Southerly
WWTP
53
NORSD
Westerly
WWTP
53
NORSD
Easterly
WWTP
54
Akron
WPC
56
Atlanta
RM
Clayton
56
Atlanta
South
River
56
Atlanta
Utoy
Creek
57
MWRDGC­
Stickney
57
MWRDGC­
Calumet
57
MWRDGC­
Northside
57
MWRDGC­
Kirie
57
MWRDGC­
Egan
57
MWRDGC­
Hanover
Park
57
MWRDGC­
Lemont
58
MWRA­
Boston­
Deer
Island
58
MWRA­
Boston­
Clinton
59
Philadelphia­
Northeast
59
Philadelphia­
Southwest
59
Philadelphia­
Southeast
60
Nashville­
Central
AN
AO
Permitting
Hrs/
MP&
M
Site
Yearly
Oulier'=
0
=
IF(
OR(
O60'="",$
M60'="",$
M60'=
0),"",
O60/$
M60)
=
IF(
AN60'="","",
IF(
AN60>
AN$
121*
2,0,1))
=
IF(
OR(
O61'="",$
M61'="",$
M61'=
0),"",
O61/$
M61)
=
IF(
AN61'="","",
IF(
AN61>
AN$
121*
2,0,1))
=
IF(
OR(
O62'="",$
M62'="",$
M62'=
0),"",
O62/$
M62)
=
IF(
AN62'="","",
IF(
AN62>
AN$
121*
2,0,1))
=
IF(
OR(
O63'="",$
M63'="",$
M63'=
0),"",
O63/$
M63)
=
IF(
AN63'="","",
IF(
AN63>
AN$
121*
2,0,1))
=
IF(
OR(
O64'="",$
M64'="",$
M64'=
0),"",
O64/$
M64)
=
IF(
AN64'="","",
IF(
AN64>
AN$
121*
2,0,1))
=
IF(
OR(
O65'="",$
M65'="",$
M65'=
0),"",
O65/$
M65)
=
IF(
AN65'="","",
IF(
AN65>
AN$
121*
2,0,1))
=
IF(
OR(
O66'="",$
M66'="",$
M66'=
0),"",
O66/$
M66)
=
IF(
AN66'="","",
IF(
AN66>
AN$
121*
2,0,1))
=
IF(
OR(
O67'="",$
M67'="",$
M67'=
0),"",
O67/$
M67)
=
IF(
AN67'="","",
IF(
AN67>
AN$
121*
2,0,1))
=
IF(
OR(
O68'="",$
M68'="",$
M68'=
0),"",
O68/$
M68)
=
IF(
AN68'="","",
IF(
AN68>
AN$
121*
2,0,1))
=
IF(
OR(
O69'="",$
M69'="",$
M69'=
0),"",
O69/$
M69)
=
IF(
AN69'="","",
IF(
AN69>
AN$
121*
2,0,1))
=
IF(
OR(
O70'="",$
M70'="",$
M70'=
0),"",
O70/$
M70)
=
IF(
AN70'="","",
IF(
AN70>
AN$
121*
2,0,1))
=
IF(
OR(
O71'="",$
M71'="",$
M71'=
0),"",
O71/$
M71)
=
IF(
AN71'="","",
IF(
AN71>
AN$
121*
2,0,1))
=
IF(
OR(
O72'="",$
M72'="",$
M72'=
0),"",
O72/$
M72)
=
IF(
AN72'="","",
IF(
AN72>
AN$
121*
2,0,1))
=
IF(
OR(
O73'="",$
M73'="",$
M73'=
0),"",
O73/$
M73)
=
IF(
AN73'="","",
IF(
AN73>
AN$
121*
2,0,1))
=
IF(
OR(
O74'="",$
M74'="",$
M74'=
0),"",
O74/$
M74)
=
IF(
AN74'="","",
IF(
AN74>
AN$
121*
2,0,1))
=
IF(
OR(
O75'="",$
M75'="",$
M75'=
0),"",
O75/$
M75)
=
IF(
AN75'="","",
IF(
AN75>
AN$
121*
2,0,1))
=
IF(
OR(
O76'="",$
M76'="",$
M76'=
0),"",
O76/$
M76)
=
IF(
AN76'="","",
IF(
AN76>
AN$
121*
2,0,1))
=
IF(
OR(
O77'="",$
M77'="",$
M77'=
0),"",
O77/$
M77)
=
IF(
AN77'="","",
IF(
AN77>
AN$
121*
2,0,1))
=
IF(
OR(
O78'="",$
M78'="",$
M78'=
0),"",
O78/$
M78)
=
IF(
AN78'="","",
IF(
AN78>
AN$
121*
2,0,1))
=
IF(
OR(
O79'="",$
M79'="",$
M79'=
0),"",
O79/$
M79)
=
IF(
AN79'="","",
IF(
AN79>
AN$
121*
2,0,1))
=
IF(
OR(
O80'="",$
M80'="",$
M80'=
0),"",
O80/$
M80)
=
IF(
AN80'="","",
IF(
AN80>
AN$
121*
2,0,1))
=
IF(
OR(
O81'="",$
M81'="",$
M81'=
0),"",
O81/$
M81)
=
IF(
AN81'="","",
IF(
AN81>
AN$
121*
2,0,1))
=
IF(
OR(
O82'="",$
M82'="",$
M82'=
0),"",
O82/$
M82)
=
IF(
AN82'="","",
IF(
AN82>
AN$
121*
2,0,1))
=
IF(
OR(
O83'="",$
M83'="",$
M83'=
0),"",
O83/$
M83)
=
IF(
AN83'="","",
IF(
AN83>
AN$
121*
2,0,1))
=
IF(
OR(
O84'="",$
M84'="",$
M84'=
0),"",
O84/$
M84)
=
IF(
AN84'="","",
IF(
AN84>
AN$
121*
2,0,1))
=
IF(
OR(
O85'="",$
M85'="",$
M85'=
0),"",
O85/$
M85)
=
IF(
AN85'="","",
IF(
AN85>
AN$
121*
2,0,1))
=
IF(
OR(
O86'="",$
M86'="",$
M86'=
0),"",
O86/$
M86)
=
IF(
AN86'="","",
IF(
AN86>
AN$
121*
2,0,1))
=
IF(
OR(
O87'="",$
M87'="",$
M87'=
0),"",
O87/$
M87)
=
IF(
AN87'="","",
IF(
AN87>
AN$
121*
2,0,1))
=
IF(
OR(
O88'="",$
M88'="",$
M88'=
0),"",
O88/$
M88)
=
IF(
AN88'="","",
IF(
AN88>
AN$
121*
2,0,1))
=
IF(
OR(
O89'="",$
M89'="",$
M89'=
0),"",
O89/$
M89)
=
IF(
AN89'="","",
IF(
AN89>
AN$
121*
2,0,1))
=
IF(
OR(
O90'="",$
M90'="",$
M90'=
0),"",
O90/$
M90)
=
IF(
AN90'="","",
IF(
AN90>
AN$
121*
2,0,1))
=
IF(
OR(
O91'="",$
M91'="",$
M91'=
0),"",
O91/$
M91)
=
IF(
AN91'="","",
IF(
AN91>
AN$
121*
2,0,1))
=
IF(
OR(
O92'="",$
M92'="",$
M92'=
0),"",
O92/$
M92)
=
IF(
AN92'="","",
IF(
AN92>
AN$
121*
2,0,1))
=
IF(
OR(
O93'="",$
M93'="",$
M93'=
0),"",
O93/$
M93)
=
IF(
AN93'="","",
IF(
AN93>
AN$
121*
2,0,1))
=
IF(
OR(
O94'="",$
M94'="",$
M94'=
0),"",
O94/$
M94)
=
IF(
AN94'="","",
IF(
AN94>
AN$
121*
2,0,1))
=
IF(
OR(
O95'="",$
M95'="",$
M95'=
0),"",
O95/$
M95)
=
IF(
AN95'="","",
IF(
AN95>
AN$
121*
2,0,1))
=
IF(
OR(
O96'="",$
M96'="",$
M96'=
0),"",
O96/$
M96)
=
IF(
AN96'="","",
IF(
AN96>
AN$
121*
2,0,1))
=
IF(
OR(
O97'="",$
M97'="",$
M97'=
0),"",
O97/$
M97)
=
IF(
AN97'="","",
IF(
AN97>
AN$
121*
2,0,1))
=
IF(
OR(
O98'="",$
M98'="",$
M98'=
0),"",
O98/$
M98)
=
IF(
AN98'="","",
IF(
AN98>
AN$
121*
2,0,1))
=
IF(
OR(
O99'="",$
M99'="",$
M99'=
0),"",
O99/$
M99)
=
IF(
AN99'="","",
IF(
AN99>
AN$
121*
2,0,1))
=
IF(
OR(
O100'="",$
M100'="",$
M100'=
0),"",
O100/$
M100)
=
IF(
AN100'="","",
IF(
AN100>
AN$
121*
2,0,1))
=
IF(
OR(
O101'="",$
M101'="",$
M101'=
0),"",
O101/$
M101)
=
IF(
AN101'="","",
IF(
AN101>
AN$
121*
2,0,1))
=
IF(
OR(
O102'="",$
M102'="",$
M102'=
0),"",
O102/$
M102)
=
IF(
AN102'="","",
IF(
AN102>
AN$
121*
2,0,1))
=
IF(
OR(
O103'="",$
M103'="",$
M103'=
0),"",
O103/$
M103)
=
IF(
AN103'="","",
IF(
AN103>
AN$
121*
2,0,1))
=
IF(
OR(
O104'="",$
M104'="",$
M104'=
0),"",
O104/$
M104)
=
IF(
AN104'="","",
IF(
AN104>
AN$
121*
2,0,1))
=
IF(
OR(
O105'="",$
M105'="",$
M105'=
0),"",
O105/$
M105)
=
IF(
AN105'="","",
IF(
AN105>
AN$
121*
2,0,1))
=
IF(
OR(
O106'="",$
M106'="",$
M106'=
0),"",
O106/$
M106)
=
IF(
AN106'="","",
IF(
AN106>
AN$
121*
2,0,1))
=
IF(
OR(
O107'="",$
M107'="",$
M107'=
0),"",
O107/$
M107)
=
IF(
AN107'="","",
IF(
AN107>
AN$
121*
2,0,1))
=
IF(
OR(
O108'="",$
M108'="",$
M108'=
0),"",
O108/$
M108)
=
IF(
AN108'="","",
IF(
AN108>
AN$
121*
2,0,1))
=
IF(
OR(
O109'="",$
M109'="",$
M109'=
0),"",
O109/$
M109)
=
IF(
AN109'="","",
IF(
AN109>
AN$
121*
2,0,1))
=
IF(
OR(
O110'="",$
M110'="",$
M110'=
0),"",
O110/$
M110)
=
IF(
AN110'="","",
IF(
AN110>
AN$
121*
2,0,1))
=
IF(
OR(
O111'="",$
M111'="",$
M111'=
0),"",
O111/$
M111)
=
IF(
AN111'="","",
IF(
AN111>
AN$
121*
2,0,1))
=
IF(
OR(
O112'="",$
M112'="",$
M112'=
0),"",
O112/$
M112)
=
IF(
AN112'="","",
IF(
AN112>
AN$
121*
2,0,1))
=
IF(
OR(
O113'="",$
M113'="",$
M113'=
0),"",
O113/$
M113)
=
IF(
AN113'="","",
IF(
AN113>
AN$
121*
2,0,1))
=
IF(
OR(
O114'="",$
M114'="",$
M114'=
0),"",
O114/$
M114)
=
IF(
AN114'="","",
IF(
AN114>
AN$
121*
2,0,1))
=
IF(
OR(
O115'="",$
M115'="",$
M115'=
0),"",
O115/$
M115)
=
IF(
AN115'="","",
IF(
AN115>
AN$
121*
2,0,1))
=
IF(
OR(
O116'="",$
M116'="",$
M116'=
0),"",
O116/$
M116)
=
IF(
AN116'="","",
IF(
AN116>
AN$
121*
2,0,1))

February
14,
2003
68
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
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
112
113
114
115
116
27
Virginia
Beach
Boat
Harbor
27
Virginia
Beach
Army
Base
27
Virginia
Beach
York
River
30
Minneapolis­
St
Paul
Metropolitan
30
ST.
Paul
Seneca
WWTP
30
ST.
Paul
Blue
Lake
WWTP
30
St.
Paul
Empire
WWTP
30
ST.
Paul
Stillwater
WWTP
30
St.
Paul
Cottage
Grove
WWTP
30
St.
Paul
Hasting
WWTP
30
St.
Paul
Rosemount
33
Unified
Sewerage
Agency
(
Durham)
33
USA
Rock
Creek
33
USA
Hillsboro
33
USA
Hillsboro
Forrest
Grove
34
Detroit
35
Kansas
City
Blue
River
35
Kansas
City
Birmingham
35
Kansas
City
Westside
35
Kansas
City
Todd
Creek
35
Kansas
City
Rocky
Branch
35
Kansas
CityFishing
River
35
KC
Northland
Mobile
Home
35
KC
Industrial
Park
36
Jacksonville
(
JEA)
36
Jacksonville
District
4
36
Jacksonville
District
3
36
Jacksonville
District
5
36
Jacksonville
District
2
40
New
Orleans
East
Bank
40
New
Orleans
West
Bank
43
Phoneix
­
91st
Ace.
43
Phoenix
45
City
of
Tampa
46
District
of
Columbia
52
OCSD
WWTP
#
2
52
Orange
County
Reclam
Plant
#
1
53
NORSD
Southerly
WWTP
53
NORSD
Westerly
WWTP
53
NORSD
Easterly
WWTP
54
Akron
WPC
56
Atlanta
RM
Clayton
56
Atlanta
South
River
56
Atlanta
Utoy
Creek
57
MWRDGC­
Stickney
57
MWRDGC­
Calumet
57
MWRDGC­
Northside
57
MWRDGC­
Kirie
57
MWRDGC­
Egan
57
MWRDGC­
Hanover
Park
57
MWRDGC­
Lemont
58
MWRA­
Boston­
Deer
Island
58
MWRA­
Boston­
Clinton
59
Philadelphia­
Northeast
59
Philadelphia­
Southwest
59
Philadelphia­
Southeast
60
Nashville­
Central
AP
AQ
Implement
Oulier'=
0
=
IF(
OR(
Y60'="",
Y60'="
NA",$
M60'="",$
M60'=
0),"",
Y60/$
M60)
=
IF(
AP60'="","",
IF(
AP60>
AP$
121*
2,0,
IF(
AP60>
AL60,0,1)))
=
IF(
OR(
Y61'="",
Y61'="
NA",$
M61'="",$
M61'=
0),"",
Y61/$
M61)
=
IF(
AP61'="","",
IF(
AP61>
AP$
121*
2,0,
IF(
AP61>
AL61,0,1)))
=
IF(
OR(
Y62'="",
Y62'="
NA",$
M62'="",$
M62'=
0),"",
Y62/$
M62)
=
IF(
AP62'="","",
IF(
AP62>
AP$
121*
2,0,
IF(
AP62>
AL62,0,1)))
=
IF(
OR(
Y63'="",
Y63'="
NA",$
M63'="",$
M63'=
0),"",
Y63/$
M63)
=
IF(
AP63'="","",
IF(
AP63>
AP$
121*
2,0,
IF(
AP63>
AL63,0,1)))
=
IF(
OR(
Y64'="",
Y64'="
NA",$
M64'="",$
M64'=
0),"",
Y64/$
M64)
=
IF(
AP64'="","",
IF(
AP64>
AP$
121*
2,0,
IF(
AP64>
AL64,0,1)))
=
IF(
OR(
Y65'="",
Y65'="
NA",$
M65'="",$
M65'=
0),"",
Y65/$
M65)
=
IF(
AP65'="","",
IF(
AP65>
AP$
121*
2,0,
IF(
AP65>
AL65,0,1)))
=
IF(
OR(
Y66'="",
Y66'="
NA",$
M66'="",$
M66'=
0),"",
Y66/$
M66)
=
IF(
AP66'="","",
IF(
AP66>
AP$
121*
2,0,
IF(
AP66>
AL66,0,1)))
=
IF(
OR(
Y67'="",
Y67'="
NA",$
M67'="",$
M67'=
0),"",
Y67/$
M67)
=
IF(
AP67'="","",
IF(
AP67>
AP$
121*
2,0,
IF(
AP67>
AL67,0,1)))
=
IF(
OR(
Y68'="",
Y68'="
NA",$
M68'="",$
M68'=
0),"",
Y68/$
M68)
=
IF(
AP68'="","",
IF(
AP68>
AP$
121*
2,0,
IF(
AP68>
AL68,0,1)))
=
IF(
OR(
Y69'="",
Y69'="
NA",$
M69'="",$
M69'=
0),"",
Y69/$
M69)
=
IF(
AP69'="","",
IF(
AP69>
AP$
121*
2,0,
IF(
AP69>
AL69,0,1)))
=
IF(
OR(
Y70'="",
Y70'="
NA",$
M70'="",$
M70'=
0),"",
Y70/$
M70)
=
IF(
AP70'="","",
IF(
AP70>
AP$
121*
2,0,
IF(
AP70>
AL70,0,1)))
=
IF(
OR(
Y71'="",
Y71'="
NA",$
M71'="",$
M71'=
0),"",
Y71/$
M71)
=
IF(
AP71'="","",
IF(
AP71>
AP$
121*
2,0,
IF(
AP71>
AL71,0,1)))
=
IF(
OR(
Y72'="",
Y72'="
NA",$
M72'="",$
M72'=
0),"",
Y72/$
M72)
=
IF(
AP72'="","",
IF(
AP72>
AP$
121*
2,0,
IF(
AP72>
AL72,0,1)))
=
IF(
OR(
Y73'="",
Y73'="
NA",$
M73'="",$
M73'=
0),"",
Y73/$
M73)
=
IF(
AP73'="","",
IF(
AP73>
AP$
121*
2,0,
IF(
AP73>
AL73,0,1)))
=
IF(
OR(
Y74'="",
Y74'="
NA",$
M74'="",$
M74'=
0),"",
Y74/$
M74)
=
IF(
AP74'="","",
IF(
AP74>
AP$
121*
2,0,
IF(
AP74>
AL74,0,1)))
=
IF(
OR(
Y75'="",
Y75'="
NA",$
M75'="",$
M75'=
0),"",
Y75/$
M75)
=
IF(
AP75'="","",
IF(
AP75>
AP$
121*
2,0,
IF(
AP75>
AL75,0,1)))
=
IF(
OR(
Y76'="",
Y76'="
NA",$
M76'="",$
M76'=
0),"",
Y76/$
M76)
=
IF(
AP76'="","",
IF(
AP76>
AP$
121*
2,0,
IF(
AP76>
AL76,0,1)))
=
IF(
OR(
Y77'="",
Y77'="
NA",$
M77'="",$
M77'=
0),"",
Y77/$
M77)
=
IF(
AP77'="","",
IF(
AP77>
AP$
121*
2,0,
IF(
AP77>
AL77,0,1)))
=
IF(
OR(
Y78'="",
Y78'="
NA",$
M78'="",$
M78'=
0),"",
Y78/$
M78)
=
IF(
AP78'="","",
IF(
AP78>
AP$
121*
2,0,
IF(
AP78>
AL78,0,1)))
=
IF(
OR(
Y79'="",
Y79'="
NA",$
M79'="",$
M79'=
0),"",
Y79/$
M79)
=
IF(
AP79'="","",
IF(
AP79>
AP$
121*
2,0,
IF(
AP79>
AL79,0,1)))
=
IF(
OR(
Y80'="",
Y80'="
NA",$
M80'="",$
M80'=
0),"",
Y80/$
M80)
=
IF(
AP80'="","",
IF(
AP80>
AP$
121*
2,0,
IF(
AP80>
AL80,0,1)))
=
IF(
OR(
Y81'="",
Y81'="
NA",$
M81'="",$
M81'=
0),"",
Y81/$
M81)
=
IF(
AP81'="","",
IF(
AP81>
AP$
121*
2,0,
IF(
AP81>
AL81,0,1)))
=
IF(
OR(
Y82'="",
Y82'="
NA",$
M82'="",$
M82'=
0),"",
Y82/$
M82)
=
IF(
AP82'="","",
IF(
AP82>
AP$
121*
2,0,
IF(
AP82>
AL82,0,1)))
=
IF(
OR(
Y83'="",
Y83'="
NA",$
M83'="",$
M83'=
0),"",
Y83/$
M83)
=
IF(
AP83'="","",
IF(
AP83>
AP$
121*
2,0,
IF(
AP83>
AL83,0,1)))
=
IF(
OR(
Y84'="",
Y84'="
NA",$
M84'="",$
M84'=
0),"",
Y84/$
M84)
=
IF(
AP84'="","",
IF(
AP84>
AP$
121*
2,0,
IF(
AP84>
AL84,0,1)))
=
IF(
OR(
Y85'="",
Y85'="
NA",$
M85'="",$
M85'=
0),"",
Y85/$
M85)
=
IF(
AP85'="","",
IF(
AP85>
AP$
121*
2,0,
IF(
AP85>
AL85,0,1)))
=
IF(
OR(
Y86'="",
Y86'="
NA",$
M86'="",$
M86'=
0),"",
Y86/$
M86)
=
IF(
AP86'="","",
IF(
AP86>
AP$
121*
2,0,
IF(
AP86>
AL86,0,1)))
=
IF(
OR(
Y87'="",
Y87'="
NA",$
M87'="",$
M87'=
0),"",
Y87/$
M87)
=
IF(
AP87'="","",
IF(
AP87>
AP$
121*
2,0,
IF(
AP87>
AL87,0,1)))
=
IF(
OR(
Y88'="",
Y88'="
NA",$
M88'="",$
M88'=
0),"",
Y88/$
M88)
=
IF(
AP88'="","",
IF(
AP88>
AP$
121*
2,0,
IF(
AP88>
AL88,0,1)))
=
IF(
OR(
Y89'="",
Y89'="
NA",$
M89'="",$
M89'=
0),"",
Y89/$
M89)
=
IF(
AP89'="","",
IF(
AP89>
AP$
121*
2,0,
IF(
AP89>
AL89,0,1)))
=
IF(
OR(
Y90'="",
Y90'="
NA",$
M90'="",$
M90'=
0),"",
Y90/$
M90)
=
IF(
AP90'="","",
IF(
AP90>
AP$
121*
2,0,
IF(
AP90>
AL90,0,1)))
=
IF(
OR(
Y91'="",
Y91'="
NA",$
M91'="",$
M91'=
0),"",
Y91/$
M91)
=
IF(
AP91'="","",
IF(
AP91>
AP$
121*
2,0,
IF(
AP91>
AL91,0,1)))
=
IF(
OR(
Y92'="",
Y92'="
NA",$
M92'="",$
M92'=
0),"",
Y92/$
M92)
=
IF(
AP92'="","",
IF(
AP92>
AP$
121*
2,0,
IF(
AP92>
AL92,0,1)))
=
IF(
OR(
Y93'="",
Y93'="
NA",$
M93'="",$
M93'=
0),"",
Y93/$
M93)
=
IF(
AP93'="","",
IF(
AP93>
AP$
121*
2,0,
IF(
AP93>
AL93,0,1)))
=
IF(
OR(
Y94'="",
Y94'="
NA",$
M94'="",$
M94'=
0),"",
Y94/$
M94)
=
IF(
AP94'="","",
IF(
AP94>
AP$
121*
2,0,
IF(
AP94>
AL94,0,1)))
=
IF(
OR(
Y95'="",
Y95'="
NA",$
M95'="",$
M95'=
0),"",
Y95/$
M95)
=
IF(
AP95'="","",
IF(
AP95>
AP$
121*
2,0,
IF(
AP95>
AL95,0,1)))
=
IF(
OR(
Y96'="",
Y96'="
NA",$
M96'="",$
M96'=
0),"",
Y96/$
M96)
=
IF(
AP96'="","",
IF(
AP96>
AP$
121*
2,0,
IF(
AP96>
AL96,0,1)))
=
IF(
OR(
Y97'="",
Y97'="
NA",$
M97'="",$
M97'=
0),"",
Y97/$
M97)
=
IF(
AP97'="","",
IF(
AP97>
AP$
121*
2,0,
IF(
AP97>
AL97,0,1)))
=
IF(
OR(
Y98'="",
Y98'="
NA",$
M98'="",$
M98'=
0),"",
Y98/$
M98)
=
IF(
AP98'="","",
IF(
AP98>
AP$
121*
2,0,
IF(
AP98>
AL98,0,1)))
=
IF(
OR(
Y99'="",
Y99'="
NA",$
M99'="",$
M99'=
0),"",
Y99/$
M99)
=
IF(
AP99'="","",
IF(
AP99>
AP$
121*
2,0,
IF(
AP99>
AL99,0,1)))
=
IF(
OR(
Y100'="",
Y100'="
NA",$
M100'="",$
M100'=
0),"",
Y100/$
M100)
=
IF(
AP100'="","",
IF(
AP100>
AP$
121*
2,0,
IF(
AP100>
AL100,0,1)))
=
IF(
OR(
Y101'="",
Y101'="
NA",$
M101'="",$
M101'=
0),"",
Y101/$
M101)
=
IF(
AP101'="","",
IF(
AP101>
AP$
121*
2,0,
IF(
AP101>
AL101,0,1)))
=
IF(
OR(
Y102'="",
Y102'="
NA",$
M102'="",$
M102'=
0),"",
Y102/$
M102)
=
IF(
AP102'="","",
IF(
AP102>
AP$
121*
2,0,
IF(
AP102>
AL102,0,1)))
=
IF(
OR(
Y103'="",
Y103'="
NA",$
M103'="",$
M103'=
0),"",
Y103/$
M103)
=
IF(
AP103'="","",
IF(
AP103>
AP$
121*
2,0,
IF(
AP103>
AL103,0,1)))
=
IF(
OR(
Y104'="",
Y104'="
NA",$
M104'="",$
M104'=
0),"",
Y104/$
M104)
=
IF(
AP104'="","",
IF(
AP104>
AP$
121*
2,0,
IF(
AP104>
AL104,0,1)))
=
IF(
OR(
Y105'="",
Y105'="
NA",$
M105'="",$
M105'=
0),"",
Y105/$
M105)
=
IF(
AP105'="","",
IF(
AP105>
AP$
121*
2,0,
IF(
AP105>
AL105,0,1)))
=
IF(
OR(
Y106'="",
Y106'="
NA",$
M106'="",$
M106'=
0),"",
Y106/$
M106)
=
IF(
AP106'="","",
IF(
AP106>
AP$
121*
2,0,
IF(
AP106>
AL106,0,1)))
=
IF(
OR(
Y107'="",
Y107'="
NA",$
M107'="",$
M107'=
0),"",
Y107/$
M107)
=
IF(
AP107'="","",
IF(
AP107>
AP$
121*
2,0,
IF(
AP107>
AL107,0,1)))
=
IF(
OR(
Y108'="",
Y108'="
NA",$
M108'="",$
M108'=
0),"",
Y108/$
M108)
=
IF(
AP108'="","",
IF(
AP108>
AP$
121*
2,0,
IF(
AP108>
AL108,0,1)))
=
IF(
OR(
Y109'="",
Y109'="
NA",$
M109'="",$
M109'=
0),"",
Y109/$
M109)
=
IF(
AP109'="","",
IF(
AP109>
AP$
121*
2,0,
IF(
AP109>
AL109,0,1)))
=
IF(
OR(
Y110'="",
Y110'="
NA",$
M110'="",$
M110'=
0),"",
Y110/$
M110)
=
IF(
AP110'="","",
IF(
AP110>
AP$
121*
2,0,
IF(
AP110>
AL110,0,1)))
=
IF(
OR(
Y111'="",
Y111'="
NA",$
M111'="",$
M111'=
0),"",
Y111/$
M111)
=
IF(
AP111'="","",
IF(
AP111>
AP$
121*
2,0,
IF(
AP111>
AL111,0,1)))
=
IF(
OR(
Y112'="",
Y112'="
NA",$
M112'="",$
M112'=
0),"",
Y112/$
M112)
=
IF(
AP112'="","",
IF(
AP112>
AP$
121*
2,0,
IF(
AP112>
AL112,0,1)))
=
IF(
OR(
Y113'="",
Y113'="
NA",$
M113'="",$
M113'=
0),"",
Y113/$
M113)
=
IF(
AP113'="","",
IF(
AP113>
AP$
121*
2,0,
IF(
AP113>
AL113,0,1)))
=
IF(
OR(
Y114'="",
Y114'="
NA",$
M114'="",$
M114'=
0),"",
Y114/$
M114)
=
IF(
AP114'="","",
IF(
AP114>
AP$
121*
2,0,
IF(
AP114>
AL114,0,1)))
=
IF(
OR(
Y115'="",
Y115'="
NA",$
M115'="",$
M115'=
0),"",
Y115/$
M115)
=
IF(
AP115'="","",
IF(
AP115>
AP$
121*
2,0,
IF(
AP115>
AL115,0,1)))
=
IF(
OR(
Y116'="",
Y116'="
NA",$
M116'="",$
M116'=
0),"",
Y116/$
M116)
=
IF(
AP116'="","",
IF(
AP116>
AP$
121*
2,0,
IF(
AP116>
AL116,0,1)))

February
14,
2003
69
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
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
112
113
114
115
116
27
Virginia
Beach
Boat
Harbor
27
Virginia
Beach
Army
Base
27
Virginia
Beach
York
River
30
Minneapolis­
St
Paul
Metropolitan
30
ST.
Paul
Seneca
WWTP
30
ST.
Paul
Blue
Lake
WWTP
30
St.
Paul
Empire
WWTP
30
ST.
Paul
Stillwater
WWTP
30
St.
Paul
Cottage
Grove
WWTP
30
St.
Paul
Hasting
WWTP
30
St.
Paul
Rosemount
33
Unified
Sewerage
Agency
(
Durham)
33
USA
Rock
Creek
33
USA
Hillsboro
33
USA
Hillsboro
Forrest
Grove
34
Detroit
35
Kansas
City
Blue
River
35
Kansas
City
Birmingham
35
Kansas
City
Westside
35
Kansas
City
Todd
Creek
35
Kansas
City
Rocky
Branch
35
Kansas
CityFishing
River
35
KC
Northland
Mobile
Home
35
KC
Industrial
Park
36
Jacksonville
(
JEA)
36
Jacksonville
District
4
36
Jacksonville
District
3
36
Jacksonville
District
5
36
Jacksonville
District
2
40
New
Orleans
East
Bank
40
New
Orleans
West
Bank
43
Phoneix
­
91st
Ace.
43
Phoenix
45
City
of
Tampa
46
District
of
Columbia
52
OCSD
WWTP
#
2
52
Orange
County
Reclam
Plant
#
1
53
NORSD
Southerly
WWTP
53
NORSD
Westerly
WWTP
53
NORSD
Easterly
WWTP
54
Akron
WPC
56
Atlanta
RM
Clayton
56
Atlanta
South
River
56
Atlanta
Utoy
Creek
57
MWRDGC­
Stickney
57
MWRDGC­
Calumet
57
MWRDGC­
Northside
57
MWRDGC­
Kirie
57
MWRDGC­
Egan
57
MWRDGC­
Hanover
Park
57
MWRDGC­
Lemont
58
MWRA­
Boston­
Deer
Island
58
MWRA­
Boston­
Clinton
59
Philadelphia­
Northeast
59
Philadelphia­
Southwest
59
Philadelphia­
Southeast
60
Nashville­
Central
AR
AS
Oversight
Hrs/
MP&
M
Site
Cost
Yearly
=
IF(
AQ60'="","",
AQ60*
AP60*$
AK60)
=
IF(
OR(
Z60'="",
Z60'="
NA",$
M60'="",$
M60'=
0),"",
Z60/$
M60)
=
IF(
AQ61'="","",
AQ61*
AP61*$
AK61)
=
IF(
OR(
Z61'="",
Z61'="
NA",$
M61'="",$
M61'=
0),"",
Z61/$
M61)
=
IF(
AQ62'="","",
AQ62*
AP62*$
AK62)
=
IF(
OR(
Z62'="",
Z62'="
NA",$
M62'="",$
M62'=
0),"",
Z62/$
M62)
=
IF(
AQ63'="","",
AQ63*
AP63*$
AK63)
=
IF(
OR(
Z63'="",
Z63'="
NA",$
M63'="",$
M63'=
0),"",
Z63/$
M63)
=
IF(
AQ64'="","",
AQ64*
AP64*$
AK64)
=
IF(
OR(
Z64'="",
Z64'="
NA",$
M64'="",$
M64'=
0),"",
Z64/$
M64)
=
IF(
AQ65'="","",
AQ65*
AP65*$
AK65)
=
IF(
OR(
Z65'="",
Z65'="
NA",$
M65'="",$
M65'=
0),"",
Z65/$
M65)
=
IF(
AQ66'="","",
AQ66*
AP66*$
AK66)
=
IF(
OR(
Z66'="",
Z66'="
NA",$
M66'="",$
M66'=
0),"",
Z66/$
M66)
=
IF(
AQ67'="","",
AQ67*
AP67*$
AK67)
=
IF(
OR(
Z67'="",
Z67'="
NA",$
M67'="",$
M67'=
0),"",
Z67/$
M67)
=
IF(
AQ68'="","",
AQ68*
AP68*$
AK68)
=
IF(
OR(
Z68'="",
Z68'="
NA",$
M68'="",$
M68'=
0),"",
Z68/$
M68)
=
IF(
AQ69'="","",
AQ69*
AP69*$
AK69)
=
IF(
OR(
Z69'="",
Z69'="
NA",$
M69'="",$
M69'=
0),"",
Z69/$
M69)
=
IF(
AQ70'="","",
AQ70*
AP70*$
AK70)
=
IF(
OR(
Z70'="",
Z70'="
NA",$
M70'="",$
M70'=
0),"",
Z70/$
M70)
=
IF(
AQ71'="","",
AQ71*
AP71*$
AK71)
=
IF(
OR(
Z71'="",
Z71'="
NA",$
M71'="",$
M71'=
0),"",
Z71/$
M71)
=
IF(
AQ72'="","",
AQ72*
AP72*$
AK72)
=
IF(
OR(
Z72'="",
Z72'="
NA",$
M72'="",$
M72'=
0),"",
Z72/$
M72)
=
IF(
AQ73'="","",
AQ73*
AP73*$
AK73)
=
IF(
OR(
Z73'="",
Z73'="
NA",$
M73'="",$
M73'=
0),"",
Z73/$
M73)
=
IF(
AQ74'="","",
AQ74*
AP74*$
AK74)
=
IF(
OR(
Z74'="",
Z74'="
NA",$
M74'="",$
M74'=
0),"",
Z74/$
M74)
=
IF(
AQ75'="","",
AQ75*
AP75*$
AK75)
=
IF(
OR(
Z75'="",
Z75'="
NA",$
M75'="",$
M75'=
0),"",
Z75/$
M75)
=
IF(
AQ76'="","",
AQ76*
AP76*$
AK76)
=
IF(
OR(
Z76'="",
Z76'="
NA",$
M76'="",$
M76'=
0),"",
Z76/$
M76)
=
IF(
AQ77'="","",
AQ77*
AP77*$
AK77)
=
IF(
OR(
Z77'="",
Z77'="
NA",$
M77'="",$
M77'=
0),"",
Z77/$
M77)
=
IF(
AQ78'="","",
AQ78*
AP78*$
AK78)
=
IF(
OR(
Z78'="",
Z78'="
NA",$
M78'="",$
M78'=
0),"",
Z78/$
M78)
=
IF(
AQ79'="","",
AQ79*
AP79*$
AK79)
=
IF(
OR(
Z79'="",
Z79'="
NA",$
M79'="",$
M79'=
0),"",
Z79/$
M79)
=
IF(
AQ80'="","",
AQ80*
AP80*$
AK80)
=
IF(
OR(
Z80'="",
Z80'="
NA",$
M80'="",$
M80'=
0),"",
Z80/$
M80)
=
IF(
AQ81'="","",
AQ81*
AP81*$
AK81)
=
IF(
OR(
Z81'="",
Z81'="
NA",$
M81'="",$
M81'=
0),"",
Z81/$
M81)
=
IF(
AQ82'="","",
AQ82*
AP82*$
AK82)
=
IF(
OR(
Z82'="",
Z82'="
NA",$
M82'="",$
M82'=
0),"",
Z82/$
M82)
=
IF(
AQ83'="","",
AQ83*
AP83*$
AK83)
=
IF(
OR(
Z83'="",
Z83'="
NA",$
M83'="",$
M83'=
0),"",
Z83/$
M83)
=
IF(
AQ84'="","",
AQ84*
AP84*$
AK84)
=
IF(
OR(
Z84'="",
Z84'="
NA",$
M84'="",$
M84'=
0),"",
Z84/$
M84)
=
IF(
AQ85'="","",
AQ85*
AP85*$
AK85)
=
IF(
OR(
Z85'="",
Z85'="
NA",$
M85'="",$
M85'=
0),"",
Z85/$
M85)
=
IF(
AQ86'="","",
AQ86*
AP86*$
AK86)
=
IF(
OR(
Z86'="",
Z86'="
NA",$
M86'="",$
M86'=
0),"",
Z86/$
M86)
=
IF(
AQ87'="","",
AQ87*
AP87*$
AK87)
=
IF(
OR(
Z87'="",
Z87'="
NA",$
M87'="",$
M87'=
0),"",
Z87/$
M87)
=
IF(
AQ88'="","",
AQ88*
AP88*$
AK88)
=
IF(
OR(
Z88'="",
Z88'="
NA",$
M88'="",$
M88'=
0),"",
Z88/$
M88)
=
IF(
AQ89'="","",
AQ89*
AP89*$
AK89)
=
IF(
OR(
Z89'="",
Z89'="
NA",$
M89'="",$
M89'=
0),"",
Z89/$
M89)
=
IF(
AQ90'="","",
AQ90*
AP90*$
AK90)
=
IF(
OR(
Z90'="",
Z90'="
NA",$
M90'="",$
M90'=
0),"",
Z90/$
M90)
=
IF(
AQ91'="","",
AQ91*
AP91*$
AK91)
=
IF(
OR(
Z91'="",
Z91'="
NA",$
M91'="",$
M91'=
0),"",
Z91/$
M91)
=
IF(
AQ92'="","",
AQ92*
AP92*$
AK92)
=
IF(
OR(
Z92'="",
Z92'="
NA",$
M92'="",$
M92'=
0),"",
Z92/$
M92)
=
IF(
AQ93'="","",
AQ93*
AP93*$
AK93)
=
IF(
OR(
Z93'="",
Z93'="
NA",$
M93'="",$
M93'=
0),"",
Z93/$
M93)
=
IF(
AQ94'="","",
AQ94*
AP94*$
AK94)
=
IF(
OR(
Z94'="",
Z94'="
NA",$
M94'="",$
M94'=
0),"",
Z94/$
M94)
=
IF(
AQ95'="","",
AQ95*
AP95*$
AK95)
=
IF(
OR(
Z95'="",
Z95'="
NA",$
M95'="",$
M95'=
0),"",
Z95/$
M95)
=
IF(
AQ96'="","",
AQ96*
AP96*$
AK96)
=
IF(
OR(
Z96'="",
Z96'="
NA",$
M96'="",$
M96'=
0),"",
Z96/$
M96)
=
IF(
AQ97'="","",
AQ97*
AP97*$
AK97)
=
IF(
OR(
Z97'="",
Z97'="
NA",$
M97'="",$
M97'=
0),"",
Z97/$
M97)
=
IF(
AQ98'="","",
AQ98*
AP98*$
AK98)
=
IF(
OR(
Z98'="",
Z98'="
NA",$
M98'="",$
M98'=
0),"",
Z98/$
M98)
=
IF(
AQ99'="","",
AQ99*
AP99*$
AK99)
=
IF(
OR(
Z99'="",
Z99'="
NA",$
M99'="",$
M99'=
0),"",
Z99/$
M99)
=
IF(
AQ100'="","",
AQ100*
AP100*$
AK100)
=
IF(
OR(
Z100'="",
Z100'="
NA",$
M100'="",$
M100'=
0),"",
Z100/$
M100)
=
IF(
AQ101'="","",
AQ101*
AP101*$
AK101)
=
IF(
OR(
Z101'="",
Z101'="
NA",$
M101'="",$
M101'=
0),"",
Z101/$
M101)
=
IF(
AQ102'="","",
AQ102*
AP102*$
AK102)
=
IF(
OR(
Z102'="",
Z102'="
NA",$
M102'="",$
M102'=
0),"",
Z102/$
M102)
=
IF(
AQ103'="","",
AQ103*
AP103*$
AK103)
=
IF(
OR(
Z103'="",
Z103'="
NA",$
M103'="",$
M103'=
0),"",
Z103/$
M103)
=
IF(
AQ104'="","",
AQ104*
AP104*$
AK104)
=
IF(
OR(
Z104'="",
Z104'="
NA",$
M104'="",$
M104'=
0),"",
Z104/$
M104)
=
IF(
AQ105'="","",
AQ105*
AP105*$
AK105)
=
IF(
OR(
Z105'="",
Z105'="
NA",$
M105'="",$
M105'=
0),"",
Z105/$
M105)
=
IF(
AQ106'="","",
AQ106*
AP106*$
AK106)
=
IF(
OR(
Z106'="",
Z106'="
NA",$
M106'="",$
M106'=
0),"",
Z106/$
M106)
=
IF(
AQ107'="","",
AQ107*
AP107*$
AK107)
=
IF(
OR(
Z107'="",
Z107'="
NA",$
M107'="",$
M107'=
0),"",
Z107/$
M107)
=
IF(
AQ108'="","",
AQ108*
AP108*$
AK108)
=
IF(
OR(
Z108'="",
Z108'="
NA",$
M108'="",$
M108'=
0),"",
Z108/$
M108)
=
IF(
AQ109'="","",
AQ109*
AP109*$
AK109)
=
IF(
OR(
Z109'="",
Z109'="
NA",$
M109'="",$
M109'=
0),"",
Z109/$
M109)
=
IF(
AQ110'="","",
AQ110*
AP110*$
AK110)
=
IF(
OR(
Z110'="",
Z110'="
NA",$
M110'="",$
M110'=
0),"",
Z110/$
M110)
=
IF(
AQ111'="","",
AQ111*
AP111*$
AK111)
=
IF(
OR(
Z111'="",
Z111'="
NA",$
M111'="",$
M111'=
0),"",
Z111/$
M111)
=
IF(
AQ112'="","",
AQ112*
AP112*$
AK112)
=
IF(
OR(
Z112'="",
Z112'="
NA",$
M112'="",$
M112'=
0),"",
Z112/$
M112)
=
IF(
AQ113'="","",
AQ113*
AP113*$
AK113)
=
IF(
OR(
Z113'="",
Z113'="
NA",$
M113'="",$
M113'=
0),"",
Z113/$
M113)
=
IF(
AQ114'="","",
AQ114*
AP114*$
AK114)
=
IF(
OR(
Z114'="",
Z114'="
NA",$
M114'="",$
M114'=
0),"",
Z114/$
M114)
=
IF(
AQ115'="","",
AQ115*
AP115*$
AK115)
=
IF(
OR(
Z115'="",
Z115'="
NA",$
M115'="",$
M115'=
0),"",
Z115/$
M115)
=
IF(
AQ116'="","",
AQ116*
AP116*$
AK116)
=
IF(
OR(
Z116'="",
Z116'="
NA",$
M116'="",$
M116'=
0),"",
Z116/$
M116)

February
14,
2003
70
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
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
112
113
114
115
116
27
Virginia
Beach
Boat
Harbor
27
Virginia
Beach
Army
Base
27
Virginia
Beach
York
River
30
Minneapolis­
St
Paul
Metropolitan
30
ST.
Paul
Seneca
WWTP
30
ST.
Paul
Blue
Lake
WWTP
30
St.
Paul
Empire
WWTP
30
ST.
Paul
Stillwater
WWTP
30
St.
Paul
Cottage
Grove
WWTP
30
St.
Paul
Hasting
WWTP
30
St.
Paul
Rosemount
33
Unified
Sewerage
Agency
(
Durham)
33
USA
Rock
Creek
33
USA
Hillsboro
33
USA
Hillsboro
Forrest
Grove
34
Detroit
35
Kansas
City
Blue
River
35
Kansas
City
Birmingham
35
Kansas
City
Westside
35
Kansas
City
Todd
Creek
35
Kansas
City
Rocky
Branch
35
Kansas
CityFishing
River
35
KC
Northland
Mobile
Home
35
KC
Industrial
Park
36
Jacksonville
(
JEA)
36
Jacksonville
District
4
36
Jacksonville
District
3
36
Jacksonville
District
5
36
Jacksonville
District
2
40
New
Orleans
East
Bank
40
New
Orleans
West
Bank
43
Phoneix
­
91st
Ace.
43
Phoenix
45
City
of
Tampa
46
District
of
Columbia
52
OCSD
WWTP
#
2
52
Orange
County
Reclam
Plant
#
1
53
NORSD
Southerly
WWTP
53
NORSD
Westerly
WWTP
53
NORSD
Easterly
WWTP
54
Akron
WPC
56
Atlanta
RM
Clayton
56
Atlanta
South
River
56
Atlanta
Utoy
Creek
57
MWRDGC­
Stickney
57
MWRDGC­
Calumet
57
MWRDGC­
Northside
57
MWRDGC­
Kirie
57
MWRDGC­
Egan
57
MWRDGC­
Hanover
Park
57
MWRDGC­
Lemont
58
MWRA­
Boston­
Deer
Island
58
MWRA­
Boston­
Clinton
59
Philadelphia­
Northeast
59
Philadelphia­
Southwest
59
Philadelphia­
Southeast
60
Nashville­
Central
AT
AU
Oulier'=
0
Cost
=
IF(
AS60'="","",
IF(
AS60>
AS$
121*
2,0,
IF(
AS60>
AN60,0,1)))
=
IF(
AT60'="","",
AT60*
AS60*$
AK60)
=
IF(
AS61'="","",
IF(
AS61>
AS$
121*
2,0,
IF(
AS61>
AN61,0,1)))
=
IF(
AT61'="","",
AT61*
AS61*$
AK61)
=
IF(
AS62'="","",
IF(
AS62>
AS$
121*
2,0,
IF(
AS62>
AN62,0,1)))
=
IF(
AT62'="","",
AT62*
AS62*$
AK62)
=
IF(
AS63'="","",
IF(
AS63>
AS$
121*
2,0,
IF(
AS63>
AN63,0,1)))
=
IF(
AT63'="","",
AT63*
AS63*$
AK63)
=
IF(
AS64'="","",
IF(
AS64>
AS$
121*
2,0,
IF(
AS64>
AN64,0,1)))
=
IF(
AT64'="","",
AT64*
AS64*$
AK64)
=
IF(
AS65'="","",
IF(
AS65>
AS$
121*
2,0,
IF(
AS65>
AN65,0,1)))
=
IF(
AT65'="","",
AT65*
AS65*$
AK65)
=
IF(
AS66'="","",
IF(
AS66>
AS$
121*
2,0,
IF(
AS66>
AN66,0,1)))
=
IF(
AT66'="","",
AT66*
AS66*$
AK66)
=
IF(
AS67'="","",
IF(
AS67>
AS$
121*
2,0,
IF(
AS67>
AN67,0,1)))
=
IF(
AT67'="","",
AT67*
AS67*$
AK67)
=
IF(
AS68'="","",
IF(
AS68>
AS$
121*
2,0,
IF(
AS68>
AN68,0,1)))
=
IF(
AT68'="","",
AT68*
AS68*$
AK68)
=
IF(
AS69'="","",
IF(
AS69>
AS$
121*
2,0,
IF(
AS69>
AN69,0,1)))
=
IF(
AT69'="","",
AT69*
AS69*$
AK69)
=
IF(
AS70'="","",
IF(
AS70>
AS$
121*
2,0,
IF(
AS70>
AN70,0,1)))
=
IF(
AT70'="","",
AT70*
AS70*$
AK70)
=
IF(
AS71'="","",
IF(
AS71>
AS$
121*
2,0,
IF(
AS71>
AN71,0,1)))
=
IF(
AT71'="","",
AT71*
AS71*$
AK71)
=
IF(
AS72'="","",
IF(
AS72>
AS$
121*
2,0,
IF(
AS72>
AN72,0,1)))
=
IF(
AT72'="","",
AT72*
AS72*$
AK72)
=
IF(
AS73'="","",
IF(
AS73>
AS$
121*
2,0,
IF(
AS73>
AN73,0,1)))
=
IF(
AT73'="","",
AT73*
AS73*$
AK73)
=
IF(
AS74'="","",
IF(
AS74>
AS$
121*
2,0,
IF(
AS74>
AN74,0,1)))
=
IF(
AT74'="","",
AT74*
AS74*$
AK74)
=
IF(
AS75'="","",
IF(
AS75>
AS$
121*
2,0,
IF(
AS75>
AN75,0,1)))
=
IF(
AT75'="","",
AT75*
AS75*$
AK75)
=
IF(
AS76'="","",
IF(
AS76>
AS$
121*
2,0,
IF(
AS76>
AN76,0,1)))
=
IF(
AT76'="","",
AT76*
AS76*$
AK76)
=
IF(
AS77'="","",
IF(
AS77>
AS$
121*
2,0,
IF(
AS77>
AN77,0,1)))
=
IF(
AT77'="","",
AT77*
AS77*$
AK77)
=
IF(
AS78'="","",
IF(
AS78>
AS$
121*
2,0,
IF(
AS78>
AN78,0,1)))
=
IF(
AT78'="","",
AT78*
AS78*$
AK78)
=
IF(
AS79'="","",
IF(
AS79>
AS$
121*
2,0,
IF(
AS79>
AN79,0,1)))
=
IF(
AT79'="","",
AT79*
AS79*$
AK79)
=
IF(
AS80'="","",
IF(
AS80>
AS$
121*
2,0,
IF(
AS80>
AN80,0,1)))
=
IF(
AT80'="","",
AT80*
AS80*$
AK80)
=
IF(
AS81'="","",
IF(
AS81>
AS$
121*
2,0,
IF(
AS81>
AN81,0,1)))
=
IF(
AT81'="","",
AT81*
AS81*$
AK81)
=
IF(
AS82'="","",
IF(
AS82>
AS$
121*
2,0,
IF(
AS82>
AN82,0,1)))
=
IF(
AT82'="","",
AT82*
AS82*$
AK82)
=
IF(
AS83'="","",
IF(
AS83>
AS$
121*
2,0,
IF(
AS83>
AN83,0,1)))
=
IF(
AT83'="","",
AT83*
AS83*$
AK83)
=
IF(
AS84'="","",
IF(
AS84>
AS$
121*
2,0,
IF(
AS84>
AN84,0,1)))
=
IF(
AT84'="","",
AT84*
AS84*$
AK84)
=
IF(
AS85'="","",
IF(
AS85>
AS$
121*
2,0,
IF(
AS85>
AN85,0,1)))
=
IF(
AT85'="","",
AT85*
AS85*$
AK85)
=
IF(
AS86'="","",
IF(
AS86>
AS$
121*
2,0,
IF(
AS86>
AN86,0,1)))
=
IF(
AT86'="","",
AT86*
AS86*$
AK86)
=
IF(
AS87'="","",
IF(
AS87>
AS$
121*
2,0,
IF(
AS87>
AN87,0,1)))
=
IF(
AT87'="","",
AT87*
AS87*$
AK87)
=
IF(
AS88'="","",
IF(
AS88>
AS$
121*
2,0,
IF(
AS88>
AN88,0,1)))
=
IF(
AT88'="","",
AT88*
AS88*$
AK88)
=
IF(
AS89'="","",
IF(
AS89>
AS$
121*
2,0,
IF(
AS89>
AN89,0,1)))
=
IF(
AT89'="","",
AT89*
AS89*$
AK89)
=
IF(
AS90'="","",
IF(
AS90>
AS$
121*
2,0,
IF(
AS90>
AN90,0,1)))
=
IF(
AT90'="","",
AT90*
AS90*$
AK90)
=
IF(
AS91'="","",
IF(
AS91>
AS$
121*
2,0,
IF(
AS91>
AN91,0,1)))
=
IF(
AT91'="","",
AT91*
AS91*$
AK91)
=
IF(
AS92'="","",
IF(
AS92>
AS$
121*
2,0,
IF(
AS92>
AN92,0,1)))
=
IF(
AT92'="","",
AT92*
AS92*$
AK92)
=
IF(
AS93'="","",
IF(
AS93>
AS$
121*
2,0,
IF(
AS93>
AN93,0,1)))
=
IF(
AT93'="","",
AT93*
AS93*$
AK93)
=
IF(
AS94'="","",
IF(
AS94>
AS$
121*
2,0,
IF(
AS94>
AN94,0,1)))
=
IF(
AT94'="","",
AT94*
AS94*$
AK94)
=
IF(
AS95'="","",
IF(
AS95>
AS$
121*
2,0,
IF(
AS95>
AN95,0,1)))
=
IF(
AT95'="","",
AT95*
AS95*$
AK95)
=
IF(
AS96'="","",
IF(
AS96>
AS$
121*
2,0,
IF(
AS96>
AN96,0,1)))
=
IF(
AT96'="","",
AT96*
AS96*$
AK96)
=
IF(
AS97'="","",
IF(
AS97>
AS$
121*
2,0,
IF(
AS97>
AN97,0,1)))
=
IF(
AT97'="","",
AT97*
AS97*$
AK97)
=
IF(
AS98'="","",
IF(
AS98>
AS$
121*
2,0,
IF(
AS98>
AN98,0,1)))
=
IF(
AT98'="","",
AT98*
AS98*$
AK98)
=
IF(
AS99'="","",
IF(
AS99>
AS$
121*
2,0,
IF(
AS99>
AN99,0,1)))
=
IF(
AT99'="","",
AT99*
AS99*$
AK99)
=
IF(
AS100'="","",
IF(
AS100>
AS$
121*
2,0,
IF(
AS100>
AN100,0,1)))
=
IF(
AT100'="","",
AT100*
AS100*$
AK100)
=
IF(
AS101'="","",
IF(
AS101>
AS$
121*
2,0,
IF(
AS101>
AN101,0,1)))
=
IF(
AT101'="","",
AT101*
AS101*$
AK101)
=
IF(
AS102'="","",
IF(
AS102>
AS$
121*
2,0,
IF(
AS102>
AN102,0,1)))
=
IF(
AT102'="","",
AT102*
AS102*$
AK102)
=
IF(
AS103'="","",
IF(
AS103>
AS$
121*
2,0,
IF(
AS103>
AN103,0,1)))
=
IF(
AT103'="","",
AT103*
AS103*$
AK103)
=
IF(
AS104'="","",
IF(
AS104>
AS$
121*
2,0,
IF(
AS104>
AN104,0,1)))
=
IF(
AT104'="","",
AT104*
AS104*$
AK104)
=
IF(
AS105'="","",
IF(
AS105>
AS$
121*
2,0,
IF(
AS105>
AN105,0,1)))
=
IF(
AT105'="","",
AT105*
AS105*$
AK105)
=
IF(
AS106'="","",
IF(
AS106>
AS$
121*
2,0,
IF(
AS106>
AN106,0,1)))
=
IF(
AT106'="","",
AT106*
AS106*$
AK106)
=
IF(
AS107'="","",
IF(
AS107>
AS$
121*
2,0,
IF(
AS107>
AN107,0,1)))
=
IF(
AT107'="","",
AT107*
AS107*$
AK107)
=
IF(
AS108'="","",
IF(
AS108>
AS$
121*
2,0,
IF(
AS108>
AN108,0,1)))
=
IF(
AT108'="","",
AT108*
AS108*$
AK108)
=
IF(
AS109'="","",
IF(
AS109>
AS$
121*
2,0,
IF(
AS109>
AN109,0,1)))
=
IF(
AT109'="","",
AT109*
AS109*$
AK109)
=
IF(
AS110'="","",
IF(
AS110>
AS$
121*
2,0,
IF(
AS110>
AN110,0,1)))
=
IF(
AT110'="","",
AT110*
AS110*$
AK110)
=
IF(
AS111'="","",
IF(
AS111>
AS$
121*
2,0,
IF(
AS111>
AN111,0,1)))
=
IF(
AT111'="","",
AT111*
AS111*$
AK111)
=
IF(
AS112'="","",
IF(
AS112>
AS$
121*
2,0,
IF(
AS112>
AN112,0,1)))
=
IF(
AT112'="","",
AT112*
AS112*$
AK112)
=
IF(
AS113'="","",
IF(
AS113>
AS$
121*
2,0,
IF(
AS113>
AN113,0,1)))
=
IF(
AT113'="","",
AT113*
AS113*$
AK113)
=
IF(
AS114'="","",
IF(
AS114>
AS$
121*
2,0,
IF(
AS114>
AN114,0,1)))
=
IF(
AT114'="","",
AT114*
AS114*$
AK114)
=
IF(
AS115'="","",
IF(
AS115>
AS$
121*
2,0,
IF(
AS115>
AN115,0,1)))
=
IF(
AT115'="","",
AT115*
AS115*$
AK115)
=
IF(
AS116'="","",
IF(
AS116>
AS$
121*
2,0,
IF(
AS116>
AN116,0,1)))
=
IF(
AT116'="","",
AT116*
AS116*$
AK116)

February
14,
2003
71
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
C
D
E
F
G
H
I
J
K
L
M
Survey
Agency
State
Flow
No.
of
#
of
MFJS
Total
Number
(
mgd)
IU
433
Others
Regulated
Unregulated
Electroplating
Regulated
Unregulated
MP&
M
Sites
Categorical
GM
Non­
Cat.
G
M
#
of
Non­
Cat.
Oily
Waste
117
118
119
120
121
122
60
Nashville­
Whites
Creek
TN
25.0
4
1
0
0
0
1
0
0
=
SUM(
F117:
L117)
60
Nashville­
Dry
Creek
TN
14.0
8
1
0
1
0
5
0
0
=
SUM(
F118:
L118)
63
Wayne
County
MI
50
463
7
2
13
0
11
6
0
=
SUM(
F119:
L119)
65
City
of
Dayton
OH
52.12
44
23
4
5
20
25
1
15
=
SUM(
F120:
L120)
=
AVERAGE(
E3:
E120)

February
14,
2003
72
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
117
118
119
120
121
122
60
Nashville­
Whites
Creek
60
Nashville­
Dry
Creek
63
Wayne
County
65
City
of
Dayton
N
O
P
Q
R
S
T
U
V
W
Implement
Yearly
Implement
Yearly
Hourly
Salary
Overhead
factor
Implement
Yearly
Implement
Total
Permitting
­
Labor
Hrs
Permitting
­
Costs
Labor
Rate
Analytical
Costs
Sampling
Costs
578
190
=
N119*
R119*(
1+
T119)
=
O119*
R119*(
1+
T119)
$
22.00
$
30.00
2.75
=
M119*
650
=
M119*
650
=
M119*
100
6071
5861
=
N120*
R120*(
1+
T120)
=
O120*
R120*(
1+
T120)
$
20.00
$
25.00
0.25
$
55,800.00
$
55,800.00
$
41,850.00
February
14,
2003
73
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
117
118
119
120
121
122
60
Nashville­
Whites
Creek
60
Nashville­
Dry
Creek
63
Wayne
County
65
City
of
Dayton
X
Y
Z
AA
AB
AC
AD
Yearly
Implement
Yearly
Implement
Yearly
Implement
Yearly
Sampling
Costs
Management
Salary
Hrs
Management
Overhead
Costs
Total
Costs
=
M119*
100
400
100
=
Y119*
S119*(
1+
T119)
=
Z119*
S119*(
1+
T119)
=
P119+
U119+
W119+
AA119
=
Q119+
V119+
X119+
AB119
$
41,850.00
663
313
=
Y120*
S120*(
1+
T120)
=
Z120*
S120*(
1+
T120)
=
P120+
U120+
W120+
AA120
=
Q120+
V120+
X120+
AB120
Average
Average
w/
out
Outliers
February
14,
2003
74
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
117
118
119
120
121
122
60
Nashville­
Whites
Creek
60
Nashville­
Dry
Creek
63
Wayne
County
65
City
of
Dayton
AE
AF
Implement
Yearly
Permitting
Costs
Per
Facility
=
P119/
39
=
Q119/
39
=
P120/
93
=
Q120/
93
=
AVERAGE(
AE3:
AE120)
=
AVERAGE(
AF3:
AF120)
=
SUMPRODUCT(
AE3:
AE120,$
AM$
3:$
AM$
120)/
SUM($
AM$
3:$
AM$
120)
=
SUMPRODUCT(
AF3:
AF120,$
AO$
3:$
AO$
120)/
SUM($
AO$
3:$
AO$
120)

February
14,
2003
75
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
117
118
119
120
121
122
60
Nashville­
Whites
Creek
60
Nashville­
Dry
Creek
63
Wayne
County
65
City
of
Dayton
AG
AH
AI
Implement
Yearly
MP&
M
Sites
per
Program
Total
Costs
Per
Facility
=
IF(
OR(
A117'=
A116,
M117'=""),"",
SUMIF($
A$
3:$
A$
120,
A117,$
M$
3:$
M$
120))
=
IF(
OR(
A118'=
A117,
M118'=""),"",
SUMIF($
A$
3:$
A$
120,
A118,$
M$
3:$
M$
120))
=
AC119/
39
=
AD119/
39
=
IF(
OR(
A119'=
A118,
M119'=""),"",
SUMIF($
A$
3:$
A$
120,
A119,$
M$
3:$
M$
120))
=
AC120/
93
=
AD120/
93
=
IF(
OR(
A120'=
A119,
M120'=""),"",
SUMIF($
A$
3:$
A$
120,
A120,$
M$
3:$
M$
120))
=
AVERAGE(
AG3:
AG120)
=
AVERAGE(
AH3:
AH120)
=
AVERAGE(
AI3:
AI120)

February
14,
2003
76
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
117
118
119
120
121
122
60
Nashville­
Whites
Creek
60
Nashville­
Dry
Creek
63
Wayne
County
65
City
of
Dayton
AJ
AK
Loaded
Hourly
Rate
Loaded
Salary
Rate
=
IF(
OR(
R117'="",
R117'="
NA"),"",
R117*(
1+$
T117))
=
IF(
OR(
S117'="",
S117'="
NA"),"",
S117*(
1+$
T117))
=
IF(
OR(
R118'="",
R118'="
NA"),"",
R118*(
1+$
T118))
=
IF(
OR(
S118'="",
S118'="
NA"),"",
S118*(
1+$
T118))
=
IF(
OR(
R119'="",
R119'="
NA"),"",
R119*(
1+$
T119))
=
IF(
OR(
S119'="",
S119'="
NA"),"",
S119*(
1+$
T119))
=
IF(
OR(
R120'="",
R120'="
NA"),"",
R120*(
1+$
T120))
=
IF(
OR(
S120'="",
S120'="
NA"),"",
S120*(
1+$
T120))
=
AVERAGE(
AJ3:
AJ120)
=
AVERAGE(
AK3:
AK120)

February
14,
2003
77
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
117
118
119
120
121
122
60
Nashville­
Whites
Creek
60
Nashville­
Dry
Creek
63
Wayne
County
65
City
of
Dayton
AL
AM
Permitting
Hrs/
MP&
M
Site
Implement
Oulier'=
0
=
IF(
OR(
N117'="",$
M117'="",$
M117'=
0),"",
N117/$
M117)
=
IF(
AL117'="","",
IF(
AL117>
AL$
121*
2,0,1))
=
IF(
OR(
N118'="",$
M118'="",$
M118'=
0),"",
N118/$
M118)
=
IF(
AL118'="","",
IF(
AL118>
AL$
121*
2,0,1))
=
IF(
OR(
N119'="",$
M119'="",$
M119'=
0),"",
N119/$
M119)
=
IF(
AL119'="","",
IF(
AL119>
AL$
121*
2,0,1))
=
IF(
OR(
N120'="",$
M120'="",$
M120'=
0),"",
N120/$
M120)
=
IF(
AL120'="","",
IF(
AL120>
AL$
121*
2,0,1))
=
AVERAGE(
AL3:
AL120)
=
SUMPRODUCT(
AL3:
AL120,$
AM$
3:$
AM$
120)/
SUM($
AM$
3:$
AM$
120)

February
14,
2003
78
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
117
118
119
120
121
122
60
Nashville­
Whites
Creek
60
Nashville­
Dry
Creek
63
Wayne
County
65
City
of
Dayton
AN
AO
Permitting
Hrs/
MP&
M
Site
Yearly
Oulier'=
0
=
IF(
OR(
O117'="",$
M117'="",$
M117'=
0),"",
O117/$
M117)
=
IF(
AN117'="","",
IF(
AN117>
AN$
121*
2,0,1))
=
IF(
OR(
O118'="",$
M118'="",$
M118'=
0),"",
O118/$
M118)
=
IF(
AN118'="","",
IF(
AN118>
AN$
121*
2,0,1))
=
IF(
OR(
O119'="",$
M119'="",$
M119'=
0),"",
O119/$
M119)
=
IF(
AN119'="","",
IF(
AN119>
AN$
121*
2,0,1))
=
IF(
OR(
O120'="",$
M120'="",$
M120'=
0),"",
O120/$
M120)
=
IF(
AN120'="","",
IF(
AN120>
AN$
121*
2,0,1))
=
AVERAGE(
AN3:
AN120)
=
SUMPRODUCT(
AN3:
AN120,$
AO$
3:$
AO$
120)/
SUM($
AO$
3:$
AO$
120)

February
14,
2003
79
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
117
118
119
120
121
122
60
Nashville­
Whites
Creek
60
Nashville­
Dry
Creek
63
Wayne
County
65
City
of
Dayton
AP
AQ
Implement
Oulier'=
0
=
IF(
OR(
Y117'="",
Y117'="
NA",$
M117'="",$
M117'=
0),"",
Y117/$
M117)
=
IF(
AP117'="","",
IF(
AP117>
AP$
121*
2,0,
IF(
AP117>
AL117,0,1)))
=
IF(
OR(
Y118'="",
Y118'="
NA",$
M118'="",$
M118'=
0),"",
Y118/$
M118)
=
IF(
AP118'="","",
IF(
AP118>
AP$
121*
2,0,
IF(
AP118>
AL118,0,1)))
=
IF(
OR(
Y119'="",
Y119'="
NA",$
M119'="",$
M119'=
0),"",
Y119/$
M119)
=
IF(
AP119'="","",
IF(
AP119>
AP$
121*
2,0,
IF(
AP119>
AL119,0,1)))
=
IF(
OR(
Y120'="",
Y120'="
NA",$
M120'="",$
M120'=
0),"",
Y120/$
M120)
=
IF(
AP120'="","",
IF(
AP120>
AP$
121*
2,0,
IF(
AP120>
AL120,0,1)))
=
AVERAGE(
AP3:
AP120)
=
SUMPRODUCT(
AP3:
AP120,$
AQ$
3:$
AQ$
120)/
SUM($
AQ$
3:$
AQ$
120)

February
14,
2003
80
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
117
118
119
120
121
122
60
Nashville­
Whites
Creek
60
Nashville­
Dry
Creek
63
Wayne
County
65
City
of
Dayton
AR
AS
Oversight
Hrs/
MP&
M
Site
Cost
Yearly
=
IF(
AQ117'="","",
AQ117*
AP117*$
AK117)
=
IF(
OR(
Z117'="",
Z117'="
NA",$
M117'="",$
M117'=
0),"",
Z117/$
M117)
=
IF(
AQ118'="","",
AQ118*
AP118*$
AK118)
=
IF(
OR(
Z118'="",
Z118'="
NA",$
M118'="",$
M118'=
0),"",
Z118/$
M118)
=
IF(
AQ119'="","",
AQ119*
AP119*$
AK119)
=
IF(
OR(
Z119'="",
Z119'="
NA",$
M119'="",$
M119'=
0),"",
Z119/$
M119)
=
IF(
AQ120'="","",
AQ120*
AP120*$
AK120)
=
IF(
OR(
Z120'="",
Z120'="
NA",$
M120'="",$
M120'=
0),"",
Z120/$
M120)
=
AVERAGE(
AS3:
AS120)
=
SUMPRODUCT(
AR3:
AR120,$
AQ$
3:$
AQ$
120)/
SUM($
AQ$
3:$
AQ$
120)
=
SUMPRODUCT(
AS3:
AS120,$
AT$
3:$
AT$
120)/
SUM($
AT$
3:$
AT$
120)

February
14,
2003
81
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
A
B
Survey
Agency
Number
117
118
119
120
121
122
60
Nashville­
Whites
Creek
60
Nashville­
Dry
Creek
63
Wayne
County
65
City
of
Dayton
AT
AU
Oulier'=
0
Cost
=
IF(
AS117'="","",
IF(
AS117>
AS$
121*
2,0,
IF(
AS117>
AN117,0,1)))
=
IF(
AT117'="","",
AT117*
AS117*$
AK117)
=
IF(
AS118'="","",
IF(
AS118>
AS$
121*
2,0,
IF(
AS118>
AN118,0,1)))
=
IF(
AT118'="","",
AT118*
AS118*$
AK118)
=
IF(
AS119'="","",
IF(
AS119>
AS$
121*
2,0,
IF(
AS119>
AN119,0,1)))
=
IF(
AT119'="","",
AT119*
AS119*$
AK119)
=
IF(
AS120'="","",
IF(
AS120>
AS$
121*
2,0,
IF(
AS120>
AN120,0,1)))
=
IF(
AT120'="","",
AT120*
AS120*$
AK120)

=
SUMPRODUCT(
AU3:
AU120,$
AT$
3:$
AT$
120)/
SUM($
AT$
3:$
AT$
120)

February
14,
2003
82
of
82
MPM­
COSTS­
EPA­
formula.
xls
­
>
50MGD
