{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Instructions","Summary","CreateDropDown","AssignmentSummary","UG Mine","Tailings","Rock Pile","Chemicals","Bldgs & Equip","Water Management","Water Treatment","ICM","Mobilization","PostClosure","Open Pit","Unit_Costs","Estimator","Tools"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":1,"defined_names":281,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":69,"n_cols":8,"rows_kept":69,"cut":false,"hidden":false,"merged":[[58,0,67,1],[32,0,32,1],[33,0,38,1],[39,0,46,1],[47,0,53,1],[54,0,57,1]]}
["Project Name:",null,"Reclaim Model - Overview of Program"]
[null,"Hope Bay - Doris Madrid  ","All users are urged to read the Reclaim Model User Manual - Scroll down for overview description of program.",null,null,"","",""]
[null,null,"Important!  Reclaim 7.0 works better with no other excel files open."]
[null,null,"If other excel files are open ignore run time error and proceed"]
["Reclaim Menu",null,"The default Excel menu bar has an additional tab labelled \"Add-Ins\" that provides options specific to the Reclaim Model.",null,null,"","",""]
[null,"Clear","This option deletes all input data, deletes any duplicated elements and blanks out the project name.  It also allows for segregation into land costs vs water costs if required.",null,null,"","",""]
[null,"Duplicate","This option Duplicates components of the project. E.g. if there is more than one Open Pit, use duplicate to add a second Open Pit.  Quantities for the new Open Pit are erased, but the Activities and Cost Codes are carried over from the original Open Pit.  The new Open Pit subtotal is added to the Summary page.",null,null,"","",""]
[null,"Unit Costs","This option opens a window of unit costs to provide easy reference.  NOTE:  the unit cost table has a filter in the 'UNITS' column.   You can select to only see a particular unit (eg km) or multiple units (km and m³) or all units.",null,null,"","",""]
[null,"Print All ","This option prints the Summary Worksheet, Unit Cost Worksheet, and the individual component worksheets having non-zero balances.  Individual worksheets can be printed directly using standard printing methods, such as Ctl - P.",null,null,"","",""]
[null,"Quit","Select Quit to exit the program",null,null,"","",""]
[null,"Help","Redirects user to Instructions worksheet.",null,null,"","",""]
[null,null,null,null,null,"","",""]
["WorkSheets",null,null,null,null,"","",""]
[null,"Summary ","This worksheet contains a cumulative summary of costs for each component of the project.     Associated costs such as engineering and project management are added as a percentage of the component costs.\n",null,null,"","",""]
[null,"Components","Costs are derived for individual closure and reclamation activities by multiplying a \"quantity\" of activity by a \"unit cost\".      \nAn activity can be edited, added, or deleted from worksheet.  However, care should be taken not to modify cells that are defined and used elsewhere in the program.",null,null,"","",""]
[null,null,"Do not change the content or column width of the first column of each component worksheet.",null,null,"","",""]
[null,"Unit Costs","This worksheet contains a look up table with costs for typical work associated with each closure and reclamation activity",null,null,"","",""]
[null,null,null,null,null,"","",""]
["Limitations",null,"The Reclaim Program will NOT work if the worksheets are changed such that the following requirements are not met.  Please review the following prior to modifiying worksheets.",null,null,"","",""]
[null,"WorkSheet Names","The names of the worksheets must not be changed.",null,null,"","",""]
[null,"Defined Names","Certain cells have defined names, which must not be changed.  Where the cell is named, the name will appear in the \"Name Box\" to the left of the formula bar.",null,null,"","",""]
[null,"First line of data","The first line of data for any component worksheet starts on line 4.  Do not change the first line of a component worksheet, ie the component name.",null,null,"","",""]
[null,"Cell A1","Cell A1 on the component sheet MUST always contain the count of that component for the duplicate function to operate.  DO NOT CHANGE.",null,null,"","",""]
[null,"Adding Lines","You can add lines to components and the unit cost table, as long as they are not the last lines.\nThe last line might fall outside the named ranges.  You can check the size of the named range by selecting the name from the drop down box at the top left of the sheet.  Usually this box has a cell reference, or a name.  ",null,null,"","",""]
[null,"Printing","A component will only be printed if its sub-total is greater than zero.  In addition, a component and the summary sheet cannot be printed if there is an error.  Printing has been set to print 1 page per component. ",null,null,"","",""]
[null,null,null,null,null,"","",""]
["Conditions of Use",null,"The Reclamation Cost Estimating Model was prepared to serve as a guide for Government Agencies, mining companies, and others to estimate the cost of mine reclamation.  This model is not intended to replace reclamation planning or to be used to determine the activities required to reclaim a site or to dictate how much should be spent on reclamation.",null,null,"","",""]
[null,null,null,null,null,"","",""]
[null,null,"Reclaim was prepared by Brodie Consulting Ltd. on behalf of AANDC.  AANDC and Brodie Consulting Ltd. are not responsible for the completeness or accuracy of any reclamation estimate made using this model.  The user agrees to check and take responsibility for all aspects of any cost estimate made using this model.",null,null,"","",""]
[null,null,null,null,null,"","",""]
["The following table provides guidance as to whether water management and treatment is considered short term or long term.  Short term closure activities",null,null,null,null,"","",""]
["may be costed within a component (eg 'Open Pit' or 'Rock Pile') or 'Water Management'.  Long term or post-closure water treatment is costed in 'Water Treatment'."]
[null,null,null,"Short Term/ Capital Ex.","Long term/ NPV","","",""]
["Open Pit",null,"flood pit - install/operate pumping system","x",null,"","",""]
[null,null,"construct diversion ditches","x",null,"","",""]
[null,null,"treat 1st filling","x",null,"","",""]
[null,null,"install pump/decant system","x",null,"","",""]
[null,null,"passive/biological treatment","x",null,"","",""]
[null,null,"overflow treatment",null,"x","","",""]
["Rock Pile/Heap Leach Facility",null,"construct diversion ditches","x",null,"","",""]
[null,null,"install groundwater collection system","x",null,"","",""]
[null,null,"install toe seepage collection system","x",null,"","",""]
[null,null,"collect and treat groundwater",null,"x"]
[null,null,"collect and treat seepage (ARD/ML)",null,"x"]
[null,null,"install passive treatment system","x",null,"","",""]
[null,null,"operate and maintain passive treatment system",null,"x","","",""]
[null,null,"operate pump and detoxify heap leach pile (cyanide destruction)","x",null,"","",""]
["Tailings Facility",null,"construct diversion ditches","x",null,"","",""]
[null,null,"pump supernatant (to pit, U/G)","x",null,"","",""]
[null,null,"treat supernatant","x",null,"","",""]
[null,null,"install toe seepage collection system","x",null,"","",""]
[null,null,"collect and treat seepage (ARD/ML)",null,"x","","",""]
[null,null,"install passive treatment system","x",null,"","",""]
[null,null,"operate and maintain passive treatment system",null,"x","","",""]
["U/G Mine",null,"accelerate flooding","x",null,"","",""]
[null,null,"install seepage collection system","x",null,"","",""]
[null,null,"install dewatering/pumping system","x",null,"","",""]
[null,null,"operate seepage/dewatering system (ARD/ML)",null,"x","","",""]
["Water Management",null,"refill lakes",null,null,"","",""]
[null,null,"redirect creeks/streams","x",null,"","",""]
[null,null,"stabilize water management ponds","x",null,"","",""]
[null,null,"stabilize/close sediment ponds","x"]
[null,null,"fresh water supply - breach embankment","x"]
[null,null,"fresh water supply - remove piping system","x"]
[null,null,"construct water treatment plant","x"]
[null,null,"construct sludge pond","x"]
[null,null,"water control in reclamation quarry","x"]
[null,null,"operate/maintain water treatment plant",null,"x","","",""]
[null,null,null,null,null,"","",""]

{"sheet":"Summary","index":1,"n_rows":29,"n_cols":14,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null,"SUMMARY OF COSTS"]
[]
["CAPITAL COSTS","COMPONENT NAME",null,"INAC COST March 2018",null,"LAND LIABILITY",null,"WATER LIABILITY","TMAC COST (Nov 2017)*","TMAC Nov. 2017","Cost Difference ","PROPOSED COSTS (April 2018)","PROPOSED COST DIFFERENCE"]
["OPEN PIT",{"$f":"IF(ISBLANK('Open Pit'!$C$1),\"\",'Open Pit'!$C$1)","v":""},null,{"$f":"Pit1Total","v":1E-4},null,{"$f":"Pit1LandTotal","v":0},null,{"$f":"Pit1WaterTotal","v":0},0,0,{"$f":"D4-I4","v":1E-4},0,{"$f":"D4-L4","v":1E-4},{"$f":"L4-I4","v":0}]
["UNDERGROUND MINE",{"$f":"IF(ISBLANK('UG Mine'!$C$1),\"\",'UG Mine'!$C$1)","v":"Doris -Madrid"},null,{"$f":"UG1Total","v":329785.0601},null,{"$f":"UG1LandTotal","v":314809.22000000003},null,{"$f":"UG1WaterTotal","v":14975.84},{"$f":"'UG Mine'!V56","v":303604.00267815311},245455.27078042098,26181.057421846897,{"$f":"'UG Mine'!Y56","v":303826.48267815309},{"$f":"D5-L5","v":25958.577421846916},222.47999999998137]
["TAILINGS FACILITY",{"$f":"IF(ISBLANK(Tailings!$C$1),\"\",Tailings!$C$1)","v":"Doris-Madrid Mines"},null,{"$f":"Tailings1Total","v":20481444.750100005},null,{"$f":"Tailings1LandTotal","v":10364472.375000002},null,{"$f":"Tailings1WaterTotal","v":10116972.375000002},{"$f":"Tailings!V86","v":18851736.871913362},6373304.6187241198,1629707.8781866431,{"$f":"Tailings!Y86","v":18851736.872013364},1629707.8780866414,1.0000169277191162E-4]
["ROCK PILE",{"$f":"IF(ISBLANK('Rock Pile'!$C$1),\"\",'Rock Pile'!$C$1)","v":"Doris - Madrid"},null,{"$f":"RP1Total","v":290125.5001},null,{"$f":"RP1LandTotal","v":145062.75},null,{"$f":"RP1WaterTotal","v":145062.75},{"$f":"'Rock Pile'!V80","v":189067.41313585604},12459576.926742923,101058.08696414396,{"$f":"'Rock Pile'!Y80","v":189067.41323585605},101058.08686414396,1.0000000474974513E-4]
["BUILDINGS AND EQUIPMENT",{"$f":"IF(ISBLANK('Bldgs & Equip'!$C$1),\"\",'Bldgs & Equip'!$C$1)","v":"Doris - Madrid "},null,{"$f":"Bldg1Total","v":14598547.599799993},null,{"$f":"Bldg1LandTotal","v":7220856.7534999959},null,{"$f":"Bldg1WaterTotal","v":7377690.8461999958},{"$f":"'Bldgs & Equip'!V528","v":13264472.257744163},11648475.148103572,1334075.3420558292,{"$f":"'Bldgs & Equip'!Y528","v":13335404.397149157},1263143.2026508357,70932.139404993504]
["CHEMICALS AND CONTAMINATED SOIL MANAGEMENT",{"$f":"IF(ISBLANK(Chemicals!$C$1),\"\",Chemicals!$C$1)","v":""},null,{"$f":"Chem1Total","v":3610541.9216999989},null,{"$f":"Chem1LandTotal","v":1727440.9607999995},null,{"$f":"Chem1WaterTotal","v":1883100.9607999995},{"$f":"Chemicals!V161","v":2515824.1743221171},2989658.9442050657,1094717.7473778818,{"$f":"Chemicals!Y161","v":2565125.5713455523},1045416.3503544466,49301.397023435216]
["SURFACE AND GROUNDWATER MANAGEMENT",{"$f":"IF(ISBLANK('Water Treatment'!$C$1),\"\",'Water Treatment'!$C$1)","v":""},null,{"$f":"Water1Total","v":660058.54209999985},null,"-",null,{"$f":"Water1Total","v":660058.54209999985},{"$f":"'Water Management'!V80","v":509665.00177818909},1923414.208388634,150393.54032181075,{"$f":"'Water Management'!Y80","v":656165.00177818909},3893.5403218107531,146500]
[null,null,null,null,null,null,null,null,null,277151,null,null,0]
["INTERIM CARE AND MAINTENANCE",{"$f":"IF(ISBLANK(ICM!$C$1),\"\",ICM!$C$1)","v":""},null,{"$f":"ICMTotal","v":7119300.0002999995},null,"-",null,{"$f":"ICMTotal","v":7119300.0002999995},{"$f":"ICM!P24","v":3098608.6669910164},3098608.6669910164,{"$f":"D12-I12","v":4020691.3333089831},{"$f":"ICM!S24","v":3098608.6669910164},4020691.3333089831,{"$f":"L12-I12","v":0}]
[null,"SUBTOTAL: Capital Costs",null,{"$f":"SUM(D4:D12)","v":47089803.374299996},null,{"$f":"SUM(F4:F12)","v":19772642.059299998},null,{"$f":"SUM(H4:H12)","v":27317161.314399995},{"$f":"SUM(I4:I12)","v":38732978.388562851},{"$f":"SUM(J4:J12)","v":39015644.783935755},{"$f":"SUM(K4:K12)","v":8356824.9857371394},{"$f":"SUM(L4:L12)","v":38999934.40519128},8089868.9691087157,{"$f":"L13-I13","v":266956.01662842929}]
[null,"PERCENT OF SUBTOTAL ",null,null,null,{"$f":"IF(F13<0.01,0,F13/D13)","v":0.41989221959867495},null,{"$f":"IF(H13<0.01,0,H13/D13)","v":0.58010778038858335},null,null,null,null,null,{"$f":"L13-I13","v":266956.01662842929}]
[]
["INDIRECT COSTS",null,null,"INAC COST March 2018",null,"LAND LIABILITY",null,"WATER LIABILITY","TMAC Nov 2017*","TMAC Nov. 2017","Difference (SRK-INAC)","PROPOSED COSTS (April 2018)","PROPOSED COST DIFFERENCE"]
["MOBILIZATION/DEMOBILIZATION",{"$f":"IF(ISBLANK(Mobilization!$C$1),\"\",Mobilization!$C$1)","v":""},null,{"$f":"MobTotal","v":9805515.7142857146},null,{"$f":"D17*$F$14","v":4117259.7575811152},null,{"$f":"D17*$H$14","v":5688255.9565796601},{"$f":"Mobilization!Q58","v":9178098.2636523303},2178405.70584,{"$f":"D17-I17","v":627417.45063338429},{"$f":"Mobilization!T58","v":9178098.2636523303},{"$f":"D17-L17","v":627417.45063338429},{"$f":"L17-I17","v":0}]
["POST-CLOSURE MONITORING AND MAINTENANCE",{"$f":"IF(ISBLANK(PostClosure!$C$1),\"\",PostClosure!$C$1)","v":""},null,{"$f":"PC1Total","v":4350876.5019999994},null,{"$f":"D18*$F$14","v":1826899.1916244985},null,{"$f":"D18*$H$14","v":2523977.3103200635},{"$f":"PostClosure!S40","v":1347152.1},8069692.5952566732,3003724.4019999993,{"$f":"PostClosure!S40","v":1347152.1},3003724.4019999993,0]
["ENGINEERING ",0.05,null,{"$f":"B19*$D$13","v":2354490.1687149997},null,{"$f":"+$F$14*D19","v":988632.10296499985},null,{"$f":"+$H$14*D19","v":1365858.0657199996},0,0,2354490.1687149997,{"$f":"0.05*L13","v":1949996.720259564},404493.44845543569,1949996.720259564]
["PROJECT MANAGEMENT",0.05,null,2354490.1687149997,null,988632.10296499985,null,1365858.0657199996,1899428.1408183766,1899428.1408183766,455062.02789662313,1899428.14,455062.02871499979,-8.1837666220963001E-4]
["HEALTH AND SAFETY PLANS/MONITORING & QA/QC",0,null,0,null,0,null,0,0,0,0,{"$f":"'Rock Pile'!Y93","v":0},0,0]
["BONDING/INSURANCE",0,null,0,null,0,null,0,0,0,0,{"$f":"'Rock Pile'!Y94","v":0},0,0]
["CONTINGENCY ",0.2,null,9417960.6748599987,null,3954528.4118599994,null,5463432.2628799984,{"$f":"0.2*I13","v":7746595.6777125709},7803129.0210430687,1671364.9971474279,{"$f":"0.2*L13","v":7799986.881038256},1617973.7938217428,53391.203325685114]
["MARKET PRICE FACTOR ADJUSTMENT",0,null,0,null,0,null,0,0,0,0,{"$f":"'Rock Pile'!Y96","v":0},0,0]
[null,"SUBTOTAL: Indirect Costs",null,{"$f":"SUM(D17:D24)","v":28283333.228575714},null,{"$f":"SUM(F17:F24)","v":11875951.566995613},null,{"$f":"SUM(H17:H24)","v":16407381.66121972},{"$f":"SUM(I17:I24)","v":20171274.182183277},{"$f":"SUM(J17:J24)","v":19950655.46295812},{"$f":"SUM(K17:K24)","v":8112059.0463924343},{"$f":"SUM(L17:L24)","v":22174662.104950152},6108671.1236255616]
[]
["TOTAL COSTS",null,null,{"$f":"D13+D25","v":75373136.60287571},null,{"$f":"F13+F25","v":31648593.626295611},null,{"$f":"H13+H25","v":43724542.975619718},58904252.570746124,58966300.246893875,16468884.032129575,61174596.510141432,14198540.092734277]
[]
[null,null,null,null,null,null,null,null,"* the spreadsheet we re-arranged to match the INAC structure; some Capital Costs were moved to Indirec Costs, causing a difference in Contingency estimate"]

{"sheet":"CreateDropDown","index":2,"n_rows":123,"n_cols":4,"rows_kept":123,"cut":false,"hidden":true,"merged":[]}
["Activity Code","Count","Start Row","End Row"]
["SRK_2.12",{"$error":"#VALUE!"},1094,{"$f":"C2+B2-1","v":{"$error":"#VALUE!"}}]
["SRK_5.12",{"$error":"#VALUE!"},1122,{"$error":"#VALUE!"}]
["SRK_7.16",{"$error":"#VALUE!"},1138,{"$error":"#VALUE!"}]
["SRK_2.30",{"$error":"#VALUE!"},1096,{"$error":"#VALUE!"}]
["SRK_2.33",{"$error":"#VALUE!"},1108,{"$error":"#VALUE!"}]
["SRK_2.34",{"$error":"#VALUE!"},1115,{"$error":"#VALUE!"}]
["SRK_5.18",{"$error":"#VALUE!"},1124,{"$error":"#VALUE!"}]
["SRK_7.15",{"$error":"#VALUE!"},1133,{"$error":"#VALUE!"}]
["SRK_2.22",{"$error":"#VALUE!"},480,{"$error":"#VALUE!"}]
["SRK_3.10",{"$error":"#VALUE!"},263,{"$error":"#VALUE!"}]
["SRK_10.1",{"$error":"#VALUE!"},1180,{"$error":"#VALUE!"}]
["SRK_10.5",{"$error":"#VALUE!"},1190,{"$error":"#VALUE!"}]
["SRK_15.2",{"$error":"#VALUE!"},1263,{"$error":"#VALUE!"}]
["SRK_1.7",{"$error":"#VALUE!"},15,{"$error":"#VALUE!"}]
["SRK_14.2",{"$error":"#VALUE!"},19,{"$error":"#VALUE!"}]
["SRK_18.1",{"$error":"#VALUE!"},93,{"$error":"#VALUE!"}]
["SRK_2.10",{"$error":"#VALUE!"},23,{"$error":"#VALUE!"}]
["SRK_19.2",{"$error":"#VALUE!"},366,{"$error":"#VALUE!"}]
["SRK_1.6",{"$error":"#VALUE!"},829,{"$error":"#VALUE!"}]
["SRK_12.1",{"$error":"#VALUE!"},836,{"$error":"#VALUE!"}]
["SRK_12.2",{"$error":"#VALUE!"},840,{"$error":"#VALUE!"}]
["SRK_12.3",{"$error":"#VALUE!"},844,{"$error":"#VALUE!"}]
["SRK_13.1",{"$error":"#VALUE!"},851,{"$error":"#VALUE!"}]
["SRK_13.2",{"$error":"#VALUE!"},861,{"$error":"#VALUE!"}]
["SRK_13.3",{"$error":"#VALUE!"},866,{"$error":"#VALUE!"}]
["SRK_19.1",{"$error":"#VALUE!"},87,{"$error":"#VALUE!"}]
["SRK_1.13",{"$error":"#VALUE!"},98,{"$error":"#VALUE!"}]
["SRK_1.2",{"$error":"#VALUE!"},116,{"$error":"#VALUE!"}]
["SRK_1.3",{"$error":"#VALUE!"},134,{"$error":"#VALUE!"}]
["SRK_2.20",{"$error":"#VALUE!"},154,{"$error":"#VALUE!"}]
["SRK_2.6",{"$error":"#VALUE!"},1253,{"$error":"#VALUE!"}]
["SRK_2.21",{"$error":"#VALUE!"},471,{"$error":"#VALUE!"}]
["SRK_5.11",{"$error":"#VALUE!"},171,{"$error":"#VALUE!"}]
["SRK_7.17",{"$error":"#VALUE!"},188,{"$error":"#VALUE!"}]
["SRK_21.4",{"$error":"#VALUE!"},1243,{"$error":"#VALUE!"}]
["SRK_17.1",{"$error":"#VALUE!"},795,{"$error":"#VALUE!"}]
["SRK_12.4",{"$error":"#VALUE!"},398,{"$error":"#VALUE!"}]
["SRK_5.13",{"$error":"#VALUE!"},526,{"$error":"#VALUE!"}]
["SRK_5.14",{"$error":"#VALUE!"},888,{"$error":"#VALUE!"}]
["SRK_5.15",{"$error":"#VALUE!"},537,{"$error":"#VALUE!"}]
["SRK_7.18",{"$error":"#VALUE!"},901,{"$error":"#VALUE!"}]
["SRK_7.19",{"$error":"#VALUE!"},590,{"$error":"#VALUE!"}]
["SRK_24.2",{"$error":"#VALUE!"},1220,{"$error":"#VALUE!"}]
["SRK_24.1",{"$error":"#VALUE!"},1218,{"$error":"#VALUE!"}]
["SRK_7.20",{"$error":"#VALUE!"},597,{"$error":"#VALUE!"}]
["SRK_5.23",{"$error":"#VALUE!"},727,{"$error":"#VALUE!"}]
["SRK_2.18",{"$error":"#VALUE!"},741,{"$error":"#VALUE!"}]
["SRK_2.1",{"$error":"#VALUE!"},405,{"$error":"#VALUE!"}]
["SRK_5.8",{"$error":"#VALUE!"},512,{"$error":"#VALUE!"}]
["SRK_2.9",{"$error":"#VALUE!"},443,{"$error":"#VALUE!"}]
["SRK_5.5",{"$error":"#VALUE!"},501,{"$error":"#VALUE!"}]
["SRK_7.6",{"$error":"#VALUE!"},572,{"$error":"#VALUE!"}]
["SRK_5.10",{"$error":"#VALUE!"},883,{"$error":"#VALUE!"}]
["SRK_7.9",{"$error":"#VALUE!"},896,{"$error":"#VALUE!"}]
["SRK_2.5",{"$error":"#VALUE!"},428,{"$error":"#VALUE!"}]
["SRK_7.8",{"$error":"#VALUE!"},583,{"$error":"#VALUE!"}]
["SRK_2.11",{"$error":"#VALUE!"},451,{"$error":"#VALUE!"}]
["SRK_5.9",{"$error":"#VALUE!"},519,{"$error":"#VALUE!"}]
["SRK_2.17",{"$error":"#VALUE!"},460,{"$error":"#VALUE!"}]
["SRK_2.19",{"$error":"#VALUE!"},467,{"$error":"#VALUE!"}]
["SRK_2.8",{"$error":"#VALUE!"},438,{"$error":"#VALUE!"}]
["SRK_1.4",{"$error":"#VALUE!"},378,{"$error":"#VALUE!"}]
["SRK_5.7",{"$error":"#VALUE!"},507,{"$error":"#VALUE!"}]
["SRK_7.4",{"$error":"#VALUE!"},561,{"$f":"C65+B65-1","v":{"$error":"#VALUE!"}}]
["SRK_2.24",{"$error":"#VALUE!"},489,{"$error":"#VALUE!"}]
["SRK_2.23",{"$error":"#VALUE!"},485,{"$error":"#VALUE!"}]
["SRK_2.2",{"$error":"#VALUE!"},413,{"$error":"#VALUE!"}]
["SRK_2.26",{"$error":"#VALUE!"},744,{"$error":"#VALUE!"}]
["SRK_1.5",{"$error":"#VALUE!"},385,{"$error":"#VALUE!"}]
["SRK_1.9",{"$error":"#VALUE!"},392,{"$error":"#VALUE!"}]
["SRK_2.4",{"$error":"#VALUE!"},420,{"$error":"#VALUE!"}]
["SRK_3.8",{"$error":"#VALUE!"},876,{"$error":"#VALUE!"}]
["SRK_1.1",{"$error":"#VALUE!"},953,{"$error":"#VALUE!"}]
["SRK_1.12",{"$error":"#VALUE!"},949,{"$error":"#VALUE!"}]
["SRK_3.4",{"$error":"#VALUE!"},1006,{"$error":"#VALUE!"}]
["SRK_15.1",{"$error":"#VALUE!"},976,{"$error":"#VALUE!"}]
["SRK_11.1",{"$error":"#VALUE!"},1269,{"$error":"#VALUE!"}]
["SRK_11.2",{"$error":"#VALUE!"},1230,{"$error":"#VALUE!"}]
["SRK_11.3",{"$error":"#VALUE!"},1225,{"$error":"#VALUE!"}]
["SRK_2.16",{"$error":"#VALUE!"},1258,{"$error":"#VALUE!"}]
["SRK_2.15",{"$error":"#VALUE!"},736,{"$error":"#VALUE!"}]
["SRK_2.7",{"$error":"#VALUE!"},984,{"$error":"#VALUE!"}]
["SRK_2.27",{"$error":"#VALUE!"},990,{"$error":"#VALUE!"}]
["SRK_2.28",{"$error":"#VALUE!"},995,{"$error":"#VALUE!"}]
["SRK_2.29",{"$error":"#VALUE!"},1003,{"$error":"#VALUE!"}]
["SRK_16.3",{"$error":"#VALUE!"},1210,{"$error":"#VALUE!"}]
["SRK_1.11",{"$error":"#VALUE!"},835,{"$error":"#VALUE!"}]
["SRK_2.32",{"$error":"#VALUE!"},875,{"$error":"#VALUE!"}]
["SRK_8.25",{"$error":"#VALUE!"},1039,{"$error":"#VALUE!"}]
["SRK_8.26",{"$error":"#VALUE!"},1040,{"$error":"#VALUE!"}]
["SRK_8.28",{"$error":"#VALUE!"},1047,{"$error":"#VALUE!"}]
["SRK_8.29",{"$error":"#VALUE!"},1048,{"$error":"#VALUE!"}]
["SRK_8.32",{"$error":"#VALUE!"},1061,{"$error":"#VALUE!"}]
["SRK_8.33",{"$error":"#VALUE!"},1062,{"$error":"#VALUE!"}]
["SRK_8.35",{"$error":"#VALUE!"},1069,{"$error":"#VALUE!"}]
["SRK_21.3",{"$error":"#VALUE!"},965,{"$error":"#VALUE!"}]
["SRK_8.22",{"$error":"#VALUE!"},1021,{"$error":"#VALUE!"}]
["SRK_8.23",{"$error":"#VALUE!"},1027,{"$error":"#VALUE!"}]
["SRK_8.24",{"$error":"#VALUE!"},1033,{"$error":"#VALUE!"}]
["SRK_8.27",{"$error":"#VALUE!"},1041,{"$error":"#VALUE!"}]
["SRK_8.30",{"$error":"#VALUE!"},1049,{"$error":"#VALUE!"}]
["SRK_8.31",{"$error":"#VALUE!"},1055,{"$error":"#VALUE!"}]
["SRK_8.34",{"$error":"#VALUE!"},1063,{"$error":"#VALUE!"}]
["SRK_4.3",{"$error":"#VALUE!"},957,{"$error":"#VALUE!"}]
["SRK_3.5",{"$error":"#VALUE!"},1009,{"$error":"#VALUE!"}]
["SRK_1.14",{"$error":"#VALUE!"},948,{"$error":"#VALUE!"}]
["SRK_1.8",{"$error":"#VALUE!"},975,{"$error":"#VALUE!"}]
["SRK_3.1",{"$error":"#VALUE!"},1005,{"$error":"#VALUE!"}]
["SRK_2.31",{"$error":"#VALUE!"},1004,{"$error":"#VALUE!"}]
["SRK_21.1",{"$error":"#VALUE!"},972,{"$error":"#VALUE!"}]
["SRK_15.3",{"$error":"#VALUE!"},982,{"$error":"#VALUE!"}]
["SRK_16.2",{"$error":"#VALUE!"},983,{"$error":"#VALUE!"}]
["SRK_10.3",{"$error":"#VALUE!"},1185,{"$error":"#VALUE!"}]
["SRK_5.22",{"$error":"#VALUE!"},724,{"$error":"#VALUE!"}]
["SRK_2.13",{"$error":"#VALUE!"},732,{"$error":"#VALUE!"}]
["SRK_2.14",{"$error":"#VALUE!"},735,{"$error":"#VALUE!"}]
["SRK_2.35",{"$error":"#VALUE!"},755,{"$error":"#VALUE!"}]
["SRK_5.3",{"$error":"#VALUE!"},760,{"$error":"#VALUE!"}]
["SRK_7.3",{"$error":"#VALUE!"},765,{"$error":"#VALUE!"}]
["SRK_7.12",{"$error":"#VALUE!"},770,{"$error":"#VALUE!"}]
["SRK_14.3",{"$error":"#VALUE!"},730,{"$error":"#VALUE!"}]
["SRK_18.3",{"$error":"#VALUE!"},823,{"$error":"#VALUE!"}]

{"sheet":"AssignmentSummary","index":3,"n_rows":715,"n_cols":13,"rows_kept":715,"cut":false,"hidden":true,"merged":[]}
["Category","Activity","SRK Code","Task","Notes","Ref No.","Lookup","SRK Cost Estimate Reference","Facility Name","Accounted for:","Select Tast","SRK Code (Full)"]
["UG Mine","CONTROL ACCESS",null,"Signs","Doris/Madrid South/Madrid North",2,{"$f":"F2&\"_\"&A2","v":"2_UG Mine"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"COUNTIFS($C:$C,C2)","v":0},null,{"$f":"IFERROR(H2&\".\"&LEFT(K2,FIND(\".\",K2)-1),\"Assign\")","v":"Assign"},{"$f":"COUNTA(L2:L712)","v":711}]
["UG Mine","CONTROL ACCESS","DM-012","Backfill portal Doris","DM-012",6,{"$f":"F3&\"_\"&A3","v":"6_UG Mine"},"SRK_2.12","Doris Portal and Underground Works",2,"2. construct portal plug","SRK_2.12.2"]
["UG Mine","CONTROL ACCESS","MN-012","Backfill Portal Madrid North","MN-012",7,"7_UG Mine","SRK_5.12","Madrid North Portal and Underground Works",2,"2. construct portal plug","SRK_5.12.2"]
["UG Mine","CONTROL ACCESS","MS-016","Backfill Portal Madrid South","MS-016",8,"8_UG Mine","SRK_7.16","Madrid South Madrid South Portal and Underground Works",2,"2. construct portal plug","SRK_7.16.2"]
["UG Mine","CONTROL ACCESS","DM-030","Cap Vent Raises ","DM-030, DM-033 & DM-034",9,"9_UG Mine","SRK_2.30","Doris Primary Vent Raise",8,"2. Construct a concrete cap (0.5 m thick reinforced concrete) to seal the top","SRK_2.30.2"]
["UG Mine","CONTROL ACCESS","DM-033","Cap Vent Raises ","DM-030, DM-033 & DM-034",9,"9_UG Mine","SRK_2.33","Doris Connector Vent Raise",7,"5. Construct a concrete cap (0.5 m thick reinforced concrete) to seal the top","SRK_2.33.5"]
["UG Mine","CONTROL ACCESS","DM-034","Cap Vent Raises ","DM-030, DM-033 & DM-034",9,"9_UG Mine","SRK_2.34","Doris Central Vent Raise",7,"5. Construct a concrete cap (0.5 m thick reinforced concrete) to seal the top","SRK_2.34.5"]
["UG Mine","CONTROL ACCESS","MN-018","Cap Vent Raises ","MN-018",10,"10_UG Mine","SRK_5.18","Madrid North Vent Raises",6,"2. construct a concrete cap (0.5 m thick reinforced concrete) to seal the top","SRK_5.18.2"]
["UG Mine","CONTROL ACCESS","MS-015","Cap Vent Raises ","MS-015",11,"11_UG Mine","SRK_7.15","Madrid South Vent Raises",6,"2. construct a concrete cap (0.5 m thick reinforced concrete) to seal the top","SRK_7.15.2"]
["UG Mine","REMOVE HAZARDOUS MATERIALS","DM-012","Remove/decontam. stationary & elect. equip","DM-012, DM-030, DM-033 & DM-034",18,"18_UG Mine","SRK_2.12","Doris Portal and Underground Works",2,"1. remove ducts, pipes, electrical cables","SRK_2.12.1"]
["UG Mine","REMOVE HAZARDOUS MATERIALS","DM-030","Remove/decontam. stationary & elect. equip","DM-012, DM-030, DM-033 & DM-034",18,"18_UG Mine","SRK_2.30","Doris Primary Vent Raise",8,"1. Remove ducts, pipes, and cables","SRK_2.30.1"]
["UG Mine","REMOVE HAZARDOUS MATERIALS","DM-033","Remove/decontam. stationary & elect. equip","DM-012, DM-030, DM-033 & DM-034",18,"18_UG Mine","SRK_2.33","Doris Connector Vent Raise",7,"1. Remove ducts, pipes, and cables","SRK_2.33.1"]
["UG Mine","REMOVE HAZARDOUS MATERIALS","DM-034","Remove/decontam. stationary & elect. equip","DM-012, DM-030, DM-033 & DM-034",18,"18_UG Mine","SRK_2.34","Doris Central Vent Raise",7,"1. Remove ducts, pipes, and cables","SRK_2.34.1"]
["UG Mine","REMOVE HAZARDOUS MATERIALS","DM-022","Remove/decontam. stationary & elect. equip","Doris remove equipment from underground Mech Shop",19,"19_UG Mine","SRK_2.22","Doris Underground Support Mechanical Shop",5,null,"Assign"]
["UG Mine","REMOVE HAZARDOUS MATERIALS","MN-012","Remove/decontam. stationary & elect. equip","MN-012 & MN-018",20,"20_UG Mine","SRK_5.12","Madrid North Portal and Underground Works",2,"1. remove ducts, pipes, electrical cables","SRK_5.12.1"]
["UG Mine","REMOVE HAZARDOUS MATERIALS","MN-018","Remove/decontam. stationary & elect. equip","MN-012 & MN-018",20,"20_UG Mine","SRK_5.18","Madrid North Vent Raises",6,"1. remove ducts, pipes, electrical cables","SRK_5.18.1"]
["UG Mine","REMOVE HAZARDOUS MATERIALS","MS-015","Remove/decontam. stationary & elect. equip","MS-015 & MS-016",21,"21_UG Mine","SRK_7.15","Madrid South Vent Raises",6,"1. remove ducts, pipes, electrical cables","SRK_7.15.1"]
["UG Mine","REMOVE HAZARDOUS MATERIALS","MS-016","Remove/decontam. stationary & elect. equip","MS-015 & MS-016",21,"21_UG Mine","SRK_7.16","Madrid South Madrid South Portal and Underground Works",2,"1. remove ducts, pipes, electrical cables","SRK_7.16.1"]
["UG Mine","REMOVE HAZARDOUS MATERIALS","DW-010","Remove misc. haz. mat & explosives","Remove explosives from AWR storage",23,"23_UG Mine","SRK_3.10","Doris-Windy All Weather Road Explosives Storage Facility",3,"1. remove all explosives","SRK_3.10.1"]
["UG Mine","REMOVE HAZARDOUS MATERIALS","New","Other","Cargo dock controller removal",24,"24_UG Mine",{"$error":"#N/A"},{"$error":"#N/A"},5,null,"Assign"]
["Tailings","SPECIALIZED ITEMS",null,"Tailings Impoundment Name:","Doris-Madrid Mines",1,"1_Tailings",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Tailings","COVER TAILINGS","TIA-001","Grade/shape tailings surface","Windy Development Area Layout work for regrading",13,"13_Tailings","SRK_10.1","TIA Subaerial Tailings Area",5,null,"Assign"]
["Tailings","COVER TAILINGS","TIA-005","Supply & Install geotextile/geosynthetic","TIA-005 placement of NWG for erosion prevention",17,"17_Tailings","SRK_10.5","TIA Shoreline Protection",3,"1. Install separation geotextile","SRK_10.5.1"]
["Tailings","COVER TAILINGS","TIA-001","Rock cover","Prepare rock cover aggregate (drill and blast) TIA-001",19,"19_Tailings","SRK_10.1","TIA Subaerial Tailings Area",5,"1. Produce ROQ (quarry drill&blast)","SRK_10.1.1"]
["Tailings","COVER TAILINGS","TIA-001","Rock cover","Place 300 mm cover for TIA-001",20,"20_Tailings","SRK_10.1","TIA Subaerial Tailings Area",5,"2. LHDP ROQ to construct 0.3 m cover","SRK_10.1.2"]
["Tailings","COVER TAILINGS","TIA-005","Rock cover","Install nonwoven geotextile at TIA-005",21,"21_Tailings","SRK_10.5","TIA Shoreline Protection",3,"1. Install separation geotextile","SRK_10.5.1"]
["Tailings","COVER TAILINGS","TIA-005","Rock cover","Place Rip Rap over NWG at TIA-005",22,"22_Tailings","SRK_10.5","TIA Shoreline Protection",3,"2. Haul and place riprap to prevent erosion","SRK_10.5.2"]
["Tailings","COVER TAILINGS","TIA-001","Rock cover","Produce and Place Rip Rap in channel",23,{"$f":"F29&\"_\"&A29","v":"23_Tailings"},"SRK_10.1","TIA Subaerial Tailings Area",5,"3. Produce additional ROQ for drainage channel armoring",{"$f":"IFERROR(H29&\".\"&LEFT(K29,FIND(\".\",K29)-1),\"Assign\")","v":"SRK_10.1.3"}]
["Tailings","COVER TAILINGS","TIA-001","Rock cover","Produce and Place Rip Rap in channel",23,"23_Tailings","SRK_10.1","TIA Subaerial Tailings Area",5,"4. LHDP ROQ to construct 0.3 m drainage channel armoring","SRK_10.1.4"]
["Tailings","COVER TAILINGS","WC-011","Rock cover","Windy Development Area cover",24,"24_Tailings","SRK_19.11","Windy Developed Areas (for regrading)",4,"10. Load, Haul, Dump, Place  from Quarry D (less than 1 km)","SRK_19.11.10"]
["Tailings","REMOVE TAILINGS DISCHARGE","SR-002","Pipe","SR-002 tailings pipeline from Doris to TIA",35,"35_Tailings","SRK_15.2","Secondary Road Tailings and Reclaim Water Pipelines",5,"1. Cut pipelines into manageable pieces",{"$f":"IFERROR(H32&\".\"&LEFT(K32,FIND(\".\",K32)-1),\"Assign\")","v":"SRK_15.2.1"}]
["Tailings","CONSTRUCT SEEPAGE COLLECTION POND","PLA-003","Install Silt Fencing","Patch Lake Devleopment Area",54,{"$f":"F33&\"_\"&A33","v":"54_Tailings"},"SRK_18.3","Patch Lake Developed Areas (for regrading)",2,"6. install silt fencing","SRK_18.3.6"]
["Tailings","TREAT SUPERNATANT","New","Supply reagents",null,64,"64_Tailings",{"$error":"#N/A"},{"$error":"#N/A"},5,null,"Assign"]
["Rock Pile","STABILIZE SLOPES","RB-007","Grade Overburden ","Roberts Bay Overburden Pile RB-007",2,"2_Rock Pile","SRK_1.7","Roberts Bay Overburden Pile",3,"4. grade for positive drainage","SRK_1.7.4"]
["Rock Pile","STABILIZE SLOPES","Q2-002","Grade Overburden ","Quarry 2 Overburden Pile Q2-002 (slopes to 3:1)",3,"3_Rock Pile","SRK_14.2","Quarry 2 Overburden Pile",4,"1. reslope to 3H:1V","SRK_14.2.1"]
["Rock Pile","STABILIZE SLOPES","Q2-002","Grade Overburden ","Quarry 2 Overburden Pile Q2-002 (top)",4,"4_Rock Pile","SRK_14.2","Quarry 2 Overburden Pile",4,"2. grade top for positive drainage","SRK_14.2.2"]
["Rock Pile","STABILIZE SLOPES","PLA-001","Grade Overburden ","Patch Lake Tank Farm  PLA-001 regrade (dozer)",5,"5_Rock Pile","SRK_18.1","Patch Lake Tank Farm",6,"2. regrade spoil piles to ensure positive drainage","SRK_18.1.2"]
["Rock Pile","STABILIZE SLOPES","PLA-001","Grade Overburden ","Patch Lake Tank Farm  PLA-001 regrade (excavator)",6,"6_Rock Pile","SRK_18.1","Patch Lake Tank Farm",6,"3. regrade spoil piles to ensure positive drainage (with excavator)","SRK_18.1.3"]
["Rock Pile","STABILIZE SLOPES","DW-001","Grade Overburden ","Doris Windy AWR Explosive facility regrade (DW-001)",7,"7_Rock Pile","SRK_3.1","Doris-Windy All Weather Road All weather road",2,"4. grade for positive drainage","SRK_3.1.4"]
["Rock Pile","STABILIZE SLOPES","WC-002","Grade Overburden ","Windy camp Regrading Bldg foot prints (WC-002)",8,"8_Rock Pile","SRK_19.2","Windy Accomodation Camp Buildings",10,"4. grade for positive drainage","SRK_19.2.4"]
["Rock Pile","STABILIZE SLOPES","RB-006","Grade Laydown Areas","Roberts bay Laydown Area RB-006",9,"9_Rock Pile","SRK_1.6","Roberts Bay Laydown Area",6,"6. regrade area for positive drainage","SRK_1.6.6"]
["Rock Pile","STABILIZE SLOPES","RP-001","Grade Laydown Areas","Reagent Pad - Equipment (RP-001)",10,{"$f":"F43&\"_\"&A43","v":"10_Rock Pile"},"SRK_12.1","Reagent Pads Equipment Laydown Area",3,"3. regrade area for positive drainage","SRK_12.1.3"]
["Rock Pile","STABILIZE SLOPES","RP-002","Grade Laydown Areas","Reagent Pad - Material (RP-002)",11,"11_Rock Pile","SRK_12.2","Reagent Pads Materials Laydown Area",4,"3. regrade area for positive drainage","SRK_12.2.3"]
["Rock Pile","STABILIZE SLOPES","RP-003","Grade Laydown Areas","Reagent Pad - ANFO Storage Area (RP-003)",12,"12_Rock Pile","SRK_12.3","Reagent Pads Ammonium Nitrate Storage Area",6,"7. regrade area for positive drainage","SRK_12.3.7"]
["Rock Pile","STABILIZE SLOPES","WM-001","Grade Laydown Areas","Waste Management Landfarm (WM-001)",13,"13_Rock Pile","SRK_13.1","Waste Management Area Land Farm",14,"10. regrade area for positive drainage","SRK_13.1.10"]
["Rock Pile","STABILIZE SLOPES","WM-002","Grade Laydown Areas","Waste Management Batch Plant Pad (WM-002)",14,"14_Rock Pile","SRK_13.2","Waste Management Area Batch Plant Pad",4,"5. regrade area for positive drainage","SRK_13.2.5"]
["Rock Pile","STABILIZE SLOPES","WM-003","Grade Laydown Areas","Waste Management Burn Pan Pad (WM-003)",15,"15_Rock Pile","SRK_13.3","Waste Management Area Burn Pan",4,"5. regrade area for positive drainage","SRK_13.3.5"]
["Rock Pile","STABILIZE SLOPES","WC-001","Buttress","Windy Tank Farm (WC-001)",18,"18_Rock Pile","SRK_19.1","Windy Tank Farm",4,"3. place rockfill buttress on slope near tank farm","SRK_19.1.3"]
["Rock Pile","ROCK COVER","PLA-001","Other","Patch Lake Tank Farm  PLA-001 cover 1m",30,"30_Rock Pile","SRK_18.1","Patch Lake Tank Farm",6,"5. cover area with 1 m thermal rock cover","SRK_18.1.5"]
["Rock Pile","HEAP LEACH SEEPAGE TREATMENT - Cyanide Detox","New","Equipment maintenance and parts",null,61,"61_Rock Pile",{"$error":"#N/A"},{"$error":"#N/A"},5,null,"Assign"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","RB-013","Drain residual fuel from tanks","RB-013, RB-002, RB-003, & DM-020",3,"3_Chemicals","SRK_1.13","Roberts Bay 10ML Fuel Storage Facility",15,"1. drain residual fuel","SRK_1.13.1"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","RB-002","Drain residual fuel from tanks","RB-013, RB-002, RB-003, & DM-020",3,"3_Chemicals","SRK_1.2","Roberts Bay 20 ML Tank Farm",17,"1. drain residual fuel","SRK_1.2.1"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","RB-003","Drain residual fuel from tanks","RB-013, RB-002, RB-003, & DM-020",3,"3_Chemicals","SRK_1.3","Roberts Bay Quarry 1 -  5 ML Tank Farm",17,"1. drain residual fuel","SRK_1.3.1"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","DM-020","Drain residual fuel from tanks","RB-013, RB-002, RB-003, & DM-020",3,"3_Chemicals","SRK_2.20","Doris Tank Farm",17,"1. drain residual fuel","SRK_2.20.1"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","RB-003","Drain, clean and crush empty drums","RB-003",4,{"$f":"F56&\"_\"&A56","v":"4_Chemicals"},"SRK_1.3","Roberts Bay Quarry 1 -  5 ML Tank Farm",17,"10. drain and wash empty fuel drums",{"$f":"IFERROR(H56&\".\"&LEFT(K56,FIND(\".\",K56)-1),\"Assign\")","v":"SRK_1.3.10"}]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","RB-003","Drain, clean and crush empty drums","RB-003",4,"4_Chemicals","SRK_1.3","Roberts Bay Quarry 1 -  5 ML Tank Farm",17,"11. crush empty fuel drums","SRK_1.3.11"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","DM-006","Removal of Doris fresh water pipeline","DM-006 decommission",5,"5_Chemicals","SRK_2.6","Doris Fresh Water Pipelines",4,"2. decommission electrical (heat tracing)","SRK_2.6.2"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","DM-006","Removal of Doris fresh water pipeline","DM-006 dismantle",6,"6_Chemicals","SRK_2.6","Doris Fresh Water Pipelines",4,"1. cut pipelines into manageable pieces","SRK_2.6.1"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","DM-006","Removal of Doris fresh water pipeline","DM-006 load, haul & tip debris to Q3 landfill",7,{"$f":"F60&\"_\"&A60","v":"7_Chemicals"},"SRK_2.6","Doris Fresh Water Pipelines",4,"4. load debris into containers for transport",{"$f":"IFERROR(H60&\".\"&LEFT(K60,FIND(\".\",K60)-1),\"Assign\")","v":"SRK_2.6.4"}]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","DM-006","Removal of Doris fresh water pipeline","DM-006 load, haul & tip debris to Q3 landfill",7,{"$f":"F61&\"_\"&A61","v":"7_Chemicals"},"SRK_2.6","Doris Fresh Water Pipelines",4,"5. haul debris to quarry 3 landfill",{"$f":"IFERROR(H61&\".\"&LEFT(K61,FIND(\".\",K61)-1),\"Assign\")","v":"SRK_2.6.5"}]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","SR-002","Removal of Secondary Road Tailings and Reclaim water pipeline","SR-002 decommission",8,"8_Chemicals","SRK_15.2","Secondary Road Tailings and Reclaim Water Pipelines",5,"2. decommission electrical (heat tracing)","SRK_15.2.2"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","SR-002","Removal of Secondary Road Tailings and Reclaim water pipeline","SR-002 dismantle",9,"9_Chemicals","SRK_15.2","Secondary Road Tailings and Reclaim Water Pipelines",5,"3. collect electrical cables and controllers and prep for shipping off-site","SRK_15.2.3"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","SR-002","Removal of Secondary Road Tailings and Reclaim water pipeline","SR-002 load, haul & tip debris to Q3 landfill",10,{"$f":"F64&\"_\"&A64","v":"10_Chemicals"},"SRK_15.2","Secondary Road Tailings and Reclaim Water Pipelines",5,"4. Load debris for transport to landfill",{"$f":"IFERROR(H64&\".\"&LEFT(K64,FIND(\".\",K64)-1),\"Assign\")","v":"SRK_15.2.4"}]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","SR-002","Removal of Secondary Road Tailings and Reclaim water pipeline","SR-002 load, haul & tip debris to Q3 landfill",10,"10_Chemicals","SRK_15.2","Secondary Road Tailings and Reclaim Water Pipelines",5,"5. Haul waste to the landfill","SRK_15.2.5"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","DM-030","Drain residual fuel from tank at vent raise","DM-030 drain tank",11,"11_Chemicals","SRK_2.30","Doris Primary Vent Raise",{"$f":"COUNTIFS($C:$C,C66)","v":8},"7. Drain and decommission Enviro Tank","SRK_2.30.7"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","DM-021","Drain chemicals and reagent from containers","Doris DM-021",12,"12_Chemicals","SRK_2.21","Doris Process Plant",9,"2. Drain chemicals and reagents into containers for shipping off site","SRK_2.21.2"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS",null,"Drain chemicals and reagent from containers","Madrid North Concentrator",13,"13_Chemicals","SRK_5.21","Madrid North Concentrator",0,"2. Drain chemicals and reagents into containers for shipping off site","SRK_5.21.2"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","RB-013","Decontaminate bulk fuel storage","Roberts Bay and Doris Tank Farms RB-013, RB-002, RB-003, & DM-020",15,{"$f":"F69&\"_\"&A69","v":"15_Chemicals"},"SRK_1.13","Roberts Bay 10ML Fuel Storage Facility",15,"4. wash tanks","SRK_1.13.4"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","RB-002","Decontaminate bulk fuel storage","Roberts Bay and Doris Tank Farms RB-013, RB-002, RB-003, & DM-020",15,{"$f":"F70&\"_\"&A70","v":"15_Chemicals"},"SRK_1.2","Roberts Bay 20 ML Tank Farm",17,"4. wash tanks",{"$f":"IFERROR(H70&\".\"&LEFT(K70,FIND(\".\",K70)-1),\"Assign\")","v":"SRK_1.2.4"}]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","RB-003","Decontaminate bulk fuel storage","Roberts Bay and Doris Tank Farms RB-013, RB-002, RB-003, & DM-020",15,"15_Chemicals","SRK_1.3","Roberts Bay Quarry 1 -  5 ML Tank Farm",17,"4. wash tanks","SRK_1.3.4"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","DM-020","Decontaminate bulk fuel storage","Roberts Bay and Doris Tank Farms RB-013, RB-002, RB-003, & DM-020",15,"15_Chemicals","SRK_2.20","Doris Tank Farm",17,"4. wash tanks","SRK_2.20.4"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","MN-011","Decontaminate bulk fuel storage","Madrid North Fuel Storage Facility MN-011",16,"16_Chemicals","SRK_5.11","Madrid North Fuel Storage Facility",13,"4. wash tanks","SRK_5.11.4"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","MS-017","Decontaminate bulk fuel storage","Madrid South Fuel Storage Facility MS-017",17,"17_Chemicals","SRK_7.17","Madrid South Fuel Storage Facility",14,"4. wash tanks","SRK_7.17.4"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","CDR-004","CDR-004 Cargo Dock Access Road Fuel Transfer Lines","Decommission Pipeline",18,"18_Chemicals","SRK_21.4","Cargo Dock Access Road Fuel Transfer Pipeline",5,"1. flush pipeline prior to decommissioning","SRK_21.4.1"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","CDR-004","CDR-004 Cargo Dock Access Road Fuel Transfer Lines","Dismantle pipeline",19,"19_Chemicals","SRK_21.4","Cargo Dock Access Road Fuel Transfer Pipeline",5,"2. cut pipelines into manageable pieces and place in containers for hauling to landfill","SRK_21.4.2"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","CDR-004","CDR-004 Cargo Dock Access Road Fuel Transfer Lines","Remove electrical equipment",20,"20_Chemicals","SRK_21.4","Cargo Dock Access Road Fuel Transfer Pipeline",5,"3. remove electrical cables and controllers","SRK_21.4.3"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","CDR-004","CDR-004 Cargo Dock Access Road Fuel Transfer Lines","Load, haul and tip debris at Q3 landfill",21,{"$f":"F78&\"_\"&A78","v":"21_Chemicals"},"SRK_21.4","Cargo Dock Access Road Fuel Transfer Pipeline",5,"4. load debris into containers for hauling to landfill",{"$f":"IFERROR(H78&\".\"&LEFT(K78,FIND(\".\",K78)-1),\"Assign\")","v":"SRK_21.4.4"}]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","CDR-004","CDR-004 Cargo Dock Access Road Fuel Transfer Lines","Load, haul and tip debris at Q3 landfill",21,"21_Chemicals","SRK_21.4","Cargo Dock Access Road Fuel Transfer Pipeline",5,"5. haul containers to Quarry 3 landfill","SRK_21.4.5"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","CM-001","Drain Reclaim Pond","CM-001 labour",22,"22_Chemicals","SRK_17.1","Closure - Drain Reclaim Pond",3,"1. Pump technician","SRK_17.1.1"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","CM-001","Drain Reclaim Pond","CM-001 equipment",23,{"$f":"F81&\"_\"&A81","v":"23_Chemicals"},"SRK_17.1","Closure - Drain Reclaim Pond",3,"3. Site Services Support &Maintenance",{"$f":"IFERROR(H81&\".\"&LEFT(K81,FIND(\".\",K81)-1),\"Assign\")","v":"SRK_17.1.3"}]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","CM-001","Drain Reclaim Pond","CM-001 equipment",23,"23_Chemicals","SRK_17.1","Closure - Drain Reclaim Pond",3,"4. Spare Parts & Consumables","SRK_17.1.4"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","DM-020","Liner cleaning","Doris (DM-020, RP-004& WM-001)",24,{"$f":"F83&\"_\"&A83","v":"24_Chemicals"},"SRK_2.20","Doris Tank Farm",17,"13. clean liner","SRK_2.20.13"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","RP-004","Liner cleaning","Doris (DM-020, RP-004& WM-001)",24,"24_Chemicals","SRK_12.4","Reagent Pads Exploration Drilling Support Shop",6,"13. clean liner","SRK_12.4.13"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","WM-001","Liner cleaning","Doris (DM-020, RP-004& WM-001)",24,"24_Chemicals","SRK_13.1","Waste Management Area Land Farm",14,"5. clean liner","SRK_13.1.5"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","RB-002","Liner cleaning","Roberts Bay Q1 Tank farm",25,{"$f":"F86&\"_\"&A86","v":"25_Chemicals"},"SRK_1.2","Roberts Bay 20 ML Tank Farm",17,"13. clean liner","SRK_1.2.13"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","RB-003","Liner cleaning","Roberts Bay Tank Farm",26,{"$f":"F87&\"_\"&A87","v":"26_Chemicals"},"SRK_1.3","Roberts Bay Quarry 1 -  5 ML Tank Farm",17,"13. clean liner","SRK_1.3.13"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","MN-011","Liner cleaning","Madrid North liners (MN-011, -13, -14, & -15)",27,"27_Chemicals","SRK_5.11","Madrid North Fuel Storage Facility",13,"13. clean liner","SRK_5.11.13"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","MN-013","Liner cleaning","Madrid North liners (MN-011, -13, -14, & -15)",27,"27_Chemicals","SRK_5.13","Madrid North Water Storage Tank with Containment",7,"8. clean liner","SRK_5.13.8"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","MN-014","Liner cleaning","Madrid North liners (MN-011, -13, -14, & -15)",27,"27_Chemicals","SRK_5.14","Madrid North Calcium Chloride Laydown",5,"4. clean liner","SRK_5.14.4"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","MN-015","Liner cleaning","Madrid North liners (MN-011, -13, -14, & -15)",27,"27_Chemicals","SRK_5.15","Madrid North Brine Mixing Facility",5,"4. clean liner","SRK_5.15.4"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","MS-017","Liner cleaning","Madrid South liners (MS-017, -018 & -019)",28,{"$f":"F92&\"_\"&A92","v":"28_Chemicals"},"SRK_7.17","Madrid South Fuel Storage Facility",14,"13. clean liner","SRK_7.17.13"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","MS-018","Liner cleaning","Madrid South liners (MS-017, -018 & -019)",28,"28_Chemicals","SRK_7.18","Madrid South Calcium Chloride Laydown",5,"4. clean liner","SRK_7.18.4"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","MS-019","Liner cleaning","Madrid South liners (MS-017, -018 & -019)",28,{"$f":"F94&\"_\"&A94","v":"28_Chemicals"},"SRK_7.19","Madrid South Brine Mixing Facility",5,"4. clean liner","SRK_7.19.4"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","DM-021","Other","Load and Transport drums from Doris Process Plant to Roberts Bay",32,{"$f":"F95&\"_\"&A95","v":"32_Chemicals"},"SRK_2.21","Doris Process Plant",9,"9. transport drums to Roberts Bay","SRK_2.21.9"]
["Chemicals","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS","MN-009","Other","Madrid North drums from Concentrator to RB",33,{"$f":"F96&\"_\"&A96","v":"33_Chemicals"},"SRK_5.21","Madrid North Concentrator",5,"9. transport drums to Roberts Bay","SRK_5.21.9"]
["Chemicals","HAZARDOUS MATERIALS REMOVAL","RB-002","Waste fuel","RB-002, RB-013&DM-020",37,"37_Chemicals","SRK_1.2","Roberts Bay 20 ML Tank Farm",17,"1. drain residual fuel","SRK_1.2.1"]
["Chemicals","HAZARDOUS MATERIALS REMOVAL","RB-013","Waste fuel","RB-002, RB-013&DM-020",37,"37_Chemicals","SRK_1.13","Roberts Bay 10ML Fuel Storage Facility",15,"1. drain residual fuel","SRK_1.13.1"]
["Chemicals","HAZARDOUS MATERIALS REMOVAL","DM-020","Waste fuel","RB-002, RB-013&DM-020",37,"37_Chemicals","SRK_2.20","Doris Tank Farm",17,"1. drain residual fuel","SRK_2.20.1"]
["Chemicals","HAZARDOUS MATERIALS REMOVAL","MS-017","Waste fuel","Madrid South MS-017",38,"38_Chemicals","SRK_7.17","Madrid South Fuel Storage Facility",14,"1. drain residual fuel","SRK_7.17.1"]
["Chemicals","HAZARDOUS MATERIALS REMOVAL","MN-011","Waste fuel","Madrid North MN-011",39,"39_Chemicals","SRK_5.11","Madrid North Fuel Storage Facility",13,"1. drain residual fuel","SRK_5.11.1"]
["Chemicals","HAZARDOUS MATERIALS ","WC-009","Transportation to Roberts Bay","Windy Development Area",47,"47_Chemicals","SRK_19.9","Windy Disposal Off-Site",4,null,"Assign"]
["Chemicals","HAZARDOUS MATERIALS ","W-002","Disposal fees","Windy Development Area",48,"48_Chemicals","SRK_24.2","Waste Disposal Off-Site",3,null,"Assign"]
["Chemicals","HAZARDOUS MATERIALS ","W-001","Waste Ship Off-site","Hazardous waste liquid and solid",49,"49_Chemicals","SRK_24.1","Waste Ship Off-Site",3,"1. Hazardous waste",{"$f":"IFERROR(H104&\".\"&LEFT(K104,FIND(\".\",K104)-1),\"Assign\")","v":"SRK_24.1.1"}]
["Chemicals","HAZARDOUS MATERIALS ","W-001","Waste Ship Off-site","Hazardous waste liquid and solid",49,{"$f":"F105&\"_\"&A105","v":"49_Chemicals"},"SRK_24.1","Waste Ship Off-Site",3,"2. Hazardous solid waste","SRK_24.1.2"]
["Chemicals","HAZARDOUS MATERIALS ","W-002","Waste Disposal","Hazardous Waste allowance",50,{"$f":"F106&\"_\"&A106","v":"50_Chemicals"},"SRK_24.2","Waste Disposal Off-Site",3,"1. Hazardous waste ",{"$f":"IFERROR(H106&\".\"&LEFT(K106,FIND(\".\",K106)-1),\"Assign\")","v":"SRK_24.2.1"}]
["Chemicals","HAZARDOUS MATERIALS ","W-002","Waste Disposal","Hazardous Waste allowance",50,"50_Chemicals","SRK_24.2","Waste Disposal Off-Site",3,"2. disposal fees at Hay River","SRK_24.2.2"]
["Chemicals","CONTAMINATED SOILS ",null,"Contam. soil investigation - Phase 1","a report for each site",52,"52_Chemicals",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Chemicals","CONTAMINATED SOILS ",null,"Contam. soil investigation - Phase 2","aggregate cost for Doris and Madrid sites",53,{"$f":"F109&\"_\"&A109","v":"53_Chemicals"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Chemicals","CONTAMINATED SOIL REMOVAL","RB-013","Excavate and transport Impacted Soil to Portal","Doris RB-013, RB-002, RB-003, DM-020 & WM-001 (PHC)",54,"54_Chemicals","SRK_1.13","Roberts Bay 10ML Fuel Storage Facility",15,"11. load contained contaminated soils into megabags for hauling",{"$f":"IFERROR(H110&\".\"&LEFT(K110,FIND(\".\",K110)-1),\"Assign\")","v":"SRK_1.13.11"}]
["Chemicals","CONTAMINATED SOIL REMOVAL","RB-013","Excavate and transport Impacted Soil to Portal","Doris RB-013, RB-002, RB-003, DM-020 & WM-001 (PHC)",54,"54_Chemicals","SRK_1.13","Roberts Bay 10ML Fuel Storage Facility",15,"12. haul megabags to Doris","SRK_1.13.12"]
["Chemicals","CONTAMINATED SOIL REMOVAL","RB-002","Excavate and transport Impacted Soil to Portal","Doris RB-013, RB-002, RB-003, DM-020 & WM-001 (PHC)",54,"54_Chemicals","SRK_1.2","Roberts Bay 20 ML Tank Farm",17,"11. load contained contaminated soils into megabags for hauling","SRK_1.2.11"]
["Chemicals","CONTAMINATED SOIL REMOVAL","RB-002","Excavate and transport Impacted Soil to Portal","Doris RB-013, RB-002, RB-003, DM-020 & WM-001 (PHC)",54,"54_Chemicals","SRK_1.2","Roberts Bay 20 ML Tank Farm",17,"12. haul megabags to Doris","SRK_1.2.12"]
["Chemicals","CONTAMINATED SOIL REMOVAL","RB-003","Excavate and transport Impacted Soil to Portal","Doris RB-013, RB-002, RB-003, DM-020 & WM-001 (PHC)",54,"54_Chemicals","SRK_1.3","Roberts Bay Quarry 1 -  5 ML Tank Farm",17,"11. load contained contaminated soils into megabags for hauling","SRK_1.3.11"]
["Chemicals","CONTAMINATED SOIL REMOVAL","RB-003","Excavate and transport Impacted Soil to Portal","Doris RB-013, RB-002, RB-003, DM-020 & WM-001 (PHC)",54,"54_Chemicals","SRK_1.3","Roberts Bay Quarry 1 -  5 ML Tank Farm",17,"12. haul megabags to Doris","SRK_1.3.12"]
["Chemicals","CONTAMINATED SOIL REMOVAL","DM-020","Excavate and transport Impacted Soil to Portal","Doris RB-013, RB-002, RB-003, DM-020 & WM-001 (PHC)",54,"54_Chemicals","SRK_2.20","Doris Tank Farm",17,"11. load contained contaminated soils into megabags for hauling","SRK_2.20.11"]
["Chemicals","CONTAMINATED SOIL REMOVAL","DM-020","Excavate and transport Impacted Soil to Portal","Doris RB-013, RB-002, RB-003, DM-020 & WM-001 (PHC)",54,"54_Chemicals","SRK_2.20","Doris Tank Farm",17,"12. haul megabags to Doris","SRK_2.20.12"]
["Chemicals","CONTAMINATED SOIL REMOVAL","WM-001","Excavate and transport Impacted Soil to Portal","Doris RB-013, RB-002, RB-003, DM-020 & WM-001 (PHC)",54,"54_Chemicals","SRK_13.1","Waste Management Area Land Farm",14,"1. load contained contaminated soils into megabags for hauling","SRK_13.1.1"]
["Chemicals","CONTAMINATED SOIL REMOVAL","WM-001","Excavate and transport Impacted Soil to Portal","Doris RB-013, RB-002, RB-003, DM-020 & WM-001 (PHC)",54,"54_Chemicals","SRK_13.1","Waste Management Area Land Farm",14,"2. haul megabags to Doris underground","SRK_13.1.2"]
["Chemicals","CONTAMINATED SOIL REMOVAL","PLA-004","Excavate and transport Impacted Soil to Portal","Patch Lake Development Area",55,"55_Chemicals","SRK_18.4","Patch Lake Off-Site Waste Disposal",1,"1. hydrocarbon contaminated soil to Madrid underground","SRK_18.4.1"]
["Chemicals","CONTAMINATED SOIL REMOVAL","WC-009","Excavate and transport Impacted Soil to Portal","Windy Development Area",56,{"$f":"F121&\"_\"&A121","v":"56_Chemicals"},"SRK_19.9","Windy Disposal Off-Site",4,null,"Assign"]
["Chemicals","CONTAMINATED SOIL REMOVAL","WM-001","Excavate and transport Impacted Soil to Portal","Waste Management Area Landfarm",57,{"$f":"F122&\"_\"&A122","v":"57_Chemicals"},"SRK_13.1","Waste Management Area Land Farm",14,null,"Assign"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MN-011","Excavate and transport Impacted Soil to Portal","Madrid North MN-011 (PHC)",58,"58_Chemicals","SRK_5.11","Madrid North Fuel Storage Facility",13,"11. load contained contaminated soils into megabags for hauling","SRK_5.11.11"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MN-006","Excavate and transport Impacted Soil to Portal","Madrid North Portal Pad",59,{"$f":"F124&\"_\"&A124","v":"59_Chemicals"},"SRK_5.6","Madrid North Portal Pad",2,"1. load contained contaminated soils into megabags for hauling","SRK_5.6.1"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MN-014","Excavate and transport Impacted Soil to Portal","Madrid North MN-014 & -015 Madrid South MS-018 & -019(brine)",60,"60_Chemicals","SRK_5.14","Madrid North Calcium Chloride Laydown",5,"1. load contained contaminated soils into megabags for hauling",{"$f":"IFERROR(H125&\".\"&LEFT(K125,FIND(\".\",K125)-1),\"Assign\")","v":"SRK_5.14.1"}]
["Chemicals","CONTAMINATED SOIL REMOVAL","MN-014","Excavate and transport Impacted Soil to Portal","Madrid North MN-014 & -015 Madrid South MS-018 & -019(brine)",60,"60_Chemicals","SRK_5.14","Madrid North Calcium Chloride Laydown",5,"2. haul megabags to Madrid north underground","SRK_5.14.2"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MN-015","Excavate and transport Impacted Soil to Portal","Madrid North MN-014 & -015 Madrid South MS-018 & -019(brine)",60,"60_Chemicals","SRK_5.15","Madrid North Brine Mixing Facility",5,"1. load contained contaminated soils into megabags for hauling","SRK_5.15.1"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MN-015","Excavate and transport Impacted Soil to Portal","Madrid North MN-014 & -015 Madrid South MS-018 & -019(brine)",60,"60_Chemicals","SRK_5.15","Madrid North Brine Mixing Facility",5,"2. haul megabags to Madrid north underground","SRK_5.15.2"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MS-018","Excavate and transport Impacted Soil to Portal","Madrid North MN-014 & -015 Madrid South MS-018 & -019(brine)",60,"60_Chemicals","SRK_7.18","Madrid South Calcium Chloride Laydown",5,"1. load contained contaminated soils into megabags for hauling","SRK_7.18.1"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MS-018","Excavate and transport Impacted Soil to Portal","Madrid North MN-014 & -015 Madrid South MS-018 & -019(brine)",60,"60_Chemicals","SRK_7.18","Madrid South Calcium Chloride Laydown",{"$f":"COUNTIFS($C:$C,C130)","v":5},"2. haul megabags to Madrid north underground","SRK_7.18.2"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MS-019","Excavate and transport Impacted Soil to Portal","Madrid North MN-014 & -015 Madrid South MS-018 & -019(brine)",60,"60_Chemicals","SRK_7.19","Madrid South Brine Mixing Facility",5,"1. load contained contaminated soils into megabags for hauling","SRK_7.19.1"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MS-019","Excavate and transport Impacted Soil to Portal","Madrid North MN-014 & -015 Madrid South MS-018 & -019(brine)",60,"60_Chemicals","SRK_7.19","Madrid South Brine Mixing Facility",5,"2. haul megabags to Madrid north underground","SRK_7.19.2"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MS-017","Excavate and transport Impacted Soil to Portal","Madrid South  MS-017 (PHC)",61,"61_Chemicals","SRK_7.17","Madrid South Fuel Storage Facility",14,"1. load contained contaminated soils into megabags for hauling","SRK_7.17.1"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MS-017","Excavate and transport Impacted Soil to Portal","Madrid South  MS-017 (PHC)",61,"61_Chemicals","SRK_7.17","Madrid South Fuel Storage Facility",14,"12. haul megabags to Madrid south underground","SRK_7.17.12"]
["Chemicals","CONTAMINATED SOIL REMOVAL","RB-013","Place hydrocarbon and other impacted soil underground","Doris RB-013, RB-002, RB-003, DM-020 & WM-001 (PHC)",62,"62_Chemicals","SRK_1.13","Roberts Bay 10ML Fuel Storage Facility",15,"13. haul megabags to Doris underground","SRK_1.13.13"]
["Chemicals","CONTAMINATED SOIL REMOVAL","RB-002","Place hydrocarbon and other impacted soil underground","Doris RB-013, RB-002, RB-003, DM-020 & WM-001 (PHC)",62,"62_Chemicals","SRK_1.2","Roberts Bay 20 ML Tank Farm",17,"13. haul megabags to Doris underground","SRK_1.2.13"]
["Chemicals","CONTAMINATED SOIL REMOVAL","RB-003","Place hydrocarbon and other impacted soil underground","Doris RB-013, RB-002, RB-003, DM-020 & WM-001 (PHC)",62,"62_Chemicals","SRK_1.3","Roberts Bay Quarry 1 -  5 ML Tank Farm",17,"13. haul megabags to Doris underground","SRK_1.3.13"]
["Chemicals","CONTAMINATED SOIL REMOVAL","DM-020","Place hydrocarbon and other impacted soil underground","Doris RB-013, RB-002, RB-003, DM-020 & WM-001 (PHC)",62,"62_Chemicals","SRK_2.20","Doris Tank Farm",17,"13. haul megabags to Doris underground","SRK_2.20.13"]
["Chemicals","CONTAMINATED SOIL REMOVAL","WM-001","Place hydrocarbon and other impacted soil underground","Doris RB-013, RB-002, RB-003, DM-020 & WM-001 (PHC)",62,"62_Chemicals","SRK_13.1","Waste Management Area Land Farm",14,null,"Assign"]
["Chemicals","CONTAMINATED SOIL REMOVAL","PLA-001","Place hydrocarbon and other impacted soil underground","Patch Lake Development Area",63,"63_Chemicals","SRK_18.1","Patch Lake Tank Farm",6,"13. haul megabags to Doris underground","SRK_18.1.13"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MN-011","Place hydrocarbon and other impacted soil underground","Madrid North MN-011 (PHC)",64,"64_Chemicals","SRK_5.11","Madrid North Fuel Storage Facility",13,"12. haul megabags to Madrid north underground","SRK_5.11.12"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MN-014","Place hydrocarbon and other impacted soil underground","Madrid North MN-014 & -015 Madrid South MS-018 & -019(brine)",65,"65_Chemicals","SRK_5.14","Madrid North Calcium Chloride Laydown",5,"2. haul megabags to Madrid north underground","SRK_5.14.2"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MN-015","Place hydrocarbon and other impacted soil underground","Madrid North MN-014 & -015 Madrid South MS-018 & -019(brine)",65,"65_Chemicals","SRK_5.15","Madrid North Brine Mixing Facility",5,"2. haul megabags to Madrid north underground","SRK_5.15.2"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MS-018","Place hydrocarbon and other impacted soil underground","Madrid North MN-014 & -015 Madrid South MS-018 & -019(brine)",65,{"$f":"F144&\"_\"&A144","v":"65_Chemicals"},"SRK_7.18","Madrid South Calcium Chloride Laydown",5,"2. haul megabags to Madrid south underground","SRK_7.18.2"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MS-019","Place hydrocarbon and other impacted soil underground","Madrid North MN-014 & -015 Madrid South MS-018 & -019(brine)",65,"65_Chemicals","SRK_7.19","Madrid South Brine Mixing Facility",5,"2. haul megabags to Madrid south underground","SRK_7.19.2"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MN-006","Place hydrocarbon and other impacted soil underground","Madrid North Portal Pad",66,{"$f":"F146&\"_\"&A146","v":"66_Chemicals"},"SRK_5.6","Madrid North Portal Pad",2,"2. haul megabags to Roberts bay laydown","SRK_5.6.2"]
["Chemicals","CONTAMINATED SOIL REMOVAL","WM-001","Place hydrocarbon and other impacted soil underground","Waste Management Area Landfarm",67,"67_Chemicals","SRK_13.1","Waste Management Area Land Farm",14,null,"Assign"]
["Chemicals","CONTAMINATED SOIL REMOVAL","WC-009","Place hydrocarbon and other impacted soil underground","Windy Development Area",68,{"$f":"F148&\"_\"&A148","v":"68_Chemicals"},"SRK_19.9","Windy Disposal Off-Site",4,"12. haul megabags to Madrid north underground",{"$f":"IFERROR(H148&\".\"&LEFT(K148,FIND(\".\",K148)-1),\"Assign\")","v":"SRK_19.9.12"}]
["Chemicals","CONTAMINATED SOIL REMOVAL","MS-017","Place hydrocarbon and other impacted soil underground","Madrid South  MS-017 (PHC)",69,"69_Chemicals","SRK_7.17","Madrid South Fuel Storage Facility",14,"12. haul megabags to Madrid north underground","SRK_7.17.12"]
["Chemicals","CONTAMINATED SOIL REMOVAL","RB-013","Fuel/Reagent/Brine Containment areas remove soil cover from liner","Doris RB-013, RB-002, RB-003 & DM-020 excavation of cover soil from liners",70,"70_Chemicals","SRK_1.13","Roberts Bay 10ML Fuel Storage Facility",15,"10. excavate and stockpile liner protection cover","SRK_1.13.10"]
["Chemicals","CONTAMINATED SOIL REMOVAL","RB-002","Fuel/Reagent/Brine Containment areas remove soil cover from liner","Doris RB-013, RB-002, RB-003 & DM-020 excavation of cover soil from liners",70,"70_Chemicals","SRK_1.2","Roberts Bay 20 ML Tank Farm",17,"10. excavate and stockpile liner protection cover","SRK_1.2.10"]
["Chemicals","CONTAMINATED SOIL REMOVAL","RB-003","Fuel/Reagent/Brine Containment areas remove soil cover from liner","Doris RB-013, RB-002, RB-003 & DM-020 excavation of cover soil from liners",70,"70_Chemicals","SRK_1.3","Roberts Bay Quarry 1 -  5 ML Tank Farm",17,"10. excavate and stockpile liner protection cover","SRK_1.3.10"]
["Chemicals","CONTAMINATED SOIL REMOVAL","DM-020","Fuel/Reagent/Brine Containment areas remove soil cover from liner","Doris RB-013, RB-002, RB-003 & DM-020 excavation of cover soil from liners",70,"70_Chemicals","SRK_2.20","Doris Tank Farm",17,"10. excavate and stockpile liner protection cover","SRK_2.20.10"]
["Chemicals","CONTAMINATED SOIL REMOVAL","RP-003","Fuel/Reagent/Brine Containment areas remove soil cover from liner","Reagent Pad",71,"71_Chemicals","SRK_12.3","Reagent Pads Ammonium Nitrate Storage Area",6,"1. remove and stockpile liner protection cover","SRK_12.3.1"]
["Chemicals","CONTAMINATED SOIL REMOVAL","WM-001","Fuel/Reagent/Brine Containment areas remove soil cover from liner","Waste Management Area Landfarm",72,"72_Chemicals","SRK_13.1","Waste Management Area Land Farm",14,null,"Assign"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MN-011","Fuel/Reagent/Brine Containment areas remove soil cover from liner","Madrid North MN-011",73,"73_Chemicals","SRK_5.11","Madrid North Fuel Storage Facility",13,"10. excavate and stockpile liner protection cover","SRK_5.11.10"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MN-013","Fuel/Reagent/Brine Containment areas remove soil cover from liner","Madrid North Water Storage Tank  MN-013",74,"74_Chemicals","SRK_5.13","Madrid North Water Storage Tank with Containment",7,"10. excavate and stockpile liner protection cover","SRK_5.13.10"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MS-017","Fuel/Reagent/Brine Containment areas remove soil cover from liner","Madrid South  MS-017 and -020",75,"75_Chemicals","SRK_7.17","Madrid South Fuel Storage Facility",14,"10. excavate and stockpile liner protection cover","SRK_7.17.10"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MS-020","Fuel/Reagent/Brine Containment areas remove soil cover from liner","Madrid South  MS-017 and -020",75,"75_Chemicals","SRK_7.20","Madrid South Water Storage Tank with Containment",4,"5. excavate and stockpile liner protection cover","SRK_7.20.5"]
["Chemicals","CONTAMINATED SOIL REMOVAL","WM-001","Waste haulage to Landfill","Waste Management Area Landfarm",76,"76_Chemicals","SRK_13.1","Waste Management Area Land Farm",14,"8. Haul Material to Quarry 3 Landfill","SRK_13.1.8"]
["Chemicals","CONTAMINATED SOIL REMOVAL","MN-023","Remove Sumps","MN-023, DM-018",77,{"$f":"F161&\"_\"&A161","v":"77_Chemicals"},"SRK_5.23","Madrid North Sump",4,"1. decommission sump",{"$f":"IFERROR(H161&\".\"&LEFT(K161,FIND(\".\",K161)-1),\"Assign\")","v":"SRK_5.23.1"}]
["Chemicals","CONTAMINATED SOIL REMOVAL","MN-023","Remove Sumps","MN-023, DM-018",77,{"$f":"F162&\"_\"&A162","v":"77_Chemicals"},"SRK_5.23","Madrid North Sump",4,"2. remove pumps, pipes, cables, and culverts",{"$f":"IFERROR(H162&\".\"&LEFT(K162,FIND(\".\",K162)-1),\"Assign\")","v":"SRK_5.23.2"}]
["Chemicals","CONTAMINATED SOIL REMOVAL","MN-023","Remove Sumps","MN-023, DM-018",77,"77_Chemicals","SRK_5.23","Madrid North Sump",4,"3. backfill sump excavation","SRK_5.23.3"]
["Chemicals","CONTAMINATED SOIL REMOVAL","DM-018","Remove Sumps","MN-023, DM-018",77,{"$f":"F164&\"_\"&A164","v":"77_Chemicals"},"SRK_2.18","Doris Sumps",6,"1. decommission sump",{"$f":"IFERROR(H164&\".\"&LEFT(K164,FIND(\".\",K164)-1),\"Assign\")","v":"SRK_2.18.1"}]
["Chemicals","CONTAMINATED SOIL REMOVAL","DM-018","Remove Sumps","MN-023, DM-018",77,{"$f":"F165&\"_\"&A165","v":"77_Chemicals"},"SRK_2.18","Doris Sumps",6,"2. remove pumps, pipes, cables, and culverts",{"$f":"IFERROR(H165&\".\"&LEFT(K165,FIND(\".\",K165)-1),\"Assign\")","v":"SRK_2.18.2"}]
["Chemicals","CONTAMINATED SOIL REMOVAL","DM-018","Remove Sumps","MN-023, DM-018",77,"77_Chemicals","SRK_2.18","Doris Sumps",6,"3. backfill sump excavation","SRK_2.18.3"]
["Chemicals","CONTAMINATED SOIL REMOVAL","WC-011","Place Mega Bags into Containers (Transport)","Windy Development Area",78,"78_Chemicals","SRK_19.11","Windy Developed Areas (for regrading)",4,"4. place megabags into containers","SRK_19.11.4"]
["Chemicals","CONTAMINATED SOIL REMOVAL","WC-011","Place soil in Mega Bags and Empty into Containers","Windy Development Area",79,"79_Chemicals","SRK_19.11","Windy Developed Areas (for regrading)",4,"7. place megabags into containers","SRK_19.11.7"]
["Chemicals","CONTAMINATED SOIL REMOVAL","WC-009","Disposal of PHC impacted soil to Madrid Portal from Demolition ","Windy Development Area",80,"80_Chemicals","SRK_19.9","Windy Disposal Off-Site",4,null,"Assign"]
["Chemicals","CONTAMINATED SOIL REMOVAL",null,"Disposal of PHC impacted soil to Madrid Portal from Demolition ","Patch Lake Development Area",81,"81_Chemicals",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Chemicals","CONTAMINATED SOIL REMOVAL","W-003","Survey for Soil Remediation","PHC and Metal Impacted Area",82,{"$f":"F171&\"_\"&A171","v":"82_Chemicals"},"SRK_24.3","Waste Contaminated Material",2,"1. hydrocarbon contamination survey",{"$f":"IFERROR(H171&\".\"&LEFT(K171,FIND(\".\",K171)-1),\"Assign\")","v":"SRK_24.3.1"}]
["Chemicals","CONTAMINATED SOIL REMOVAL","W-003","Survey for Soil Remediation","PHC and Metal Impacted Area",82,"82_Chemicals","SRK_24.3","Waste Contaminated Material",2,"2. metal contamination survey","SRK_24.3.2"]
["Chemicals","CONTAMINATED SOIL REMOVAL",null,"In-situ Bio-remediation","Patch Lake Development Area",83,"83_Chemicals",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Chemicals","CONTAMINATED SOIL REMOVAL","W-001","Transport PHC impacted soil to offsite facility","W-001 relates to soil that cannot go underground",84,{"$f":"F174&\"_\"&A174","v":"84_Chemicals"},"SRK_24.1","Waste Ship Off-Site",3,null,"Assign"]
["Bldgs & Equip","OTHER",null,"Building / Equip Name:","Doris - Madrid ",1,"1_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","DISPOSE MOBILE EQUIPMENT","MN-021","Decontaminate and prepare for off-site","Madrid North Concentrator",1,"1_Bldgs & Equip","SRK_5.21","Madrid North Concentrator",8,"4. prepare equipment for shipping","SRK_5.21.4"]
["Bldgs & Equip","DISPOSE MOBILE EQUIPMENT",null,"Decontaminate and prepare for off-site","Doris Water Intake Generator",2,"2_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","DISPOSE MOBILE EQUIPMENT",null,"Consolidate Electrical Equipment from Pipelines","Madrid South, Madrid North, Doris freshwater and Tialings/Reclaim water pipelines",3,"3_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","DISPOSE MOBILE EQUIPMENT",null,"Relocate Containers to Quarry 3 Landfill","current a large inventor of containers that will no longer go off site",4,"4_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","DISPOSE MOBILE EQUIPMENT",null,"Relocate Camp","Windy Accommodation Camp (relocate to Doris)",6,"6_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-001","Accomodation Complex","DM-001 Decommission ",8,"8_Bldgs & Equip","SRK_2.1","Doris Accommodation Complex",5,"1. decommission (electrical, mechanical, plumbing)","SRK_2.1.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-001","Accomodation Complex","DM-001 Demolition cabins/cribs/stairs/Arctic corridor etc.",9,"9_Bldgs & Equip","SRK_2.1","Doris Accommodation Complex",5,"3. demolish cabins","SRK_2.1.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-001","Accomodation Complex","DM-001 Demolition Trailers",10,"10_Bldgs & Equip","SRK_2.1","Doris Accommodation Complex",5,"2. demolish trailers","SRK_2.1.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-001","Accomodation Complex","DM-001 Consolidate and laod waste",11,"11_Bldgs & Equip","SRK_2.1","Doris Accommodation Complex",5,"7. load waste into containers ","SRK_2.1.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-001","Accomodation Complex","DM-001 Haul waste to landfill",12,"12_Bldgs & Equip","SRK_2.1","Doris Accommodation Complex",5,"8. haul containers to Quarry 3 landfill","SRK_2.1.8"]
["Bldgs & Equip","REMOVE BUILDINGS ","WC-002","Windy Accommodation Camp Buildings","Dismantle comm equipment",13,{"$f":"F186&\"_\"&A186","v":"13_Bldgs & Equip"},"SRK_19.2","Windy Accomodation Camp Buildings",10,"2. load reusable components into containers for transport to Doris Camp","SRK_19.2.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","WC-002","Windy Accommodation Camp","Equipment decommissioning",14,"14_Bldgs & Equip","SRK_19.2","Windy Accomodation Camp Buildings",10,"1. decommission (electrical, mechanical, plumbing)","SRK_19.2.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","WC-002","Windy Accommodation Camp","manual demolition",15,"15_Bldgs & Equip","SRK_19.2","Windy Accomodation Camp Buildings",10,"9. manual demolition beyond rock pads","SRK_19.2.9"]
["Bldgs & Equip","REMOVE BUILDINGS ","WC-002","Windy Accommodation Camp","mechanical demolition",16,"16_Bldgs & Equip","SRK_19.2","Windy Accomodation Camp Buildings",10,"10. mechanical demolition on rock pads","SRK_19.2.10"]
["Bldgs & Equip","REMOVE BUILDINGS ","WC-002","Windy Accommodation Camp","laod and haul waste",17,{"$f":"F190&\"_\"&A190","v":"17_Bldgs & Equip"},"SRK_19.2","Windy Accomodation Camp Buildings",10,"11. load waste into containers ",{"$f":"IFERROR(H190&\".\"&LEFT(K190,FIND(\".\",K190)-1),\"Assign\")","v":"SRK_19.2.11"}]
["Bldgs & Equip","REMOVE BUILDINGS ","WC-002","Windy Accommodation Camp","laod and haul waste",17,"17_Bldgs & Equip","SRK_19.2","Windy Accomodation Camp Buildings",10,"12. haul containers to Quarry 3 landfill","SRK_19.2.12"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-004","Roberts Bay Mechanical Shop Complex","decommissioing elec/mech/HVAC",18,{"$f":"F192&\"_\"&A192","v":"18_Bldgs & Equip"},"SRK_1.4","Roberts Bay Mechanical Shop Complex",12,"1. decommission electrical, mechanical, heating (including connections to generator house & transformer)","SRK_1.4.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-004","Roberts Bay Mechanical Shop Complex","Demo of steel frame",19,"19_Bldgs & Equip","SRK_1.4","Roberts Bay Mechanical Shop Complex",12,"2. demolish (steel modular structure)","SRK_1.4.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-004","Roberts Bay Mechanical Shop Complex","Demoo of wood frame",20,"20_Bldgs & Equip","SRK_1.4","Roberts Bay Mechanical Shop Complex",{"$f":"COUNTIFS($C:$C,C194)","v":12},"3. demolish wood structures (warehouse roof, crew lounge)","SRK_1.4.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-004","Roberts Bay Mechanical Shop Complex","demo of tent structure",21,"21_Bldgs & Equip","SRK_1.4","Roberts Bay Mechanical Shop Complex",12,"4. demolish tent structure (light vehicle shop)","SRK_1.4.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-021","Process Facilities","DM-021 dismantle & prep for off-site disposal",22,"22_Bldgs & Equip","SRK_2.21","Doris Process Plant",9,"1. decommission crusher, milling, and process plants","SRK_2.21.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-021","Process Facilities","DM-021 demolish Mill, crusher and process plant",23,"23_Bldgs & Equip","SRK_2.21","Doris Process Plant",9,"3. disassemble equipment","SRK_2.21.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-021","Process Facilities","DM-021 demolish Mill, crusher and process plant",23,"23_Bldgs & Equip","SRK_2.21","Doris Process Plant",9,"4. prepare equipment for shipping","SRK_2.21.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-021","Process Facilities","DM-021 demolish Mill, crusher and process plant",23,{"$f":"F199&\"_\"&A199","v":"23_Bldgs & Equip"},"SRK_2.21","Doris Process Plant",9,"5. demolish / dismantle mill building",{"$f":"IFERROR(H199&\".\"&LEFT(K199,FIND(\".\",K199)-1),\"Assign\")","v":"SRK_2.21.5"}]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-021","Process Facilities","DM-021 demolish Mill, crusher and process plant",23,{"$f":"F200&\"_\"&A200","v":"23_Bldgs & Equip"},"SRK_2.21","Doris Process Plant",9,"6. Collect Debris",{"$f":"IFERROR(H200&\".\"&LEFT(K200,FIND(\".\",K200)-1),\"Assign\")","v":"SRK_2.21.6"}]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-021","Process Facilities","DM-021 demolish Mill, crusher and process plant",23,"23_Bldgs & Equip","SRK_2.21","Doris Process Plant",9,"7. load waste into containers","SRK_2.21.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-021","Process Facilities","DM-021 haul waste to landfill",24,"24_Bldgs & Equip","SRK_2.21","Doris Process Plant",9,"8. haul containers to Quarry 3 landfill","SRK_2.21.8"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-021","Process Facilities","MN-008 Concentrator - disconnection",25,"25_Bldgs & Equip","SRK_5.21","Madrid North Concentrator",8,"1. decommission crusher, milling, and process plants","SRK_5.21.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-021","Process Facilities","MN-008 Concentrator - demolition",26,"26_Bldgs & Equip","SRK_5.21","Madrid North Concentrator",8,"3. disassemble equipment","SRK_5.21.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-021","Process Facilities","MN-008 Concentrator - demolition",26,{"$f":"F205&\"_\"&A205","v":"26_Bldgs & Equip"},"SRK_5.21","Madrid North Concentrator",8,"4. prepare equipment for shipping",{"$f":"IFERROR(H205&\".\"&LEFT(K205,FIND(\".\",K205)-1),\"Assign\")","v":"SRK_5.21.4"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-021","Process Facilities","MN-008 Concentrator - demolition",26,"26_Bldgs & Equip","SRK_5.21","Madrid North Concentrator",8,"5. demolish / dismantle mill building",{"$f":"IFERROR(H206&\".\"&LEFT(K206,FIND(\".\",K206)-1),\"Assign\")","v":"SRK_5.21.5"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-021","Process Facilities","MN-008 Concentrator - demolition",26,"26_Bldgs & Equip","SRK_5.21","Madrid North Concentrator",8,"6. Collect Debris",{"$f":"IFERROR(H207&\".\"&LEFT(K207,FIND(\".\",K207)-1),\"Assign\")","v":"SRK_5.21.6"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-021","Process Facilities","MN-008 Concentrator - demolition",26,"26_Bldgs & Equip","SRK_5.21","Madrid North Concentrator",8,"7. load waste into containers ",{"$f":"IFERROR(H208&\".\"&LEFT(K208,FIND(\".\",K208)-1),\"Assign\")","v":"SRK_5.21.7"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-021","Process Facilities","MN-008 Concentrator -  consolidate and haul",27,"27_Bldgs & Equip","SRK_5.21","Madrid North Concentrator",8,"8. haul containers to Quarry 3 landfill",{"$f":"IFERROR(H209&\".\"&LEFT(K209,FIND(\".\",K209)-1),\"Assign\")","v":"SRK_5.21.8"}]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-009","Office & Dry Complex","DM-009 MN-005 and MS-006 Decommission facilities",28,"28_Bldgs & Equip","SRK_2.9","Doris Offices & Mine Dry Complex",7,"1. decommission (electrical, mechanical, plumbing)","SRK_2.9.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-005","Office & Dry Complex","DM-009 MN-005 and MS-006 Decommission facilities",28,"28_Bldgs & Equip","SRK_5.5","Madrid North Office Trailer",2,"1. decommission (electrical, mechanical, plumbing)","SRK_5.5.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-006","Office & Dry Complex","DM-009 MN-005 and MS-006 Decommission facilities",28,"28_Bldgs & Equip","SRK_7.6","Madrid South Office Trailer",3,"1. decommission (electrical, mechanical, plumbing)","SRK_7.6.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-009","Office & Dry Complex","DM-009 Disconnect assemblies for disposal",29,"29_Bldgs & Equip","SRK_2.9","Doris Offices & Mine Dry Complex",7,"2. disconnect trailers and prep for moving (remove boards, cladding, etc.; wrap in plastic)","SRK_2.9.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-009","Office & Dry Complex","DM-009 demolition",30,{"$f":"F214&\"_\"&A214","v":"30_Bldgs & Equip"},"SRK_2.9","Doris Offices & Mine Dry Complex",7,"4. demolish arctic corridor",{"$f":"IFERROR(H214&\".\"&LEFT(K214,FIND(\".\",K214)-1),\"Assign\")","v":"SRK_2.9.4"}]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-009","Office & Dry Complex","DM-009 demolition",30,"30_Bldgs & Equip","SRK_2.9","Doris Offices & Mine Dry Complex",7,"2. disconnect trailers and prep for moving (remove boards, cladding, etc.; wrap in plastic)","SRK_2.9.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-009","Office & Dry Complex","DM-009 Haul assemblies for disposal",31,"31_Bldgs & Equip","SRK_2.9","Doris Offices & Mine Dry Complex",7,"3. haul trailers to Quarry 3 landfill","SRK_2.9.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-009","Office & Dry Complex","DM-009 Consolidate and dispose of waste at landfill",32,{"$f":"F217&\"_\"&A217","v":"32_Bldgs & Equip"},"SRK_2.9","Doris Offices & Mine Dry Complex",7,"7. load waste into containers ",{"$f":"IFERROR(H217&\".\"&LEFT(K217,FIND(\".\",K217)-1),\"Assign\")","v":"SRK_2.9.7"}]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-009","Office & Dry Complex","DM-009 Consolidate and dispose of waste at landfill",32,"32_Bldgs & Equip","SRK_2.9","Doris Offices & Mine Dry Complex",7,"8. haul containers to Quarry 3 landfill","SRK_2.9.8"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-005","Office & Dry Complex","Madrid North Office Trailer - haul and disposal of at landfill",33,"33_Bldgs & Equip","SRK_5.5","Madrid North Office Trailer",2,"2. demolish trailer","SRK_5.5.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-006","Office & Dry Complex","Madrid South Office Trailer - demolition",34,"34_Bldgs & Equip","SRK_7.6","Madrid South Office Trailer",3,"2. demolish structure","SRK_7.6.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-006","Office & Dry Complex","Madrid South Office Trailer - haul and dispose of at landfill",35,"35_Bldgs & Equip","SRK_7.6","Madrid South Office Trailer",3,"6. haul containers to Quarry 3 landfill","SRK_7.6.6"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-006","Laydown Area","RB-006 decommission vehicle plugs",36,{"$f":"F222&\"_\"&A222","v":"36_Bldgs & Equip"},"SRK_1.6","Roberts Bay Laydown Area",6,"1. decommission vehicle plug system",{"$f":"IFERROR(H222&\".\"&LEFT(K222,FIND(\".\",K222)-1),\"Assign\")","v":"SRK_1.6.1"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-010","Laydown Area","MN-010 decom vehicle plugs",37,{"$f":"F223&\"_\"&A223","v":"37_Bldgs & Equip"},"SRK_5.10","Madrid North Laydown Area",5,"1. decommission vehicle plug system",{"$f":"IFERROR(H223&\".\"&LEFT(K223,FIND(\".\",K223)-1),\"Assign\")","v":"SRK_5.10.1"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-009","Laydown Area","MS-009 decom vehicle plugs and posts",38,{"$f":"F224&\"_\"&A224","v":"38_Bldgs & Equip"},"SRK_7.9","Madrid South Laydown Pad",5,"1. decommission vehicle plug system",{"$f":"IFERROR(H224&\".\"&LEFT(K224,FIND(\".\",K224)-1),\"Assign\")","v":"SRK_7.9.1"}]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-006","Laydown Area","RB-006 decommission vehicle plugs",36,"36_Bldgs & Equip","SRK_1.6","Roberts Bay Laydown Area",6,"2. remove cables and posts","SRK_1.6.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-010","Laydown Area","MN-010 decom vehicle plugs",37,"37_Bldgs & Equip","SRK_5.10","Madrid North Laydown Area",5,"2. remove cables and posts","SRK_5.10.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-009","Laydown Area","MS-009 decom vehicle plugs and posts",38,"38_Bldgs & Equip","SRK_7.9","Madrid South Laydown Pad",5,"2. remove cables and posts","SRK_7.9.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-010","Laydown Area","MN-010 consolidate and relocate waste to landfill",39,"39_Bldgs & Equip","SRK_5.10","Madrid North Laydown Area",5,"3. collect all debris",{"$f":"IFERROR(H228&\".\"&LEFT(K228,FIND(\".\",K228)-1),\"Assign\")","v":"SRK_5.10.3"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-010","Laydown Area","MN-010 consolidate and relocate waste to landfill",39,"39_Bldgs & Equip","SRK_5.10","Madrid North Laydown Area",5,"4. load waste into containers",{"$f":"IFERROR(H229&\".\"&LEFT(K229,FIND(\".\",K229)-1),\"Assign\")","v":"SRK_5.10.4"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-010","Laydown Area","MN-010 consolidate and relocate waste to landfill",39,{"$f":"F230&\"_\"&A230","v":"39_Bldgs & Equip"},"SRK_5.10","Madrid North Laydown Area",5,"5. haul debris to quarry 3 landfill","SRK_5.10.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-009","Laydown Area","MS-009 consolidate and relocate waste to landfill",40,{"$f":"F231&\"_\"&A231","v":"40_Bldgs & Equip"},"SRK_7.9","Madrid South Laydown Pad",5,"3. collect all debris",{"$f":"IFERROR(H231&\".\"&LEFT(K231,FIND(\".\",K231)-1),\"Assign\")","v":"SRK_7.9.3"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-009","Laydown Area","MS-009 consolidate and relocate waste to landfill",40,{"$f":"F232&\"_\"&A232","v":"40_Bldgs & Equip"},"SRK_7.9","Madrid South Laydown Pad",5,"4. load waste into containers",{"$f":"IFERROR(H232&\".\"&LEFT(K232,FIND(\".\",K232)-1),\"Assign\")","v":"SRK_7.9.4"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-009","Laydown Area","MS-009 consolidate and relocate waste to landfill",40,"40_Bldgs & Equip","SRK_7.9","Madrid South Laydown Pad",5,"5. haul debris to quarry 3 landfill","SRK_7.9.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-006","Laydown Area","RB-006 consolidate and relocate waste to landfill",41,{"$f":"F234&\"_\"&A234","v":"41_Bldgs & Equip"},"SRK_1.6","Roberts Bay Laydown Area",6,"3. collect all debris",{"$f":"IFERROR(H234&\".\"&LEFT(K234,FIND(\".\",K234)-1),\"Assign\")","v":"SRK_1.6.3"}]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-006","Laydown Area","RB-006 consolidate and relocate waste to landfill",41,{"$f":"F235&\"_\"&A235","v":"41_Bldgs & Equip"},"SRK_1.6","Roberts Bay Laydown Area",6,"4. load waste into containers",{"$f":"IFERROR(H235&\".\"&LEFT(K235,FIND(\".\",K235)-1),\"Assign\")","v":"SRK_1.6.4"}]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-006","Laydown Area","RB-006 consolidate and relocate waste to landfill",41,"41_Bldgs & Equip","SRK_1.6","Roberts Bay Laydown Area",6,"5. haul debris to quarry 3 landfill","SRK_1.6.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-005","Water StorageTank","DM-005 dismantle and haul to Q3 landfill",42,"42_Bldgs & Equip","SRK_2.5","Doris Fire Water Storage Tank",8,"5. dismantle tanks and cut into manageable pieces ",{"$f":"IFERROR(H237&\".\"&LEFT(K237,FIND(\".\",K237)-1),\"Assign\")","v":"SRK_2.5.5"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-013","Water StorageTank","Madrid North Water Storage Tank - cleanout & disconnect piping",43,"43_Bldgs & Equip","SRK_5.13","Madrid North Water Storage Tank with Containment",7,"1. drain tanks into portable storage (envirotanks)","SRK_5.13.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-013","Water StorageTank","Madrid North Water Storage Tank - dismantle tank",44,"44_Bldgs & Equip","SRK_5.13","Madrid North Water Storage Tank with Containment",7,"4. dismantle tanks and cut into manageable pieces","SRK_5.13.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-013","Water StorageTank","Madrid North Water Storage Tank - prepare, containerize and haul tank pieces to landfill",45,"45_Bldgs & Equip","SRK_5.13","Madrid North Water Storage Tank with Containment",7,"5. prepare pieces for transportation","SRK_5.13.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-020","Water StorageTank","Madrid South Water Storage Tank - cleanout & disconnect piping",46,"46_Bldgs & Equip","SRK_7.20","Madrid South Water Storage Tank with Containment",4,"1. disconnect piping and controls","SRK_7.20.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-020","Water StorageTank","Madrid South Water Storage Tank - dismantle tank",47,"47_Bldgs & Equip","SRK_7.20","Madrid South Water Storage Tank with Containment",4,"2. dismantle tanks and cut into manageable pieces","SRK_7.20.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-020","Water StorageTank","Madrid South Water Storage Tank - prepare, containerize and haul tank pieces to landfill",48,"48_Bldgs & Equip","SRK_7.20","Madrid South Water Storage Tank with Containment",4,"4. haul cut metal to quarry 3 landfill","SRK_7.20.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-013","Water StorageTank","MN-013 recover cover soil from containment",49,{"$f":"F244&\"_\"&A244","v":"49_Bldgs & Equip"},"SRK_5.13","Madrid North Water Storage Tank with Containment",7,"7. excavate and stockpile liner protection cover","SRK_5.13.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-013","Water StorageTank","MN-013 cut liner/load and transport to landfill",50,"50_Bldgs & Equip","SRK_5.13","Madrid North Water Storage Tank with Containment",7,"9. remove and cut liner into manageable pieces","SRK_5.13.9"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-008","Compressor Building","MN-008 dismantle and haul to Q3 landfill",51,"51_Bldgs & Equip","SRK_5.8","Madrid North Compressor Building",3,"1. decommission (electrical)","SRK_5.8.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-008","Compressor Building","MN-008 includes disconnection and off-site transfer of plant",52,{"$f":"F247&\"_\"&A247","v":"52_Bldgs & Equip"},"SRK_5.8","Madrid North Compressor Building",3,"2. disconnect compressor units and prep for shipping off-site","SRK_5.8.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-008","Compressor Building","MN-008 haul units to Roberts Bay for off-site transfer",53,"53_Bldgs & Equip","SRK_5.8","Madrid North Compressor Building",3,"3. haul units to Roberts bay laydown","SRK_5.8.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-008","Compressor Building","MS-008 dismantle and haul to Q3 landfill",54,"54_Bldgs & Equip","SRK_7.8","Madrid South Compressor Building",3,"1. decommission (electrical)","SRK_7.8.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-008","Compressor Building","MS-008 includes disconnection and off-site transfer of plant",55,"55_Bldgs & Equip","SRK_7.8","Madrid South Compressor Building",3,"2. disconnect compressor units and prep for shipping off-site","SRK_7.8.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-008","Compressor Building","MS-008 haul units to Roberts Bay for off-site transfer",56,"56_Bldgs & Equip","SRK_7.8","Madrid South Compressor Building",3,"3. haul units to Roberts bay laydown","SRK_7.8.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-011","Power Plant/Generator","DM-011 Decommission and dismantle",57,"57_Bldgs & Equip","SRK_2.11","Doris Permanent Power Generator",4,"1. decommission (electrical)","SRK_2.11.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-011","Power Plant/Generator","DM-011 dismantle stacks and prep for off-site disposal",58,{"$f":"F253&\"_\"&A253","v":"58_Bldgs & Equip"},"SRK_2.11","Doris Permanent Power Generator",4,"4. dismantle stacks","SRK_2.11.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-011","Power Plant/Generator","DM-011 Haulage to staging point for off-site shipping",59,"59_Bldgs & Equip","SRK_2.11","Doris Permanent Power Generator",4,"5. prep stacks for shipping ","SRK_2.11.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-011","Power Plant/Generator","DM-011 Load, haul and dispose of waste",60,"60_Bldgs & Equip","SRK_2.11","Doris Permanent Power Generator",4,"2. disconnect containers and prep for shipping off-site","SRK_2.11.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-009","Power Plant/Generator","Madrid North Power Plant MN-009 stack haulage to landfill",61,"61_Bldgs & Equip","SRK_5.9","Madrid North Diesel Generator",5,"1. decommission (electrical)","SRK_5.9.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-009","Power Plant/Generator","Madrid North Diesel Generator MN-009 disconnection",62,"62_Bldgs & Equip","SRK_5.9","Madrid North Diesel Generator",5,"2. disconnect containers and prep for shipping off-site","SRK_5.9.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-009","Power Plant/Generator","Madrid North Diesel generator haulage to Roberts Bay",63,"63_Bldgs & Equip","SRK_5.9","Madrid North Diesel Generator",{"$f":"COUNTIFS($C:$C,C258)","v":5},"3. haul containers to Roberts bay laydown","SRK_5.9.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-009","Power Plant/Generator","Madrid North Diesel generator tent demolition and haulage to landfill",64,"64_Bldgs & Equip","SRK_5.9","Madrid North Diesel Generator",5,"4. demolish tent housing structure","SRK_5.9.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-019","Power Plant/Generator","Madrid North dismantle stacks and prep for offsite transfer",65,"65_Bldgs & Equip","SRK_5.19","Madrid North Power Plant",9,"4. prep stacks for shipping","SRK_5.19.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-019","Power Plant/Generator","Madrid North Power Plan disconnection",66,"66_Bldgs & Equip","SRK_5.19","Madrid North Power Plant",9,"1. decommission (electrical)","SRK_5.19.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-019","Power Plant/Generator","Madrid North Power Plant Demo",67,"67_Bldgs & Equip","SRK_5.19","Madrid North Power Plant",9,"2. demolish building","SRK_5.19.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-019","Power Plant/Generator","Madrid North Power Plant Demo",68,{"$f":"F263&\"_\"&A263","v":"68_Bldgs & Equip"},"SRK_5.19","Madrid North Power Plant",9,"3. dismantle stacks",{"$f":"IFERROR(H263&\".\"&LEFT(K263,FIND(\".\",K263)-1),\"Assign\")","v":"SRK_5.19.3"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-019","Power Plant/Generator","Madrid North Power Plant Demo",68,{"$f":"F264&\"_\"&A264","v":"68_Bldgs & Equip"},"SRK_5.19","Madrid North Power Plant",9,"4. prep stacks for shipping",{"$f":"IFERROR(H264&\".\"&LEFT(K264,FIND(\".\",K264)-1),\"Assign\")","v":"SRK_5.19.4"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-019","Power Plant/Generator","Madrid North Power Plant Demo",68,{"$f":"F265&\"_\"&A265","v":"68_Bldgs & Equip"},"SRK_5.19","Madrid North Power Plant",9,"5. haul stack sections to Quarry 3 landfill",{"$f":"IFERROR(H265&\".\"&LEFT(K265,FIND(\".\",K265)-1),\"Assign\")","v":"SRK_5.19.5"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-019","Power Plant/Generator","Madrid North Power Plant debris clean up",68,"68_Bldgs & Equip","SRK_5.19","Madrid North Power Plant",9,"6. collect all debris","SRK_5.19.6"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-019","Power Plant/Generator","Madrid North Power Plan waste debris load and haul to landfill",69,{"$f":"F267&\"_\"&A267","v":"69_Bldgs & Equip"},"SRK_5.19","Madrid North Power Plant",9,"7. load waste into containers ",{"$f":"IFERROR(H267&\".\"&LEFT(K267,FIND(\".\",K267)-1),\"Assign\")","v":"SRK_5.19.7"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-019","Power Plant/Generator","Madrid North Power Plan waste debris load and haul to landfill",69,"69_Bldgs & Equip","SRK_5.19","Madrid North Power Plant",9,"8. haul containers to Quarry 3 landfill","SRK_5.19.8"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-007","Power Plant/Generator","Madrid South Diesel Generator disconnection",70,"70_Bldgs & Equip","SRK_7.7","Madrid South Diesel Generator",2,"1. decommission (electrical)","SRK_7.7.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-007","Power Plant/Generator","Madrid South Demolition of tent and haulage to landfill",71,"71_Bldgs & Equip","SRK_7.7","Madrid South Diesel Generator",2,"2. demolish tent housing structure","SRK_7.7.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-017","Sewage Treatment Plant","DM-017 Decontaminate, decommission and dismantle",72,{"$f":"F271&\"_\"&A271","v":"72_Bldgs & Equip"},"SRK_2.17","Doris Sewage Treatment Plant",6,"1. flush and remove sewage plumbing, collect sewage sludge/waste water in 55 gallon drums",{"$f":"IFERROR(H271&\".\"&LEFT(K271,FIND(\".\",K271)-1),\"Assign\")","v":"SRK_2.17.1"}]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-017","Sewage Treatment Plant","DM-017 Decontaminate, decommission and dismantle",72,{"$f":"F272&\"_\"&A272","v":"72_Bldgs & Equip"},"SRK_2.17","Doris Sewage Treatment Plant",6,"2. decommission (electrical)",{"$f":"IFERROR(H272&\".\"&LEFT(K272,FIND(\".\",K272)-1),\"Assign\")","v":"SRK_2.17.2"}]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-017","Sewage Treatment Plant","DM-017 Decontaminate, decommission and dismantle",72,"72_Bldgs & Equip","SRK_2.17","Doris Sewage Treatment Plant",6,"3. disconnect containers and prep for shipping","SRK_2.17.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-017","Sewage Treatment Plant","DM-017 Haulage to staging point for off-site shipping",73,{"$f":"F274&\"_\"&A274","v":"73_Bldgs & Equip"},"SRK_2.17","Doris Sewage Treatment Plant",6,"4. haul containers to Quarry 3 landfill","SRK_2.17.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-017","Sewage Treatment Plant","DM-017 Load, haul and dispose of waste to landfill",74,{"$f":"F275&\"_\"&A275","v":"74_Bldgs & Equip"},"SRK_2.17","Doris Sewage Treatment Plant",6,"6. load waste into containers ",{"$f":"IFERROR(H275&\".\"&LEFT(K275,FIND(\".\",K275)-1),\"Assign\")","v":"SRK_2.17.6"}]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-017","Sewage Treatment Plant","DM-017 Load, haul and dispose of waste to landfill",74,"74_Bldgs & Equip","SRK_2.17","Doris Sewage Treatment Plant",6,"7. haul containers to Quarry 3 landfill","SRK_2.17.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-030","Vent Raises","DM-030, DM-033 & DM-034 Remove heating and ventilation system",75,"75_Bldgs & Equip","SRK_2.30","Doris Primary Vent Raise",8,"3. Decommission and dismantle all ventilation and heating facilities","SRK_2.30.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-033","Vent Raises","DM-030, DM-033 & DM-034 Remove heating and ventilation system",75,"75_Bldgs & Equip","SRK_2.33","Doris Connector Vent Raise",7,"3. Decommission and dismantle all ventilation and heating facilities","SRK_2.33.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-034","Vent Raises","DM-030, DM-033 & DM-034 Remove heating and ventilation system",75,{"$f":"F279&\"_\"&A279","v":"75_Bldgs & Equip"},"SRK_2.34","Doris Central Vent Raise",7,"3. Decommission and dismantle all ventilation and heating facilities","SRK_2.34.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-030","Vent Raises","DM-030, DM-033 & DM-034 Prepare heating and ventilation system for off-site disposal",76,"76_Bldgs & Equip","SRK_2.30","Doris Primary Vent Raise",8,"4. Prepare units for shipping","SRK_2.30.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-033","Vent Raises","DM-030, DM-033 & DM-034 Prepare heating and ventilation system for off-site disposal",76,"76_Bldgs & Equip","SRK_2.33","Doris Connector Vent Raise",7,"4. Prepare units for shipping","SRK_2.33.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-034","Vent Raises","DM-030, DM-033 & DM-034 Prepare heating and ventilation system for off-site disposal",76,"76_Bldgs & Equip","SRK_2.34","Doris Central Vent Raise",7,"4. Prepare units for shipping","SRK_2.34.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-030","Vent Raises","DM-030 Haul enviro-tank and HVAC equipmen tfor off-site disposal",77,"77_Bldgs & Equip","SRK_2.30","Doris Primary Vent Raise",8,"5. haul units to quarry 3 landfill","SRK_2.30.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-030","Vent Raises","DM-030, DM-033 & DM-034 Consolidate and dispose of waste at landfill",78,"78_Bldgs & Equip","SRK_2.30","Doris Primary Vent Raise",8,"8. Haul Enviro Tank to Roberts Bay","SRK_2.30.8"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-033","Vent Raises","DM-030, DM-033 & DM-034 Consolidate and dispose of waste at landfill",78,"78_Bldgs & Equip","SRK_2.33","Doris Connector Vent Raise",7,"3. Prepare units for shipping","SRK_2.33.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-034","Vent Raises","DM-030, DM-033 & DM-034 Consolidate and dispose of waste at landfill",78,"78_Bldgs & Equip","SRK_2.34","Doris Central Vent Raise",7,"3. Prepare units for shipping off-site","SRK_2.34.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-018","Vent Raises","Madrid North Vent Raise decommission and dismantle",79,"79_Bldgs & Equip","SRK_5.18","Madrid North Vent Raises",6,"3. decommission and dismantle all ventilation and heating facilities","SRK_5.18.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-018","Vent Raises","Madrid North HVAC Unit preparation for shipping",80,"80_Bldgs & Equip","SRK_5.18","Madrid North Vent Raises",6,"4. prepare units for shipping","SRK_5.18.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-018","Vent Raises","Madrid North Haulage of HVAC units",81,"81_Bldgs & Equip","SRK_5.18","Madrid North Vent Raises",6,"5. haul units to quarry 3 landfill","SRK_5.18.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-015","Vent Raises","Madrid South Haulage of HVAC units",82,"82_Bldgs & Equip","SRK_7.15","Madrid South Vent Raises",6,"3. decommission and dismantle all ventilation and heating facilities","SRK_7.15.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-015","Vent Raises","Madrid South Heating Unit preparation for shipping",83,"83_Bldgs & Equip","SRK_7.15","Madrid South Vent Raises",6,"4. prepare units for shipping","SRK_7.15.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-015","Vent Raises","Madrid South Vent Raise and Air Heating Facility Decom/Dismantle",84,"84_Bldgs & Equip","SRK_7.15","Madrid South Vent Raises",6,"5. haul units to quarry 3 landfill","SRK_7.15.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-014","Mixing Facility & CaCl Laydown Area","MN-014 & MN-015 dismantle and haul to Q3 landfill",85,"85_Bldgs & Equip","SRK_5.14","Madrid North Calcium Chloride Laydown",5,"1. load contained contaminated soils into megabags for hauling","SRK_5.14.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-015","Mixing Facility & CaCl Laydown Area","MN-014 & MN-015 dismantle and haul to Q3 landfill",85,"85_Bldgs & Equip","SRK_5.15","Madrid North Brine Mixing Facility",5,"1. load contained contaminated soils into megabags for hauling","SRK_5.15.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-018","Mixing Facility & CaCl Laydown Area","MS-018 & MS-019 demolition and haul to landfill",86,"86_Bldgs & Equip","SRK_7.18","Madrid South Calcium Chloride Laydown",5,"1. load contained contaminated soils into megabags for hauling","SRK_7.18.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-019","Mixing Facility & CaCl Laydown Area","MS-018 & MS-019 demolition and haul to landfill",86,"86_Bldgs & Equip","SRK_7.19","Madrid South Brine Mixing Facility",5,"1. load contained contaminated soils into megabags for hauling","SRK_7.19.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-019","Doris Swick Shop","DM-019 Demolition",87,"87_Bldgs & Equip","SRK_2.19","Doris Swick Shop",4,"1. demolish tent structure","SRK_2.19.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-019","Doris Swick Shop","DM-019 Collect debris",88,"88_Bldgs & Equip","SRK_2.19","Doris Swick Shop",4,"2. collect debris","SRK_2.19.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-019","Doris Swick Shop","DM-019 Load and haul to landfill",89,{"$f":"F299&\"_\"&A299","v":"89_Bldgs & Equip"},"SRK_2.19","Doris Swick Shop",4,"3. load waste into containers ",{"$f":"IFERROR(H299&\".\"&LEFT(K299,FIND(\".\",K299)-1),\"Assign\")","v":"SRK_2.19.3"}]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-019","Doris Swick Shop","DM-019 Load and haul to landfill",89,"89_Bldgs & Equip","SRK_2.19","Doris Swick Shop",4,"4. haul containers to Quarry 3 landfill","SRK_2.19.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-008","Muster Station","DM-008 Demolition",90,{"$f":"F301&\"_\"&A301","v":"90_Bldgs & Equip"},"SRK_2.8","Doris Muster Station",4,"1. demolish tent structure",{"$f":"IFERROR(H301&\".\"&LEFT(K301,FIND(\".\",K301)-1),\"Assign\")","v":"SRK_2.8.1"}]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-008","Muster Station","DM-008 Demolition",90,"90_Bldgs & Equip","SRK_2.8","Doris Muster Station",4,"2. dismantle wood flooring","SRK_2.8.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-008","Muster Station","DM-008 Load and haul to landfill",91,{"$f":"F303&\"_\"&A303","v":"91_Bldgs & Equip"},"SRK_2.8","Doris Muster Station",4,"4. load debris into containers for transport",{"$f":"IFERROR(H303&\".\"&LEFT(K303,FIND(\".\",K303)-1),\"Assign\")","v":"SRK_2.8.4"}]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-008","Muster Station","DM-008 Load and haul to landfill",91,"91_Bldgs & Equip","SRK_2.8","Doris Muster Station",4,"5. haul debris to quarry 3 landfill","SRK_2.8.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-010","Doris Windy AWR Explosives Storage Facility","DW-010 collect surface debris",92,"92_Bldgs & Equip","SRK_3.10","Doris-Windy All Weather Road Explosives Storage Facility",3,"3. collect all debris","SRK_3.10.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-010","Doris Windy AWR Explosives Storage Facility","DW-010 demolition, load and haul to landfill",93,"93_Bldgs & Equip","SRK_3.10","Doris-Windy All Weather Road Explosives Storage Facility",3,"4. load waste into containers for transport to landfill","SRK_3.10.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-004","Warehouse, Shops and Other","RB-004 and DM-022 Remove heating and ventilation system",94,"94_Bldgs & Equip","SRK_1.4","Roberts Bay Mechanical Shop Complex",12,"1. decommission electrical, mechanical, heating (including connections to generator house & transformer)","SRK_1.4.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-022","Warehouse, Shops and Other","RB-004 and DM-022 Remove heating and ventilation system",94,"94_Bldgs & Equip","SRK_2.22","Doris Underground Support Mechanical Shop",5,"1. decommission electrical, mechanical (including connections to generator house & transformer)","SRK_2.22.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-004","Warehouse, Shops and Other","RB-004 & DM-022 demolition",96,{"$f":"F309&\"_\"&A309","v":"96_Bldgs & Equip"},"SRK_1.4","Roberts Bay Mechanical Shop Complex",12,"2. demolish (steel modular structure)",{"$f":"IFERROR(H309&\".\"&LEFT(K309,FIND(\".\",K309)-1),\"Assign\")","v":"SRK_1.4.2"}]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-004","Warehouse, Shops and Other","RB-004 & DM-022 demolition",96,{"$f":"F310&\"_\"&A310","v":"96_Bldgs & Equip"},"SRK_1.4","Roberts Bay Mechanical Shop Complex",12,"3. demolish wood structures (warehouse roof, crew lounge)",{"$f":"IFERROR(H310&\".\"&LEFT(K310,FIND(\".\",K310)-1),\"Assign\")","v":"SRK_1.4.3"}]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-004","Warehouse, Shops and Other","RB-004 Prep HVAC for off-site disposal",95,"95_Bldgs & Equip","SRK_1.4","Roberts Bay Mechanical Shop Complex",12,null,"Assign"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-004","Warehouse, Shops and Other","RB-004 & DM-022 demolition",96,"96_Bldgs & Equip","SRK_1.4","Roberts Bay Mechanical Shop Complex",12,"4. demolish tent structure (light vehicle shop)","SRK_1.4.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-022","Warehouse, Shops and Other","RB-004 & DM-022 demolition",96,"96_Bldgs & Equip","SRK_2.22","Doris Underground Support Mechanical Shop",5,"2. demolish building",{"$f":"IFERROR(H313&\".\"&LEFT(K313,FIND(\".\",K313)-1),\"Assign\")","v":"SRK_2.22.2"}]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-004","Warehouse, Shops and Other","RB-004 Haul HVAC equipmentfor off-site disposal",97,"97_Bldgs & Equip","SRK_1.4","Roberts Bay Mechanical Shop Complex",12,null,"Assign"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-004","Warehouse, Shops and Other","RB-004 & DM-022 Consolidate and dispose of waste at landfill",98,{"$f":"F315&\"_\"&A315","v":"98_Bldgs & Equip"},"SRK_1.4","Roberts Bay Mechanical Shop Complex",12,"6. load waste into containers ",{"$f":"IFERROR(H315&\".\"&LEFT(K315,FIND(\".\",K315)-1),\"Assign\")","v":"SRK_1.4.6"}]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-004","Warehouse, Shops and Other","RB-004 & DM-022 Consolidate and dispose of waste at landfill",98,"98_Bldgs & Equip","SRK_1.4","Roberts Bay Mechanical Shop Complex",12,"7. haul containers to Quarry 3 landfill","SRK_1.4.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-022","Warehouse, Shops and Other","RB-004 & DM-022 Consolidate and dispose of waste at landfill",98,{"$f":"F317&\"_\"&A317","v":"98_Bldgs & Equip"},"SRK_2.22","Doris Underground Support Mechanical Shop",5,"4. load waste into containers ",{"$f":"IFERROR(H317&\".\"&LEFT(K317,FIND(\".\",K317)-1),\"Assign\")","v":"SRK_2.22.4"}]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-022","Warehouse, Shops and Other","RB-004 & DM-022 Consolidate and dispose of waste at landfill",98,"98_Bldgs & Equip","SRK_2.22","Doris Underground Support Mechanical Shop",5,"5. haul containers to Quarry 3 landfill","SRK_2.22.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-007","Warehouse, Shops and Other","Madrid North MN-007 Mine Equipment Tent demo ",99,"99_Bldgs & Equip","SRK_5.7","Madrid North Mine Equipment Shop",5,"2. demolish equipment shop","SRK_5.7.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-007","Warehouse, Shops and Other","Madrid North MN-007 Mine Equipment Tent debris haul to landfill",100,{"$f":"F320&\"_\"&A320","v":"100_Bldgs & Equip"},"SRK_5.7","Madrid North Mine Equipment Shop",5,"3. collect all debris","SRK_5.7.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-007","Warehouse, Shops and Other","Madrid North MN-007 equipment disconnection",101,"101_Bldgs & Equip","SRK_5.7","Madrid North Mine Equipment Shop",5,"1. decommission electrical, mechanical, heating ","SRK_5.7.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-007","Warehouse, Shops and Other","Madrid North MN-007 Mine Equipment Shop demo ",102,"102_Bldgs & Equip","SRK_5.7","Madrid North Mine Equipment Shop",{"$f":"COUNTIFS($C:$C,C322)","v":5},"4. load waste into containers  off-site","SRK_5.7.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-007","Warehouse, Shops and Other","Madrid North MN-007 Mine Equipment Shop debris haul to landfill",103,"103_Bldgs & Equip","SRK_5.7","Madrid North Mine Equipment Shop",5,"5. haul containers to Quarry 3 landfill","SRK_5.7.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-004","Warehouse, Shops and Other","Madrid South MS-004 Mine Equipment Tent demo ",104,{"$f":"F324&\"_\"&A324","v":"104_Bldgs & Equip"},"SRK_7.4","Madrid South Mine Equipment Shop",3,"2. demolish tent housing structure","SRK_7.4.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-004","Warehouse, Shops and Other","Madrid South MS-004 Mine Equipment disconnections",105,"105_Bldgs & Equip","SRK_7.4","Madrid South Mine Equipment Shop",3,"1. decommission electrical, mechanical, heating ","SRK_7.4.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-004","Warehouse, Shops and Other","Madrid South MS-004 Mine Equipment Tent debris haul to landfil",106,"106_Bldgs & Equip","SRK_7.4","Madrid South Mine Equipment Shop",3,"4. load waste into containers ","SRK_7.4.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-024","Core Shack/Warehouse","DM-024 Demolition",107,"107_Bldgs & Equip","SRK_2.24","Doris Warehouse / Core Shack",5,"1. demolish tent structure","SRK_2.24.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-024","Core Shack/Warehouse","DM-024 Demolition",107,{"$f":"F328&\"_\"&A328","v":"107_Bldgs & Equip"},"SRK_2.24","Doris Warehouse / Core Shack",5,"2. dismantle wood flooring, shelving, and lofts",{"$f":"IFERROR(H328&\".\"&LEFT(K328,FIND(\".\",K328)-1),\"Assign\")","v":"SRK_2.24.2"}]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-024","Core Shack/Warehouse","DM-024 Load Debris",108,"108_Bldgs & Equip","SRK_2.24","Doris Warehouse / Core Shack",5,"4. load waste into containers ","SRK_2.24.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-024","Core Shack/Warehouse","Load and haul core boxes",109,"109_Bldgs & Equip","SRK_2.24","Doris Warehouse / Core Shack",5,null,"Assign"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-024","Core Shack/Warehouse","DM-024 haul debris and containers to landfill for disposal",110,"110_Bldgs & Equip","SRK_2.24","Doris Warehouse / Core Shack",5,"5. haul containers to Quarry 3 landfill","SRK_2.24.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-023","Underground Wash Bay","DM-023 Demolition of tent structure",111,"111_Bldgs & Equip","SRK_2.23","Doris Underground Wash Bay",2,"1. demolish tent structure","SRK_2.23.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-023","Underground Wash Bay","DM-023 Load and haul to landfill",112,{"$f":"F333&\"_\"&A333","v":"112_Bldgs & Equip"},"SRK_2.23","Doris Underground Wash Bay",2,"3. load waste into containers ","SRK_2.23.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-013","Fuel tanks","Roberts Bay RB-013, RB-002, RB-003 & DM-020 decommissioning and dismantling",113,"113_Bldgs & Equip","SRK_1.13","Roberts Bay 10ML Fuel Storage Facility",15,"3. decommission fuel transfer facilities","SRK_1.13.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-002","Fuel tanks","Roberts Bay RB-013, RB-002, RB-003 & DM-020 decommissioning and dismantling",113,"113_Bldgs & Equip","SRK_1.2","Roberts Bay 20 ML Tank Farm",17,"3. decommission fuel transfer facilities","SRK_1.2.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-003","Fuel tanks","Roberts Bay RB-013, RB-002, RB-003 & DM-020 decommissioning and dismantling",113,"113_Bldgs & Equip","SRK_1.3","Roberts Bay Quarry 1 -  5 ML Tank Farm",17,"3. decommission fuel transfer facilities","SRK_1.3.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-020","Fuel tanks","Roberts Bay RB-013, RB-002, RB-003 & DM-020 decommissioning and dismantling",113,"113_Bldgs & Equip","SRK_2.20","Doris Tank Farm",17,"3. decommission fuel transfer facilities","SRK_2.20.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-013","Fuel tanks","Roberts Bay Tank Farm - cutting tanks and haul to landfill",114,"114_Bldgs & Equip","SRK_1.13","Roberts Bay 10ML Fuel Storage Facility",15,"7. dismantle tanks and cut into manageable pieces","SRK_1.13.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-002","Fuel tanks","Roberts Bay Tank Farm - cutting tanks and haul to landfill",114,{"$f":"F339&\"_\"&A339","v":"114_Bldgs & Equip"},"SRK_1.2","Roberts Bay 20 ML Tank Farm",17,"7. dismantle tanks and cut into manageable pieces","SRK_1.2.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-003","Fuel tanks","Roberts Bay Tank Farm - cutting tanks and haul to landfill",114,{"$f":"F340&\"_\"&A340","v":"114_Bldgs & Equip"},"SRK_1.3","Roberts Bay Quarry 1 -  5 ML Tank Farm",17,"7. dismantle tanks and cut into manageable pieces","SRK_1.3.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-013","Fuel tanks","Roberts Bay Tank Farm - Waste Consolidation and transfer to landfill",115,"115_Bldgs & Equip","SRK_1.13","Roberts Bay 10ML Fuel Storage Facility",15,"8. prepare pieces for transportation","SRK_1.13.8"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-002","Fuel tanks","Roberts Bay Tank Farm - Waste Consolidation and transfer to landfill",115,"115_Bldgs & Equip","SRK_1.2","Roberts Bay 20 ML Tank Farm",17,"8. prepare pieces for transportation",{"$f":"IFERROR(H342&\".\"&LEFT(K342,FIND(\".\",K342)-1),\"Assign\")","v":"SRK_1.2.8"}]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-002","Fuel tanks","Roberts Bay Tank Farm - Waste Consolidation and transfer to landfill",115,{"$f":"F343&\"_\"&A343","v":"115_Bldgs & Equip"},"SRK_1.2","Roberts Bay 20 ML Tank Farm",17,"9. haul cut metal to quarry 3 landfill","SRK_1.2.9"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-003","Fuel tanks","Roberts Bay Tank Farm - Waste Consolidation and transfer to landfill",115,{"$f":"F344&\"_\"&A344","v":"115_Bldgs & Equip"},"SRK_1.3","Roberts Bay Quarry 1 -  5 ML Tank Farm",17,"8. prepare pieces for transportation",{"$f":"IFERROR(H344&\".\"&LEFT(K344,FIND(\".\",K344)-1),\"Assign\")","v":"SRK_1.3.8"}]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-003","Fuel tanks","Roberts Bay Tank Farm - Waste Consolidation and transfer to landfill",115,{"$f":"F345&\"_\"&A345","v":"115_Bldgs & Equip"},"SRK_1.3","Roberts Bay Quarry 1 -  5 ML Tank Farm",17,"9. haul cut metal to quarry 3 landfill","SRK_1.3.9"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-020","Fuel tanks","Doris Tank Farm DM-020 decommissioning and dismantling",116,"116_Bldgs & Equip","SRK_2.20","Doris Tank Farm",17,"2. consolidate fuel in barge at Roberts Bay","SRK_2.20.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-020","Fuel tanks","Doris Mine Tank Farm - cutting tanks and haul to landfill",117,"117_Bldgs & Equip","SRK_2.20","Doris Tank Farm",17,"7. dismantle tanks and cut into manageable pieces","SRK_2.20.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-020","Fuel tanks","Doris Mine Tank Farm - Waste Consolidation and transfer to landfill",118,{"$f":"F348&\"_\"&A348","v":"118_Bldgs & Equip"},"SRK_2.20","Doris Tank Farm",17,"8. prepare pieces for transportation",{"$f":"IFERROR(H348&\".\"&LEFT(K348,FIND(\".\",K348)-1),\"Assign\")","v":"SRK_2.20.8"}]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-020","Fuel tanks","Doris Mine Tank Farm - Waste Consolidation and transfer to landfill",118,"118_Bldgs & Equip","SRK_2.20","Doris Tank Farm",17,"9. haul cut metal to quarry 3 landfill","SRK_2.20.9"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-011","Fuel tanks","Madrid North Tank Farm MN-011 decommissioning and dismantling",119,{"$f":"F350&\"_\"&A350","v":"119_Bldgs & Equip"},"SRK_5.11","Madrid North Fuel Storage Facility",13,"3. decommission fuel transfer facilities",{"$f":"IFERROR(H350&\".\"&LEFT(K350,FIND(\".\",K350)-1),\"Assign\")","v":"SRK_5.11.3"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-011","Fuel tanks","Madrid North Tank Farm MN-011 decommissioning and dismantling",119,"119_Bldgs & Equip","SRK_5.11","Madrid North Fuel Storage Facility",13,"6. disconnect piping and controls","SRK_5.11.6"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-011","Fuel tanks","Madrid North Tank Farm - cutting tanks and haul to landfill",120,{"$f":"F352&\"_\"&A352","v":"120_Bldgs & Equip"},"SRK_5.11","Madrid North Fuel Storage Facility",13,"7. dismantle tanks and cut into manageable pieces",{"$f":"IFERROR(H352&\".\"&LEFT(K352,FIND(\".\",K352)-1),\"Assign\")","v":"SRK_5.11.7"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-011","Fuel tanks","Madrid North Tank Farm - cutting tanks and haul to landfill",120,{"$f":"F353&\"_\"&A353","v":"120_Bldgs & Equip"},"SRK_5.11","Madrid North Fuel Storage Facility",13,"8. prepare pieces for transportation",{"$f":"IFERROR(H353&\".\"&LEFT(K353,FIND(\".\",K353)-1),\"Assign\")","v":"SRK_5.11.8"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-011","Fuel tanks","Madrid North Tank Farm - cutting tanks and haul to landfill",120,"120_Bldgs & Equip","SRK_5.11","Madrid North Fuel Storage Facility",13,"9. haul cut metal to quarry 3 landfill","SRK_5.11.9"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-011","Fuel tanks","Madrid North Tank Farm - Waste Consolidation and transfer to landfill",121,{"$f":"F355&\"_\"&A355","v":"121_Bldgs & Equip"},"SRK_5.11","Madrid North Fuel Storage Facility",13,"15. load waste into containers  ",{"$f":"IFERROR(H355&\".\"&LEFT(K355,FIND(\".\",K355)-1),\"Assign\")","v":"SRK_5.11.15"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-011","Fuel tanks","Madrid North Tank Farm - Waste Consolidation and transfer to landfill",121,"121_Bldgs & Equip","SRK_5.11","Madrid North Fuel Storage Facility",13,"16. haul containers to Quarry 3 landfill","SRK_5.11.16"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-017","Fuel tanks","Madrid South Tank Farm MS-017 decommissioning and dismantling",122,{"$f":"F357&\"_\"&A357","v":"122_Bldgs & Equip"},"SRK_7.17","Madrid South Fuel Storage Facility",14,"3. decommission fuel transfer facilities",{"$f":"IFERROR(H357&\".\"&LEFT(K357,FIND(\".\",K357)-1),\"Assign\")","v":"SRK_7.17.3"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-017","Fuel tanks","Madrid South Tank Farm MS-017 decommissioning and dismantling",122,{"$f":"F358&\"_\"&A358","v":"122_Bldgs & Equip"},"SRK_7.17","Madrid South Fuel Storage Facility",14,"6. disconnect piping and controls",{"$f":"IFERROR(H358&\".\"&LEFT(K358,FIND(\".\",K358)-1),\"Assign\")","v":"SRK_7.17.6"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-017","Fuel tanks","Madrid South Tank Farm - cutting tanks and haul to landfill",123,{"$f":"F359&\"_\"&A359","v":"123_Bldgs & Equip"},"SRK_7.17","Madrid South Fuel Storage Facility",14,"7. dismantle tanks and cut into manageable pieces",{"$f":"IFERROR(H359&\".\"&LEFT(K359,FIND(\".\",K359)-1),\"Assign\")","v":"SRK_7.17.7"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-017","Fuel tanks","Madrid South Tank Farm - cutting tanks and haul to landfill",123,{"$f":"F360&\"_\"&A360","v":"123_Bldgs & Equip"},"SRK_7.17","Madrid South Fuel Storage Facility",14,"8. prepare pieces for transportation",{"$f":"IFERROR(H360&\".\"&LEFT(K360,FIND(\".\",K360)-1),\"Assign\")","v":"SRK_7.17.8"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-017","Fuel tanks","Madrid South Tank Farm - cutting tanks and haul to landfill",123,"123_Bldgs & Equip","SRK_7.17","Madrid South Fuel Storage Facility",14,"9. haul cut metal to quarry 3 landfill","SRK_7.17.9"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-017","Fuel tanks","Madrid South Tank Farm - Waste Consolidation and transfer to landfill",124,{"$f":"F362&\"_\"&A362","v":"124_Bldgs & Equip"},"SRK_7.17","Madrid South Fuel Storage Facility",14,"14. remove and cut liner into manageable pieces",{"$f":"IFERROR(H362&\".\"&LEFT(K362,FIND(\".\",K362)-1),\"Assign\")","v":"SRK_7.17.14"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-017","Fuel tanks","Madrid South Tank Farm - Waste Consolidation and transfer to landfill",124,"124_Bldgs & Equip","SRK_7.17","Madrid South Fuel Storage Facility",14,"15. load waste into containers ","SRK_7.17.15"]
["Bldgs & Equip","REMOVE BUILDINGS ","PLA-001","Fuel tanks","Patch Lake tank farm - sump removal",125,"125_Bldgs & Equip","SRK_18.1","Patch Lake Tank Farm",6,null,"Assign"]
["Bldgs & Equip","REMOVE BUILDINGS ","WC-001","Fuel tanks","Windy Tank Farm Haul reusable material to Doris and unload containers",126,"126_Bldgs & Equip","SRK_19.1","Windy Tank Farm",4,"1. haul reusable materials to Doris camp","SRK_19.1.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","WC-001","Fuel tanks","Windy Tank Farm load debris into seacans and transport to landfill",127,"127_Bldgs & Equip","SRK_19.1","Windy Tank Farm",4,"4. load debris into seacans for transport","SRK_19.1.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-013","Fuel Containment areas","RB-013, RB-002, RB-003 & DM-020 excavation of cover soil",128,"128_Bldgs & Equip","SRK_1.13","Roberts Bay 10ML Fuel Storage Facility",15,"10. excavate and stockpile liner protection cover","SRK_1.13.10"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-002","Fuel Containment areas","RB-013, RB-002, RB-003 & DM-020 excavation of cover soil",128,"128_Bldgs & Equip","SRK_1.2","Roberts Bay 20 ML Tank Farm",17,"10. excavate and stockpile liner protection cover","SRK_1.2.10"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-003","Fuel Containment areas","RB-013, RB-002, RB-003 & DM-020 excavation of cover soil",128,"128_Bldgs & Equip","SRK_1.3","Roberts Bay Quarry 1 -  5 ML Tank Farm",17,"12. excavate and stockpile liner protection cover","SRK_1.3.12"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-020","Fuel Containment areas","RB-013, RB-002, RB-003 & DM-020 excavation of cover soil",128,"128_Bldgs & Equip","SRK_2.20","Doris Tank Farm",17,"10. excavate and stockpile liner protection cover","SRK_2.20.10"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-013","Fuel tank piping and containment structure","RB-013, RB-002, RB-003 & DM-020 includes load and transport to landfill",129,{"$f":"F371&\"_\"&A371","v":"129_Bldgs & Equip"},"SRK_1.13","Roberts Bay 10ML Fuel Storage Facility",15,"16. load waste into containers ",{"$f":"IFERROR(H371&\".\"&LEFT(K371,FIND(\".\",K371)-1),\"Assign\")","v":"SRK_1.13.16"}]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-013","Fuel tank piping and containment structure","RB-013, RB-002, RB-003 & DM-020 includes load and transport to landfill",129,"129_Bldgs & Equip","SRK_1.13","Roberts Bay 10ML Fuel Storage Facility",15,"17. haul containers to Quarry 3 landfill","SRK_1.13.17"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-002","Fuel tank piping and containment structure","RB-013, RB-002, RB-003 & DM-020 includes load and transport to landfill",129,{"$f":"F373&\"_\"&A373","v":"129_Bldgs & Equip"},"SRK_1.2","Roberts Bay 20 ML Tank Farm",17,"16. load waste into containers ",{"$f":"IFERROR(H373&\".\"&LEFT(K373,FIND(\".\",K373)-1),\"Assign\")","v":"SRK_1.2.16"}]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-002","Fuel tank piping and containment structure","RB-013, RB-002, RB-003 & DM-020 includes load and transport to landfill",129,"129_Bldgs & Equip","SRK_1.2","Roberts Bay 20 ML Tank Farm",17,"17. haul containers to Quarry 3 landfill","SRK_1.2.17"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-003","Fuel tank piping and containment structure","RB-013, RB-002, RB-003 & DM-020 includes load and transport to landfill",129,{"$f":"F375&\"_\"&A375","v":"129_Bldgs & Equip"},"SRK_1.3","Roberts Bay Quarry 1 -  5 ML Tank Farm",17,"18. load waste into containers ",{"$f":"IFERROR(H375&\".\"&LEFT(K375,FIND(\".\",K375)-1),\"Assign\")","v":"SRK_1.3.18"}]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-003","Fuel tank piping and containment structure","RB-013, RB-002, RB-003 & DM-020 includes load and transport to landfill",129,"129_Bldgs & Equip","SRK_1.3","Roberts Bay Quarry 1 -  5 ML Tank Farm",17,"19. haul containers to Quarry 3 landfill","SRK_1.3.19"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-020","Fuel tank piping and containment structure","RB-013, RB-002, RB-003 & DM-020 includes load and transport to landfill",129,{"$f":"F377&\"_\"&A377","v":"129_Bldgs & Equip"},"SRK_2.20","Doris Tank Farm",17,"15. load waste into containers ",{"$f":"IFERROR(H377&\".\"&LEFT(K377,FIND(\".\",K377)-1),\"Assign\")","v":"SRK_2.20.15"}]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-020","Fuel tank piping and containment structure","RB-013, RB-002, RB-003 & DM-020 includes load and transport to landfill",129,"129_Bldgs & Equip","SRK_2.20","Doris Tank Farm",17,"16. haul containers to Quarry 3 landfill","SRK_2.20.16"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-002","Backup Generator","DM-002 Decommission",130,"130_Bldgs & Equip","SRK_2.2","Doris Backup Power generator",5,"1. decommission (electrical)","SRK_2.2.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-002","Backup Generator","DM-002 disconnect generator and prep for off-site removal",131,"131_Bldgs & Equip","SRK_2.2","Doris Backup Power generator",5,"2. disconnect generator units and prep for shipping off-site","SRK_2.2.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-002","Backup Generator","DM-002 demolition",132,"132_Bldgs & Equip","SRK_2.2","Doris Backup Power generator",5,"4. demolish tent housing structure","SRK_2.2.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-002","Backup Generator","DM-002 Haulage to laydown or landfill",133,"133_Bldgs & Equip","SRK_2.2","Doris Backup Power generator",5,"3. haul units to quarry 3 landfill","SRK_2.2.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-002","Backup Generator","DM-002 Consolidate and dispose of waste at landfill",134,"134_Bldgs & Equip","SRK_2.2","Doris Backup Power generator",5,"7. haul containers to Quarry 3 landfill","SRK_2.2.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-005","Fire Water Storage Tank","Doris Fire Water Storage Tank pad regrade (DM-005)",137,"137_Bldgs & Equip","SRK_2.5","Doris Fire Water Storage Tank",8,null,"Assign"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-005","Fire Water Storage Tank","Doris Fire Water Storage Tank (DM-005) decom equipment elec/mech",138,"138_Bldgs & Equip","SRK_2.5","Doris Fire Water Storage Tank",8,"1. decommission and disconnect electrical and plumbing","SRK_2.5.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-005","Fire Water Storage Tank","Remove insulation",139,"139_Bldgs & Equip","SRK_2.5","Doris Fire Water Storage Tank",{"$f":"COUNTIFS($C:$C,C386)","v":8},"4. remove tank insulation","SRK_2.5.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-005","Fire Water Storage Tank","Doris Fire Water Storage Tank (DM-005) disconnect pumps and pipe",140,"140_Bldgs & Equip","SRK_2.5","Doris Fire Water Storage Tank",8,"2. disconnect and remove container housing the pumps and controls, and prep for shipping","SRK_2.5.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-005","Fire Water Storage Tank","Doris Fire Water Storage Tank (DM-005) dismantle tank",141,"141_Bldgs & Equip","SRK_2.5","Doris Fire Water Storage Tank",8,"5. dismantle tanks and cut into manageable pieces ","SRK_2.5.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-005","Fire Water Storage Tank","Doris Fire Water Storage Tank demo",142,"142_Bldgs & Equip","SRK_2.5","Doris Fire Water Storage Tank",8,"9. load waste into containers ","SRK_2.5.9"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-005","Fire Water Storage Tank","Doris Fire Water Storage Tank haul to landfill",143,"143_Bldgs & Equip","SRK_2.5","Doris Fire Water Storage Tank",8,"10. haul containers to Quarry 3 landfill","SRK_2.5.10"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-026","Freshwater intake","DM-026 Remove water line",144,{"$f":"F391&\"_\"&A391","v":"144_Bldgs & Equip"},"SRK_2.26","Doris Water Intake Structure and Pumping Facility",8,"1. remove water intake line from Doris lake","SRK_2.26.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-026","Freshwater intake","DM-026 Decommission Structure",145,"145_Bldgs & Equip","SRK_2.26","Doris Water Intake Structure and Pumping Facility",8,"2. decommission pumping facility (remove electrical) ","SRK_2.26.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-026","Freshwater intake","DM-026 Disconnect equipment/clean and run O/W separator",146,"146_Bldgs & Equip","SRK_2.26","Doris Water Intake Structure and Pumping Facility",8,"4. disconnect and remove generator fuel tank (place in Doris tank farm for cleaning)","SRK_2.26.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-026","Freshwater intake","DM-026 Prep Equipment for off-site removal",147,"147_Bldgs & Equip","SRK_2.26","Doris Water Intake Structure and Pumping Facility",8,"3. prep containers for shipping off-site","SRK_2.26.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-026","Freshwater intake","DM-026 haul containers and debris to landfill",148,"148_Bldgs & Equip","SRK_2.26","Doris Water Intake Structure and Pumping Facility",8,"8. haul containers to Roberts bay laydown",{"$f":"IFERROR(H395&\".\"&LEFT(K395,FIND(\".\",K395)-1),\"Assign\")","v":"SRK_2.26.8"}]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-026","Freshwater intake","DM-026 Consolidate and load debris",149,"149_Bldgs & Equip","SRK_2.26","Doris Water Intake Structure and Pumping Facility",8,"9. collect debris","SRK_2.26.9"]
["Bldgs & Equip","REMOVE BUILDINGS ","WC-006","Freshwater intake","Windy Potable Water Supply Decommission and Dismantle",150,"150_Bldgs & Equip","SRK_19.6","Windy Potable Water Supply System",3,"1. decommission potable water supply system","SRK_19.6.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","WC-006","Freshwater intake","Windy Potable Water Supply unit prep",151,"151_Bldgs & Equip","SRK_19.6","Windy Potable Water Supply System",3,"2. dismantle potable water supply system","SRK_19.6.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","WC-006","Freshwater intake","Windy Potable Water Supply relocate",152,"152_Bldgs & Equip","SRK_19.6","Windy Potable Water Supply System",3,"3. load treatment units and tanks on skids for transport","SRK_19.6.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-005","Roberts Bay Waste Management Facility","RB-005 Prep containers for off-site disposal",153,"153_Bldgs & Equip","SRK_1.5","Roberts Bay Waste Management Facility",5,"4. disconnect containers and prep for shipping","SRK_1.5.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-005","Roberts Bay Waste Management Facility","RB-005 Dismantle facility",154,"154_Bldgs & Equip","SRK_1.5","Roberts Bay Waste Management Facility",5,"2. dismantle (welding crew)","SRK_1.5.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-005","Roberts Bay Waste Management Facility","RB-005 demolition",155,"155_Bldgs & Equip","SRK_1.5","Roberts Bay Waste Management Facility",5,"3. demolish wood structures (roof, entryway, etc.)","SRK_1.5.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-005","Roberts Bay Waste Management Facility","RB-005 Consolidate and dispose of waste at landfill",156,{"$f":"F403&\"_\"&A403","v":"156_Bldgs & Equip"},"SRK_1.5","Roberts Bay Waste Management Facility",5,"6. load waste into containers ",{"$f":"IFERROR(H403&\".\"&LEFT(K403,FIND(\".\",K403)-1),\"Assign\")","v":"SRK_1.5.6"}]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-005","Roberts Bay Waste Management Facility","RB-005 Consolidate and dispose of waste at landfill",156,"156_Bldgs & Equip","SRK_1.5","Roberts Bay Waste Management Facility",5,"7. haul containers to Quarry 3 landfill","SRK_1.5.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-009","Communications Towers","RB-009 & DM-004 Decommission and dismantle",157,"157_Bldgs & Equip","SRK_1.9","Roberts Bay Communications Tower",4,"1. decommission tower","SRK_1.9.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-009","Communications Towers","RB-009 & DM-004 Decommission and dismantle",157,{"$f":"F406&\"_\"&A406","v":"157_Bldgs & Equip"},"SRK_1.9","Roberts Bay Communications Tower",4,"3. dismantle towers",{"$f":"IFERROR(H406&\".\"&LEFT(K406,FIND(\".\",K406)-1),\"Assign\")","v":"SRK_1.9.3"}]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-004","Communications Towers","RB-009 & DM-004 Decommission and dismantle",157,"157_Bldgs & Equip","SRK_2.4","Doris Communications Tower",7,"2. Dismantle the communications towers and prepare for shipping off-site","SRK_2.4.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-009","Communications Towers","RB-009 & DM-004 Remove equipment",158,"158_Bldgs & Equip","SRK_1.9","Roberts Bay Communications Tower",4,"2. remove communication equipment","SRK_1.9.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-004","Communications Towers","RB-009 & DM-004 Remove equipment",158,"158_Bldgs & Equip","SRK_2.4","Doris Communications Tower",7,"1. Remove communications equipment","SRK_2.4.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-004","Communications Towers","DM-004 Relocate tower equipment for off-site transfer",159,"159_Bldgs & Equip","SRK_2.4","Doris Communications Tower",7,"8. Transport Communications tower equipment to Roberts Bay","SRK_2.4.8"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-004","Communications Towers","DM-004 Remove equipment from Doris Mt.",160,"160_Bldgs & Equip","SRK_2.4","Doris Communications Tower",7,"5. Remove all equipment, material, and waste from Doris Mountain,","SRK_2.4.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-004","Communications Towers","DM-004 demolish housing shack",161,"161_Bldgs & Equip","SRK_2.4","Doris Communications Tower",7,"3. Demolish equipment housing shack","SRK_2.4.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-004","Communications Towers","DM-004 remove fibre optics and elec.",162,"162_Bldgs & Equip","SRK_2.4","Doris Communications Tower",7,"4. Remove electrical and fiber optics cables","SRK_2.4.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-009","Communications Towers","RB-009 & DM-004 Load and haul for disposal",163,"163_Bldgs & Equip","SRK_1.9","Roberts Bay Communications Tower",4,"5. load waste into containers ","SRK_1.9.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-004","Communications Towers","RB-009 & DM-004 Load and haul for disposal",163,"163_Bldgs & Equip","SRK_2.4","Doris Communications Tower",7,"7. haul containers to Quarry 3 landfill","SRK_2.4.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","RP-004","Reagent Pad Exploration Drilling Support Shop & Laydown Pads","RP-004 Prep containers for off-site disposal",164,"164_Bldgs & Equip","SRK_12.4","Reagent Pads Exploration Drilling Support Shop",6,"3. prep sea-cans for moving","SRK_12.4.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","RP-004","Reagent Pad Exploration Drilling Support Shop & Laydown Pads","RP-004 Decommission facility",165,"165_Bldgs & Equip","SRK_12.4","Reagent Pads Exploration Drilling Support Shop",6,"1. Decommission electrical, mechanical, heating ","SRK_12.4.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","RP-004","Reagent Pad Exploration Drilling Support Shop & Laydown Pads","RP-004 demolition",166,"166_Bldgs & Equip","SRK_12.4","Reagent Pads Exploration Drilling Support Shop",6,"2. demolish  building (tent structure)","SRK_12.4.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","RP-002","Reagent Pad Exploration Drilling Support Shop & Laydown Pads","RP-002 Consolidate Debris",167,"167_Bldgs & Equip","SRK_12.2","Reagent Pads Materials Laydown Area",4,"1. collect all debris","SRK_12.2.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","RP-003","Reagent Pad Exploration Drilling Support Shop & Laydown Pads","RP-003 Remove Liner Cover Soil",168,"168_Bldgs & Equip","SRK_12.3","Reagent Pads Ammonium Nitrate Storage Area",6,"1. remove and stockpile liner protection cover","SRK_12.3.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","RP-001","Reagent Pad Exploration Drilling Support Shop & Laydown Pads","RP-001, RP-002, RP-003 & RP-004 Load waste for disposal",169,"169_Bldgs & Equip","SRK_12.1","Reagent Pads Equipment Laydown Area",3,"2. load waste for transport to landfill","SRK_12.1.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","RP-002","Reagent Pad Exploration Drilling Support Shop & Laydown Pads","RP-001, RP-002, RP-003 & RP-004 Load waste for disposal",169,"169_Bldgs & Equip","SRK_12.2","Reagent Pads Materials Laydown Area",4,"2. load waste to ship to Landfill","SRK_12.2.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","RP-003","Reagent Pad Exploration Drilling Support Shop & Laydown Pads","RP-001, RP-002, RP-003 & RP-004 Load waste for disposal",169,"169_Bldgs & Equip","SRK_12.3","Reagent Pads Ammonium Nitrate Storage Area",6,"4. load waste for transport to landfill","SRK_12.3.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","RP-004","Reagent Pad Exploration Drilling Support Shop & Laydown Pads","RP-001, RP-002, RP-003 & RP-004 Load waste for disposal",169,"169_Bldgs & Equip","SRK_12.4","Reagent Pads Exploration Drilling Support Shop",6,"6. load waste into containers ","SRK_12.4.6"]
["Bldgs & Equip","REMOVE BUILDINGS ","RP-001","Reagent Pad Exploration Drilling Support Shop & Laydown Pads","RP-001, RP-002, RP-003 & RP-004 Haul and dispose of demo waste & containers to landfill",170,"170_Bldgs & Equip","SRK_12.1","Reagent Pads Equipment Laydown Area",3,"4. haul waste to Quarry 3 Landfill","SRK_12.1.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","RP-002","Reagent Pad Exploration Drilling Support Shop & Laydown Pads","RP-001, RP-002, RP-003 & RP-004 Haul and dispose of demo waste & containers to landfill",170,"170_Bldgs & Equip","SRK_12.2","Reagent Pads Materials Laydown Area",4,"4. haul waste to Quarry 3 Landfill","SRK_12.2.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","RP-003","Reagent Pad Exploration Drilling Support Shop & Laydown Pads","RP-001, RP-002, RP-003 & RP-004 Haul and dispose of demo waste & containers to landfill",170,"170_Bldgs & Equip","SRK_12.3","Reagent Pads Ammonium Nitrate Storage Area",6,"5. Haul waste to Quarry 3 Landfill","SRK_12.3.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","RP-004","Reagent Pad Exploration Drilling Support Shop & Laydown Pads","RP-001, RP-002, RP-003 & RP-004 Haul and dispose of demo waste & containers to landfill",170,"170_Bldgs & Equip","SRK_12.4","Reagent Pads Exploration Drilling Support Shop",6,"7. haul containers to Quarry 3 landfill","SRK_12.4.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","WM-001","Waste Management Area Landfarm, Batch Plant, and Burn Pan Area","WM-001 Treat Contaminated Water",171,{"$f":"F429&\"_\"&A429","v":"171_Bldgs & Equip"},"SRK_13.1","Waste Management Area Land Farm",14,"3. treat contained water and discharge","SRK_13.1.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","WM-001","Waste Management Area Landfarm, Batch Plant, and Burn Pan Area","WM-001 Remove Cover Soil from Containment",172,"172_Bldgs & Equip","SRK_13.1","Waste Management Area Land Farm",14,"4. remove and stockpile liner protection cover","SRK_13.1.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","WM-001","Waste Management Area Landfarm, Batch Plant, and Burn Pan Area","WM-001 & WM-002 load and haul debris to landfill",173,{"$f":"F431&\"_\"&A431","v":"173_Bldgs & Equip"},"SRK_13.1","Waste Management Area Land Farm",14,"6. remove and cut liner into manageable pieces",{"$f":"IFERROR(H431&\".\"&LEFT(K431,FIND(\".\",K431)-1),\"Assign\")","v":"SRK_13.1.6"}]
["Bldgs & Equip","REMOVE BUILDINGS ","WM-001","Waste Management Area Landfarm, Batch Plant, and Burn Pan Area","WM-001 & WM-002 load and haul debris to landfill",173,"173_Bldgs & Equip","SRK_13.1","Waste Management Area Land Farm",14,"7. load waste for transport to landfill","SRK_13.1.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","WM-002","Waste Management Area Landfarm, Batch Plant, and Burn Pan Area","WM-001 & WM-002 load and haul debris to landfill",173,"173_Bldgs & Equip","SRK_13.2","Waste Management Area Batch Plant Pad",4,"3. load waste for transport to landfill","SRK_13.2.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","WM-002","Waste Management Area Landfarm, Batch Plant, and Burn Pan Area","WM-002 Demolish Structure & collect debris",174,{"$f":"F434&\"_\"&A434","v":"174_Bldgs & Equip"},"SRK_13.2","Waste Management Area Batch Plant Pad",4,"1. demolish tent structure",{"$f":"IFERROR(H434&\".\"&LEFT(K434,FIND(\".\",K434)-1),\"Assign\")","v":"SRK_13.2.1"}]
["Bldgs & Equip","REMOVE BUILDINGS ","WM-002","Waste Management Area Landfarm, Batch Plant, and Burn Pan Area","WM-002 Demolish Structure & collect debris",174,"174_Bldgs & Equip","SRK_13.2","Waste Management Area Batch Plant Pad",4,"2. collect all debris","SRK_13.2.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","WM-003","Waste Management Area Landfarm, Batch Plant, and Burn Pan Area","WM-003 Consolidate ash from burn pan",175,"175_Bldgs & Equip","SRK_13.3","Waste Management Area Burn Pan",4,"1. Collect ashes and place in containers","SRK_13.3.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","WM-003","Waste Management Area Landfarm, Batch Plant, and Burn Pan Area","WM-003 Dismantle Burn Pan ",176,"176_Bldgs & Equip","SRK_13.3","Waste Management Area Burn Pan",4,"2. Dismantle (welding crew)","SRK_13.3.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","WM-003","Waste Management Area Landfarm, Batch Plant, and Burn Pan Area","WM-003 load and haul waste",177,"177_Bldgs & Equip","SRK_13.3","Waste Management Area Burn Pan",4,"3. load waste into containers ","SRK_13.3.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","WC-007","Waste Management Area Landfarm, Batch Plant, and Burn Pan Area","Windy Waste Incinerator dismantling",178,"178_Bldgs & Equip","SRK_19.7","Windy Waste Incinerator",4,"3. dismantle (welding crew)","SRK_19.7.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","WC-007","Waste Management Area Landfarm, Batch Plant, and Burn Pan Area","Windy Waste Incinerator load into containers",179,"179_Bldgs & Equip","SRK_19.7","Windy Waste Incinerator",4,"2. collect ashes and place in containers","SRK_19.7.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","WC-007","Waste Management Area Landfarm, Batch Plant, and Burn Pan Area","Windy Waste incinerator - decommissioning mechanical ",180,"180_Bldgs & Equip","SRK_19.7","Windy Waste Incinerator",4,"1. decommission waste incinerator (mechanical)","SRK_19.7.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","WC-007","Waste Management Area Landfarm, Batch Plant, and Burn Pan Area","Windy Waste Incinerator consolidate waste and transfer to landfill",181,"181_Bldgs & Equip","SRK_19.7","Windy Waste Incinerator",4,"4. load waste into containers ","SRK_19.7.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-008","Doris/Windy AWR and Waste Management  Core Storage Areas","DW-008 Load and haul core boxes/containers to Q3 landfill",182,"182_Bldgs & Equip","SRK_3.8","Doris-Windy All Weather Road Core Storage Area",3,"1. load core boxes into containers for shipping","SRK_3.8.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-036","Doris/Windy AWR and Waste Management  Core Storage Areas","Relocate crusher and hopper",183,"183_Bldgs & Equip","SRK_8.36","Madrid-Boston All Weather Road Crusher",2,null,"Assign"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-036","Doris/Windy AWR and Waste Management  Core Storage Areas","Load and haul equipment to Roberts Bay",184,"184_Bldgs & Equip","SRK_8.36","Madrid-Boston All Weather Road Crusher",2,null,"Assign"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-008","Doris/Windy AWR and Waste Management  Core Storage Areas","DW-008 Collect Debris",185,"185_Bldgs & Equip","SRK_3.8","Doris-Windy All Weather Road Core Storage Area",3,"3. collect all debris","SRK_3.8.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-008","Doris/Windy AWR and Waste Management  Core Storage Areas","DW-008 laod and haul waste to Boston Landfill",186,"186_Bldgs & Equip","SRK_3.8","Doris-Windy All Weather Road Core Storage Area",3,"2. haul containers to Quarry 3 landfill","SRK_3.8.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-011","Madrid Boston & Doris Windry AWR Turbine Pad ","Waste removal from Pads 1 to 6 and ship to landfill",187,{"$f":"F448&\"_\"&A448","v":"187_Bldgs & Equip"},"SRK_3.11","Doris-Windy All Weather Road Turbine Pad #1",7,"5. load waste into trucks for transport to landfill","SRK_3.11.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-012","Madrid Boston & Doris Windry AWR Turbine Pad ","Waste removal from Pads 1 to 6 and ship to landfill",187,{"$f":"F449&\"_\"&A449","v":"187_Bldgs & Equip"},"SRK_3.12","Doris-Windy All Weather Road Turbine Pad #2",7,"5. load waste into trucks for transport to landfill","SRK_3.12.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-038","Madrid Boston & Doris Windry AWR Turbine Pad ","Waste removal from Pads 1 to 6 and ship to landfill",187,{"$f":"F450&\"_\"&A450","v":"187_Bldgs & Equip"},"SRK_8.38","Madrid-Boston All Weather Road Turbine Pad #3",{"$f":"COUNTIFS($C:$C,C450)","v":7},"5. load waste into trucks for transport to landfill","SRK_8.38.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-039","Madrid Boston & Doris Windry AWR Turbine Pad ","Waste removal from Pads 1 to 6 and ship to landfill",187,{"$f":"F451&\"_\"&A451","v":"187_Bldgs & Equip"},"SRK_8.39","Madrid-Boston All Weather Road Turbine Pad #4",7,"5. load waste into trucks for transport to landfill","SRK_8.39.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-040","Madrid Boston & Doris Windry AWR Turbine Pad ","Waste removal from Pads 1 to 6 and ship to landfill",187,{"$f":"F452&\"_\"&A452","v":"187_Bldgs & Equip"},"SRK_8.40","Madrid-Boston All Weather Road Turbine Pad #5",7,"5. load waste into trucks for transport to landfill","SRK_8.40.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-041","Madrid Boston & Doris Windry AWR Turbine Pad ","Waste removal from Pads 1 to 6 and ship to landfill",187,"187_Bldgs & Equip","SRK_8.41","Madrid-Boston All Weather Road Turbine Pad #6",7,"5. load waste into trucks for transport to landfill","SRK_8.41.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-011","Madrid Boston & Doris Windry AWR Turbine Pad ","Collect debris from Pads 1 to 6",188,"188_Bldgs & Equip","SRK_3.11","Doris-Windy All Weather Road Turbine Pad #1",7,"4. collect debris","SRK_3.11.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-012","Madrid Boston & Doris Windry AWR Turbine Pad ","Collect debris from Pads 1 to 6",188,{"$f":"F455&\"_\"&A455","v":"188_Bldgs & Equip"},"SRK_3.12","Doris-Windy All Weather Road Turbine Pad #2",7,"4. collect debris","SRK_3.12.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-038","Madrid Boston & Doris Windry AWR Turbine Pad ","Collect debris from Pads 1 to 6",188,"188_Bldgs & Equip","SRK_8.38","Madrid-Boston All Weather Road Turbine Pad #3",7,"4. collect debris","SRK_8.38.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-039","Madrid Boston & Doris Windry AWR Turbine Pad ","Collect debris from Pads 1 to 6",188,"188_Bldgs & Equip","SRK_8.39","Madrid-Boston All Weather Road Turbine Pad #4",7,"4. collect debris","SRK_8.39.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-040","Madrid Boston & Doris Windry AWR Turbine Pad ","Collect debris from Pads 1 to 6",188,"188_Bldgs & Equip","SRK_8.40","Madrid-Boston All Weather Road Turbine Pad #5",7,"4. collect debris","SRK_8.40.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-041","Madrid Boston & Doris Windry AWR Turbine Pad ","Collect debris from Pads 1 to 6",188,"188_Bldgs & Equip","SRK_8.41","Madrid-Boston All Weather Road Turbine Pad #6",7,"4. collect debris","SRK_8.41.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-011","Madrid Boston & Doris Windry AWR Turbine Pad ","Load and haul debris from Pads 1 to 6 to landfill",189,"189_Bldgs & Equip","SRK_3.11","Doris-Windy All Weather Road Turbine Pad #1",7,"6. transport waste to landfill","SRK_3.11.6"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-012","Madrid Boston & Doris Windry AWR Turbine Pad ","Load and haul debris from Pads 1 to 6 to landfill",189,"189_Bldgs & Equip","SRK_3.12","Doris-Windy All Weather Road Turbine Pad #2",7,"6. transport waste to landfill","SRK_3.12.6"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-038","Madrid Boston & Doris Windry AWR Turbine Pad ","Load and haul debris from Pads 1 to 6 to landfill",189,"189_Bldgs & Equip","SRK_8.38","Madrid-Boston All Weather Road Turbine Pad #3",7,"6. transport waste to landfill","SRK_8.38.6"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-039","Madrid Boston & Doris Windry AWR Turbine Pad ","Load and haul debris from Pads 1 to 6 to landfill",189,"189_Bldgs & Equip","SRK_8.39","Madrid-Boston All Weather Road Turbine Pad #4",7,"6. transport waste to landfill",{"$f":"IFERROR(H463&\".\"&LEFT(K463,FIND(\".\",K463)-1),\"Assign\")","v":"SRK_8.39.6"}]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-040","Madrid Boston & Doris Windry AWR Turbine Pad ","Load and haul debris from Pads 1 to 6 to landfill",189,"189_Bldgs & Equip","SRK_8.40","Madrid-Boston All Weather Road Turbine Pad #5",7,"6. transport waste to landfill","SRK_8.40.6"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-041","Madrid Boston & Doris Windry AWR Turbine Pad ","Load and haul debris from Pads 1 to 6 to landfill",189,"189_Bldgs & Equip","SRK_8.41","Madrid-Boston All Weather Road Turbine Pad #6",7,"6. transport waste to landfill","SRK_8.41.6"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-011","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy AWR turbines dismantling",190,{"$f":"F466&\"_\"&A466","v":"190_Bldgs & Equip"},"SRK_3.11","Doris-Windy All Weather Road Turbine Pad #1",7,"1. Dismantle wind turbine and prepare for shipping off-site","SRK_3.11.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-012","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy AWR turbines dismantling",190,{"$f":"F467&\"_\"&A467","v":"190_Bldgs & Equip"},"SRK_3.12","Doris-Windy All Weather Road Turbine Pad #2",7,"1. Dismantle wind turbine and prepare for shipping off-site","SRK_3.12.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-038","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy AWR turbines dismantling",190,{"$f":"F468&\"_\"&A468","v":"190_Bldgs & Equip"},"SRK_8.38","Madrid-Boston All Weather Road Turbine Pad #3",7,"1. Dismantle wind turbine and prepare for shipping off-site","SRK_8.38.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-039","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy AWR turbines dismantling",190,{"$f":"F469&\"_\"&A469","v":"190_Bldgs & Equip"},"SRK_8.39","Madrid-Boston All Weather Road Turbine Pad #4",7,"1. Dismantle wind turbine and prepare for shipping off-site","SRK_8.39.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-040","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy AWR turbines dismantling",190,{"$f":"F470&\"_\"&A470","v":"190_Bldgs & Equip"},"SRK_8.40","Madrid-Boston All Weather Road Turbine Pad #5",7,"1. Dismantle wind turbine and prepare for shipping off-site","SRK_8.40.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-041","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy AWR turbines dismantling",190,"190_Bldgs & Equip","SRK_8.41","Madrid-Boston All Weather Road Turbine Pad #6",7,"1. Dismantle wind turbine and prepare for shipping off-site","SRK_8.41.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-011","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy AWR turbines transport parts to Roberts Bay",191,{"$f":"F472&\"_\"&A472","v":"191_Bldgs & Equip"},"SRK_3.11","Doris-Windy All Weather Road Turbine Pad #1",7,"7. transport wind turbine parts to Roberts Bay","SRK_3.11.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-012","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy AWR turbines transport parts to Roberts Bay",191,{"$f":"F473&\"_\"&A473","v":"191_Bldgs & Equip"},"SRK_3.12","Doris-Windy All Weather Road Turbine Pad #2",7,"7. transport wind turbine parts to Roberts Bay","SRK_3.12.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-038","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy AWR turbines transport parts to Roberts Bay",191,{"$f":"F474&\"_\"&A474","v":"191_Bldgs & Equip"},"SRK_8.38","Madrid-Boston All Weather Road Turbine Pad #3",7,"7. transport wind turbine parts to Roberts Bay","SRK_8.38.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-039","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy AWR turbines transport parts to Roberts Bay",191,{"$f":"F475&\"_\"&A475","v":"191_Bldgs & Equip"},"SRK_8.39","Madrid-Boston All Weather Road Turbine Pad #4",7,"7. transport wind turbine parts to Roberts Bay","SRK_8.39.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-040","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy AWR turbines transport parts to Roberts Bay",191,{"$f":"F476&\"_\"&A476","v":"191_Bldgs & Equip"},"SRK_8.40","Madrid-Boston All Weather Road Turbine Pad #5",7,"7. transport wind turbine parts to Roberts Bay","SRK_8.40.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-041","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy AWR turbines transport parts to Roberts Bay",191,"191_Bldgs & Equip","SRK_8.41","Madrid-Boston All Weather Road Turbine Pad #6",7,"7. transport wind turbine parts to Roberts Bay","SRK_8.41.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-011","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy demolition and containerization of sheds demo debris",192,{"$f":"F478&\"_\"&A478","v":"192_Bldgs & Equip"},"SRK_3.11","Doris-Windy All Weather Road Turbine Pad #1",7,"2. Demolish equipment housing shack","SRK_3.11.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-012","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy demolition and containerization of sheds demo debris",192,{"$f":"F479&\"_\"&A479","v":"192_Bldgs & Equip"},"SRK_3.12","Doris-Windy All Weather Road Turbine Pad #2",7,"2. Demolish equipment housing shack","SRK_3.12.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-038","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy demolition and containerization of sheds demo debris",192,{"$f":"F480&\"_\"&A480","v":"192_Bldgs & Equip"},"SRK_8.38","Madrid-Boston All Weather Road Turbine Pad #3",7,"2. Demolish equipment housing shack","SRK_8.38.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-039","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy demolition and containerization of sheds demo debris",192,{"$f":"F481&\"_\"&A481","v":"192_Bldgs & Equip"},"SRK_8.39","Madrid-Boston All Weather Road Turbine Pad #4",7,"2. Demolish equipment housing shack","SRK_8.39.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-040","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy demolition and containerization of sheds demo debris",192,{"$f":"F482&\"_\"&A482","v":"192_Bldgs & Equip"},"SRK_8.40","Madrid-Boston All Weather Road Turbine Pad #5",7,"2. Demolish equipment housing shack","SRK_8.40.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-041","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy demolition and containerization of sheds demo debris",192,"192_Bldgs & Equip","SRK_8.41","Madrid-Boston All Weather Road Turbine Pad #6",7,"2. Demolish equipment housing shack","SRK_8.41.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-011","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy AWR turbine wiring removal (fibre optic and elec)",193,{"$f":"F484&\"_\"&A484","v":"193_Bldgs & Equip"},"SRK_3.11","Doris-Windy All Weather Road Turbine Pad #1",7,"3. Remove electrical and fiber optics cables","SRK_3.11.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-012","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy AWR turbine wiring removal (fibre optic and elec)",193,{"$f":"F485&\"_\"&A485","v":"193_Bldgs & Equip"},"SRK_3.12","Doris-Windy All Weather Road Turbine Pad #2",7,"3. Remove electrical and fiber optics cables","SRK_3.12.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-038","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy AWR turbine wiring removal (fibre optic and elec)",193,{"$f":"F486&\"_\"&A486","v":"193_Bldgs & Equip"},"SRK_8.38","Madrid-Boston All Weather Road Turbine Pad #3",7,"3. Remove electrical and fiber optics cables","SRK_8.38.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-039","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy AWR turbine wiring removal (fibre optic and elec)",193,{"$f":"F487&\"_\"&A487","v":"193_Bldgs & Equip"},"SRK_8.39","Madrid-Boston All Weather Road Turbine Pad #4",7,"3. Remove electrical and fiber optics cables","SRK_8.39.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-040","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy AWR turbine wiring removal (fibre optic and elec)",193,{"$f":"F488&\"_\"&A488","v":"193_Bldgs & Equip"},"SRK_8.40","Madrid-Boston All Weather Road Turbine Pad #5",7,"3. Remove electrical and fiber optics cables","SRK_8.40.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","MBR-041","Madrid Boston & Doris Windry AWR Turbine Pad ","Doris Windy AWR turbine wiring removal (fibre optic and elec)",193,"193_Bldgs & Equip","SRK_8.41","Madrid-Boston All Weather Road Turbine Pad #6",7,"3. Remove electrical and fiber optics cables","SRK_8.41.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-001","Roberts Bay Jetty","RB-001 Remove mooring points ",194,"194_Bldgs & Equip","SRK_1.1","Roberts Bay Jetty",3,"2. remove on-shore mooring points","SRK_1.1.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-001","Roberts Bay Jetty","RB-01 Remove rock fill and grade",195,"195_Bldgs & Equip","SRK_1.1","Roberts Bay Jetty",3,"1. remove rock fill to 0.3 m below llwl","SRK_1.1.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-001","Roberts Bay Jetty","RB-001 Remove mooring buoy",196,"196_Bldgs & Equip","SRK_1.1","Roberts Bay Jetty",3,"3. remove mooring buoy","SRK_1.1.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-012","Roberts Bay Cargo Dock","RB-012 Remove rock fill, sheet piling and mooring points, and grade",197,"197_Bldgs & Equip","SRK_1.12","Roberts Bay Cargo Dock",4,"3. cut sheet piles to 0.3 m below llwl","SRK_1.12.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-012","Roberts Bay Cargo Dock","RB-012 Remove rock fill and grade",198,"198_Bldgs & Equip","SRK_1.12","Roberts Bay Cargo Dock",4,"1. remove rock fill to 0.3 m below llwl","SRK_1.12.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-012","Roberts Bay Cargo Dock","RB-012 Remove on-shore mooring points",199,"199_Bldgs & Equip","SRK_1.12","Roberts Bay Cargo Dock",4,"2. remove on-shore mooring points","SRK_1.12.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-012","Roberts Bay Cargo Dock","Load and Haul waste from Cargo Dock demo",200,"200_Bldgs & Equip","SRK_1.12","Roberts Bay Cargo Dock",4,"4. haul cut metal to quarry 3 landfill","SRK_1.12.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DW-004","All weather road clear span crossing","DW-004",201,"201_Bldgs & Equip","SRK_3.4","Doris-Windy All Weather Road Clear-span crossings",1,"1. remove bridge (timber deck and steel girders)","SRK_3.4.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","SR-001","Waste on Secondary Road","SR-001 Waste clean up",202,"202_Bldgs & Equip","SRK_15.1","Secondary Road Secondary Road",5,"3. Strap together or load pipe sections in containers for transport to landfill","SRK_15.1.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","PL-001","Roberts Bay Pipeline Discharge System","PL-001 Decommission",203,"203_Bldgs & Equip","SRK_11.1","Pipeline Roberts Bay Discharge System",7,"2. decommission electrical (heat tracing)","SRK_11.1.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","PL-001","Roberts Bay Pipeline Discharge System","PL-001 Dismantle",204,"204_Bldgs & Equip","SRK_11.1","Pipeline Roberts Bay Discharge System",7,"1. Cut pipelines into manageable pieces","SRK_11.1.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","PL-001","Roberts Bay Pipeline Discharge System","PL-001 load, haul and tip waste at Q3 landfill",205,"205_Bldgs & Equip","SRK_11.1","Pipeline Roberts Bay Discharge System",7,"3. collect electrical cables and controllers and prep for shipping off-site","SRK_11.1.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","PL-001","Roberts Bay Pipeline Discharge System","PL-001 load, haul and tip waste at Q3 landfill",205,{"$f":"F502&\"_\"&A502","v":"205_Bldgs & Equip"},"SRK_11.1","Pipeline Roberts Bay Discharge System",7,"4. Load debris for transport to landfill",{"$f":"IFERROR(H502&\".\"&LEFT(K502,FIND(\".\",K502)-1),\"Assign\")","v":"SRK_11.1.4"}]
["Bldgs & Equip","REMOVE BUILDINGS ","PL-001","Roberts Bay Pipeline Discharge System","PL-001 load, haul and tip waste at Q3 landfill",205,"205_Bldgs & Equip","SRK_11.1","Pipeline Roberts Bay Discharge System",7,"5. haul debris to landfill","SRK_11.1.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","PL-001","Roberts Bay Pipeline Discharge System","PL-001 remove rock cover ",206,"206_Bldgs & Equip","SRK_11.1","Pipeline Roberts Bay Discharge System",7,"6. Remove rock fill to 0.3 m below LLWL","SRK_11.1.6"]
["Bldgs & Equip","REMOVE BUILDINGS ","Pl-001","Roberts Bay Pipeline Discharge System","Pl-001 Conduct Survey of submergered section",207,"207_Bldgs & Equip","SRK_11.1","Pipeline Roberts Bay Discharge System",7,"7. conduct survey of submerged section of pipeline","SRK_11.1.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","PL-002","Pipleines Madrid ","PL002 Madrid North - haul debris to landfill",208,{"$f":"F506&\"_\"&A506","v":"208_Bldgs & Equip"},"SRK_11.2","Pipeline Madrid North Reclaim Pipeline",4,"4. Load debris for transport to landfill",{"$f":"IFERROR(H506&\".\"&LEFT(K506,FIND(\".\",K506)-1),\"Assign\")","v":"SRK_11.2.4"}]
["Bldgs & Equip","REMOVE BUILDINGS ","PL-002","Pipleines Madrid ","PL002 Madrid North - haul debris to landfill",208,"208_Bldgs & Equip","SRK_11.2","Pipeline Madrid North Reclaim Pipeline",4,"5. haul debris to landfill","SRK_11.2.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","PL-002","Pipleines Madrid ","MN - cut into pieces",209,{"$f":"F508&\"_\"&A508","v":"209_Bldgs & Equip"},"SRK_11.2","Pipeline Madrid North Reclaim Pipeline",4,"1. Cut pipelines into manageable pieces","SRK_11.2.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","PL-002","Pipleines Madrid ","Decom heat trace",210,"210_Bldgs & Equip","SRK_11.2","Pipeline Madrid North Reclaim Pipeline",4,"2. decommission electrical (heat tracing)","SRK_11.2.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","PL-003","Pipleines Madrid ","PL-003 Madrid South",211,{"$f":"F510&\"_\"&A510","v":"211_Bldgs & Equip"},"SRK_11.3","Pipeline Madrid South Groundwater Pipeline",4,"4. Load debris for transport to landfill",{"$f":"IFERROR(H510&\".\"&LEFT(K510,FIND(\".\",K510)-1),\"Assign\")","v":"SRK_11.3.4"}]
["Bldgs & Equip","REMOVE BUILDINGS ","PL-003","Pipleines Madrid ","PL-003 Madrid South",211,"211_Bldgs & Equip","SRK_11.3","Pipeline Madrid South Groundwater Pipeline",4,"5. haul debris to landfill","SRK_11.3.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","PL-003","Pipleines Madrid ","MS - cut into pieces",212,"212_Bldgs & Equip","SRK_11.3","Pipeline Madrid South Groundwater Pipeline",4,"1. Cut pipelines into manageable pieces","SRK_11.3.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","PL-003","Pipleines Madrid ","Decom heat trace",213,"213_Bldgs & Equip","SRK_11.3","Pipeline Madrid South Groundwater Pipeline",4,"2. decommission electrical (heat tracing)","SRK_11.3.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-003","Contact Water Berms Debris","Madrid North",214,"214_Bldgs & Equip","SRK_5.3","Madrid North Contact Water Pond Berm",{"$f":"COUNTIFS($C:$C,C514)","v":2},"5. remove and cut liner at breach into manageable pieces","SRK_5.3.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-003","Contact Water Berms Debris","Madrid South",215,"215_Bldgs & Equip","SRK_7.3","Madrid South Primary Contact Water Pond Berm",2,"2. load waste into containers ","SRK_7.3.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-016","Remove Doris Sewage Lines","DM-016 decontaminate",216,"216_Bldgs & Equip","SRK_2.16","Doris Sewage Discharge Line",5,"1. flush pipeline prior to decommissioning","SRK_2.16.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-016","Remove Doris Sewage Lines","DM-016 disconnet electrical",217,"217_Bldgs & Equip","SRK_2.16","Doris Sewage Discharge Line",5,"3. remove electrical cables and controllers","SRK_2.16.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-016","Remove Doris Sewage Lines","DM-016 decommission",218,"218_Bldgs & Equip","SRK_2.16","Doris Sewage Discharge Line",5,"5. haul containers to Quarry 3 landfill","SRK_2.16.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-016","Remove Doris Sewage Lines","DM-016 Dismantle pipeline",219,"219_Bldgs & Equip","SRK_2.16","Doris Sewage Discharge Line",5,"2. cut pipelines into manageable pieces and place in containers for hauling to landfill","SRK_2.16.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-016","Remove Doris Sewage Lines","DM-016 load, haul and tip debris at Q3 landfill",220,"220_Bldgs & Equip","SRK_2.16","Doris Sewage Discharge Line",5,"4. load debris into containers for hauling to landfill","SRK_2.16.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-015","Water Pond Pump Assembles (sump pumps etc.)","DM-015, DM-018 & DM-026 dismantle sump pump assemblies",221,"221_Bldgs & Equip","SRK_2.15","Doris Sedimentation/Pollution Control Pond",3,"1. disconnect piping and electrical wiring, remove sump pumps","SRK_2.15.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-018","Water Pond Pump Assembles (sump pumps etc.)","DM-015, DM-018 & DM-026 dismantle sump pump assemblies",221,"221_Bldgs & Equip","SRK_2.18","Doris Sumps",6,"1. decommission sumps","SRK_2.18.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-026","Water Pond Pump Assembles (sump pumps etc.)","DM-015, DM-018 & DM-026 dismantle sump pump assemblies",221,"221_Bldgs & Equip","SRK_2.26","Doris Water Intake Structure and Pumping Facility",8,"2. decommission pumping facility (remove electrical) ","SRK_2.26.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-015","Water Pond Pump Waste Debris Management","DM-015, DM-018 & DM-026 dismantle sump pump assemblies",222,"222_Bldgs & Equip","SRK_2.15","Doris Sedimentation/Pollution Control Pond",3,"1. disconnect piping and electrical wiring, remove sump pumps","SRK_2.15.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-018","Water Pond Pump Waste Debris Management","DM-015, DM-018 & DM-026 dismantle sump pump assemblies",222,"222_Bldgs & Equip","SRK_2.18","Doris Sumps",6,"2. remove pumps, pipes, cables, culverts","SRK_2.18.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-026","Water Pond Pump Waste Debris Management","DM-015, DM-018 & DM-026 dismantle sump pump assemblies",222,"222_Bldgs & Equip","SRK_2.26","Doris Water Intake Structure and Pumping Facility",8,"2. decommission pumping facility (remove electrical) ","SRK_2.26.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-007","Airstrip/Apron and Helipad","DM-007, DM-027 & DM-028 Demolition",223,"223_Bldgs & Equip","SRK_2.7","Doris Helicopter Support Facilities",5,"2. demolish helishack","SRK_2.7.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-027","Airstrip/Apron and Helipad","DM-007, DM-027 & DM-028 Demolition",223,"223_Bldgs & Equip","SRK_2.27","Doris Airstrip",5,"1. decommission airstrip","SRK_2.27.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-028","Airstrip/Apron and Helipad","DM-007, DM-027 & DM-028 Demolition",223,"223_Bldgs & Equip","SRK_2.28","Doris Airstrip Aprons",5,"3. demolish control tower structure (wood shack)","SRK_2.28.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-007","Airstrip/Apron and Helipad","DM-007, DM-027 & DM-028 Collect Debris",224,"224_Bldgs & Equip","SRK_2.7","Doris Helicopter Support Facilities",5,"4. collect debris","SRK_2.7.4"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-027","Airstrip/Apron and Helipad","DM-007, DM-027 & DM-028 Collect Debris",224,"224_Bldgs & Equip","SRK_2.27","Doris Airstrip",5,"2. collect all debris",{"$f":"IFERROR(H531&\".\"&LEFT(K531,FIND(\".\",K531)-1),\"Assign\")","v":"SRK_2.27.2"}]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-028","Airstrip/Apron and Helipad","DM-007, DM-027 & DM-028 Collect Debris",224,"224_Bldgs & Equip","SRK_2.28","Doris Airstrip Aprons",5,"6. collect all debris","SRK_2.28.6"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-029","Airstrip/Apron and Helipad","DM-029 Decom elec/HVAC from tower",225,"225_Bldgs & Equip","SRK_2.29","Doris Airstrip Lighting",2,"1. remove lighting fixtures (airstrip lighting, approach lights)","SRK_2.29.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-029","Airstrip/Apron and Helipad","DM-029 Airstrip lighting removal",226,"226_Bldgs & Equip","SRK_2.29","Doris Airstrip Lighting",2,"1. remove lighting fixtures (airstrip lighting, approach lights)","SRK_2.29.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-007","Airstrip/Apron and Helipad","DM-007 Dismantle helipad",227,"227_Bldgs & Equip","SRK_2.7","Doris Helicopter Support Facilities",5,"1. dismantle helicopter pads and walkway","SRK_2.7.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-027","Airstrip/Apron and Helipad","DM-027 Decommission Airstrip",228,"228_Bldgs & Equip","SRK_2.27","Doris Airstrip",5,"1. decommission airstrip","SRK_2.27.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-028","Airstrip/Apron and Helipad","DM-028 Decommission and Dismantle apron equipment",229,"229_Bldgs & Equip","SRK_2.28","Doris Airstrip Aprons",5,"2. decommission electrical, and heating from traffic control tower ","SRK_2.28.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-007","Airstrip/Apron and Helipad","DM-007, DM-027 & DM-028 Load and Haul Debris to Landfill",230,"230_Bldgs & Equip","SRK_2.7","Doris Helicopter Support Facilities",5,"5. load debris into containers for transport","SRK_2.7.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-027","Airstrip/Apron and Helipad","DM-007, DM-027 & DM-028 Load and Haul Debris to Landfill",230,"230_Bldgs & Equip","SRK_2.27","Doris Airstrip",5,"3. load waste into containers","SRK_2.27.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","DM-028","Airstrip/Apron and Helipad","DM-007, DM-027 & DM-028 Load and Haul Debris to Landfill",230,"230_Bldgs & Equip","SRK_2.28","Doris Airstrip Aprons",5,"7. load waste into containers ","SRK_2.28.7"]
["Bldgs & Equip","REMOVE BUILDINGS ","WC-008","Windy Development Area","Windry Development debris clean up",231,"231_Bldgs & Equip","SRK_19.8","Windy Ship Off-Site",3,"1. Load debris for transport to landfill","SRK_19.8.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","WC-008","Windy Development Area","Windy Disposal of demolition waste",232,{"$f":"F542&\"_\"&A542","v":"232_Bldgs & Equip"},"SRK_19.8","Windy Ship Off-Site",3,"2. haul debris to landfill",{"$f":"IFERROR(H542&\".\"&LEFT(K542,FIND(\".\",K542)-1),\"Assign\")","v":"SRK_19.8.2"}]
["Bldgs & Equip","REMOVE BUILDINGS ","WC-008","Windy Development Area","Windy Disposal of demolition waste",232,"232_Bldgs & Equip","SRK_19.8","Windy Ship Off-Site",3,"3. hydrocarbon contaminated soils to Madrid underground","SRK_19.8.3"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-004","Emergency Shelters","Madrid North - decommission",233,"233_Bldgs & Equip","SRK_5.4","Madrid North Emergency Shelter",3,"1. decommission (electrical, mechanical, plumbing)","SRK_5.4.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-004","Emergency Shelters","Madrid North Demolish trailers",234,"234_Bldgs & Equip","SRK_5.4","Madrid North Emergency Shelter",3,"2. demolish trailers","SRK_5.4.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MN-004","Emergency Shelters","Madrid North - containerize and haul to landfill for disposal",235,"235_Bldgs & Equip","SRK_5.4","Madrid North Emergency Shelter",3,"5. load waste into containers ","SRK_5.4.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-005","Emergency Shelters","Madrid South - decommission",236,"236_Bldgs & Equip","SRK_7.5","Madrid South Emergency Shelter",3,"1. decommission (electrical, mechanical, plumbing)","SRK_7.5.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-005","Emergency Shelters","Madrid South Demolish trailers",237,"237_Bldgs & Equip","SRK_7.5","Madrid South Emergency Shelter",3,"2. demolish structure","SRK_7.5.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","MS-005","Emergency Shelters","Madrid South - containerize and haul to landfill for disposal",238,"238_Bldgs & Equip","SRK_7.5","Madrid South Emergency Shelter",3,"5. load waste into containers  ","SRK_7.5.5"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-007","Roberts Bay Overburden Pile","Debris clean up",239,"239_Bldgs & Equip","SRK_1.7","Roberts Bay Overburden Pile",3,"1. collect all debris","SRK_1.7.1"]
["Bldgs & Equip","REMOVE BUILDINGS ","RB-007","Roberts Bay Overburden Pile","Load and haul to landfill",240,{"$f":"F551&\"_\"&A551","v":"240_Bldgs & Equip"},"SRK_1.7","Roberts Bay Overburden Pile",3,"2. load waste into containers ","SRK_1.7.2"]
["Bldgs & Equip","REMOVE BUILDINGS ","New","Other ","Decommission elec and mech from WTP at TIA",241,"241_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},5,null,"Assign"]
["Bldgs & Equip","REMOVE BUILDINGS ","New","Other ","Remove WTP at TIA for treatment of water (incl demo, containerization and haul)",242,"242_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},5,null,"Assign"]
["Bldgs & Equip","LANDFILL FOR DEMOLITION WASTE","Q3-003","Prepare debris for capping","Q3-003 Main Landfill",243,"243_Bldgs & Equip","SRK_16.3","Quarry 3 Landfill",5,null,"Assign"]
["Bldgs & Equip","LANDFILL FOR DEMOLITION WASTE","Q3-003","Empty seacans","dump, grade, place and compact",244,"244_Bldgs & Equip","SRK_16.3","Quarry 3 Landfill",5,"1. empty seacan of debris, place and track pack ","SRK_16.3.1"]
["Bldgs & Equip","LANDFILL FOR DEMOLITION WASTE","Q3-003","Place rock cover","Q3-003 Prepare Rock Cover for 300 mm cap",245,"245_Bldgs & Equip","SRK_16.3","Quarry 3 Landfill",5,"4. place 0.3 m thick liner protection layer of crushed rock","SRK_16.3.4"]
["Bldgs & Equip","LANDFILL FOR DEMOLITION WASTE","Q3-003","Generate rock cover","Q3-003 Prepare Rock Cover for 300 mm cap",246,"246_Bldgs & Equip","SRK_16.3","Quarry 3 Landfill",5,"3. Produce ROQ (quarry drill&blast)","SRK_16.3.3"]
["Bldgs & Equip","LANDFILL FOR DEMOLITION WASTE","Q3-003","Final grading of landfill cover","Q3-003 regrade cover",247,"247_Bldgs & Equip","SRK_16.3","Quarry 3 Landfill",5,"2. regrade top surface for positive drainage","SRK_16.3.2"]
["Bldgs & Equip","GRADE AND CONTOUR PADS & QUARRIES","WC-002","Accomodation Complex","Windy Accommodation Camp Bldgs",250,"250_Bldgs & Equip","SRK_19.2","Windy Accomodation Camp Buildings",10,"5. regrade area for positive drainage","SRK_19.2.5"]
["Bldgs & Equip","GRADE AND CONTOUR PADS & QUARRIES","Q2-003","Q2 Sewage Discharge Area",null,254,"254_Bldgs & Equip","SRK_14.3","Quarry 2 Treated Sewage Discharge Areas",3,"1. Fill in low-lying areas (assumed sourced within 0.5km)","SRK_14.3.1"]
["Bldgs & Equip","GRADE AND CONTOUR PADS & QUARRIES","DM-030","Vent Raise ","Doris Vent Raises DM-030, DM-033 & DM-034",262,"262_Bldgs & Equip","SRK_2.30","Doris Primary Vent Raise",8,"12. Backfill area to prevent permanent ponding","SRK_2.30.12"]
["Bldgs & Equip","GRADE AND CONTOUR PADS & QUARRIES","DM-033","Vent Raise ","Doris Vent Raises DM-030, DM-033 & DM-034",262,"262_Bldgs & Equip","SRK_2.33","Doris Connector Vent Raise",7,"7. Crown road for positive drainage","SRK_2.33.7"]
["Bldgs & Equip","GRADE AND CONTOUR PADS & QUARRIES","DM-034","Vent Raise ","Doris Vent Raises DM-030, DM-033 & DM-034",262,"262_Bldgs & Equip","SRK_2.34","Doris Central Vent Raise",7,"7. Crown road for positive drainage","SRK_2.34.7"]
["Bldgs & Equip","GRADE AND CONTOUR PADS & QUARRIES","MN-018","Vent Raise ","Madrid North Vent Raises",263,"263_Bldgs & Equip","SRK_5.18","Madrid North Vent Raises",6,"6. regrade pads for positive drainage","SRK_5.18.6"]
["Bldgs & Equip","GRADE AND CONTOUR PADS & QUARRIES","MS-015","Vent Raise ","Madrid South Vent Raises",264,"264_Bldgs & Equip","SRK_7.15","Madrid South Vent Raises",6,null,"Assign"]
["Bldgs & Equip","GRADE AND CONTOUR PADS & QUARRIES","SR-001","Tailings Line","SR-001 Remove tailings line",265,"265_Bldgs & Equip","SRK_15.1","Secondary Road Secondary Road",5,"2. Cut tailings line running alongside the road into manageable pieces","SRK_15.1.2"]
["Bldgs & Equip","GRADE AND CONTOUR PADS & QUARRIES","SR-001","Tailings Line","SR-001 relocate cut pieces of tailings line to landfill",266,"266_Bldgs & Equip","SRK_15.1","Secondary Road Secondary Road",5,"5. Haul waste to the landfill","SRK_15.1.5"]
["Bldgs & Equip","GRADE AND CONTOUR PADS & QUARRIES","RB-011","General Site Grading","RB-011 & DM-032",268,"268_Bldgs & Equip","SRK_1.11","Roberts Bay Developed Areas (for regrading)",1,"1. regrade for positive drainage","SRK_1.11.1"]
["Bldgs & Equip","GRADE AND CONTOUR PADS & QUARRIES","DM-032","General Site Grading","RB-011 & DM-032",268,"268_Bldgs & Equip","SRK_2.32","Doris Developed Areas (for regrading)",1,"1. regrade for positive drainage","SRK_2.32.1"]
["Bldgs & Equip","GRADE AND CONTOUR PADS & QUARRIES","WC-012","Other","Drill Holes at Windy Reclaim backfill",270,"270_Bldgs & Equip","SRK_19.12","Windy Reclaim Drill Holes",3,"3. Fill in low-lying areas (assumed sourced within 0.5km)","SRK_19.12.3"]
["Bldgs & Equip","GRADE AND CONTOUR PADS & QUARRIES","WC-012","Other","Drill Holes at Windy cut tops of drill rods",271,"271_Bldgs & Equip","SRK_19.12","Windy Reclaim Drill Holes",3,"1. cut top of drill pipes and cap","SRK_19.12.1"]
["Bldgs & Equip","GRADE AND CONTOUR PADS & QUARRIES","WC-004","Other","Windy Winter Road to Patch lake",272,"272_Bldgs & Equip","SRK_19.4","Windy Winter Road to Patch",1,"1. Fill in low-lying areas with rock fill (to prevent ponding)","SRK_19.4.1"]
["Bldgs & Equip","GRADE AND CONTOUR PADS & QUARRIES","PLA-002","Other","Patch Lake Roads and Trails",273,"273_Bldgs & Equip","SRK_18.2","Patch Lake Roads and Trails",1,"1. Fill in low-lying areas","SRK_18.2.1"]
["Bldgs & Equip","REMOVE LINED CONTAINMENT STRUCTURES",null,"Cut Liner as part of removal - load and haul carried above under Remove Bldgs","Madrid North Diversion Berm and Contact Water Pond Berm, CaCl Laydown Area plus Fuel Storage Area",276,"276_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","REMOVE LINED CONTAINMENT STRUCTURES",null,"Cut Liner as part of removal - load and haul carried above under Remove Bldgs","Doris Run-off berm, Sedimentation/Pollution Control Pond, Reagent Pads Storage Areas, Waste Management Landfarm and Primary Vent Raise plus Tanks Farms at Doris and Roberts Bay",277,"277_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","REMOVE LINED CONTAINMENT STRUCTURES",null,"Cut Liner as part of removal - load and haul carried above under Remove Bldgs","Madrid South CaCl laydown plus Fuel Storage Area",278,"278_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS","Q2-002","Remove culverts","Q2 Quarry Overburden Pile culvert",279,"279_Bldgs & Equip","SRK_14.2","Quarry 2 Overburden Pile",4,"4. Remove Culvert","SRK_14.2.4"]
["Bldgs & Equip","RECLAIM ROADS","RB-015","Remove culverts","RB Fuel Storage Facility Road",280,"280_Bldgs & Equip","SRK_1.15","Roberts Bay 10ML Fuel Storage Facility Access Road Culvert",{"$f":"COUNTIFS($C:$C,C578)","v":1},"1. remove culvert and create swale","SRK_1.15.1"]
["Bldgs & Equip","RECLAIM ROADS","MNT-002","Remove culverts","Madrid North TIA Road Culvert",281,"281_Bldgs & Equip","SRK_4.2","Madrid North - TIA Road Culvert crossings",1,"1. remove culvert and create swale","SRK_4.2.1"]
["Bldgs & Equip","RECLAIM ROADS","CDR-002","Remove culverts","Cargo Dock Road Culvert",282,"282_Bldgs & Equip","SRK_21.2","Cargo Dock Access Road Culverts",1,"1. remove culvert and create swale","SRK_21.2.1"]
["Bldgs & Equip","RECLAIM ROADS","SR-001","Remove culverts","Secondary Road Culvert",283,"283_Bldgs & Equip","SRK_15.1","Secondary Road Secondary Road",5,"6. Remove pipe culvert east of the bridge","SRK_15.1.6"]
["Bldgs & Equip","RECLAIM ROADS","MN-020","Remove culverts","Madrid North Vent Raise Road",284,"284_Bldgs & Equip","SRK_5.20","Madrid North Culverts",2,"1. remove culvert and create swale","SRK_5.20.1"]
["Bldgs & Equip","RECLAIM ROADS","MN-020","Remove culverts","Madrid North Site Access Culverts",285,"285_Bldgs & Equip","SRK_5.20","Madrid North Culverts",2,"1. remove culvert and create swale","SRK_5.20.1"]
["Bldgs & Equip","RECLAIM ROADS","MSR-002","Remove culverts","Madrid South AWR Culvert",286,"286_Bldgs & Equip","SRK_6.2","Madrid South All Weather Road Culvert crossings",1,"1. remove culvert and create swale","SRK_6.2.1"]
["Bldgs & Equip","RECLAIM ROADS","DM-033","Remove culverts","Doris Connector Vent Raise Culvert",287,"287_Bldgs & Equip","SRK_2.33","Doris Connector Vent Raise",7,"6. Remove culvert","SRK_2.33.6"]
["Bldgs & Equip","RECLAIM ROADS",null,"Remove culverts","Madrid Boston AWR Crossings -10,-11,-13,-14,-17,-18,-20",288,"288_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS","MBR-025","Remove culverts","Madrid Boston AWR Crossings -10,-11,-13,-14,-17,-18,-20",288,"288_Bldgs & Equip","SRK_8.25","Madrid-Boston All Weather Road Crossing C-MBR-10",1,"1. remove culvert and create swale","SRK_8.25.1"]
["Bldgs & Equip","RECLAIM ROADS","MBR-026","Remove culverts","Madrid Boston AWR Crossings -10,-11,-13,-14,-17,-18,-20",288,"288_Bldgs & Equip","SRK_8.26","Madrid-Boston All Weather Road Crossing C-MBR-11",1,"1. remove culvert and create swale","SRK_8.26.1"]
["Bldgs & Equip","RECLAIM ROADS","MBR-028","Remove culverts","Madrid Boston AWR Crossings -10,-11,-13,-14,-17,-18,-20",288,"288_Bldgs & Equip","SRK_8.28","Madrid-Boston All Weather Road Crossing C-MBR-13",1,"1. remove culvert and create swale","SRK_8.28.1"]
["Bldgs & Equip","RECLAIM ROADS","MBR-029","Remove culverts","Madrid Boston AWR Crossings -10,-11,-13,-14,-17,-18,-20",288,"288_Bldgs & Equip","SRK_8.29","Madrid-Boston All Weather Road Crossing C-MBR-14",1,"1. remove culvert and create swale","SRK_8.29.1"]
["Bldgs & Equip","RECLAIM ROADS","MBR-032","Remove culverts","Madrid Boston AWR Crossings -10,-11,-13,-14,-17,-18,-20",288,"288_Bldgs & Equip","SRK_8.32","Madrid-Boston All Weather Road Crossing C-MBR-17",1,"1. remove culvert and create swale","SRK_8.32.1"]
["Bldgs & Equip","RECLAIM ROADS","MBR-033","Remove culverts","Madrid Boston AWR Crossings -10,-11,-13,-14,-17,-18,-20",288,"288_Bldgs & Equip","SRK_8.33","Madrid-Boston All Weather Road Crossing C-MBR-18",1,"1. remove culvert and create swale","SRK_8.33.1"]
["Bldgs & Equip","RECLAIM ROADS","MBR-035","Remove culverts","Madrid Boston AWR Crossings -10,-11,-13,-14,-17,-18,-20",288,"288_Bldgs & Equip","SRK_8.35","Madrid-Boston All Weather Road Crossing C-MBR-20",1,"1. remove culvert and create swale","SRK_8.35.1"]
["Bldgs & Equip","RECLAIM ROADS","DM-034","Remove culverts","Doris Central Vent Raise Culvert",289,"289_Bldgs & Equip","SRK_2.34","Doris Central Vent Raise",7,"6. Remove culvert","SRK_2.34.6"]
["Bldgs & Equip","RECLAIM ROADS","CDR-003","Remove bridges","CDR-003 Remove Bridge",290,"290_Bldgs & Equip","SRK_21.3","Cargo Dock Access Road Bridge Crossing",3,"1. remove bridge (timber deck and steel girders)","SRK_21.3.1"]
["Bldgs & Equip","RECLAIM ROADS","CDR-003","Remove bridges","CDR-003 Cut Bridge Piles ",291,"291_Bldgs & Equip","SRK_21.3","Cargo Dock Access Road Bridge Crossing",3,"2. cut piles to ground surface",{"$f":"IFERROR(H596&\".\"&LEFT(K596,FIND(\".\",K596)-1),\"Assign\")","v":"SRK_21.3.2"}]
["Bldgs & Equip","RECLAIM ROADS","CDR-003","Remove bridges","CDR-003 Regrade abutements",292,"292_Bldgs & Equip","SRK_21.3","Cargo Dock Access Road Bridge Crossing",3,"6. reslope abutments","SRK_21.3.6"]
["Bldgs & Equip","RECLAIM ROADS","SR-001","Remove bridges","SR-002 Remove Bridge from Secondary Road",293,"293_Bldgs & Equip","SRK_15.1","Secondary Road Secondary Road",5,"1. Remove Doris Creek bridge","SRK_15.1.1"]
["Bldgs & Equip","RECLAIM ROADS",null,"Remove bridges","Madrid Boston AWR Regrade Crossings MBR-22,-23,-24,-27,-30,-31 and -34",294,"294_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS","MBR-022","Remove bridges","Madrid Boston AWR Regrade Crossings MBR-22,-23,-24,-27,-30,-31 and -34",294,"294_Bldgs & Equip","SRK_8.22","Madrid-Boston All Weather Road Crossing C-MBR-7",5,"6. reslope abutments","SRK_8.22.6"]
["Bldgs & Equip","RECLAIM ROADS","MBR-023","Remove bridges","Madrid Boston AWR Regrade Crossings MBR-22,-23,-24,-27,-30,-31 and -34",294,"294_Bldgs & Equip","SRK_8.23","Madrid-Boston All Weather Road Crossing C-MBR-8",5,"6. reslope abutments","SRK_8.23.6"]
["Bldgs & Equip","RECLAIM ROADS","MBR-024","Remove bridges","Madrid Boston AWR Regrade Crossings MBR-22,-23,-24,-27,-30,-31 and -34",294,{"$f":"F602&\"_\"&A602","v":"294_Bldgs & Equip"},"SRK_8.24","Madrid-Boston All Weather Road Crossing C-MBR-9",5,"6. reslope abutments","SRK_8.24.6"]
["Bldgs & Equip","RECLAIM ROADS","MBR-027","Remove bridges","Madrid Boston AWR Regrade Crossings MBR-22,-23,-24,-27,-30,-31 and -34",294,"294_Bldgs & Equip","SRK_8.27","Madrid-Boston All Weather Road Crossing C-MBR-12",5,"6. reslope abutments","SRK_8.27.6"]
["Bldgs & Equip","RECLAIM ROADS","MBR-030","Remove bridges","Madrid Boston AWR Regrade Crossings MBR-22,-23,-24,-27,-30,-31 and -34",294,"294_Bldgs & Equip","SRK_8.30","Madrid-Boston All Weather Road Crossing C-MBR-15",5,"6. reslope abutments","SRK_8.30.6"]
["Bldgs & Equip","RECLAIM ROADS","MBR-031","Remove bridges","Madrid Boston AWR Regrade Crossings MBR-22,-23,-24,-27,-30,-31 and -34",294,"294_Bldgs & Equip","SRK_8.31","Madrid-Boston All Weather Road Crossing C-MBR-16",5,"6. reslope abutments","SRK_8.31.6"]
["Bldgs & Equip","RECLAIM ROADS","MBR-034","Remove bridges","Madrid Boston AWR Regrade Crossings MBR-22,-23,-24,-27,-30,-31 and -34",294,"294_Bldgs & Equip","SRK_8.34","Madrid-Boston All Weather Road Crossing C-MBR-19",5,"6. reslope abutments","SRK_8.34.6"]
["Bldgs & Equip","RECLAIM ROADS","MNT-003","Remove bridges","MNT-003 Madrid North to TIA Regrade bridge abutment",295,"295_Bldgs & Equip","SRK_4.3","Madrid North - TIA Road Bridge crossing",4,"6. reslope abutments","SRK_4.3.6"]
["Bldgs & Equip","RECLAIM ROADS","MNT-003","Remove bridges","MNT-003 Madrid North to TIA remove bridge",296,"296_Bldgs & Equip","SRK_4.3","Madrid North - TIA Road Bridge crossing",4,"1. remove bridge (timber deck and steel girders)","SRK_4.3.1"]
["Bldgs & Equip","RECLAIM ROADS","MNT-003","Remove bridges","MNT-003 Cut Piles at ground surface",297,"297_Bldgs & Equip","SRK_4.3","Madrid North - TIA Road Bridge crossing",4,"2. cut piles to ground surface","SRK_4.3.2"]
["Bldgs & Equip","RECLAIM ROADS","MNT-003","Remove bridges","MNT-003 load and haul waste frrom demolition",298,"298_Bldgs & Equip","SRK_4.3","Madrid North - TIA Road Bridge crossing",4,"3. load waste materials into containers for shipping","SRK_4.3.3"]
["Bldgs & Equip","RECLAIM ROADS",null,"Remove bridges","Doris-Windy AWR remove bridges",299,"299_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS",null,"Remove bridges","Doris-Windy AWR Load and Haul Waste to landfill",300,"300_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS",null,"Remove bridges","Madrid-Boston AWR Bridge Removal -7,-8,-9,-12,-15,16 &-19",301,"301_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS","MBR-022","Remove bridges","Madrid-Boston AWR Bridge Removal -7,-8,-9,-12,-15,16 &-19",301,"301_Bldgs & Equip","SRK_8.22","Madrid-Boston All Weather Road Crossing C-MBR-7",5,"1. remove bridge (timber deck and steel girders)","SRK_8.22.1"]
["Bldgs & Equip","RECLAIM ROADS","MBR-023","Remove bridges","Madrid-Boston AWR Bridge Removal -7,-8,-9,-12,-15,16 &-19",301,"301_Bldgs & Equip","SRK_8.23","Madrid-Boston All Weather Road Crossing C-MBR-8",5,"1. remove bridge (timber deck and steel girders)","SRK_8.23.1"]
["Bldgs & Equip","RECLAIM ROADS","MBR-024","Remove bridges","Madrid-Boston AWR Bridge Removal -7,-8,-9,-12,-15,16 &-19",301,"301_Bldgs & Equip","SRK_8.24","Madrid-Boston All Weather Road Crossing C-MBR-9",5,"1. remove bridge (timber deck and steel girders)","SRK_8.24.1"]
["Bldgs & Equip","RECLAIM ROADS","MBR-027","Remove bridges","Madrid-Boston AWR Bridge Removal -7,-8,-9,-12,-15,16 &-19",301,"301_Bldgs & Equip","SRK_8.27","Madrid-Boston All Weather Road Crossing C-MBR-12",5,"1. remove bridge (timber deck and steel girders)","SRK_8.27.1"]
["Bldgs & Equip","RECLAIM ROADS","MBR-030","Remove bridges","Madrid-Boston AWR Bridge Removal -7,-8,-9,-12,-15,16 &-19",301,"301_Bldgs & Equip","SRK_8.30","Madrid-Boston All Weather Road Crossing C-MBR-15",5,"1. remove bridge (timber deck and steel girders)","SRK_8.30.1"]
["Bldgs & Equip","RECLAIM ROADS","MBR-031","Remove bridges","Madrid-Boston AWR Bridge Removal -7,-8,-9,-12,-15,16 &-19",301,{"$f":"F619&\"_\"&A619","v":"301_Bldgs & Equip"},"SRK_8.31","Madrid-Boston All Weather Road Crossing C-MBR-16",5,"1. remove bridge (timber deck and steel girders)","SRK_8.31.1"]
["Bldgs & Equip","RECLAIM ROADS","MBR-034","Remove bridges","Madrid-Boston AWR Bridge Removal -7,-8,-9,-12,-15,16 &-19",301,"301_Bldgs & Equip","SRK_8.34","Madrid-Boston All Weather Road Crossing C-MBR-19",5,"1. remove bridge (timber deck and steel girders)","SRK_8.34.1"]
["Bldgs & Equip","RECLAIM ROADS",null,"Remove bridges","Madrid-Boston AWR Bridge -7,-8,-9,-12,-15,16 &-19 Pile Removal",302,"302_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS","MBR-022","Remove bridges","Madrid-Boston AWR Bridge -7,-8,-9,-12,-15,16 &-19 Pile Removal",302,"302_Bldgs & Equip","SRK_8.22","Madrid-Boston All Weather Road Crossing C-MBR-7",5,"2. cut piles to ground surface","SRK_8.22.2"]
["Bldgs & Equip","RECLAIM ROADS","MBR-023","Remove bridges","Madrid-Boston AWR Bridge -7,-8,-9,-12,-15,16 &-19 Pile Removal",302,"302_Bldgs & Equip","SRK_8.23","Madrid-Boston All Weather Road Crossing C-MBR-8",5,"2. cut piles to ground surface","SRK_8.23.2"]
["Bldgs & Equip","RECLAIM ROADS","MBR-024","Remove bridges","Madrid-Boston AWR Bridge -7,-8,-9,-12,-15,16 &-19 Pile Removal",302,"302_Bldgs & Equip","SRK_8.24","Madrid-Boston All Weather Road Crossing C-MBR-9",5,"2. cut piles to ground surface","SRK_8.24.2"]
["Bldgs & Equip","RECLAIM ROADS","MBR-027","Remove bridges","Madrid-Boston AWR Bridge -7,-8,-9,-12,-15,16 &-19 Pile Removal",302,"302_Bldgs & Equip","SRK_8.27","Madrid-Boston All Weather Road Crossing C-MBR-12",5,"2. cut piles to ground surface","SRK_8.27.2"]
["Bldgs & Equip","RECLAIM ROADS","MBR-030","Remove bridges","Madrid-Boston AWR Bridge -7,-8,-9,-12,-15,16 &-19 Pile Removal",302,"302_Bldgs & Equip","SRK_8.30","Madrid-Boston All Weather Road Crossing C-MBR-15",5,"2. cut piles to ground surface","SRK_8.30.2"]
["Bldgs & Equip","RECLAIM ROADS","MBR-031","Remove bridges","Madrid-Boston AWR Bridge -7,-8,-9,-12,-15,16 &-19 Pile Removal",302,"302_Bldgs & Equip","SRK_8.31","Madrid-Boston All Weather Road Crossing C-MBR-16",5,"2. cut piles to ground surface","SRK_8.31.2"]
["Bldgs & Equip","RECLAIM ROADS","MBR-034","Remove bridges","Madrid-Boston AWR Bridge -7,-8,-9,-12,-15,16 &-19 Pile Removal",302,"302_Bldgs & Equip","SRK_8.34","Madrid-Boston All Weather Road Crossing C-MBR-19",5,"2. cut piles to ground surface","SRK_8.34.2"]
["Bldgs & Equip","RECLAIM ROADS",null,"Remove bridges","Madrid-Boston AWR Bridge -7,-8,-9,-12,-15,16 &-19 Waste Load and Haul",303,"303_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS","MBR-022","Remove bridges","Madrid-Boston AWR Bridge -7,-8,-9,-12,-15,16 &-19 Waste Load and Haul",303,"303_Bldgs & Equip","SRK_8.22","Madrid-Boston All Weather Road Crossing C-MBR-7",5,"3. load waste materials into containers for shipping","SRK_8.22.3"]
["Bldgs & Equip","RECLAIM ROADS","MBR-023","Remove bridges","Madrid-Boston AWR Bridge -7,-8,-9,-12,-15,16 &-19 Waste Load and Haul",303,"303_Bldgs & Equip","SRK_8.23","Madrid-Boston All Weather Road Crossing C-MBR-8",5,"3. load waste materials into containers for shipping","SRK_8.23.3"]
["Bldgs & Equip","RECLAIM ROADS","MBR-024","Remove bridges","Madrid-Boston AWR Bridge -7,-8,-9,-12,-15,16 &-19 Waste Load and Haul",303,"303_Bldgs & Equip","SRK_8.24","Madrid-Boston All Weather Road Crossing C-MBR-9",5,"3. load waste materials into containers for shipping","SRK_8.24.3"]
["Bldgs & Equip","RECLAIM ROADS","MBR-027","Remove bridges","Madrid-Boston AWR Bridge -7,-8,-9,-12,-15,16 &-19 Waste Load and Haul",303,"303_Bldgs & Equip","SRK_8.27","Madrid-Boston All Weather Road Crossing C-MBR-12",5,"3. load waste materials into containers for shipping","SRK_8.27.3"]
["Bldgs & Equip","RECLAIM ROADS","MBR-030","Remove bridges","Madrid-Boston AWR Bridge -7,-8,-9,-12,-15,16 &-19 Waste Load and Haul",303,"303_Bldgs & Equip","SRK_8.30","Madrid-Boston All Weather Road Crossing C-MBR-15",5,"3. load waste materials into containers for shipping","SRK_8.30.3"]
["Bldgs & Equip","RECLAIM ROADS","MBR-031","Remove bridges","Madrid-Boston AWR Bridge -7,-8,-9,-12,-15,16 &-19 Waste Load and Haul",303,"303_Bldgs & Equip","SRK_8.31","Madrid-Boston All Weather Road Crossing C-MBR-16",5,"3. load waste materials into containers for shipping","SRK_8.31.3"]
["Bldgs & Equip","RECLAIM ROADS","MBR-034","Remove bridges","Madrid-Boston AWR Bridge -7,-8,-9,-12,-15,16 &-19 Waste Load and Haul",303,"303_Bldgs & Equip","SRK_8.34","Madrid-Boston All Weather Road Crossing C-MBR-19",5,"3. load waste materials into containers for shipping","SRK_8.34.3"]
["Bldgs & Equip","RECLAIM ROADS","DW-005","Remove Arch Culverts","DW-005",304,"304_Bldgs & Equip","SRK_3.5","Doris-Windy All Weather Road Arched Culvert Crossing",3,"1. remove arched culvert","SRK_3.5.1"]
["Bldgs & Equip","RECLAIM ROADS","DW-005","Remove Arch Culverts","DW-005 load and haul waste to landfill",305,{"$f":"F638&\"_\"&A638","v":"305_Bldgs & Equip"},"SRK_3.5","Doris-Windy All Weather Road Arched Culvert Crossing",3,"2. load waste into containers",{"$f":"IFERROR(H638&\".\"&LEFT(K638,FIND(\".\",K638)-1),\"Assign\")","v":"SRK_3.5.2"}]
["Bldgs & Equip","RECLAIM ROADS","DW-005","Remove Arch Culverts","DW-005 load and haul waste to landfill",305,"305_Bldgs & Equip","SRK_3.5","Doris-Windy All Weather Road Arched Culvert Crossing",3,"3. haul container to quarry 3 landfill","SRK_3.5.3"]
["Bldgs & Equip","RECLAIM ROADS",null,"Remove Traffic Boulders","Madrid North -TIA Road Bridge Crossing",306,"306_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS",null,"Remove Traffic Boulders","Cargo Dock Access Road Bridge Crossing",307,"307_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS",null,"Remove Traffic Boulders","Madrid Boston AWR Crossings -7,-8,-9,-12,-15,-16 & -19",308,"308_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"COUNTIFS($C:$C,C642)","v":0},null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS","MBR-022","Remove Traffic Boulders","Madrid Boston AWR Crossings -7,-8,-9,-12,-15,-16 & -19",308,"308_Bldgs & Equip","SRK_8.22","Madrid-Boston All Weather Road Crossing C-MBR-7",5,"5. remove traffic barriers (boulders)","SRK_8.22.5"]
["Bldgs & Equip","RECLAIM ROADS","MBR-023","Remove Traffic Boulders","Madrid Boston AWR Crossings -7,-8,-9,-12,-15,-16 & -19",308,"308_Bldgs & Equip","SRK_8.23","Madrid-Boston All Weather Road Crossing C-MBR-8",5,"5. remove traffic barriers (boulders)","SRK_8.23.5"]
["Bldgs & Equip","RECLAIM ROADS","MBR-024","Remove Traffic Boulders","Madrid Boston AWR Crossings -7,-8,-9,-12,-15,-16 & -19",308,"308_Bldgs & Equip","SRK_8.24","Madrid-Boston All Weather Road Crossing C-MBR-9",5,"5. remove traffic barriers (boulders)","SRK_8.24.5"]
["Bldgs & Equip","RECLAIM ROADS","MBR-027","Remove Traffic Boulders","Madrid Boston AWR Crossings -7,-8,-9,-12,-15,-16 & -19",308,"308_Bldgs & Equip","SRK_8.27","Madrid-Boston All Weather Road Crossing C-MBR-12",5,"5. remove traffic barriers (boulders)","SRK_8.27.5"]
["Bldgs & Equip","RECLAIM ROADS","MBR-030","Remove Traffic Boulders","Madrid Boston AWR Crossings -7,-8,-9,-12,-15,-16 & -19",308,"308_Bldgs & Equip","SRK_8.30","Madrid-Boston All Weather Road Crossing C-MBR-15",5,"5. remove traffic barriers (boulders)","SRK_8.30.5"]
["Bldgs & Equip","RECLAIM ROADS","MBR-031","Remove Traffic Boulders","Madrid Boston AWR Crossings -7,-8,-9,-12,-15,-16 & -19",308,"308_Bldgs & Equip","SRK_8.31","Madrid-Boston All Weather Road Crossing C-MBR-16",5,"5. remove traffic barriers (boulders)","SRK_8.31.5"]
["Bldgs & Equip","RECLAIM ROADS","MBR-034","Remove Traffic Boulders","Madrid Boston AWR Crossings -7,-8,-9,-12,-15,-16 & -19",308,"308_Bldgs & Equip","SRK_8.34","Madrid-Boston All Weather Road Crossing C-MBR-19",5,"5. remove traffic barriers (boulders)","SRK_8.34.5"]
["Bldgs & Equip","RECLAIM ROADS",null,"Doris Sump Removal","Remove pumps and culverts",309,"309_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS",null,"Scarify Roads","Madrid North - Fuel storage access & bypass roads, TIA AWR, Vent raise access",310,"310_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS",null,"Scarify Roads","Madrid South - AWR, Vent Raise pad,",311,"311_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS",null,"Scarify Roads","Madrid-Boston AWR",312,"312_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS",null,"Scarify Roads","Doris-Windy AWR",313,"313_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS",null,"Scarify Roads","Roberts Bay Jetty",314,{"$f":"F655&\"_\"&A655","v":"314_Bldgs & Equip"},{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS",null,"Scarify Roads","Madrid-Boston AWR Quarry Roads (L,M,N,O,S,S,W,X,Z,AB)",315,"315_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS",null,"Scarify Roads","Roberts Bay Access Roads",316,"316_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS",null,"Scarify Roads","Doris Access Roads",317,"317_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS",null,"Scarify Laydown Area","Patch Lake Development Area",318,"318_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS",null,"Scarify Laydown Area","Roberts Bay Development Area",319,"319_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS",null,"Scarify Laydown Area","Madrid North Development Area",320,"320_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,{"$f":"IFERROR(H661&\".\"&LEFT(K661,FIND(\".\",K661)-1),\"Assign\")","v":"Assign"}]
["Bldgs & Equip","RECLAIM ROADS",null,"Scarify Laydown Area","Madrid South Development Area",321,"321_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS","RB-014","Grade Fuel Storage Roads","RB-014 & RB-008",322,"322_Bldgs & Equip","SRK_1.14","Roberts Bay 10ML Fuel Storage Facility Access Road",1,"1. crown road for positive drainage","SRK_1.14.1"]
["Bldgs & Equip","RECLAIM ROADS","RB-008","Grade Fuel Storage Roads","RB-014 & RB-008",322,"322_Bldgs & Equip","SRK_1.8","Roberts Bay Fuel Transfer Access Road",1,"1. crown road for positive drainage","SRK_1.8.1"]
["Bldgs & Equip","RECLAIM ROADS","DM-007","Grade Helipad, Airstrip and Aprons","DM-007, DM-027 & DM-028",323,"323_Bldgs & Equip","SRK_2.7","Doris Helicopter Support Facilities",5,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS","DM-027","Grade Helipad, Airstrip and Aprons","DM-007, DM-027 & DM-028",323,"323_Bldgs & Equip","SRK_2.27","Doris Airstrip",5,"5. crown airstrip and airstrip expansion for positive drainage","SRK_2.27.5"]
["Bldgs & Equip","RECLAIM ROADS","DM-028","Grade Helipad, Airstrip and Aprons","DM-007, DM-027 & DM-028",323,"323_Bldgs & Equip","SRK_2.28","Doris Airstrip Aprons",5,"1. crown for positive drainage","SRK_2.28.1"]
["Bldgs & Equip","RECLAIM ROADS",null,"Grade Helipad, Airstrip and Aprons","Place X on airstrip each end",324,"324_Bldgs & Equip",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Bldgs & Equip","RECLAIM ROADS","WC-001","Vegetate","Windy Tank Farm",326,"326_Bldgs & Equip","SRK_19.1","Windy Tank Farm",4,"6. revegetate area","SRK_19.1.6"]
["Bldgs & Equip","RECLAIM ROADS","WC-002","Vegetate","Windy Accommodation Bldg",327,"327_Bldgs & Equip","SRK_19.2","Windy Accomodation Camp Buildings",10,"7. revegetate area","SRK_19.2.7"]
["Bldgs & Equip","RECLAIM ROADS","WC-012","Vegetate","Windy Reclaim Drill Holes",328,"328_Bldgs & Equip","SRK_19.12","Windy Reclaim Drill Holes",3,"5. revegetate area","SRK_19.12.5"]
["Bldgs & Equip","RECLAIM ROADS","WC-011","Vegetate","Windy Development Area (apply nutrient for soil bioremediation)",329,"329_Bldgs & Equip","SRK_19.11","Windy Developed Areas (for regrading)",4,"2. apply nutrients for soil bioremediation","SRK_19.11.2"]
["Bldgs & Equip","RECLAIM ROADS","DW-001","Other","DW-001, DM-31, CDR-001, SR-003 & Q3-002",330,"330_Bldgs & Equip","SRK_3.1","Doris-Windy All Weather Road All weather road",2,"1. crown road for positive drainage","SRK_3.1.1"]
["Bldgs & Equip","RECLAIM ROADS","DM-031","Other","DW-001, DM-31, CDR-001, SR-003 & Q3-002",330,"330_Bldgs & Equip","SRK_2.31","Doris Primary Road",1,"1. Crown road for positive drainage","SRK_2.31.1"]
["Bldgs & Equip","RECLAIM ROADS","CDR-001","Other","DW-001, DM-31, CDR-001, SR-003 & Q3-002",330,"330_Bldgs & Equip","SRK_21.1","Cargo Dock Access Road All-Weather Road",1,"1. crown road for positive drainage","SRK_21.1.1"]
["Bldgs & Equip","RECLAIM ROADS","SR-003","Other","DW-001, DM-31, CDR-001, SR-003 & Q3-002",330,"330_Bldgs & Equip","SRK_15.3","Secondary Road Tail Lake Access Road",1,"1. Crown road for positive drainage","SRK_15.3.1"]
["Bldgs & Equip","RECLAIM ROADS","Q3-002","Other","DW-001, DM-31, CDR-001, SR-003 & Q3-002",330,"330_Bldgs & Equip","SRK_16.2","Quarry 3 Access Road",1,"1. Crown road for positive drainage","SRK_16.2.1"]
["Bldgs & Equip","SPECIALIZED ITEMS","TIA-003","Remove Thermosyphons","TIA-003",331,"331_Bldgs & Equip","SRK_10.3","TIA North Dam",4,"3. Remove thermosyphon radiators and superstructure","SRK_10.3.3"]
["Water Management","BREACH WATER PONDS & CONTAINMENT BERMS","MN-022","Remove/Level Berms (excavation)","MN-022, RB-013, RB-002, RB-003, RP-003, WM-001,DM-013, DM-014, DM-020",1,"1_Water Management","SRK_5.22","Madrid North Diversion Berm",1,"1. breach berm to original ground (one location) to restore natural flow paths","SRK_5.22.1"]
["Water Management","BREACH WATER PONDS & CONTAINMENT BERMS","RB-013","Remove/Level Berms (excavation)","MN-022, RB-013, RB-002, RB-003, RP-003, WM-001,DM-013, DM-014, DM-020",1,"1_Water Management","SRK_1.13","Roberts Bay 10ML Fuel Storage Facility",15,"18. breach containment berm","SRK_1.13.18"]
["Water Management","BREACH WATER PONDS & CONTAINMENT BERMS","RB-002","Remove/Level Berms (excavation)","MN-022, RB-013, RB-002, RB-003, RP-003, WM-001,DM-013, DM-014, DM-020",1,"1_Water Management","SRK_1.2","Roberts Bay 20 ML Tank Farm",17,"18. breach containment berm","SRK_1.2.18"]
["Water Management","BREACH WATER PONDS & CONTAINMENT BERMS","RB-003","Remove/Level Berms (excavation)","MN-022, RB-013, RB-002, RB-003, RP-003, WM-001,DM-013, DM-014, DM-020",1,"1_Water Management","SRK_1.3","Roberts Bay Quarry 1 -  5 ML Tank Farm",17,"20. breach containment berm","SRK_1.3.20"]
["Water Management","BREACH WATER PONDS & CONTAINMENT BERMS","RP-003","Remove/Level Berms (excavation)","MN-022, RB-013, RB-002, RB-003, RP-003, WM-001,DM-013, DM-014, DM-020",1,"1_Water Management","SRK_12.3","Reagent Pads Ammonium Nitrate Storage Area",6,"6. level containment berms","SRK_12.3.6"]
["Water Management","BREACH WATER PONDS & CONTAINMENT BERMS","WM-001","Remove/Level Berms (excavation)","MN-022, RB-013, RB-002, RB-003, RP-003, WM-001,DM-013, DM-014, DM-020",1,"1_Water Management","SRK_13.1","Waste Management Area Land Farm",14,"9. breach contact water containment berm","SRK_13.1.9"]
["Water Management","BREACH WATER PONDS & CONTAINMENT BERMS","DM-013","Remove/Level Berms (excavation)","MN-022, RB-013, RB-002, RB-003, RP-003, WM-001,DM-013, DM-014, DM-020",1,"1_Water Management","SRK_2.13","Doris Run-off Diversion Berm",1,"1. breach the berm to original ground in several locations (4 locations) to restore natural flow path","SRK_2.13.1"]
["Water Management","BREACH WATER PONDS & CONTAINMENT BERMS","DM-014","Remove/Level Berms (excavation)","MN-022, RB-013, RB-002, RB-003, RP-003, WM-001,DM-013, DM-014, DM-020",1,"1_Water Management","SRK_2.14","Doris Sedimentation Berm",1,"1. breach the berm to restore a free drainage path","SRK_2.14.1"]
["Water Management","BREACH WATER PONDS & CONTAINMENT BERMS","DM-020","Remove/Level Berms (excavation)","MN-022, RB-013, RB-002, RB-003, RP-003, WM-001,DM-013, DM-014, DM-020",1,"1_Water Management","SRK_2.20","Doris Tank Farm",17,"17. level containment berms","SRK_2.20.17"]
["Water Management","BREACH WATER PONDS & CONTAINMENT BERMS","DM-015","Remove/Level Berms (grading)","DM-015, DM-035, MN-003, MS-003 & MS-012",2,"2_Water Management","SRK_2.15","Doris Sedimentation/Pollution Control Pond",3,"5. breach contact water containment berm","SRK_2.15.5"]
["Water Management","BREACH WATER PONDS & CONTAINMENT BERMS","DM-035","Remove/Level Berms (grading)","DM-015, DM-035, MN-003, MS-003 & MS-012",2,"2_Water Management","SRK_2.35","Doris Pad U Sedimentation/Pollution Control Pond",1,"4. breach contact water containment berm","SRK_2.35.4"]
["Water Management","BREACH WATER PONDS & CONTAINMENT BERMS","MN-003","Remove/Level Berms (grading)","DM-015, DM-035, MN-003, MS-003 & MS-012",2,"2_Water Management","SRK_5.3","Madrid North Contact Water Pond Berm",2,"4. breach contact water containment berm","SRK_5.3.4"]
["Water Management","BREACH WATER PONDS & CONTAINMENT BERMS","MS-003","Remove/Level Berms (grading)","DM-015, DM-035, MN-003, MS-003 & MS-012",2,"2_Water Management","SRK_7.3","Madrid South Primary Contact Water Pond Berm",2,"4. breach contact water containment berm","SRK_7.3.4"]
["Water Management","BREACH WATER PONDS & CONTAINMENT BERMS","MS-012","Remove/Level Berms (grading)","DM-015, DM-035, MN-003, MS-003 & MS-012",2,"2_Water Management","SRK_7.12","Madrid South Haul Road / Secondary Contact Water Pond Berm",1,"4. breach contact water containment berm","SRK_7.12.4"]
["Water Management","STABILIZE SEDIMENT PONDS/WATER MANAGEMENT PONDS/SEWAGE DISCHARGE AREA","Q2-003","Place soil cover","Q2-003",4,"4_Water Management","SRK_14.3","Quarry 2 Treated Sewage Discharge Areas",3,"2. erosion protection: Supply and place coconut matting","SRK_14.3.2"]
["Water Management","STABILIZE SEDIMENT PONDS/WATER MANAGEMENT PONDS/SEWAGE DISCHARGE AREA","Q2-002","Place erosion control blanket","Q2-002, Q2-003, PLA-001, WC-002",5,"5_Water Management","SRK_14.2","Quarry 2 Overburden Pile",4,"3. install erosion protection measures (coconut matting)","SRK_14.2.3"]
["Water Management","STABILIZE SEDIMENT PONDS/WATER MANAGEMENT PONDS/SEWAGE DISCHARGE AREA","Q2-003","Place erosion control blanket","Q2-002, Q2-003, PLA-001, WC-002",5,"5_Water Management","SRK_14.3","Quarry 2 Treated Sewage Discharge Areas",3,"2. erosion protection: Supply and place coconut matting","SRK_14.3.2"]
["Water Management","STABILIZE SEDIMENT PONDS/WATER MANAGEMENT PONDS/SEWAGE DISCHARGE AREA","PLA-001","Place erosion control blanket","Q2-002, Q2-003, PLA-001, WC-002",5,"5_Water Management","SRK_18.1","Patch Lake Tank Farm",6,"4. install erosion protection measures (coconut matting)","SRK_18.1.4"]
["Water Management","STABILIZE SEDIMENT PONDS/WATER MANAGEMENT PONDS/SEWAGE DISCHARGE AREA","WC-002","Place erosion control blanket","Q2-002, Q2-003, PLA-001, WC-002",5,"5_Water Management","SRK_19.2","Windy Accomodation Camp Buildings",10,"6. install erosion protection measures (coconut matting)","SRK_19.2.6"]
["Water Management","STABILIZE SEDIMENT PONDS/WATER MANAGEMENT PONDS/SEWAGE DISCHARGE AREA","PLA-003","place ROQ ","PLA-003",6,"6_Water Management","SRK_18.3","Patch Lake Developed Areas (for regrading)",2,"3. backfill area with ROQ","SRK_18.3.3"]
["Water Management","BREACH DITCHES & TAILINGS IMPOUNDMENT AREA","TIA-003","Excavate breaches","TIA-003, RB-013, RB-002",15,"15_Water Management","SRK_10.3","TIA North Dam",4,"2. Load and haul material","SRK_10.3.2"]
["Water Management","BREACH DITCHES & TAILINGS IMPOUNDMENT AREA","RB-013","Excavate breaches","TIA-003, RB-013, RB-002",15,"15_Water Management","SRK_1.13","Roberts Bay 10ML Fuel Storage Facility",15,"18. breach containment berm","SRK_1.13.18"]
["Water Management","BREACH DITCHES & TAILINGS IMPOUNDMENT AREA","RB-002","Excavate breaches","TIA-003, RB-013, RB-002",15,"15_Water Management","SRK_1.2","Roberts Bay 20 ML Tank Farm",17,"18. breach containment berm","SRK_1.2.18"]
["Water Management","BREACH DITCHES & TAILINGS IMPOUNDMENT AREA","TIA-003","Drill and Blast Ice Core","TIA-003",16,"16_Water Management","SRK_10.3","TIA North Dam",4,"1. Breach the dam by cutting a 20 m slot down to original ground (drill and blast)","SRK_10.3.1"]
["Water Management","BREACH DITCHES & TAILINGS IMPOUNDMENT AREA","TIA-003","Place borrow for core protection","TIA-003",17,"17_Water Management","SRK_10.3","TIA North Dam",4,"4. Clad the cut core faces for thermal protection","SRK_10.3.4"]
["Water Management","DECOMISSION FRESH WATER SUPPLY",null,"Remove pump","Madrid North sump and Doris two sumps",21,"21_Water Management",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Water Management","DECOMISSION FRESH WATER SUPPLY","DM-018","Backfill Sumps","DM-018, MN-023",23,{"$f":"F705&\"_\"&A705","v":"23_Water Management"},"SRK_2.18","Doris Sumps",6,"3. backfill sump excavation","SRK_2.18.3"]
["Water Management","DECOMISSION FRESH WATER SUPPLY","MN-023","Backfill Sumps","DM-018, MN-023",23,"23_Water Management","SRK_5.23","Madrid North Sump",{"$f":"COUNTIFS($C:$C,C706)","v":4},"3. backfill sump excavation","SRK_5.23.3"]
["Water Management","REMOVE PIPELINES",null,"Remove pipes","Process water pipeline from Madrid North to Water Treatment Plant at TIA",26,"26_Water Management",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Water Management","REMOVE PIPELINES",null,"Other","Remove pumps and cables",28,"28_Water Management",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Water Treatment","LABOUR AND SUPPLIES",null,"Electrician/mechanic to maintain treatment plant","Closure Dam Reclaim Pond",9,"9_Water Treatment",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Water Treatment","LABOUR AND SUPPLIES",null,"Equipment maintenance and parts",null,10,"10_Water Treatment",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Water Treatment","LABOUR AND SUPPLIES",null,"Misc. supplies, hoses, tools",null,11,"11_Water Treatment",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
["Water Treatment","WATER MANAGEMENT FROM LANDFARM",null,"Other",null,18,"18_Water Treatment",{"$error":"#N/A"},{"$error":"#N/A"},0,null,"Assign"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"remaining","done"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(L1:L712,\"Assign\")","v":71},{"$f":"m²-L715","v":{"$error":"#NAME?"}}]

{"sheet":"UG Mine","index":4,"n_rows":57,"n_cols":67,"rows_kept":57,"cut":false,"hidden":false,"merged":[[0,42,0,53],[0,55,0,66],[13,1,15,1],[13,2,15,2],[13,3,15,3],[13,4,15,4],[13,5,15,5],[13,6,15,6],[13,7,15,7],[2,1,2,13],[2,14,2,21],[2,22,2,23],[25,2,28,2],[25,3,28,3],[25,4,28,4],[25,5,28,5],[0,29,0,40],[32,6,33,6],[32,7,33,7],[25,1,33,1],[36,1,38,1],[32,2,33,2],[32,3,33,3],[32,4,33,4],[32,5,33,5],[25,6,28,6],[25,7,28,7],[30,2,31,2],[30,3,31,3],[30,4,31,4],[30,5,31,5],[30,6,31,6],[30,7,31,7]]}
[null,"Underground Mine Name","Doris -Madrid",null,null,null,"UG Mine #",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Match",null,null,null,null,null,null,null,null,null,null,null,null,"SRK Code",null,null,null,null,null,null,null,null,null,null,null,null,"SRK Estimate"]
[]
[null,"INAC COST March 2018",null,null,null,null,null,null,null,null,null,null,null,null,"TMAC COST (Nov 2017)*",null,null,null,null,null,null,null,"Cost Difference ",null,"PROPOSED COSTS (April 2018)"]
[null,"ACTIVITY/MATERIAL","Notes","Unit","Qty","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost",null,null,null,"SRK Row Number","Facility Name","Task Description","Qty","Unit","Unit Cost","Subtotal","TMAC Cost","Cost Difference \n(INAC-TMAC)","Notes","Carry Forward Costs",null,null,"Lookup","Count",1,{"$f":"AD4+1","v":2},{"$f":"AE4+1","v":3},4,5,6,7,8,9,10,{"$f":"AM4+1","v":11},12,null,1,{"$f":"AQ4+1","v":2},3,4,5,6,7,8,9,10,11,12,null,1,{"$f":"BD4+1","v":2},{"$f":"BE4+1","v":3},4,5,6,7,8,9,10,{"$f":"Bm³+1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
["a","CONTROL ACCESS",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H5),\"\",SUM(BD5:BO5))","v":""},{"$f":"IF(V5=\"\",\"\",SUM(J5:K5)-V5)","v":""},null,null,null,null,{"$f":"IF(ISNUMBER(A5),A5&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":""},{"$f":"IF(AB5=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB5))","v":""},{"$f":"IFERROR(MATCH($AB5,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC5,\"\",MATCH($AB5,INDIRECT(\"AssignmentSummary!G\"&AD5&\":G10000\"),0))+AD5,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC5,\"\",MATCH($AB5,INDIRECT(\"AssignmentSummary!G\"&AK5&\":G10000\"),0))+AK5,\"\")","v":""},"","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO5),\"\")","v":""},null,"","","","","","","","","","","",""]
[1,"Fence",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F6),0,INDEX(IF(UPPER(RIGHT(F6,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F6,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F6,LEN(F6)-1)),CostCode,0)))","v":0},{"$f":"G6*E6","v":0},null,{"$f":"H6*I6","v":0},{"$f":"H6*(1-I6)","v":0},null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H6),\"\",SUM(BD6:BO6))","v":0},{"$f":"IF(V6=\"\",\"\",SUM(J6:K6)-V6)","v":0},null,{"$f":"IF(U6=\"\",H6,V6)","v":0},null,null,"1_UG Mine",{"$f":"IF(AB6=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB6))","v":0},{"$f":"IFERROR(MATCH($AB6,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC6,\"\",MATCH($AB6,INDIRECT(\"AssignmentSummary!G\"&AD6&\":G10000\"),0))+AD6,\"\")","v":""},"","","","",{"$f":"IFERROR(IF(AJ$4>$AC6,\"\",MATCH($AB6,INDIRECT(\"AssignmentSummary!G\"&AI6&\":G10000\"),0))+AI6,\"\")","v":""},"","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A6+1","v":2},"Signs","Doris/Madrid South/Madrid North","each",6,"SH",37.08,222.48,1,222.48,0,null,null,null,"Assign","","","","","","",{"$f":"IF(ISBLANK($H7),\"\",SUM(BD7:BO7))","v":0},222.48,"Signage was missing from TMAC estimate",{"$f":"IF(U7=\"\",H7,V7)","v":222.48},null,null,"2_UG Mine",{"$f":"IF(AB7=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB7))","v":1},{"$f":"IFERROR(MATCH($AB7,AssignmentSummary!$G:$G,0),\"\")","v":2},"","","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A7+1","v":3},"Block roads",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G8*E8","v":0},null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"3_UG Mine",{"$f":"IF(AB8=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB8))","v":0},{"$f":"IFERROR(MATCH($AB8,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[4,"Berm",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"4_UG Mine",{"$f":"IF(AB9=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB9))","v":0},{"$f":"IFERROR(MATCH($AB9,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[5,"Concrete wall in  portals",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"5_UG Mine",{"$f":"IF(AB10=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB10))","v":0},{"$f":"IFERROR(MATCH($AB10,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[6,"Backfill portal Doris","DM-012","m³",710,"TMAC",24.53,17416.3,1,17416.3,0,null,"rounded qty",null,"SRK_2.12.2",0,"construct portal plug",706.80000000000007,"m3",24.52931697143265,17337.321235408599,17337.321235408599,78.97876459140025,"rounding of quantities is not appropriate",17337.321235408599,null,null,"6_UG Mine",{"$f":"IF(AB11=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB11))","v":1},{"$f":"IFERROR(MATCH($AB11,AssignmentSummary!$G:$G,0),\"\")","v":3},"","","","","","","","","","","",null,"SRK_2.12.2","","","","","","","","","","","",null,17337.321235408599,"","","","","","","","","","",""]
[7,"Backfill Portal Madrid North","MN-012","m³",710,"TMAC",24.53,{"$f":"G12*E12","v":17416.3},1,17416.3,0,null,"rounded qty",null,"SRK_5.12.2",0,"construct portal plug",706.80000000000007,"m3",24.52931697143265,17337.321235408599,17337.321235408599,78.97876459140025,"rounding of quantities is not appropriate",17337.321235408599,null,null,"7_UG Mine",{"$f":"IF(AB12=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB12))","v":1},{"$f":"IFERROR(MATCH($AB12,AssignmentSummary!$G:$G,0),\"\")","v":4},"","","","","","","","","","","",null,"SRK_5.12.2","","","","","","","","","","","",null,17337.321235408599,"","","","","","","","","","",""]
[8,"Backfill Portal Madrid South","MS-016","m³",710,"TMAC",24.53,{"$f":"G13*E13","v":17416.3},1,17416.3,0,null,"rounded qty",null,"SRK_7.16.2",0,"construct portal plug",706.80000000000007,"m3",24.52931697143265,17337.321235408599,17337.321235408599,78.97876459140025,"rounding of quantities is not appropriate",17337.321235408599,null,null,"8_UG Mine",{"$f":"IF(AB13=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB13))","v":1},{"$f":"IFERROR(MATCH($AB13,AssignmentSummary!$G:$G,0),\"\")","v":5},"","","","","","","","","","","",null,"SRK_7.16.2","","","","","","","","","","","",null,17337.321235408599,"","","","","","","","","","",""]
[9,"Cap Vent Raises ","DM-030, DM-033 & DM-034","each",3,"TMAC",14300,42900,1,42900,0,null,"rounded unit rate up",null,"SRK_2.30.2",0,"Construct a concrete cap (0.5 m thick reinforced concrete) to seal the top",1,"each",14292.680896725846,14292.680896725846,42878.042690177535,21.957309822464595,"rounding of unit rates is not appropriate",42878.042690177535,null,null,"9_UG Mine",{"$f":"IF(AB14=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB14))","v":3},{"$f":"IFERROR(MATCH($AB14,AssignmentSummary!$G:$G,0),\"\")","v":6},7,8,"","","","","","","","","",null,"SRK_2.30.2","SRK_2.33.5","SRK_2.34.5","","","","","","","","","",null,14292.680896725846,14292.680896725846,14292.680896725846,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.33.5",0,"Construct a concrete cap (0.5 m thick reinforced concrete) to seal the top",1,"each",14292.680896725846,14292.680896725846,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.34.5",0,"Construct a concrete cap (0.5 m thick reinforced concrete) to seal the top",1,"each",14292.680896725846,14292.680896725846,"","",null,""]
[{"$f":"A14+1","v":10},"Cap Vent Raises ","MN-018","each",3,"TMAC",14300,{"$f":"G17*E17","v":42900},1,{"$f":"H17*I17","v":42900},{"$f":"H17*(1-I17)","v":0},null,"rounded unit rate up",null,"SRK_5.18.2",0,"construct a concrete cap (0.5 m thick reinforced concrete) to seal the top",3,"each",14292.680896725846,42878.042690177535,42878.042690177535,21.957309822464595,"rounding of unit rates is not appropriate",42878.042690177535,null,null,{"$f":"IF(ISNUMBER(A17),A17&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"10_UG Mine"},{"$f":"IF(AB17=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB17))","v":1},{"$f":"IFERROR(MATCH($AB17,AssignmentSummary!$G:$G,0),\"\")","v":9},"","","","","",{"$f":"IFERROR(IF(AJ$4>$AC17,\"\",MATCH($AB17,INDIRECT(\"AssignmentSummary!G\"&AI17&\":G10000\"),0))+AI17,\"\")","v":""},"","","","","",null,"SRK_5.18.2","","","","","","","","","","","",null,42878.042690177535,"","","","","","","","","","",""]
[11,"Cap Vent Raises ","MS-015","each",2,"TMAC",14300,{"$f":"G18*E18","v":28600},1,28600,0,null,"rounded unit rate up",null,"SRK_7.15.2",0,"construct a concrete cap (0.5 m thick reinforced concrete) to seal the top",2,"each",14292.680896725846,28585.361793451691,28585.361793451691,14.638206548308517,"rounding of unit rates is not appropriate",28585.361793451691,null,null,"11_UG Mine",{"$f":"IF(AB18=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB18))","v":1},{"$f":"IFERROR(MATCH($AB18,AssignmentSummary!$G:$G,0),\"\")","v":10},"","","","","","","","","","","",null,"SRK_7.15.2","","","","","","","","","","","",null,28585.361793451691,"","","","","","","","","","",""]
[12,"Cap shaft #2",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"12_UG Mine",{"$f":"IF(AB19=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB19))","v":0},{"$f":"IFERROR(MATCH($AB19,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[13,"Backfill adits",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"13_UG Mine",{"$f":"IF(AB20=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB20))","v":0},{"$f":"IFERROR(MATCH($AB20,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[14,"Backfill open stope",null,"m³",null,"sc3h",14.2,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"14_UG Mine",{"$f":"IF(AB21=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB21))","v":0},{"$f":"IFERROR(MATCH($AB21,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(IF(AN$4>$AC21,\"\",MATCH($AB21,INDIRECT(\"AssignmentSummary!G\"&AM21&\":G10000\"),0))+AM21,\"\")","v":""},"",null,"","","","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM21),\"\")","v":""},"","",null,"","","","","","","","","","","",""]
[15,"Concrete cap over open stope",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"15_UG Mine",{"$f":"IF(AB22=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB22))","v":0},{"$f":"IFERROR(MATCH($AB22,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[16,"Other - crown pillar study",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},25000,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"16_UG Mine",{"$f":"IF(AB23=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB23))","v":0},{"$f":"IFERROR(MATCH($AB23,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","REMOVE HAZARDOUS MATERIALS",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB24=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB24))","v":""},{"$f":"IFERROR(MATCH($AB24,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A23+1","v":17},"Remove hazardous materials, U/G labor",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},500,{"$f":"G25*E25","v":0},null,{"$f":"H25*I25","v":0},{"$f":"H25*(1-I25)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"17_UG Mine",{"$f":"IF(AB25=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB25))","v":0},{"$f":"IFERROR(MATCH($AB25,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A25+1","v":18},"Remove/decontam. stationary & elect. equip","DM-012, DM-030, DM-033 & DM-034","lm",{"$f":"100*4","v":400},"TMAC",119.02,{"$f":"G26*E26","v":47608},1,{"$f":"H26*I26","v":47608},{"$f":"H26*(1-I26)","v":0},null,null,null,"SRK_2.12.1","Doris Portal and Underground Works","remove ducts, pipes, electrical cables",100,"lm",119.01552777921779,11901.552777921779,47606.211111687116,1.7888883128835005,null,47606.211111687116,null,null,"18_UG Mine",{"$f":"IF(AB26=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB26))","v":4},{"$f":"IFERROR(MATCH($AB26,AssignmentSummary!$G:$G,0),\"\")","v":11},12,13,14,"","","","","","","","",null,"SRK_2.12.1","SRK_2.30.1","SRK_2.33.1","SRK_2.34.1","","","","","","","","",null,11901.552777921779,11901.552777921779,11901.552777921779,11901.552777921779,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.30.1","Doris Primary Vent Raise","Remove ducts, pipes, and cables",100,"lm",119.01552777921779,11901.552777921779,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.33.1","Doris Connector Vent Raise","Remove ducts, pipes, and cables",100,"lm",119.01552777921779,11901.552777921779,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.34.1","Doris Central Vent Raise","Remove ducts, pipes, and cables",100,"lm",119.01552777921779,11901.552777921779,"","",null,""]
[{"$f":"A26+1","v":19},null,"Doris remove equipment from underground Mech Shop","each",3,"TMAC",680,{"$f":"G30*E30","v":2040},1,{"$f":"H30*I30","v":2040},{"$f":"H30*(1-I30)","v":0},null,null,null,"Assign","","","","","","",0,2040,"Underground equipment was assumed to be abandonned",{"$f":"V30","v":0},null,null,{"$f":"IF(ISNUMBER(A30),A30&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"19_UG Mine"},{"$f":"IF(AB30=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB30))","v":1},{"$f":"IFERROR(MATCH($AB30,AssignmentSummary!$G:$G,0),\"\")","v":15},"","","","","",{"$f":"IFERROR(IF(AJ$4>$AC30,\"\",MATCH($AB30,INDIRECT(\"AssignmentSummary!G\"&AI30&\":G10000\"),0))+AI30,\"\")","v":""},{"$f":"IFERROR(IF(AK$4>$AC30,\"\",MATCH($AB30,INDIRECT(\"AssignmentSummary!G\"&AJ30&\":G10000\"),0))+AJ30,\"\")","v":""},{"$f":"IFERROR(IF(AL$4>$AC30,\"\",MATCH($AB30,INDIRECT(\"AssignmentSummary!G\"&AK30&\":G10000\"),0))+AK30,\"\")","v":""},"",{"$f":"IFERROR(IF(AN$4>$AC30,\"\",MATCH($AB30,INDIRECT(\"AssignmentSummary!G\"&AM30&\":G10000\"),0))+AM30,\"\")","v":""},"",null,"Assign","","","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM30),\"\")","v":""},"","",null,"","","","","","","","","","","",""]
[{"$f":"A30+1","v":20},null,"MN-012 & MN-018","lm",{"$f":"100*4","v":400},"TMAC",119.02,{"$f":"G31*E31","v":47608},1,{"$f":"H31*I31","v":47608},{"$f":"H31*(1-I31)","v":0},null,"no quantity given in latest estimate so kept earlier number",null,"SRK_5.12.1","Madrid North Portal and Underground Works","remove ducts, pipes, electrical cables",100,"lm",119.01552777921779,11901.552777921779,47606.211111687116,1.7888883128835005,null,47606.211111687116,null,null,{"$f":"IF(ISNUMBER(A31),A31&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"20_UG Mine"},{"$f":"IF(AB31=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB31))","v":2},{"$f":"IFERROR(MATCH($AB31,AssignmentSummary!$G:$G,0),\"\")","v":16},17,"","","","",{"$f":"IFERROR(IF(AJ$4>$AC31,\"\",MATCH($AB31,INDIRECT(\"AssignmentSummary!G\"&AI31&\":G10000\"),0))+AI31,\"\")","v":""},{"$f":"IFERROR(IF(AK$4>$AC31,\"\",MATCH($AB31,INDIRECT(\"AssignmentSummary!G\"&AJ31&\":G10000\"),0))+AJ31,\"\")","v":""},"","",{"$f":"IFERROR(IF(AN$4>$AC31,\"\",MATCH($AB31,INDIRECT(\"AssignmentSummary!G\"&AM31&\":G10000\"),0))+AM31,\"\")","v":""},"",null,"SRK_5.12.1","SRK_5.18.1","","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM31),\"\")","v":""},"","",null,11901.552777921779,35704.658333765336,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.18.1","Madrid North Vent Raises","remove ducts, pipes, and cables",300,"lm",119.01552777921779,35704.658333765336,"","",null,""]
[{"$f":"A31+1","v":21},null,"MS-015 & MS-016","lm",300,"TMAC",119.02,{"$f":"G33*E33","v":35706},1,{"$f":"H33*I33","v":35706},{"$f":"H33*(1-I33)","v":0},null,"N/C",null,"SRK_7.15.1","Madrid South Vent Raises","remove ducts, pipes, and cables",200,"lm",119.01552777921779,23803.105555843558,35704.658333765336,1.3416662346644443,null,35704.658333765336,null,null,{"$f":"IF(ISNUMBER(A33),A33&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"21_UG Mine"},{"$f":"IF(AB33=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB33))","v":2},{"$f":"IFERROR(MATCH($AB33,AssignmentSummary!$G:$G,0),\"\")","v":18},19,"","","","",{"$f":"IFERROR(IF(AJ$4>$AC33,\"\",MATCH($AB33,INDIRECT(\"AssignmentSummary!G\"&AI33&\":G10000\"),0))+AI33,\"\")","v":""},{"$f":"IFERROR(IF(AK$4>$AC33,\"\",MATCH($AB33,INDIRECT(\"AssignmentSummary!G\"&AJ33&\":G10000\"),0))+AJ33,\"\")","v":""},"","",{"$f":"IFERROR(IF(AN$4>$AC33,\"\",MATCH($AB33,INDIRECT(\"AssignmentSummary!G\"&AM33&\":G10000\"),0))+AM33,\"\")","v":""},"",null,"SRK_7.15.1","SRK_7.16.1","","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM33),\"\")","v":""},"","",null,23803.105555843558,11901.552777921779,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.16.1","Madrid South Madrid South Portal and Underground Works","remove ducts, pipes, electrical cables",100,"lm",119.01552777921779,11901.552777921779,"","",null,""]
[{"$f":"A33+1","v":22},"Remove/decontam. mobile equipment",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F35),0,INDEX(IF(UPPER(RIGHT(F35,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F35,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F35,LEN(F35)-1)),CostCode,0)))","v":0},{"$f":"G35*E35","v":0},null,{"$f":"H35*I35","v":0},{"$f":"H35*(1-I35)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,{"$f":"IF(ISNUMBER(A35),A35&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"22_UG Mine"},{"$f":"IF(AB35=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB35))","v":0},{"$f":"IFERROR(MATCH($AB35,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","",{"$f":"IFERROR(IF(AJ$4>$AC35,\"\",MATCH($AB35,INDIRECT(\"AssignmentSummary!G\"&AI35&\":G10000\"),0))+AI35,\"\")","v":""},"","","",{"$f":"IFERROR(IF(AN$4>$AC35,\"\",MATCH($AB35,INDIRECT(\"AssignmentSummary!G\"&AM35&\":G10000\"),0))+AM35,\"\")","v":""},"",null,"","","","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM35),\"\")","v":""},"","",null,"","","","","","","","","","","",""]
[{"$f":"A35+1","v":23},"Remove misc. haz. mat & explosives","Remove explosives from AWR storage","m³",2176,"TMAC",{"$f":"2.91+10.23","v":13.14},{"$f":"G36*E36","v":28592.639999999999},0.5,{"$f":"H36*I36","v":14296.32},{"$f":"H36*(1-I36)","v":14296.32},null,"added containerization cost C.4.01",null,"SRK_3.10.1","Doris-Windy All Weather Road Explosives Storage Facility","remove all explosives",2176,"m3",2.9106209747155392,6333.5112409810135,6333.5112409810135,22259.128759018986,"explosives already in steel magazines, no need for re-packaging",6333.5112409810135,null,null,"23_UG Mine",{"$f":"IF(AB36=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB36))","v":1},{"$f":"IFERROR(MATCH($AB36,AssignmentSummary!$G:$G,0),\"\")","v":20},"","","","","","","","","","","",null,"SRK_3.10.1","","","","","","","","","","","",null,6333.5112409810135,"","","","","","","","","","",""]
[{"$f":"A36+1","v":24},"Other","Cargo dock controller removal","each",2,"TMAC",679.52,{"$f":"G37*E37","v":1359.04},0.5,{"$f":"H37*I37","v":679.52},{"$f":"H37*(1-I37)","v":679.52},null,null,null,"Assign","","","","","","",0,1359.04,"accounted for under \"Chemicals\"",0,null,null,"24_UG Mine",{"$f":"IF(AB37=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB37))","v":1},{"$f":"IFERROR(MATCH($AB37,AssignmentSummary!$G:$G,0),\"\")","v":21},"","","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A37+1","v":25},null,"Relocate debris from Raise MN",null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"25_UG Mine",{"$f":"IF(AB38=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB38))","v":0},{"$f":"IFERROR(MATCH($AB38,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A38+1","v":26},null,"Relocate debris from Raise MS",null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"26_UG Mine",{"$f":"IF(AB39=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB39))","v":0},{"$f":"IFERROR(MATCH($AB39,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","INSTALL BULKHEADS",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB40=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB40))","v":""},{"$f":"IFERROR(MATCH($AB40,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A39+1","v":27},"Bulkheads to control water flow",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F41),0,INDEX(IF(UPPER(RIGHT(F41,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F41,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F41,LEN(F41)-1)),CostCode,0)))","v":0},{"$f":"G41*E41","v":0},null,{"$f":"H41*I41","v":0},{"$f":"H41*(1-I41)","v":0},null,null,null,null,"","","","","","",0,0,null,null,null,null,"27_UG Mine",{"$f":"IF(AB41=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB41))","v":0},{"$f":"IFERROR(MATCH($AB41,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A41+1","v":28},"Grout bulkhead",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F42),0,INDEX(IF(UPPER(RIGHT(F42,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F42,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F42,LEN(F42)-1)),CostCode,0)))","v":0},{"$f":"G42*E42","v":0},null,{"$f":"H42*I42","v":0},{"$f":"H42*(1-I42)","v":0},null,null,null,null,"","","","","","",0,0,null,null,null,null,"28_UG Mine",{"$f":"IF(AB42=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB42))","v":0},{"$f":"IFERROR(MATCH($AB42,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","FLOOD MINE",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB43=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB43))","v":""},{"$f":"IFERROR(MATCH($AB43,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A42+1","v":29},"Supply/install pump",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F44),0,INDEX(IF(UPPER(RIGHT(F44,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F44,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F44,LEN(F44)-1)),CostCode,0)))","v":0},{"$f":"G44*E44","v":0},null,{"$f":"H44*I44","v":0},{"$f":"H44*(1-I44)","v":0},null,null,null,null,"","","","","","",0,0,null,null,null,null,"29_UG Mine",{"$f":"IF(AB44=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB44))","v":0},{"$f":"IFERROR(MATCH($AB44,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A44+1","v":30},"Supply/install piping system",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F45),0,INDEX(IF(UPPER(RIGHT(F45,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F45,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F45,LEN(F45)-1)),CostCode,0)))","v":0},{"$f":"G45*E45","v":0},null,{"$f":"H45*I45","v":0},{"$f":"H45*(1-I45)","v":0},null,null,null,null,"","","","","","",0,0,null,null,null,null,"30_UG Mine",{"$f":"IF(AB45=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB45))","v":0},{"$f":"IFERROR(MATCH($AB45,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A45+1","v":31},"Operate pumps to flood workings",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F46),0,INDEX(IF(UPPER(RIGHT(F46,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F46,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F46,LEN(F46)-1)),CostCode,0)))","v":0},{"$f":"G46*E46","v":0},null,{"$f":"H46*I46","v":0},{"$f":"H46*(1-I46)","v":0},null,null,null,null,"","","","","","",0,0,null,null,null,null,"31_UG Mine",{"$f":"IF(AB46=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB46))","v":0},{"$f":"IFERROR(MATCH($AB46,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A46+1","v":32},"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F47),0,INDEX(IF(UPPER(RIGHT(F47,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F47,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F47,LEN(F47)-1)),CostCode,0)))","v":0},{"$f":"G47*E47","v":0},null,{"$f":"H47*I47","v":0},{"$f":"H47*(1-I47)","v":0},null,null,null,null,"","","","","","",0,0,null,null,null,null,"32_UG Mine",{"$f":"IF(AB47=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB47))","v":0},{"$f":"IFERROR(MATCH($AB47,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","INSTALL GROUNDWATER COLLECTION SYSTEM",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB48=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB48))","v":""},{"$f":"IFERROR(MATCH($AB48,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A47+1","v":33},"Excavate/install sumps",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F49),0,INDEX(IF(UPPER(RIGHT(F49,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F49,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F49,LEN(F49)-1)),CostCode,0)))","v":0},{"$f":"G49*E49","v":0},null,{"$f":"H49*I49","v":0},{"$f":"+H49*(1-I49)","v":0},null,null,null,null,"","","","","","",0,0,null,null,null,null,"33_UG Mine",{"$f":"IF(AB49=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB49))","v":0},{"$f":"IFERROR(MATCH($AB49,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A49+1","v":34},"Install pumping wells",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F50),0,INDEX(IF(UPPER(RIGHT(F50,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F50,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F50,LEN(F50)-1)),CostCode,0)))","v":0},{"$f":"G50*E50","v":0},null,{"$f":"H50*I50","v":0},{"$f":"+H50*(1-I50)","v":0},null,null,null,null,"","","","","","",0,0,null,null,null,null,"34_UG Mine",{"$f":"IF(AB50=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB50))","v":0},{"$f":"IFERROR(MATCH($AB50,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A50+1","v":35},"Install pumps/pipelines/power supply",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F51),0,INDEX(IF(UPPER(RIGHT(F51,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F51,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F51,LEN(F51)-1)),CostCode,0)))","v":0},{"$f":"G51*E51","v":0},null,{"$f":"H51*I51","v":0},{"$f":"+H51*(1-I51)","v":0},null,null,null,null,"","","","","","",0,0,null,null,null,null,"35_UG Mine",{"$f":"IF(AB51=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB51))","v":0},{"$f":"IFERROR(MATCH($AB51,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","SPECIALIZED ITEMS",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB52=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB52))","v":""},{"$f":"IFERROR(MATCH($AB52,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","",{"$f":"IFERROR(IF(AL$4>$AC52,\"\",MATCH($AB52,INDIRECT(\"AssignmentSummary!G\"&AK52&\":G10000\"),0))+AK52,\"\")","v":""},"","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A51+1","v":36},"Install water quality monitoring pipes",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F53),0,INDEX(IF(UPPER(RIGHT(F53,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F53,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F53,LEN(F53)-1)),CostCode,0)))","v":0},{"$f":"G53*E53","v":0},null,{"$f":"H53*I53","v":0},{"$f":"H53*(1-I53)","v":0},null,null,null,null,"","","","","","",0,0,null,null,null,null,"36_UG Mine",{"$f":"IF(AB53=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB53))","v":0},{"$f":"IFERROR(MATCH($AB53,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A53+1","v":37},"Install permanent pumping system",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F54),0,INDEX(IF(UPPER(RIGHT(F54,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F54,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F54,LEN(F54)-1)),CostCode,0)))","v":0},{"$f":"G54*E54","v":0},null,{"$f":"H54*I54","v":0},{"$f":"H54*(1-I54)","v":0},null,null,null,null,"","","","","","",0,0,null,null,null,null,"37_UG Mine",{"$f":"IF(AB54=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB54))","v":0},{"$f":"IFERROR(MATCH($AB54,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A54+1","v":38},"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F55),0,INDEX(IF(UPPER(RIGHT(F55,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F55,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F55,LEN(F55)-1)),CostCode,0)))","v":0},{"$f":"G55*E55","v":0},null,{"$f":"H55*I55","v":0},{"$f":"H55*(1-I55)","v":0},null,null,null,null,"","","","","","",0,0,null,null,null,null,"38_UG Mine",{"$f":"IF(AB55=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB55))","v":0},{"$f":"IFERROR(MATCH($AB55,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["END",null,null,null,null,null,"Total",{"$f":"SUM(H6:H55)+0.0001","v":329785.0601},null,{"$f":"SUM(J6:J55)","v":314809.22000000003},{"$f":"SUM(K6:K55)","v":14975.84},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V5:V55)","v":303604.00267815311},{"$f":"V56-UG1Total","v":-26181.057421846897},null,{"$f":"SUM(Y5:Y55)","v":303826.48267815309},null,null,"",{"$f":"IF(AB56=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB56))","v":""},{"$f":"IFERROR(MATCH($AB56,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J56/H56","v":0.95458908873719484},{"$f":"K56/H56","v":4.5410910959577458E-2}]

{"sheet":"Tailings","index":5,"n_rows":88,"n_cols":67,"rows_kept":88,"cut":false,"hidden":false,"merged":[[25,1,31,1],[0,29,0,40],[0,42,0,53],[0,55,0,66],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[29,6,30,6],[29,7,30,7],[2,1,2,13],[2,14,2,21],[2,22,2,23]]}
[null,"Tailings Impoundment Name:","Doris-Madrid Mines",null,null,null,"Pond #",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Match",null,null,null,null,null,null,null,null,null,null,null,null,"SRK Code",null,null,null,null,null,null,null,null,null,null,null,null,"SRK Estimate"]
[]
[null,"INAC COST March 2018",null,null,null,null,null,null,null,null,null,null,null,null,"TMAC COST (Nov 2017)*",null,null,null,null,null,null,null,"Cost Difference ",null,"PROPOSED COSTS (April 2018)"]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Subtotal","% Land","Land Cost","Water Cost",null,null,null,"SRK Row Number","Facility Name","Task Description","Qty","Unit","Unit Cost","Subtotal","TMAC Cost","Cost Difference \n(INAC-TMAC)","Notes","Carry Forward Costs",null,null,"Lookup","Count",1,{"$f":"AD4+1","v":2},{"$f":"AE4+1","v":3},4,5,6,7,8,9,10,{"$f":"AM4+1","v":11},12,null,1,{"$f":"AQ4+1","v":2},3,4,5,6,7,8,9,10,11,12,null,1,{"$f":"BD4+1","v":2},{"$f":"BE4+1","v":3},4,5,6,7,8,9,10,{"$f":"Bm³+1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
["a","CONTROL ACCESS",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H5),\"\",SUM(BB5:BM5))","v":""},{"$f":"IF(V5=\"\",\"\",SUM(J5:K5)-V5)","v":""},null,null,null,null,{"$f":"IF(ISNUMBER(A5),A5&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":""},{"$f":"IF(AB5=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB5))","v":""},{"$f":"IFERROR(MATCH($AB5,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC5,\"\",MATCH($AB5,INDIRECT(\"AssignmentSummary!G\"&AD5&\":G10000\"),0))+AD5,\"\")","v":""},{"$f":"IFERROR(IF(AF$4>$AC5,\"\",MATCH($AB5,INDIRECT(\"AssignmentSummary!G\"&AE5&\":G10000\"),0))+AE5,\"\")","v":""},"","","","","",{"$f":"IFERROR(IF(AL$4>$AC5,\"\",MATCH($AB5,INDIRECT(\"AssignmentSummary!G\"&AK5&\":G10000\"),0))+AK5,\"\")","v":""},"","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO5),\"\")","v":""},null,"","","","","","","","","","","",""]
[1,"Fence",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F6),0,INDEX(IF(UPPER(RIGHT(F6,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F6,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F6,LEN(F6)-1)),CostCode,0)))","v":0},{"$f":"G6*E6","v":0},null,{"$f":"H6*I6","v":0},{"$f":"+H6*(1-I6)","v":0},null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H6),\"\",SUM(BD6:BO6))","v":0},{"$f":"IF(V6=\"\",\"\",SUM(J6:K6)-V6)","v":0},null,{"$f":"IF(U6=\"\",H6,V6)","v":0},null,null,"1_Tailings",{"$f":"IF(AB6=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB6))","v":1},{"$f":"IFERROR(MATCH($AB6,AssignmentSummary!$G:$G,0),\"\")","v":22},{"$f":"IFERROR(IF(AE$4>$AC6,\"\",MATCH($AB6,INDIRECT(\"AssignmentSummary!G\"&AD6&\":G10000\"),0))+AD6,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A6+1","v":2},"Signs",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F7),0,INDEX(IF(UPPER(RIGHT(F7,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F7,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F7,LEN(F7)-1)),CostCode,0)))","v":0},{"$f":"G7*E7","v":0},null,{"$f":"H7*I7","v":0},{"$f":"+H7*(1-I7)","v":0},null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H7),\"\",SUM(BD7:BO7))","v":0},0,null,{"$f":"IF(U7=\"\",H7,V7)","v":0},null,null,"2_Tailings",{"$f":"IF(AB7=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB7))","v":0},{"$f":"IFERROR(MATCH($AB7,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A7+1","v":3},"Berm",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F8),0,INDEX(IF(UPPER(RIGHT(F8,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F8,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F8,LEN(F8)-1)),CostCode,0)))","v":0},{"$f":"G8*E8","v":0},null,{"$f":"H8*I8","v":0},{"$f":"+H8*(1-I8)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"3_Tailings",{"$f":"IF(AB8=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB8))","v":0},{"$f":"IFERROR(MATCH($AB8,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC8,\"\",MATCH($AB8,INDIRECT(\"AssignmentSummary!G\"&AD8&\":G10000\"),0))+AD8,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A8+1","v":4},"Block roads",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F9),0,INDEX(IF(UPPER(RIGHT(F9,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F9,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F9,LEN(F9)-1)),CostCode,0)))","v":0},{"$f":"G9*E9","v":0},null,{"$f":"H9*I9","v":0},{"$f":"+H9*(1-I9)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"4_Tailings",{"$f":"IF(AB9=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB9))","v":0},{"$f":"IFERROR(MATCH($AB9,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC9,\"\",MATCH($AB9,INDIRECT(\"AssignmentSummary!G\"&AD9&\":G10000\"),0))+AD9,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A9+1","v":5},"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F10),0,INDEX(IF(UPPER(RIGHT(F10,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F10,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F10,LEN(F10)-1)),CostCode,0)))","v":0},{"$f":"G10*E10","v":0},null,{"$f":"H10*I10","v":0},{"$f":"+H10*(1-I10)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"5_Tailings",{"$f":"IF(AB10=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB10))","v":0},{"$f":"IFERROR(MATCH($AB10,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC10,\"\",MATCH($AB10,INDIRECT(\"AssignmentSummary!G\"&AD10&\":G10000\"),0))+AD10,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","STABILIZE EMBANKMENT(S)",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB11=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB11))","v":""},{"$f":"IFERROR(MATCH($AB11,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC11,\"\",MATCH($AB11,INDIRECT(\"AssignmentSummary!G\"&AD11&\":G10000\"),0))+AD11,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A10+1","v":6},"Toe buttress, drainage layer",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F12),0,INDEX(IF(UPPER(RIGHT(F12,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F12,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F12,LEN(F12)-1)),CostCode,0)))","v":0},{"$f":"G12*E12","v":0},null,{"$f":"H12*I12","v":0},{"$f":"+H12*(1-I12)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"6_Tailings",{"$f":"IF(AB12=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB12))","v":0},{"$f":"IFERROR(MATCH($AB12,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC12,\"\",MATCH($AB12,INDIRECT(\"AssignmentSummary!G\"&AD12&\":G10000\"),0))+AD12,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A12+1","v":7},"Toe buttress, bulk fill",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F13),0,INDEX(IF(UPPER(RIGHT(F13,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F13,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F13,LEN(F13)-1)),CostCode,0)))","v":0},0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"7_Tailings",{"$f":"IF(AB13=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB13))","v":0},{"$f":"IFERROR(MATCH($AB13,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC13,\"\",MATCH($AB13,INDIRECT(\"AssignmentSummary!G\"&AD13&\":G10000\"),0))+AD13,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[8,"Rip rap",null,"m³",null,"RB2",{"$f":"Unit_Costs!G30","v":17.8},0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"8_Tailings",{"$f":"IF(AB14=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB14))","v":0},{"$f":"IFERROR(MATCH($AB14,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC14,\"\",MATCH($AB14,INDIRECT(\"AssignmentSummary!G\"&AD14&\":G10000\"),0))+AD14,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[9,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F15),0,INDEX(IF(UPPER(RIGHT(F15,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F15,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F15,LEN(F15)-1)),CostCode,0)))","v":0},0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"9_Tailings",{"$f":"IF(AB15=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB15))","v":0},{"$f":"IFERROR(MATCH($AB15,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC15,\"\",MATCH($AB15,INDIRECT(\"AssignmentSummary!G\"&AD15&\":G10000\"),0))+AD15,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[10,"Raise crest",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F16),0,INDEX(IF(UPPER(RIGHT(F16,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F16,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F16,LEN(F16)-1)),CostCode,0)))","v":0},0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"10_Tailings",{"$f":"IF(AB16=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB16))","v":0},{"$f":"IFERROR(MATCH($AB16,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC16,\"\",MATCH($AB16,INDIRECT(\"AssignmentSummary!G\"&AD16&\":G10000\"),0))+AD16,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[11,"Flatten slopes",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F17),0,INDEX(IF(UPPER(RIGHT(F17,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F17,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F17,LEN(F17)-1)),CostCode,0)))","v":0},0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"11_Tailings",{"$f":"IF(AB17=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB17))","v":0},{"$f":"IFERROR(MATCH($AB17,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC17,\"\",MATCH($AB17,INDIRECT(\"AssignmentSummary!G\"&AD17&\":G10000\"),0))+AD17,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[12,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F18),0,INDEX(IF(UPPER(RIGHT(F18,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F18,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F18,LEN(F18)-1)),CostCode,0)))","v":0},0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"12_Tailings",{"$f":"IF(AB18=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB18))","v":0},{"$f":"IFERROR(MATCH($AB18,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC18,\"\",MATCH($AB18,INDIRECT(\"AssignmentSummary!G\"&AD18&\":G10000\"),0))+AD18,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","COVER TAILINGS",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB19=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB19))","v":""},{"$f":"IFERROR(MATCH($AB19,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC19,\"\",MATCH($AB19,INDIRECT(\"AssignmentSummary!G\"&AD19&\":G10000\"),0))+AD19,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A18+1","v":13},"Grade/shape tailings surface","Windy Development Area Layout work for regrading","day",1,"TMAC",7190,{"$f":"G20*E20","v":7190},0.5,{"$f":"H20*I20","v":3595},{"$f":"+H20*(1-I20)","v":3595},null,null,null,"SRK_19.11.1","Windy Developed Areas (for regrading)","stake-out low lying areas in summer to place fill",1,"day",7186.4382682088908,7186.4382682088908,{"$f":"U20","v":7186.4382682088908},3.5617317911091959,null,7186.4382682088908,null,null,"13_Tailings",{"$f":"IF(AB20=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB20))","v":1},{"$f":"IFERROR(MATCH($AB20,AssignmentSummary!$G:$G,0),\"\")","v":23},{"$f":"IFERROR(IF(AE$4>$AC20,\"\",MATCH($AB20,INDIRECT(\"AssignmentSummary!G\"&AD20&\":G10000\"),0))+AD20,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A20+1","v":14},"Liner bedding",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F21),0,INDEX(IF(UPPER(RIGHT(F21,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F21,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F21,LEN(F21)-1)),CostCode,0)))","v":0},0,null,{"$f":"H21*I21","v":0},{"$f":"+H21*(1-I21)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"14_Tailings",{"$f":"IF(AB21=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB21))","v":0},{"$f":"IFERROR(MATCH($AB21,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC21,\"\",MATCH($AB21,INDIRECT(\"AssignmentSummary!G\"&AD21&\":G10000\"),0))+AD21,\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(IF(AN$4>$AC21,\"\",MATCH($AB21,INDIRECT(\"AssignmentSummary!G\"&AM21&\":G10000\"),0))+AM21,\"\")","v":""},"",null,"","","","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM21),\"\")","v":""},"","",null,"","","","","","","","","","","",""]
[15,"Subgrade preparation - compact",null,"m²",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F22),0,INDEX(IF(UPPER(RIGHT(F22,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F22,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F22,LEN(F22)-1)),CostCode,0)))","v":0},0,null,{"$f":"H22*I22","v":0},{"$f":"+H22*(1-I22)","v":0},null,null,null,null,"","","","","",null,0,0,null,0,null,null,"15_Tailings",{"$f":"IF(AB22=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB22))","v":0},{"$f":"IFERROR(MATCH($AB22,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC22,\"\",MATCH($AB22,INDIRECT(\"AssignmentSummary!G\"&AD22&\":G10000\"),0))+AD22,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[16,"Supply geotextile/geosynthetic",null,"m²",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F23),0,INDEX(IF(UPPER(RIGHT(F23,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F23,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F23,LEN(F23)-1)),CostCode,0)))","v":0},0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"16_Tailings",{"$f":"IF(AB23=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB23))","v":0},{"$f":"IFERROR(MATCH($AB23,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC23,\"\",MATCH($AB23,INDIRECT(\"AssignmentSummary!G\"&AD23&\":G10000\"),0))+AD23,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[17,"Supply & Install geotextile/geosynthetic","TIA-005 placement of NWG for erosion prevention","m²",54340,"TMAC",30.02,1631286.8,0.5,{"$f":"H24*I24","v":815643.4},{"$f":"+H24*(1-I24)","v":815643.4},null,null,null,"SRK_10.5.1","TIA Shoreline Protection","Install separation geotextile",0,"m2",30.02074520029338,{"$f":"T24*R24","v":0},{"$f":"U24","v":0},1631286.8,"INAC accounted for this item under the cover construction costs",0,null,null,"17_Tailings",{"$f":"IF(AB24=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB24))","v":1},{"$f":"IFERROR(MATCH($AB24,AssignmentSummary!$G:$G,0),\"\")","v":24},{"$f":"IFERROR(IF(AE$4>$AC24,\"\",MATCH($AB24,INDIRECT(\"AssignmentSummary!G\"&AD24&\":G10000\"),0))+AD24,\"\")","v":""},"","","","","","","","","","",null,"SRK_10.5.1","","","","","","","","","","","",null,1631327.2941839425,"","","","","","","","","","",""]
[18,"Soil cover",null,"m³",null,"SC4L",{"$f":"IF(ISNA(F25),0,INDEX(IF(UPPER(RIGHT(F25,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F25,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F25,LEN(F25)-1)),CostCode,0)))","v":9.3000000000000007},0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"18_Tailings",{"$f":"IF(AB25=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB25))","v":0},{"$f":"IFERROR(MATCH($AB25,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC25,\"\",MATCH($AB25,INDIRECT(\"AssignmentSummary!G\"&AD25&\":G10000\"),0))+AD25,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[19,"Rock cover","Prepare rock cover aggregate (drill and blast) TIA-001","m³",510000,"TMAC",23.16,{"$f":"G26*E26","v":11811600},0.5,{"$f":"H26*I26","v":5905800},{"$f":"+H26*(1-I26)","v":5905800},null,null,null,"SRK_10.1.1","TIA Subaerial Tailings Area","Produce ROQ (quarry drill&blast)",510000,"m3",23.16025067602444,11811727.844772464,11811727.844772464,-127.84477246366441,null,11811727.844772464,null,null,"19_Tailings",{"$f":"IF(AB26=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB26))","v":1},{"$f":"IFERROR(MATCH($AB26,AssignmentSummary!$G:$G,0),\"\")","v":25},{"$f":"IFERROR(IF(AE$4>$AC26,\"\",MATCH($AB26,INDIRECT(\"AssignmentSummary!G\"&AD26&\":G10000\"),0))+AD26,\"\")","v":""},"","","","","","","","","","",null,"SRK_10.1.1","","","","","","","","","","","",null,11811727.844772464,"","","","","","","","","","",""]
[20,null,"Place 300 mm cover for TIA-001","m³",510000,"TMAC",8.94,4559400,0.5,2279700,2279700,null,null,null,"SRK_10.1.2",0,"LHDP ROQ to construct 0.3 m cover",510000,"m3",8.9388653151029374,4558821.3107024981,4558821.3107024981,578.6892975019291,null,4558821.3107024981,null,null,"20_Tailings",{"$f":"IF(AB27=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB27))","v":1},{"$f":"IFERROR(MATCH($AB27,AssignmentSummary!$G:$G,0),\"\")","v":26},{"$f":"IFERROR(IF(AE$4>$AC27,\"\",MATCH($AB27,INDIRECT(\"AssignmentSummary!G\"&AD27&\":G10000\"),0))+AD27,\"\")","v":""},"","","","","","","","","","",null,"SRK_10.1.2","","","","","","","","","","","",null,4558821.3107024981,"","","","","","","","","","",""]
[21,null,"Install nonwoven geotextile at TIA-005","m²",54340,"TMAC",30.02,1631286.8,0.5,815643.4,815643.4,null,null,null,"SRK_10.5.1","TIA Shoreline Protection","Install separation geotextile",54340.000000000007,"m2",30.02074520029338,1631327.2941839425,1631327.2941839425,-40.49418394244276,null,1631327.2941839425,null,null,"21_Tailings",{"$f":"IF(AB28=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB28))","v":1},{"$f":"IFERROR(MATCH($AB28,AssignmentSummary!$G:$G,0),\"\")","v":27},{"$f":"IFERROR(IF(AE$4>$AC28,\"\",MATCH($AB28,INDIRECT(\"AssignmentSummary!G\"&AD28&\":G10000\"),0))+AD28,\"\")","v":""},"","","","","","","","","","",null,"SRK_10.5.1","","","","","","","","","","","",null,1631327.2941839425,"","","","","","","","","","",""]
[22,null,"Place Rip Rap over NWG at TIA-005","m³",24700,"TMAC",8.82,217854,0.5,108927,108927,null,null,null,"SRK_10.5.2",0,"Haul and place riprap to prevent erosion",24700,"m3",8.8243688642872442,217961.91094789494,217961.91094789494,-107.91094789493945,null,217961.91094789494,null,null,"22_Tailings",{"$f":"IF(AB29=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB29))","v":1},{"$f":"IFERROR(MATCH($AB29,AssignmentSummary!$G:$G,0),\"\")","v":28},{"$f":"IFERROR(IF(AE$4>$AC29,\"\",MATCH($AB29,INDIRECT(\"AssignmentSummary!G\"&AD29&\":G10000\"),0))+AD29,\"\")","v":""},"","","","","","","","","","",null,"SRK_10.5.2","","","","","","","","","","","",null,217961.91094789494,"","","","","","","","","","",""]
[23,null,"Produce and Place Rip Rap in channel","m³",18150,"TMAC",{"$f":"8.94+23.16","v":32.1},582615,0.5,291307.5,291307.5,null,null,null,"SRK_10.1.3",0,"Produce additional ROQ for drainage channel armoring",18150,"m3",23.16025067602444,420358.54976984358,582598.95523896185,16.044761038152501,null,582598.95523896185,null,null,"23_Tailings",{"$f":"IF(AB30=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB30))","v":2},{"$f":"IFERROR(MATCH($AB30,AssignmentSummary!$G:$G,0),\"\")","v":29},{"$f":"IFERROR(IF(AE$4>$AC30,\"\",MATCH($AB30,INDIRECT(\"AssignmentSummary!G\"&AD30&\":G10000\"),0))+AD30,\"\")","v":30},"","","","","","","","","","",null,"SRK_10.1.3","SRK_10.1.4","","","","","","","","","","",null,420358.54976984358,162240.40546911833,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_10.1.4",0,"LHDP ROQ to construct 0.3 m drainage channel armoring",18150,"m3",8.9388653151029374,162240.40546911833,"","",null,""]
[{"$f":"A30+1","v":24},null,"Windy Development Area cover","m³",665,"TMAC",12.69,8438.85,0.5,4219.4250000000002,4219.4250000000002,null,null,null,"SRK_19.11.10",0,"Load, Haul, Dump, Place  from Quarry D (less than 1 km)",662.03076923076924,"m3",12.685593455239728,8398.2531933211685,8398.2531933211685,40.596806678831854,null,8398.2531933211685,null,null,{"$f":"IF(ISNUMBER(A32),A32&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"24_Tailings"},{"$f":"IF(AB32=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB32))","v":1},{"$f":"IFERROR(MATCH($AB32,AssignmentSummary!$G:$G,0),\"\")","v":31},{"$f":"IFERROR(IF(AE$4>$AC32,\"\",MATCH($AB32,INDIRECT(\"AssignmentSummary!G\"&AD32&\":G10000\"),0))+AD32,\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(IF(AN$4>$AC32,\"\",MATCH($AB32,INDIRECT(\"AssignmentSummary!G\"&AM32&\":G10000\"),0))+AM32,\"\")","v":""},"",null,"SRK_19.11.10","","","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM32),\"\")","v":""},"","",null,8398.2531933211685,"","","","","","","","","","",""]
[25,"Vegetate",null,"ha",null,"VHF",4000,{"$f":"G33*E33","v":0},null,{"$f":"H33*I33","v":0},{"$f":"+H33*(1-I33)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"25_Tailings",{"$f":"IF(AB33=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB33))","v":0},{"$f":"IFERROR(MATCH($AB33,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC33,\"\",MATCH($AB33,INDIRECT(\"AssignmentSummary!G\"&AD33&\":G10000\"),0))+AD33,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[26,"Other",null,"m³",null,"TMAC",24.71,{"$f":"G34*E34","v":0},0.5,{"$f":"H34*I34","v":0},{"$f":"+H34*(1-I34)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"26_Tailings",{"$f":"IF(AB34=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB34))","v":0},{"$f":"IFERROR(MATCH($AB34,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC34,\"\",MATCH($AB34,INDIRECT(\"AssignmentSummary!G\"&AD34&\":G10000\"),0))+AD34,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","BURY PAG ROCK",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB35=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB35))","v":""},{"$f":"IFERROR(MATCH($AB35,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC35,\"\",MATCH($AB35,INDIRECT(\"AssignmentSummary!G\"&AD35&\":G10000\"),0))+AD35,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A34+1","v":27},"Relocate PAG rock",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F36),0,INDEX(IF(UPPER(RIGHT(F36,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F36,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F36,LEN(F36)-1)),CostCode,0)))","v":0},{"$f":"G36*E36","v":0},null,{"$f":"H36*I36","v":0},{"$f":"+H36*(1-I36)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"27_Tailings",{"$f":"IF(AB36=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB36))","v":0},{"$f":"IFERROR(MATCH($AB36,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC36,\"\",MATCH($AB36,INDIRECT(\"AssignmentSummary!G\"&AD36&\":G10000\"),0))+AD36,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A36+1","v":28},"Place cover over PAG rock",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F37),0,INDEX(IF(UPPER(RIGHT(F37,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F37,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F37,LEN(F37)-1)),CostCode,0)))","v":0},{"$f":"G37*E37","v":0},null,{"$f":"H37*I37","v":0},{"$f":"+H37*(1-I37)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"28_Tailings",{"$f":"IF(AB37=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB37))","v":0},{"$f":"IFERROR(MATCH($AB37,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC37,\"\",MATCH($AB37,INDIRECT(\"AssignmentSummary!G\"&AD37&\":G10000\"),0))+AD37,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A37+1","v":29},"Raise crest of dam",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F38),0,INDEX(IF(UPPER(RIGHT(F38,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F38,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F38,LEN(F38)-1)),CostCode,0)))","v":0},{"$f":"G38*E38","v":0},null,{"$f":"H38*I38","v":0},{"$f":"+H38*(1-I38)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"29_Tailings",{"$f":"IF(AB38=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB38))","v":0},{"$f":"IFERROR(MATCH($AB38,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC38,\"\",MATCH($AB38,INDIRECT(\"AssignmentSummary!G\"&AD38&\":G10000\"),0))+AD38,\"\")","v":""},"","","","","","","","","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD38),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE38),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF38),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG38),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH38),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI38),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ38),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK38),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL38),\"\")","v":""},"",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN38),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO38),\"\")","v":""},null,"","","","","","","","","","","",""]
[{"$f":"A38+1","v":30},"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F39),0,INDEX(IF(UPPER(RIGHT(F39,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F39,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F39,LEN(F39)-1)),CostCode,0)))","v":0},{"$f":"G39*E39","v":0},null,{"$f":"H39*I39","v":0},{"$f":"+H39*(1-I39)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"30_Tailings",{"$f":"IF(AB39=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB39))","v":0},{"$f":"IFERROR(MATCH($AB39,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC39,\"\",MATCH($AB39,INDIRECT(\"AssignmentSummary!G\"&AD39&\":G10000\"),0))+AD39,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","STABILIZE DECANT SYSTEM",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB40=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB40))","v":""},{"$f":"IFERROR(MATCH($AB40,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC40,\"\",MATCH($AB40,INDIRECT(\"AssignmentSummary!G\"&AD40&\":G10000\"),0))+AD40,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A39+1","v":31},"Excavate and replace",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F41),0,INDEX(IF(UPPER(RIGHT(F41,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F41,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F41,LEN(F41)-1)),CostCode,0)))","v":0},{"$f":"G41*E41","v":0},null,{"$f":"H41*I41","v":0},{"$f":"+H41*(1-I41)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"31_Tailings",{"$f":"IF(AB41=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB41))","v":0},{"$f":"IFERROR(MATCH($AB41,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC41,\"\",MATCH($AB41,INDIRECT(\"AssignmentSummary!G\"&AD41&\":G10000\"),0))+AD41,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM41),\"\")","v":""},"","",null,"","","","","","","","","","","",""]
[{"$f":"A41+1","v":32},"Plug/backfill with concrete or clay",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F42),0,INDEX(IF(UPPER(RIGHT(F42,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F42,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F42,LEN(F42)-1)),CostCode,0)))","v":0},{"$f":"G42*E42","v":0},null,{"$f":"H42*I42","v":0},{"$f":"+H42*(1-I42)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"32_Tailings",{"$f":"IF(AB42=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB42))","v":0},{"$f":"IFERROR(MATCH($AB42,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC42,\"\",MATCH($AB42,INDIRECT(\"AssignmentSummary!G\"&AD42&\":G10000\"),0))+AD42,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A42+1","v":33},"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F43),0,INDEX(IF(UPPER(RIGHT(F43,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F43,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F43,LEN(F43)-1)),CostCode,0)))","v":0},{"$f":"G43*E43","v":0},null,{"$f":"H43*I43","v":0},{"$f":"+H43*(1-I43)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"33_Tailings",{"$f":"IF(AB43=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB43))","v":0},{"$f":"IFERROR(MATCH($AB43,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC43,\"\",MATCH($AB43,INDIRECT(\"AssignmentSummary!G\"&AD43&\":G10000\"),0))+AD43,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","REMOVE TAILINGS DISCHARGE",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB44=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB44))","v":""},{"$f":"IFERROR(MATCH($AB44,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC44,\"\",MATCH($AB44,INDIRECT(\"AssignmentSummary!G\"&AD44&\":G10000\"),0))+AD44,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A43+1","v":34},"Cyclones",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F45),0,INDEX(IF(UPPER(RIGHT(F45,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F45,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F45,LEN(F45)-1)),CostCode,0)))","v":0},{"$f":"G45*E45","v":0},null,{"$f":"H45*I45","v":0},{"$f":"+H45*(1-I45)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"34_Tailings",{"$f":"IF(AB45=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB45))","v":0},{"$f":"IFERROR(MATCH($AB45,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC45,\"\",MATCH($AB45,INDIRECT(\"AssignmentSummary!G\"&AD45&\":G10000\"),0))+AD45,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A45+1","v":35},"Pipe","SR-002 tailings pipeline from Doris to TIA","m",2170,"TMAC",{"$f":"10.23+3.26","v":13.49},{"$f":"G46*E46","v":29273.3},0.5,{"$f":"H46*I46","v":14636.65},{"$f":"+H46*(1-I46)","v":14636.65},null,"Added unit rate for haulage to landfill",null,"SRK_15.1.3",0,"Strap together or load pipe sections in containers for transport to landfill",2167.6989309769574,"m3",{"$f":"10.23+4.17","v":14.4},{"$f":"T46*R46","v":31214.864606068186},{"$f":"U46","v":31214.864606068186},-1941.5646060681865,"updated quantity for the pipeline from Doris Creek Bridge to South Dam",{"$f":"R46*(10.23+4.17)","v":31214.864606068186},null,null,"35_Tailings",{"$f":"IF(AB46=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB46))","v":1},{"$f":"IFERROR(MATCH($AB46,AssignmentSummary!$G:$G,0),\"\")","v":32},{"$f":"IFERROR(IF(AE$4>$AC46,\"\",MATCH($AB46,INDIRECT(\"AssignmentSummary!G\"&AD46&\":G10000\"),0))+AD46,\"\")","v":""},"","","","","","","","","","",null,"SRK_15.2.1","","","","","","","","","","","",null,90061.135820278811,"","","","","","","","","","",""]
[{"$f":"A46+1","v":36},"Remove reclaim barge",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F47),0,INDEX(IF(UPPER(RIGHT(F47,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F47,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F47,LEN(F47)-1)),CostCode,0)))","v":0},{"$f":"G47*E47","v":0},null,{"$f":"H47*I47","v":0},{"$f":"+H47*(1-I47)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"36_Tailings",{"$f":"IF(AB47=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB47))","v":0},{"$f":"IFERROR(MATCH($AB47,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC47,\"\",MATCH($AB47,INDIRECT(\"AssignmentSummary!G\"&AD47&\":G10000\"),0))+AD47,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","CONSTRUCT DIVERSION DITCHES",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB48=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB48))","v":""},{"$f":"IFERROR(MATCH($AB48,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC48,\"\",MATCH($AB48,INDIRECT(\"AssignmentSummary!G\"&AD48&\":G10000\"),0))+AD48,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A47+1","v":37},"Excavate ditches -soil",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F49),0,INDEX(IF(UPPER(RIGHT(F49,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F49,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F49,LEN(F49)-1)),CostCode,0)))","v":0},{"$f":"G49*E49","v":0},null,{"$f":"H49*I49","v":0},{"$f":"+H49*(1-I49)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"37_Tailings",{"$f":"IF(AB49=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB49))","v":0},{"$f":"IFERROR(MATCH($AB49,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC49,\"\",MATCH($AB49,INDIRECT(\"AssignmentSummary!G\"&AD49&\":G10000\"),0))+AD49,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A49+1","v":38},"Excavate ditches -rock",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F50),0,INDEX(IF(UPPER(RIGHT(F50,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F50,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F50,LEN(F50)-1)),CostCode,0)))","v":0},{"$f":"G50*E50","v":0},null,{"$f":"H50*I50","v":0},{"$f":"+H50*(1-I50)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"38_Tailings",{"$f":"IF(AB50=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB50))","v":0},{"$f":"IFERROR(MATCH($AB50,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC50,\"\",MATCH($AB50,INDIRECT(\"AssignmentSummary!G\"&AD50&\":G10000\"),0))+AD50,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A50+1","v":39},"Rip rap in channel base",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F51),0,INDEX(IF(UPPER(RIGHT(F51,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F51,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F51,LEN(F51)-1)),CostCode,0)))","v":0},{"$f":"G51*E51","v":0},null,{"$f":"H51*I51","v":0},{"$f":"+H51*(1-I51)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"39_Tailings",{"$f":"IF(AB51=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB51))","v":0},{"$f":"IFERROR(MATCH($AB51,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC51,\"\",MATCH($AB51,INDIRECT(\"AssignmentSummary!G\"&AD51&\":G10000\"),0))+AD51,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","FLOOD TAILINGS",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB52=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB52))","v":""},{"$f":"IFERROR(MATCH($AB52,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC52,\"\",MATCH($AB52,INDIRECT(\"AssignmentSummary!G\"&AD52&\":G10000\"),0))+AD52,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A51+1","v":40},"Doze tailings to final contour",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F53),0,INDEX(IF(UPPER(RIGHT(F53,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F53,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F53,LEN(F53)-1)),CostCode,0)))","v":0},{"$f":"G53*E53","v":0},null,{"$f":"H53*I53","v":0},{"$f":"+H53*(1-I53)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"40_Tailings",{"$f":"IF(AB53=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB53))","v":0},{"$f":"IFERROR(MATCH($AB53,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC53,\"\",MATCH($AB53,INDIRECT(\"AssignmentSummary!G\"&AD53&\":G10000\"),0))+AD53,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A53+1","v":41},"Raise crest of dam",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F54),0,INDEX(IF(UPPER(RIGHT(F54,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F54,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F54,LEN(F54)-1)),CostCode,0)))","v":0},{"$f":"G54*E54","v":0},null,{"$f":"H54*I54","v":0},{"$f":"+H54*(1-I54)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"41_Tailings",{"$f":"IF(AB54=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB54))","v":0},{"$f":"IFERROR(MATCH($AB54,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC54,\"\",MATCH($AB54,INDIRECT(\"AssignmentSummary!G\"&AD54&\":G10000\"),0))+AD54,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A54+1","v":42},"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F55),0,INDEX(IF(UPPER(RIGHT(F55,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F55,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F55,LEN(F55)-1)),CostCode,0)))","v":0},{"$f":"G55*E55","v":0},null,{"$f":"H55*I55","v":0},{"$f":"+H55*(1-I55)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"42_Tailings",{"$f":"IF(AB55=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB55))","v":0},{"$f":"IFERROR(MATCH($AB55,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC55,\"\",MATCH($AB55,INDIRECT(\"AssignmentSummary!G\"&AD55&\":G10000\"),0))+AD55,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","UPGRADE SPILLWAY",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB56=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB56))","v":""},{"$f":"IFERROR(MATCH($AB56,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC56,\"\",MATCH($AB56,INDIRECT(\"AssignmentSummary!G\"&AD56&\":G10000\"),0))+AD56,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A55+1","v":43},"Excavate channel, rock",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F57),0,INDEX(IF(UPPER(RIGHT(F57,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F57,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F57,LEN(F57)-1)),CostCode,0)))","v":0},{"$f":"G57*E57","v":0},null,{"$f":"H57*I57","v":0},{"$f":"+H57*(1-I57)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"43_Tailings",{"$f":"IF(AB57=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB57))","v":0},{"$f":"IFERROR(MATCH($AB57,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC57,\"\",MATCH($AB57,INDIRECT(\"AssignmentSummary!G\"&AD57&\":G10000\"),0))+AD57,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A57+1","v":44},"Excavate channel, soil",null,"m³",null,"SC3H",{"$f":"IF(ISNA(F58),0,INDEX(IF(UPPER(RIGHT(F58,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F58,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F58,LEN(F58)-1)),CostCode,0)))","v":14.2},{"$f":"G58*E58","v":0},null,{"$f":"H58*I58","v":0},{"$f":"+H58*(1-I58)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"44_Tailings",{"$f":"IF(AB58=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB58))","v":0},{"$f":"IFERROR(MATCH($AB58,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC58,\"\",MATCH($AB58,INDIRECT(\"AssignmentSummary!G\"&AD58&\":G10000\"),0))+AD58,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A58+1","v":45},"Concrete",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F59),0,INDEX(IF(UPPER(RIGHT(F59,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F59,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F59,LEN(F59)-1)),CostCode,0)))","v":0},{"$f":"G59*E59","v":0},null,{"$f":"H59*I59","v":0},{"$f":"+H59*(1-I59)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"45_Tailings",{"$f":"IF(AB59=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB59))","v":0},{"$f":"IFERROR(MATCH($AB59,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC59,\"\",MATCH($AB59,INDIRECT(\"AssignmentSummary!G\"&AD59&\":G10000\"),0))+AD59,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A59+1","v":46},"Rip rap",null,"m³",null,"RB4H",{"$f":"IF(ISNA(F60),0,INDEX(IF(UPPER(RIGHT(F60,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F60,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F60,LEN(F60)-1)),CostCode,0)))","v":30.75},{"$f":"G60*E60","v":0},null,{"$f":"H60*I60","v":0},{"$f":"+H60*(1-I60)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"46_Tailings",{"$f":"IF(AB60=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB60))","v":0},{"$f":"IFERROR(MATCH($AB60,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC60,\"\",MATCH($AB60,INDIRECT(\"AssignmentSummary!G\"&AD60&\":G10000\"),0))+AD60,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A60+1","v":47},"Geotextile",null,"m²",null,"GSTL",{"$f":"IF(ISNA(F61),0,INDEX(IF(UPPER(RIGHT(F61,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F61,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F61,LEN(F61)-1)),CostCode,0)))","v":3.44},{"$f":"G61*E61","v":0},null,{"$f":"H61*I61","v":0},{"$f":"+H61*(1-I61)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"47_Tailings",{"$f":"IF(AB61=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB61))","v":0},{"$f":"IFERROR(MATCH($AB61,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC61,\"\",MATCH($AB61,INDIRECT(\"AssignmentSummary!G\"&AD61&\":G10000\"),0))+AD61,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","CONSTRUCT SEEPAGE COLLECTION POND",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB62=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB62))","v":""},{"$f":"IFERROR(MATCH($AB62,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC62,\"\",MATCH($AB62,INDIRECT(\"AssignmentSummary!G\"&AD62&\":G10000\"),0))+AD62,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A61+1","v":48},"Excavate seepage collection pond",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F63),0,INDEX(IF(UPPER(RIGHT(F63,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F63,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F63,LEN(F63)-1)),CostCode,0)))","v":0},{"$f":"G63*E63","v":0},null,{"$f":"H63*I63","v":0},{"$f":"+H63*(1-I63)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"48_Tailings",{"$f":"IF(AB63=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB63))","v":0},{"$f":"IFERROR(MATCH($AB63,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC63,\"\",MATCH($AB63,INDIRECT(\"AssignmentSummary!G\"&AD63&\":G10000\"),0))+AD63,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A63+1","v":49},"Doze & spread excavated material",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,{"$f":"IF(ISNUMBER(A64),A64&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"49_Tailings"},{"$f":"IF(AB64=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB64))","v":0},{"$f":"IFERROR(MATCH($AB64,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC64,\"\",MATCH($AB64,INDIRECT(\"AssignmentSummary!G\"&AD64&\":G10000\"),0))+AD64,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[50,"Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"50_Tailings",{"$f":"IF(AB65=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB65))","v":0},{"$f":"IFERROR(MATCH($AB65,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC65,\"\",MATCH($AB65,INDIRECT(\"AssignmentSummary!G\"&AD65&\":G10000\"),0))+AD65,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[51,"Bedding layer",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"51_Tailings",{"$f":"IF(AB66=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB66))","v":0},{"$f":"IFERROR(MATCH($AB66,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC66,\"\",MATCH($AB66,INDIRECT(\"AssignmentSummary!G\"&AD66&\":G10000\"),0))+AD66,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[52,"Supply geomembrane",null,"m²",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"52_Tailings",{"$f":"IF(AB67=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB67))","v":0},{"$f":"IFERROR(MATCH($AB67,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC67,\"\",MATCH($AB67,INDIRECT(\"AssignmentSummary!G\"&AD67&\":G10000\"),0))+AD67,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[53,"Install geomembrane",null,"m²",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"53_Tailings",{"$f":"IF(AB68=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB68))","v":0},{"$f":"IFERROR(MATCH($AB68,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC68,\"\",MATCH($AB68,INDIRECT(\"AssignmentSummary!G\"&AD68&\":G10000\"),0))+AD68,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[54,"Install Silt Fencing","Patch Lake Devleopment Area","LS",1,"TMAC",2500,{"$f":"G69*E69","v":2500},50,{"$f":"H69*I69","v":125000},{"$f":"+H69*(1-I69)","v":-122500},null,null,null,"SRK_18.3.6",0,"install silt fencing",1,"LS",2500,2500,2500,0,null,2500,null,null,"54_Tailings",{"$f":"IF(AB69=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB69))","v":1},{"$f":"IFERROR(MATCH($AB69,AssignmentSummary!$G:$G,0),\"\")","v":33},{"$f":"IFERROR(IF(AE$4>$AC69,\"\",MATCH($AB69,INDIRECT(\"AssignmentSummary!G\"&AD69&\":G10000\"),0))+AD69,\"\")","v":""},"","","","","","","","","","",null,"SRK_18.3.6","","","","","","","","","","","",null,2500,"","","","","","","","","","",""]
[55,"Erosion protection layer",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,{"$f":"IF(V70=\"\",\"\",SUM(J70:K70)-V70)","v":0},null,0,null,null,"55_Tailings",{"$f":"IF(AB70=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB70))","v":0},{"$f":"IFERROR(MATCH($AB70,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC70,\"\",MATCH($AB70,INDIRECT(\"AssignmentSummary!G\"&AD70&\":G10000\"),0))+AD70,\"\")","v":""},"","","","","","","","","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD70),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE70),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF70),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG70),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH70),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI70),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ70),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK70),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL70),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM70),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN70),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO70),\"\")","v":""},null,"","","","","","","","","","","",""]
["a","INSTALL GROUNDWATER COLLECTION SYSTEM",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H71),\"\",SUM(BD71:BO71))","v":""},"",null,null,null,null,"",{"$f":"IF(AB71=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB71))","v":""},{"$f":"IFERROR(MATCH($AB71,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC71,\"\",MATCH($AB71,INDIRECT(\"AssignmentSummary!G\"&AD71&\":G10000\"),0))+AD71,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A70+1","v":56},"Excavate/install sumps",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F72),0,INDEX(IF(UPPER(RIGHT(F72,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F72,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F72,LEN(F72)-1)),CostCode,0)))","v":0},{"$f":"G72*E72","v":0},null,{"$f":"H72*I72","v":0},{"$f":"+H72*(1-I72)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"56_Tailings",{"$f":"IF(AB72=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB72))","v":0},{"$f":"IFERROR(MATCH($AB72,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC72,\"\",MATCH($AB72,INDIRECT(\"AssignmentSummary!G\"&AD72&\":G10000\"),0))+AD72,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A72+1","v":57},"Install pumping wells",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F73),0,INDEX(IF(UPPER(RIGHT(F73,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F73,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F73,LEN(F73)-1)),CostCode,0)))","v":0},{"$f":"G73*E73","v":0},null,{"$f":"H73*I73","v":0},{"$f":"+H73*(1-I73)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U73=\"\",H73,V73)","v":0},null,null,"57_Tailings",{"$f":"IF(AB73=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB73))","v":0},{"$f":"IFERROR(MATCH($AB73,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC73,\"\",MATCH($AB73,INDIRECT(\"AssignmentSummary!G\"&AD73&\":G10000\"),0))+AD73,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A73+1","v":58},"Install pumps/pipelines/power supply",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F74),0,INDEX(IF(UPPER(RIGHT(F74,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F74,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F74,LEN(F74)-1)),CostCode,0)))","v":0},{"$f":"G74*E74","v":0},null,{"$f":"H74*I74","v":0},{"$f":"+H74*(1-I74)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U74=\"\",H74,V74)","v":0},null,null,"58_Tailings",{"$f":"IF(AB74=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB74))","v":0},{"$f":"IFERROR(MATCH($AB74,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC74,\"\",MATCH($AB74,INDIRECT(\"AssignmentSummary!G\"&AD74&\":G10000\"),0))+AD74,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","SPECIALIZED ITEMS",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB75=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB75))","v":""},{"$f":"IFERROR(MATCH($AB75,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC75,\"\",MATCH($AB75,INDIRECT(\"AssignmentSummary!G\"&AD75&\":G10000\"),0))+AD75,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A74+1","v":59},"Install permanent instrumentation, supply & technican",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},30000,{"$f":"G76*E76","v":0},null,{"$f":"H76*I76","v":0},{"$f":"+H76*(1-I76)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U76=\"\",H76,V76)","v":0},null,null,"59_Tailings",{"$f":"IF(AB76=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB76))","v":0},{"$f":"IFERROR(MATCH($AB76,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC76,\"\",MATCH($AB76,INDIRECT(\"AssignmentSummary!G\"&AD76&\":G10000\"),0))+AD76,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A76+1","v":60},"Install permanent instrumentation, drilling",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},30000,{"$f":"G77*E77","v":0},null,null,{"$f":"+H77*(1-I77)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U77=\"\",H77,V77)","v":0},null,null,"60_Tailings",{"$f":"IF(AB77=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB77))","v":0},{"$f":"IFERROR(MATCH($AB77,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC77,\"\",MATCH($AB77,INDIRECT(\"AssignmentSummary!G\"&AD77&\":G10000\"),0))+AD77,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","TREAT SEEPAGE - see \"Water Management\" and \"Water Treatment\"",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB78=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB78))","v":""},{"$f":"IFERROR(MATCH($AB78,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC78,\"\",MATCH($AB78,INDIRECT(\"AssignmentSummary!G\"&AD78&\":G10000\"),0))+AD78,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","TREAT SUPERNATANT",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB79=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB79))","v":""},{"$f":"IFERROR(MATCH($AB79,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC79,\"\",MATCH($AB79,INDIRECT(\"AssignmentSummary!G\"&AD79&\":G10000\"),0))+AD79,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A77+1","v":61},"Pump water (to pit, U/G)",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F80),0,INDEX(IF(UPPER(RIGHT(F80,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F80,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F80,LEN(F80)-1)),CostCode,0)))","v":0},{"$f":"G80*E80","v":0},null,{"$f":"H80*I80","v":0},{"$f":"+H80*(1-I80)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U80=\"\",H80,V80)","v":0},null,null,"61_Tailings",{"$f":"IF(AB80=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB80))","v":0},{"$f":"IFERROR(MATCH($AB80,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC80,\"\",MATCH($AB80,INDIRECT(\"AssignmentSummary!G\"&AD80&\":G10000\"),0))+AD80,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A80+1","v":62},"Equipment maintenance and parts",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},100000,{"$f":"G81*E81","v":0},null,{"$f":"H81*I81","v":0},{"$f":"+H81*(1-I81)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U81=\"\",H81,V81)","v":0},null,null,"62_Tailings",{"$f":"IF(AB81=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB81))","v":0},{"$f":"IFERROR(MATCH($AB81,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC81,\"\",MATCH($AB81,INDIRECT(\"AssignmentSummary!G\"&AD81&\":G10000\"),0))+AD81,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A81+1","v":63},"Supply reagents",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F82),0,INDEX(IF(UPPER(RIGHT(F82,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F82,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F82,LEN(F82)-1)),CostCode,0)))","v":0},{"$f":"G82*E82","v":0},null,{"$f":"H82*I82","v":0},{"$f":"+H82*(1-I82)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U82=\"\",H82,V82)","v":0},null,null,"63_Tailings",{"$f":"IF(AB82=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB82))","v":0},{"$f":"IFERROR(MATCH($AB82,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC82,\"\",MATCH($AB82,INDIRECT(\"AssignmentSummary!G\"&AD82&\":G10000\"),0))+AD82,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A82+1","v":64},null,null,null,null,null,"Annual treatment costs",{"$f":"SUM(H80:H82)+0.0001","v":1E-4},null,null,null,null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U83=\"\",H83,V83)","v":1E-4},null,null,"64_Tailings",{"$f":"IF(AB83=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB83))","v":1},{"$f":"IFERROR(MATCH($AB83,AssignmentSummary!$G:$G,0),\"\")","v":34},{"$f":"IFERROR(IF(AE$4>$AC83,\"\",MATCH($AB83,INDIRECT(\"AssignmentSummary!G\"&AD83&\":G10000\"),0))+AD83,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A83+1","v":65},"Number of years of treatment",null,"years",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"65_Tailings",{"$f":"IF(AB84=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB84))","v":0},{"$f":"IFERROR(MATCH($AB84,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC84,\"\",MATCH($AB84,INDIRECT(\"AssignmentSummary!G\"&AD84&\":G10000\"),0))+AD84,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A84+1","v":66},null,null,null,null,null,"Total treatment costs",{"$f":"H83*E84","v":0},null,null,{"$f":"H85","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U85=\"\",H85,V85)","v":0},null,null,"66_Tailings",{"$f":"IF(AB85=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB85))","v":0},{"$f":"IFERROR(MATCH($AB85,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC85,\"\",MATCH($AB85,INDIRECT(\"AssignmentSummary!G\"&AD85&\":G10000\"),0))+AD85,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["END",null,null,null,null,null,"Total",{"$f":"SUM(H6:H77)+H85+0.0001","v":20481444.750100005},null,{"$f":"SUM(J6:J77)+J85","v":10364472.375000002},{"$f":"SUM(K6:K77)+K85","v":10116972.375000002},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V6:V85)","v":18851736.871913362},{"$f":"V86-Tailings1Total","v":-1629707.8781866431},null,{"$f":"SUM(Y6:Y85)","v":18851736.872013364},null,null,"",{"$f":"IF(AB86=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB86))","v":""},{"$f":"IFERROR(MATCH($AB86,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC86,\"\",MATCH($AB86,INDIRECT(\"AssignmentSummary!G\"&AD86&\":G10000\"),0))+AD86,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J86/H86","v":0.50604205423298543},{"$f":"K86/H86","v":0.49395794576213203}]
[null,"* for construction of passive treatment system refer to \"Water Management\""]

{"sheet":"Rock Pile","index":6,"n_rows":84,"n_cols":67,"rows_kept":84,"cut":false,"hidden":false,"merged":[[46,1,47,1],[0,29,0,40],[0,42,0,53],[0,55,0,66],[6,1,12,1],[13,1,19,1],[2,1,2,13],[2,14,2,21],[2,22,2,23]]}
[null,"Rock Pile Name:","Doris - Madrid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Match",null,null,null,null,null,null,null,null,null,null,null,null,"SRK Code",null,null,null,null,null,null,null,null,null,null,null,null,"SRK Estimate"]
[]
[null,"INAC COST March 2018",null,null,null,null,null,null,null,null,null,null,null,null,"TMAC COST (Nov 2017)*",null,null,null,null,null,null,null,"Cost Difference ",null,"PROPOSED COSTS (April 2018)"]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost",null,null,null,"SRK Row Number","Facility Name","Task Description","Qty","Unit","Unit Cost","Subtotal","TMAC Cost","Cost Difference \n(INAC-TMAC)","Notes","Carry Forward Costs",null,null,"Lookup","Count",1,{"$f":"AD4+1","v":2},{"$f":"AE4+1","v":3},4,5,6,7,8,{"$f":"AK4+1","v":9},10,11,12,null,1,{"$f":"AQ4+1","v":2},3,4,5,6,7,8,9,10,11,12,null,1,{"$f":"BD4+1","v":2},{"$f":"BE4+1","v":3},4,5,6,7,8,{"$f":"Bm³+1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["a","STABILIZE SLOPES",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H5),\"\",SUM(AZ5:BK5))","v":""},{"$f":"IF(V5=\"\",\"\",SUM(J5:K5)-V5)","v":""},null,null,null,null,{"$f":"IF(ISNUMBER(A5),A5&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":""},{"$f":"IF(AB5=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB5))","v":""},{"$f":"IFERROR(MATCH($AB5,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC5,\"\",MATCH($AB5,INDIRECT(\"AssignmentSummary!G\"&AD5&\":G10000\"),0))+AD5,\"\")","v":""},{"$f":"IFERROR(IF(AF$4>$AC5,\"\",MATCH($AB5,INDIRECT(\"AssignmentSummary!G\"&AE5&\":G10000\"),0))+AE5,\"\")","v":""},"","","","","",{"$f":"IFERROR(IF(AL$4>$AC5,\"\",MATCH($AB5,INDIRECT(\"AssignmentSummary!G\"&AK5&\":G10000\"),0))+AK5,\"\")","v":""},"","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO5),\"\")","v":""},null,"","","","","","","","","","","",""]
[1,"Grade Waste Rock Pile",null,"m³",null,"TMAC",1.23,{"$f":"G6*E6","v":0},0.5,{"$f":"H6*I6","v":0},{"$f":"+H6*(1-I6)","v":0},null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H6),\"\",SUM(BD6:BO6))","v":0},{"$f":"IF(V6=\"\",\"\",SUM(J6:K6)-V6)","v":0},null,{"$f":"IF(U6=\"\",H6,V6)","v":0},null,null,"1_Rock Pile",{"$f":"IF(AB6=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB6))","v":0},{"$f":"IFERROR(MATCH($AB6,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC6,\"\",MATCH($AB6,INDIRECT(\"AssignmentSummary!G\"&AD6&\":G10000\"),0))+AD6,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A6+1","v":2},"Grade Overburden ","Roberts Bay Overburden Pile RB-007","m²",14205,"DSl",{"$f":"IF(ISNA(F7),0,INDEX(IF(UPPER(RIGHT(F7,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F7,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F7,LEN(F7)-1)),CostCode,0)))","v":0.95},{"$f":"G7*E7","v":13494.75},0.5,{"$f":"H7*I7","v":6747.375},{"$f":"+H7*(1-I7)","v":6747.375},null,null,null,"SRK_1.7.4",0,"grade for positive drainage",14205,"m2",{"$f":"Unit_Costs!$H$27","v":0.23499999999999999},{"$f":"T7*R7","v":3338.1749999999997},{"$f":"U7","v":3338.1749999999997},10156.575000000001,"new unit rate of $0.24 used",{"$f":"V7","v":3338.1749999999997},null,null,"2_Rock Pile",{"$f":"IF(AB7=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB7))","v":1},{"$f":"IFERROR(MATCH($AB7,AssignmentSummary!$G:$G,0),\"\")","v":35},"","","","","","","","","","","",null,"SRK_1.7.4","","","","","","","","","","","",null,17434.50675,"","","","","","","","","","",""]
[{"$f":"A7+1","v":3},null,"Quarry 2 Overburden Pile Q2-002 (slopes to 3:1)","m²",8785,"TMAC",3.27,{"$f":"G8*E8","v":28726.95},0.5,{"$f":"H8*I8","v":14363.475},{"$f":"+H8*(1-I8)","v":14363.475},null,null,null,"SRK_14.2.1","Quarry 2 Overburden Pile","reslope to 3H:1V",8781.3333333333339,"m2",3.2729333333333335,{"$f":"T8*R8","v":28740.718577777781},{"$f":"U8","v":28740.718577777781},-13.768577777780592,null,28740.718577777781,null,null,"3_Rock Pile",{"$f":"IF(AB8=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB8))","v":1},{"$f":"IFERROR(MATCH($AB8,AssignmentSummary!$G:$G,0),\"\")","v":36},{"$f":"IFERROR(IF(AE$4>$AC8,\"\",MATCH($AB8,INDIRECT(\"AssignmentSummary!G\"&AD8&\":G10000\"),0))+AD8,\"\")","v":""},"","","","","","","","","","",null,"SRK_14.2.1","","","","","","","","","","","",null,28740.718577777781,"","","","","","","","","","",""]
[4,null,"Quarry 2 Overburden Pile Q2-002 (top)","m²",18440,"DSl",{"$f":"IF(ISNA(F9),0,INDEX(IF(UPPER(RIGHT(F9,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F9,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F9,LEN(F9)-1)),CostCode,0)))","v":0.95},{"$f":"G9*E9","v":17518},0.5,{"$f":"H9*I9","v":8759},{"$f":"+H9*(1-I9)","v":8759},null,"Don’t agree with SRK rate of $0.01",null,"SRK_14.2.2",0,"grade top for positive drainage",18440.8,"m2",1.2273499999999999,22633.315879999998,22633.315879999998,-5115.3158799999983,"erroneous task unit rate was used by INAC",22633.315879999998,null,null,"4_Rock Pile",{"$f":"IF(AB9=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB9))","v":1},{"$f":"IFERROR(MATCH($AB9,AssignmentSummary!$G:$G,0),\"\")","v":37},{"$f":"IFERROR(IF(AE$4>$AC9,\"\",MATCH($AB9,INDIRECT(\"AssignmentSummary!G\"&AD9&\":G10000\"),0))+AD9,\"\")","v":""},"","","","","","","","","","",null,"SRK_14.2.2","","","","","","","","","","","",null,22633.315879999998,"","","","","","","","","","",""]
[5,null,"Patch Lake Tank Farm  PLA-001 regrade (dozer)","m²",200,"TMAC",1.23,246,0.5,123,123,null,null,null,"SRK_18.1.2",0,"regrade spoil piles to ensure positive drainage",200,"m2",1.2273499999999999,245.47,245.47,0.53000000000000114,null,245.47,null,null,"5_Rock Pile",{"$f":"IF(AB10=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB10))","v":1},{"$f":"IFERROR(MATCH($AB10,AssignmentSummary!$G:$G,0),\"\")","v":38},{"$f":"IFERROR(IF(AE$4>$AC10,\"\",MATCH($AB10,INDIRECT(\"AssignmentSummary!G\"&AD10&\":G10000\"),0))+AD10,\"\")","v":""},"","","","","","","","","","",null,"SRK_18.1.2","","","","","","","","","","","",null,245.47,"","","","","","","","","","",""]
[6,null,"Patch Lake Tank Farm  PLA-001 regrade (excavator)","m²",3630,"TMAC",5.5,19965,0.5,9982.5,9982.5,null,null,null,"SRK_18.1.3",0,"regrade spoil piles to ensure positive drainage (with excavator)",3630,"m2",5.4973901828595917,19955.526363780318,19955.526363780318,9.4736362196817936,null,19955.526363780318,null,null,"6_Rock Pile",{"$f":"IF(AB11=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB11))","v":1},{"$f":"IFERROR(MATCH($AB11,AssignmentSummary!$G:$G,0),\"\")","v":39},{"$f":"IFERROR(IF(AE$4>$AC11,\"\",MATCH($AB11,INDIRECT(\"AssignmentSummary!G\"&AD11&\":G10000\"),0))+AD11,\"\")","v":""},"","","","","","","","","","",null,"SRK_18.1.3","","","","","","","","","","","",null,19955.526363780318,"","","","","","","","","","",""]
[7,null,"Doris Windy AWR Explosive facility regrade (DW-010)","m²",2805,"DSl",{"$f":"IF(ISNA(F12),0,INDEX(IF(UPPER(RIGHT(F12,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F12,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F12,LEN(F12)-1)),CostCode,0)))","v":0.95},2664.75,0.5,1332.375,1332.375,null,"Don’t agree with SRK rate of $0.01",null,"SRK_3.10.6",0,"regrade area for positive drainage",2805.83,"m2",{"$f":"Unit_Costs!$H$27","v":0.23499999999999999},{"$f":"T12*R12","v":659.37004999999999},659.37004999999999,2005.37995,"facility name was erroneous; new unit rate of $0.24 used",{"$f":"V12","v":659.37004999999999},null,null,"7_Rock Pile",{"$f":"IF(AB12=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB12))","v":1},{"$f":"IFERROR(MATCH($AB12,AssignmentSummary!$G:$G,0),\"\")","v":40},{"$f":"IFERROR(IF(AE$4>$AC12,\"\",MATCH($AB12,INDIRECT(\"AssignmentSummary!G\"&AD12&\":G10000\"),0))+AD12,\"\")","v":""},"","","","","","","","","","",null,"SRK_3.1.1","","","","","","","","","","","",null,6338.8247160000001,"","","","","","","","","","",""]
[8,null,"Windy camp Regrading Bldg foot prints (WC-002)","m²",1248,"DSl",0.95,1185.5999999999999,0.5,592.79999999999995,592.79999999999995,null,null,null,"SRK_19.2.5",0,"regrade area for positive drainage",1248,"m2",1.2273499999999999,1531.7328,1531.7328,-346.13280000000009,null,1531.7328,null,null,"8_Rock Pile",{"$f":"IF(AB13=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB13))","v":1},{"$f":"IFERROR(MATCH($AB13,AssignmentSummary!$G:$G,0),\"\")","v":41},{"$f":"IFERROR(IF(AE$4>$AC13,\"\",MATCH($AB13,INDIRECT(\"AssignmentSummary!G\"&AD13&\":G10000\"),0))+AD13,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.2.4","","","","","","","","","","","",{"$f":"BD13/R14","v":1.3789547167614453E-3},87.276250351378692,"","","","","","","","","","",""]
[9,"Grade Laydown Areas","Roberts bay Laydown Area RB-006","m²",63300,"DSl",0.95,60135,0.5,30067.5,30067.5,null,"Don’t agree with SRK rate of $0.01",null,"SRK_1.6.6",0,"regrade area for positive drainage",63291.6,"m2",{"$f":"Unit_Costs!$H$27","v":0.23499999999999999},14873.525999999998,14873.525999999998,45261.474000000002,"new unit rate of $0.24 used",{"$f":"V14","v":14873.525999999998},null,null,"9_Rock Pile",{"$f":"IF(AB14=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB14))","v":1},{"$f":"IFERROR(MATCH($AB14,AssignmentSummary!$G:$G,0),\"\")","v":42},{"$f":"IFERROR(IF(AE$4>$AC14,\"\",MATCH($AB14,INDIRECT(\"AssignmentSummary!G\"&AD14&\":G10000\"),0))+AD14,\"\")","v":""},"","","","","","","","","","",null,"SRK_1.6.6","","","","","","","","","","","",1.7741767936183667E-2,625.29086914285722,"","","","","","","","","","",""]
[10,null,"Reagent Pad - Equipment (RP-001)","m²",35244,"DSl",0.95,33481.799999999996,0.5,16740.899999999998,16740.899999999998,null,"Don’t agree with SRK rate of $0.01",null,"SRK_12.1.3",0,"regrade area for positive drainage",35244,"m2",{"$f":"Unit_Costs!$H$27","v":0.23499999999999999},8282.34,8282.34,25199.459999999995,"new unit rate of $0.24 used",{"$f":"V15","v":8282.34},null,null,"10_Rock Pile",{"$f":"IF(AB15=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB15))","v":1},{"$f":"IFERROR(MATCH($AB15,AssignmentSummary!$G:$G,0),\"\")","v":43},{"$f":"IFERROR(IF(AE$4>$AC15,\"\",MATCH($AB15,INDIRECT(\"AssignmentSummary!G\"&AD15&\":G10000\"),0))+AD15,\"\")","v":""},"","","","","","","","","","",null,"SRK_12.1.3","","","","","","","","","","","",1.3697098349508562E-2,348.19393714285718,"","","","","","","","","","",""]
[11,null,"Reagent Pad - Material (RP-002)","m²",25421,"DSl",0.95,{"$f":"G16*E16","v":24149.949999999997},0.5,{"$f":"H16*I16","v":12074.974999999999},{"$f":"+H16*(1-I16)","v":12074.974999999999},null,"Don’t agree with SRK rate of $0.01",null,"SRK_12.2.3",0,"regrade area for positive drainage",25421,"m2",{"$f":"Unit_Costs!$H$27","v":0.23499999999999999},5973.9349999999995,5973.9349999999995,18176.014999999999,"new unit rate of $0.24 used",5973.9349999999995,null,null,"11_Rock Pile",{"$f":"IF(AB16=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB16))","v":1},{"$f":"IFERROR(MATCH($AB16,AssignmentSummary!$G:$G,0),\"\")","v":44},{"$f":"IFERROR(IF(AE$4>$AC16,\"\",MATCH($AB16,INDIRECT(\"AssignmentSummary!G\"&AD16&\":G10000\"),0))+AD16,\"\")","v":""},"","","","","","","","","","",null,"SRK_12.2.3","","","","","","","","","","","",0.10122828486977219,251.14737476190479,"","","","","","","","","","",""]
[12,null,"Reagent Pad - ANFO Storage Area (RP-003)","m²",2481,"DSl",0.95,2356.9499999999998,0.5,1178.4749999999999,1178.4749999999999,null,"Don’t agree with SRK rate of $0.01",null,"SRK_12.3.7",0,"regrade area for positive drainage",2481,"m2",{"$f":"Unit_Costs!$H$27","v":0.23499999999999999},583.03499999999997,583.03499999999997,1773.915,"new unit rate of $0.24 used",583.03499999999997,null,null,"12_Rock Pile",{"$f":"IF(AB17=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB17))","v":1},{"$f":"IFERROR(MATCH($AB17,AssignmentSummary!$G:$G,0),\"\")","v":45},{"$f":"IFERROR(IF(AE$4>$AC17,\"\",MATCH($AB17,INDIRECT(\"AssignmentSummary!G\"&AD17&\":G10000\"),0))+AD17,\"\")","v":""},"","","","","","","","","","",null,"SRK_12.3.7","","","","","","","","","","","",5.5910352580813352E-3,24.511098571428573,"","","","","","","","","","",""]
[13,null,"Waste Management Landfarm (WM-001)","m²",4385,"DSl",0.95,4165.75,0.5,2082.875,2082.875,null,"Don’t agree with SRK rate of $0.01",null,"SRK_13.1.10",0,"regrade area for positive drainage",4384,"m2",{"$f":"Unit_Costs!$H$27","v":0.23499999999999999},1030.24,1030.24,3135.51,"new unit rate of $0.24 used",1030.24,null,null,"13_Rock Pile",{"$f":"IF(AB18=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB18))","v":1},{"$f":"IFERROR(MATCH($AB18,AssignmentSummary!$G:$G,0),\"\")","v":46},{"$f":"IFERROR(IF(AE$4>$AC18,\"\",MATCH($AB18,INDIRECT(\"AssignmentSummary!G\"&AD18&\":G10000\"),0))+AD18,\"\")","v":""},"","","","","","","","","","",null,"SRK_13.1.10","","","","","","","","","","","",5.8503413857269579E-2,43.311832380952382,"","","","","","","","","","",""]
[14,null,"Waste Management Batch Plant Pad (WM-002)","m²",740,"DSl",0.95,703,0.5,351.5,351.5,null,"Don’t agree with SRK rate of $0.01",null,"SRK_13.2.5",0,"regrade area for positive drainage",740.32999999999993,"m2",{"$f":"Unit_Costs!$H$27","v":0.23499999999999999},173.97754999999998,173.97754999999998,529.02245000000005,"new unit rate of $0.24 used",173.97754999999998,null,null,"14_Rock Pile",{"$f":"IF(AB19=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB19))","v":1},{"$f":"IFERROR(MATCH($AB19,AssignmentSummary!$G:$G,0),\"\")","v":47},{"$f":"IFERROR(IF(AE$4>$AC19,\"\",MATCH($AB19,INDIRECT(\"AssignmentSummary!G\"&AD19&\":G10000\"),0))+AD19,\"\")","v":""},"","","","","","","","","","",null,"SRK_13.2.5","","","","","","","","","","","",1.8285269654761904E-2,7.3141078619047617,"","","","","","","","","","",""]
[15,null,"Waste Management Burn Pan Pad (WM-003)","m²",400,"DSl",0.95,380,0.5,190,190,null,"Don’t agree with SRK rate of $0.01",null,"SRK_13.3.5",0,"regrade area for positive drainage",400,"m2",{"$f":"Unit_Costs!$H$27","v":0.23499999999999999},94,94,286,"new unit rate of $0.24 used",94,null,null,"15_Rock Pile",{"$f":"IF(AB20=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB20))","v":1},{"$f":"IFERROR(MATCH($AB20,AssignmentSummary!$G:$G,0),\"\")","v":48},{"$f":"IFERROR(IF(AE$4>$AC20,\"\",MATCH($AB20,INDIRECT(\"AssignmentSummary!G\"&AD20&\":G10000\"),0))+AD20,\"\")","v":""},"","","","","","","","","","",null,"SRK_13.3.5","","","","","","","","","","","",{"$error":"#VALUE!"},3.9518095238095241,"","","","","","","","","","",""]
[16,"Grade Old Camp Ore Pile",null,"m³",null,"TMAC",1.23,0,0.5,0,0,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H21),\"\",SUM(BD21:BO21))","v":0},0,null,0,null,null,"16_Rock Pile",{"$f":"IF(AB21=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB21))","v":0},{"$f":"IFERROR(MATCH($AB21,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC21,\"\",MATCH($AB21,INDIRECT(\"AssignmentSummary!G\"&AD21&\":G10000\"),0))+AD21,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC21,\"\",MATCH($AB21,INDIRECT(\"AssignmentSummary!G\"&AK21&\":G10000\"),0))+AK21,\"\")","v":""},"","","",null,"","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK21),\"\")","v":""},"","","","",null,"","","","","","","","","","","",""]
[17,"Grade Ore Stockpile",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F22),0,INDEX(IF(UPPER(RIGHT(F22,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F22,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F22,LEN(F22)-1)),CostCode,0)))","v":0},0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"17_Rock Pile",{"$f":"IF(AB22=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB22))","v":0},{"$f":"IFERROR(MATCH($AB22,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC22,\"\",MATCH($AB22,INDIRECT(\"AssignmentSummary!G\"&AD22&\":G10000\"),0))+AD22,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[18,"Buttress","Windy Tank Farm (WC-001)","m³",600,"TMAC",12.27,7362,0.5,3681,3681,null,null,null,"SRK_19.1.3",0,"place rockfill buttress on slope near tank farm",600,"m3",12.2735,7364.1,7364.1,-2.1000000000003638,null,7364.1,null,null,"18_Rock Pile",{"$f":"IF(AB23=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB23))","v":1},{"$f":"IFERROR(MATCH($AB23,AssignmentSummary!$G:$G,0),\"\")","v":49},{"$f":"IFERROR(IF(AE$4>$AC23,\"\",MATCH($AB23,INDIRECT(\"AssignmentSummary!G\"&AD23&\":G10000\"),0))+AD23,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.1.3","","","","","","","","","","","",null,7364.1,"","","","","","","","","","",""]
[19,"Toe buttress, fill mat'l A",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F24),0,INDEX(IF(UPPER(RIGHT(F24,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F24,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F24,LEN(F24)-1)),CostCode,0)))","v":0},0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"19_Rock Pile",{"$f":"IF(AB24=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB24))","v":0},{"$f":"IFERROR(MATCH($AB24,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC24,\"\",MATCH($AB24,INDIRECT(\"AssignmentSummary!G\"&AD24&\":G10000\"),0))+AD24,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[20,"Toe buttress, fill mat'l B",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F25),0,INDEX(IF(UPPER(RIGHT(F25,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F25,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F25,LEN(F25)-1)),CostCode,0)))","v":0},0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"20_Rock Pile",{"$f":"IF(AB25=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB25))","v":0},{"$f":"IFERROR(MATCH($AB25,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC25,\"\",MATCH($AB25,INDIRECT(\"AssignmentSummary!G\"&AD25&\":G10000\"),0))+AD25,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[21,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F26),0,INDEX(IF(UPPER(RIGHT(F26,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F26,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F26,LEN(F26)-1)),CostCode,0)))","v":0},0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"21_Rock Pile",{"$f":"IF(AB26=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB26))","v":0},{"$f":"IFERROR(MATCH($AB26,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC26,\"\",MATCH($AB26,INDIRECT(\"AssignmentSummary!G\"&AD26&\":G10000\"),0))+AD26,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","ROCK COVER",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H27),\"\",SUM(AZ27:BK27))","v":""},"",null,null,null,null,"",{"$f":"IF(AB27=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB27))","v":""},{"$f":"IFERROR(MATCH($AB27,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC27,\"\",MATCH($AB27,INDIRECT(\"AssignmentSummary!G\"&AD27&\":G10000\"),0))+AD27,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A26+1","v":22},"Subgrade preparation - doze surface",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F28),0,INDEX(IF(UPPER(RIGHT(F28,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F28,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F28,LEN(F28)-1)),CostCode,0)))","v":0},{"$f":"G28*E28","v":0},null,{"$f":"H28*I28","v":0},{"$f":"+H28*(1-I28)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U28=\"\",H28,V28)","v":0},null,null,"22_Rock Pile",{"$f":"IF(AB28=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB28))","v":0},{"$f":"IFERROR(MATCH($AB28,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC28,\"\",MATCH($AB28,INDIRECT(\"AssignmentSummary!G\"&AD28&\":G10000\"),0))+AD28,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A28+1","v":23},"Soil cover - excavate,haul,spread&compact",null,"m³",null,"SB1L",4.3,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"23_Rock Pile",{"$f":"IF(AB29=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB29))","v":0},{"$f":"IFERROR(MATCH($AB29,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC29,\"\",MATCH($AB29,INDIRECT(\"AssignmentSummary!G\"&AD29&\":G10000\"),0))+AD29,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A29+1","v":24},"Prepare debris for capping",null,"m³",null,"TMAC",86.72,{"$f":"G30*E30","v":0},null,{"$f":"H30*I30","v":0},{"$f":"+H30*(1-I30)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"24_Rock Pile",{"$f":"IF(AB30=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB30))","v":0},{"$f":"IFERROR(MATCH($AB30,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC30,\"\",MATCH($AB30,INDIRECT(\"AssignmentSummary!G\"&AD30&\":G10000\"),0))+AD30,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[25,"Prepare aggregate",null,"m³",null,"TMAC",24.71,{"$f":"G31*E31","v":0},null,{"$f":"H31*I31","v":0},{"$f":"+H31*(1-I31)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"25_Rock Pile",{"$f":"IF(AB31=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB31))","v":0},{"$f":"IFERROR(MATCH($AB31,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC31,\"\",MATCH($AB31,INDIRECT(\"AssignmentSummary!G\"&AD31&\":G10000\"),0))+AD31,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[26,"Rock cover - excavate,haul & spread",null,"m³",null,"TMAC",16.350000000000001,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"26_Rock Pile",{"$f":"IF(AB32=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB32))","v":0},{"$f":"IFERROR(MATCH($AB32,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC32,\"\",MATCH($AB32,INDIRECT(\"AssignmentSummary!G\"&AD32&\":G10000\"),0))+AD32,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[27,"Excavate downslope drainage channel & chute",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"27_Rock Pile",{"$f":"IF(AB33=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB33))","v":0},{"$f":"IFERROR(MATCH($AB33,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC33,\"\",MATCH($AB33,INDIRECT(\"AssignmentSummary!G\"&AD33&\":G10000\"),0))+AD33,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[28,"Rip rap drainage channel and chute",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"28_Rock Pile",{"$f":"IF(AB34=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB34))","v":0},{"$f":"IFERROR(MATCH($AB34,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC34,\"\",MATCH($AB34,INDIRECT(\"AssignmentSummary!G\"&AD34&\":G10000\"),0))+AD34,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[29,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"29_Rock Pile",{"$f":"IF(AB35=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB35))","v":0},{"$f":"IFERROR(MATCH($AB35,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC35,\"\",MATCH($AB35,INDIRECT(\"AssignmentSummary!G\"&AD35&\":G10000\"),0))+AD35,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[30,"Other","Patch Lake Tank Farm  PLA-001 cover 1m","m³",3000,"TMAC",24.53,73590,0.5,36795,36795,null,null,null,"SRK_18.1.5",0,"cover area with 1 m thermal rock cover",3000,"m3",24.52931697143265,73587.950914297951,73587.950914297951,2.0490857020486146,null,73587.950914297951,null,null,"30_Rock Pile",{"$f":"IF(AB36=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB36))","v":1},{"$f":"IFERROR(MATCH($AB36,AssignmentSummary!$G:$G,0),\"\")","v":50},{"$f":"IFERROR(IF(AE$4>$AC36,\"\",MATCH($AB36,INDIRECT(\"AssignmentSummary!G\"&AD36&\":G10000\"),0))+AD36,\"\")","v":""},"","","","","","","","","","",null,"SRK_18.1.5","","","","","","","","","","","",null,73587.950914297951,"","","","","","","","","","",""]
["a","VERY LOW PERMEABILITY COVER (in addition to above)",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,{"$f":"IF(ISNUMBER(A37),A37&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":""},{"$f":"IF(AB37=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB37))","v":""},{"$f":"IFERROR(MATCH($AB37,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC37,\"\",MATCH($AB37,INDIRECT(\"AssignmentSummary!G\"&AD37&\":G10000\"),0))+AD37,\"\")","v":""},"","","","","","","","","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD37),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE37),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF37),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG37),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH37),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI37),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ37),\"\")","v":""},"",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL37),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM37),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN37),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO37),\"\")","v":""},null,"","","","","","","","","","","",""]
[{"$f":"A36+1","v":31},"Liner subgrade preparation - compact",null,"m²",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F38),0,INDEX(IF(UPPER(RIGHT(F38,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F38,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F38,LEN(F38)-1)),CostCode,0)))","v":0},{"$f":"G38*E38","v":0},null,{"$f":"H38*I38","v":0},{"$f":"+H38*(1-I38)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U38=\"\",H38,V38)","v":0},null,null,"31_Rock Pile",{"$f":"IF(AB38=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB38))","v":0},{"$f":"IFERROR(MATCH($AB38,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC38,\"\",MATCH($AB38,INDIRECT(\"AssignmentSummary!G\"&AD38&\":G10000\"),0))+AD38,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A38+1","v":32},"Supply geomembrame",null,"m²",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F39),0,INDEX(IF(UPPER(RIGHT(F39,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F39,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F39,LEN(F39)-1)),CostCode,0)))","v":0},{"$f":"G39*E39","v":0},null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"32_Rock Pile",{"$f":"IF(AB39=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB39))","v":0},{"$f":"IFERROR(MATCH($AB39,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC39,\"\",MATCH($AB39,INDIRECT(\"AssignmentSummary!G\"&AD39&\":G10000\"),0))+AD39,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A39+1","v":33},"Install geomembrane",null,"m²",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F40),0,INDEX(IF(UPPER(RIGHT(F40,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F40,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F40,LEN(F40)-1)),CostCode,0)))","v":0},{"$f":"G40*E40","v":0},null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"33_Rock Pile",{"$f":"IF(AB40=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB40))","v":0},{"$f":"IFERROR(MATCH($AB40,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC40,\"\",MATCH($AB40,INDIRECT(\"AssignmentSummary!G\"&AD40&\":G10000\"),0))+AD40,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A40+1","v":34},"Protective cover - excavate,haul,spread&compact",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"34_Rock Pile",{"$f":"IF(AB41=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB41))","v":0},{"$f":"IFERROR(MATCH($AB41,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC41,\"\",MATCH($AB41,INDIRECT(\"AssignmentSummary!G\"&AD41&\":G10000\"),0))+AD41,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK41),\"\")","v":""},"","","","",null,"","","","","","","","","","","",""]
[{"$f":"A41+1","v":35},"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"35_Rock Pile",{"$f":"IF(AB42=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB42))","v":0},{"$f":"IFERROR(MATCH($AB42,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC42,\"\",MATCH($AB42,INDIRECT(\"AssignmentSummary!G\"&AD42&\":G10000\"),0))+AD42,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A42+1","v":36},"Install infiltration/seepage instrumentation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"36_Rock Pile",{"$f":"IF(AB43=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB43))","v":0},{"$f":"IFERROR(MATCH($AB43,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC43,\"\",MATCH($AB43,INDIRECT(\"AssignmentSummary!G\"&AD43&\":G10000\"),0))+AD43,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","CONSTRUCT DIVERSION DITCHES",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB44=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB44))","v":""},{"$f":"IFERROR(MATCH($AB44,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC44,\"\",MATCH($AB44,INDIRECT(\"AssignmentSummary!G\"&AD44&\":G10000\"),0))+AD44,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A43+1","v":37},"Excavate ditches -soil",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F45),0,INDEX(IF(UPPER(RIGHT(F45,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F45,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F45,LEN(F45)-1)),CostCode,0)))","v":0},{"$f":"G45*E45","v":0},null,{"$f":"H45*I45","v":0},{"$f":"+H45*(1-I45)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U45=\"\",H45,V45)","v":0},null,null,"37_Rock Pile",{"$f":"IF(AB45=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB45))","v":0},{"$f":"IFERROR(MATCH($AB45,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC45,\"\",MATCH($AB45,INDIRECT(\"AssignmentSummary!G\"&AD45&\":G10000\"),0))+AD45,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A45+1","v":38},"Excavate ditches -rock",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F46),0,INDEX(IF(UPPER(RIGHT(F46,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F46,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F46,LEN(F46)-1)),CostCode,0)))","v":0},{"$f":"G46*E46","v":0},null,{"$f":"H46*I46","v":0},{"$f":"+H46*(1-I46)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U46=\"\",H46,V46)","v":0},null,null,"38_Rock Pile",{"$f":"IF(AB46=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB46))","v":0},{"$f":"IFERROR(MATCH($AB46,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC46,\"\",MATCH($AB46,INDIRECT(\"AssignmentSummary!G\"&AD46&\":G10000\"),0))+AD46,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A46+1","v":39},"Rip rap  in channel base",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"39_Rock Pile",{"$f":"IF(AB47=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB47))","v":0},{"$f":"IFERROR(MATCH($AB47,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC47,\"\",MATCH($AB47,INDIRECT(\"AssignmentSummary!G\"&AD47&\":G10000\"),0))+AD47,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A47+1","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"40_Rock Pile",{"$f":"IF(AB48=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB48))","v":0},{"$f":"IFERROR(MATCH($AB48,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC48,\"\",MATCH($AB48,INDIRECT(\"AssignmentSummary!G\"&AD48&\":G10000\"),0))+AD48,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","CONSTRUCT SEEPAGE COLLECTION POND",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB49=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB49))","v":""},{"$f":"IFERROR(MATCH($AB49,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC49,\"\",MATCH($AB49,INDIRECT(\"AssignmentSummary!G\"&AD49&\":G10000\"),0))+AD49,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A48+1","v":41},"Excavate seepage collection pond",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H50*I50","v":0},{"$f":"+H50*(1-I50)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U50=\"\",H50,V50)","v":0},null,null,"41_Rock Pile",{"$f":"IF(AB50=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB50))","v":0},{"$f":"IFERROR(MATCH($AB50,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC50,\"\",MATCH($AB50,INDIRECT(\"AssignmentSummary!G\"&AD50&\":G10000\"),0))+AD50,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A50+1","v":42},"Doze & spread excavated material",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"42_Rock Pile",{"$f":"IF(AB51=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB51))","v":0},{"$f":"IFERROR(MATCH($AB51,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC51,\"\",MATCH($AB51,INDIRECT(\"AssignmentSummary!G\"&AD51&\":G10000\"),0))+AD51,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[43,"Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"43_Rock Pile",{"$f":"IF(AB52=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB52))","v":0},{"$f":"IFERROR(MATCH($AB52,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC52,\"\",MATCH($AB52,INDIRECT(\"AssignmentSummary!G\"&AD52&\":G10000\"),0))+AD52,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[44,"Bedding layer",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"44_Rock Pile",{"$f":"IF(AB53=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB53))","v":0},{"$f":"IFERROR(MATCH($AB53,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC53,\"\",MATCH($AB53,INDIRECT(\"AssignmentSummary!G\"&AD53&\":G10000\"),0))+AD53,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[45,"Supply geomembrane",null,"m²",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"45_Rock Pile",{"$f":"IF(AB54=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB54))","v":0},{"$f":"IFERROR(MATCH($AB54,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC54,\"\",MATCH($AB54,INDIRECT(\"AssignmentSummary!G\"&AD54&\":G10000\"),0))+AD54,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[46,"Install geomembrane",null,"m²",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"46_Rock Pile",{"$f":"IF(AB55=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB55))","v":0},{"$f":"IFERROR(MATCH($AB55,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC55,\"\",MATCH($AB55,INDIRECT(\"AssignmentSummary!G\"&AD55&\":G10000\"),0))+AD55,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[47,"Erosion protection layer",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"47_Rock Pile",{"$f":"IF(AB56=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB56))","v":0},{"$f":"IFERROR(MATCH($AB56,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC56,\"\",MATCH($AB56,INDIRECT(\"AssignmentSummary!G\"&AD56&\":G10000\"),0))+AD56,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","INSTALL GROUNDWATER COLLECTION SYSTEM",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB57=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB57))","v":""},{"$f":"IFERROR(MATCH($AB57,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC57,\"\",MATCH($AB57,INDIRECT(\"AssignmentSummary!G\"&AD57&\":G10000\"),0))+AD57,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A56+1","v":48},"Excavate/install sumps",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F58),0,INDEX(IF(UPPER(RIGHT(F58,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F58,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F58,LEN(F58)-1)),CostCode,0)))","v":0},{"$f":"G58*E58","v":0},null,{"$f":"H58*I58","v":0},{"$f":"+H58*(1-I58)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U58=\"\",H58,V58)","v":0},null,null,"48_Rock Pile",{"$f":"IF(AB58=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB58))","v":0},{"$f":"IFERROR(MATCH($AB58,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC58,\"\",MATCH($AB58,INDIRECT(\"AssignmentSummary!G\"&AD58&\":G10000\"),0))+AD58,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A58+1","v":49},"Install pumping wells",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F59),0,INDEX(IF(UPPER(RIGHT(F59,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F59,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F59,LEN(F59)-1)),CostCode,0)))","v":0},{"$f":"G59*E59","v":0},null,{"$f":"H59*I59","v":0},{"$f":"+H59*(1-I59)","v":0},null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H59),\"\",SUM(AZ59:BK59))","v":0},0,null,{"$f":"IF(U59=\"\",H59,V59)","v":0},null,null,"49_Rock Pile",{"$f":"IF(AB59=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB59))","v":0},{"$f":"IFERROR(MATCH($AB59,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC59,\"\",MATCH($AB59,INDIRECT(\"AssignmentSummary!G\"&AD59&\":G10000\"),0))+AD59,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A59+1","v":50},"Install pumps/pipelines/power supply",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F60),0,INDEX(IF(UPPER(RIGHT(F60,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F60,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F60,LEN(F60)-1)),CostCode,0)))","v":0},{"$f":"G60*E60","v":0},null,{"$f":"H60*I60","v":0},{"$f":"+H60*(1-I60)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U60=\"\",H60,V60)","v":0},null,null,"50_Rock Pile",{"$f":"IF(AB60=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB60))","v":0},{"$f":"IFERROR(MATCH($AB60,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC60,\"\",MATCH($AB60,INDIRECT(\"AssignmentSummary!G\"&AD60&\":G10000\"),0))+AD60,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","RELOCATE DUMPS",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB61=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB61))","v":""},{"$f":"IFERROR(MATCH($AB61,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC61,\"\",MATCH($AB61,INDIRECT(\"AssignmentSummary!G\"&AD61&\":G10000\"),0))+AD61,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A60+1","v":51},"Load, haul, dump or doze",null,"m³",null,"SC3L",{"$f":"IF(ISNA(F62),0,INDEX(IF(UPPER(RIGHT(F62,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F62,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F62,LEN(F62)-1)),CostCode,0)))","v":8.9},{"$f":"G62*E62","v":0},null,{"$f":"H62*I62","v":0},{"$f":"+H62*(1-I62)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U62=\"\",H62,V62)","v":0},null,null,"51_Rock Pile",{"$f":"IF(AB62=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB62))","v":0},{"$f":"IFERROR(MATCH($AB62,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC62,\"\",MATCH($AB62,INDIRECT(\"AssignmentSummary!G\"&AD62&\":G10000\"),0))+AD62,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A62+1","v":52},"Add lime",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F63),0,INDEX(IF(UPPER(RIGHT(F63,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F63,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F63,LEN(F63)-1)),CostCode,0)))","v":0},{"$f":"G63*E63","v":0},null,{"$f":"H63*I63","v":0},{"$f":"+H63*(1-I63)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U63=\"\",H63,V63)","v":0},null,null,"52_Rock Pile",{"$f":"IF(AB63=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB63))","v":0},{"$f":"IFERROR(MATCH($AB63,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC63,\"\",MATCH($AB63,INDIRECT(\"AssignmentSummary!G\"&AD63&\":G10000\"),0))+AD63,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A63+1","v":53},"Contour reclaimed area",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F64),0,INDEX(IF(UPPER(RIGHT(F64,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F64,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F64,LEN(F64)-1)),CostCode,0)))","v":0},{"$f":"G64*E64","v":0},null,{"$f":"H64*I64","v":0},{"$f":"+H64*(1-I64)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U64=\"\",H64,V64)","v":0},null,null,"53_Rock Pile",{"$f":"IF(AB64=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB64))","v":0},{"$f":"IFERROR(MATCH($AB64,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC64,\"\",MATCH($AB64,INDIRECT(\"AssignmentSummary!G\"&AD64&\":G10000\"),0))+AD64,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A64+1","v":54},"Other",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},20000,{"$f":"G65*E65","v":0},null,{"$f":"H65*I65","v":0},{"$f":"+H65*(1-I65)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U65=\"\",H65,V65)","v":0},null,null,"54_Rock Pile",{"$f":"IF(AB65=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB65))","v":0},{"$f":"IFERROR(MATCH($AB65,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC65,\"\",MATCH($AB65,INDIRECT(\"AssignmentSummary!G\"&AD65&\":G10000\"),0))+AD65,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","SPECIALIZED ITEMS",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB66=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB66))","v":""},{"$f":"IFERROR(MATCH($AB66,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC66,\"\",MATCH($AB66,INDIRECT(\"AssignmentSummary!G\"&AD66&\":G10000\"),0))+AD66,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A65+1","v":55},"Install permanent instrumentation",null,"allow",null,"Ea",50000,{"$f":"G67*E67","v":0},null,{"$f":"H67*I67","v":0},{"$f":"+H67*(1-I67)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U67=\"\",H67,V67)","v":0},null,null,"55_Rock Pile",{"$f":"IF(AB67=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB67))","v":0},{"$f":"IFERROR(MATCH($AB67,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC67,\"\",MATCH($AB67,INDIRECT(\"AssignmentSummary!G\"&AD67&\":G10000\"),0))+AD67,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A67+1","v":56},"Install permanent instrumentation, drilling",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F68),0,INDEX(IF(UPPER(RIGHT(F68,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F68,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F68,LEN(F68)-1)),CostCode,0)))","v":0},{"$f":"G68*E68","v":0},null,{"$f":"H68*I68","v":0},{"$f":"+H68*(1-I68)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U68=\"\",H68,V68)","v":0},null,null,"56_Rock Pile",{"$f":"IF(AB68=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB68))","v":0},{"$f":"IFERROR(MATCH($AB68,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC68,\"\",MATCH($AB68,INDIRECT(\"AssignmentSummary!G\"&AD68&\":G10000\"),0))+AD68,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","TREAT ROCK PILE SEEPAGE - see \"Water Management\"",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,{"$f":"IF(ISNUMBER(A69),A69&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":""},{"$f":"IF(AB69=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB69))","v":""},{"$f":"IFERROR(MATCH($AB69,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC69,\"\",MATCH($AB69,INDIRECT(\"AssignmentSummary!G\"&AD69&\":G10000\"),0))+AD69,\"\")","v":""},"","","","","","","","","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD69),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE69),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF69),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG69),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH69),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI69),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ69),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK69),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL69),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM69),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN69),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO69),\"\")","v":""},null,"","","","","","","","","","","",""]
["a","HEAP LEACH SEEPAGE TREATMENT - Cyanide Detox",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(V70=\"\",\"\",SUM(J70:K70)-V70)","v":""},null,null,null,null,"",{"$f":"IF(AB70=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB70))","v":""},{"$f":"IFERROR(MATCH($AB70,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC70,\"\",MATCH($AB70,INDIRECT(\"AssignmentSummary!G\"&AD70&\":G10000\"),0))+AD70,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A68+1","v":57},"Cyanide destruction water treatment pumping",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F71),0,INDEX(IF(UPPER(RIGHT(F71,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F71,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F71,LEN(F71)-1)),CostCode,0)))","v":0},{"$f":"G71*E71","v":0},null,{"$f":"H71*I71","v":0},{"$f":"+H71*(1-I71)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U71=\"\",H71,V71)","v":0},null,null,"57_Rock Pile",{"$f":"IF(AB71=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB71))","v":0},{"$f":"IFERROR(MATCH($AB71,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC71,\"\",MATCH($AB71,INDIRECT(\"AssignmentSummary!G\"&AD71&\":G10000\"),0))+AD71,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A71+1","v":58},"Reagents",null,"tonnes",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F72),0,INDEX(IF(UPPER(RIGHT(F72,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F72,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F72,LEN(F72)-1)),CostCode,0)))","v":0},{"$f":"G72*E72","v":0},null,{"$f":"H72*I72","v":0},{"$f":"+H72*(1-I72)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"58_Rock Pile",{"$f":"IF(AB72=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB72))","v":0},{"$f":"IFERROR(MATCH($AB72,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC72,\"\",MATCH($AB72,INDIRECT(\"AssignmentSummary!G\"&AD72&\":G10000\"),0))+AD72,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[59,"Electrician/mechanic to maintain treatment plant",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F73),0,INDEX(IF(UPPER(RIGHT(F73,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F73,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F73,LEN(F73)-1)),CostCode,0)))","v":0},{"$f":"G73*E73","v":0},null,{"$f":"H73*I73","v":0},{"$f":"+H73*(1-I73)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"59_Rock Pile",{"$f":"IF(AB73=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB73))","v":0},{"$f":"IFERROR(MATCH($AB73,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC73,\"\",MATCH($AB73,INDIRECT(\"AssignmentSummary!G\"&AD73&\":G10000\"),0))+AD73,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[60,"Equipment maintenance and parts",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F74),0,INDEX(IF(UPPER(RIGHT(F74,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F74,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F74,LEN(F74)-1)),CostCode,0)))","v":0},{"$f":"G74*E74","v":0},null,{"$f":"H74*I74","v":0},{"$f":"+H74*(1-I74)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"60_Rock Pile",{"$f":"IF(AB74=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB74))","v":0},{"$f":"IFERROR(MATCH($AB74,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC74,\"\",MATCH($AB74,INDIRECT(\"AssignmentSummary!G\"&AD74&\":G10000\"),0))+AD74,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[61,null,null,null,null,null,"Annual treatment costs",{"$f":"SUM(H71:H74)+0.0001","v":1E-4},null,null,null,null,null,null,null,"","","","","","",0,0,null,1E-4,null,null,"61_Rock Pile",{"$f":"IF(AB75=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB75))","v":1},{"$f":"IFERROR(MATCH($AB75,AssignmentSummary!$G:$G,0),\"\")","v":51},{"$f":"IFERROR(IF(AE$4>$AC75,\"\",MATCH($AB75,INDIRECT(\"AssignmentSummary!G\"&AD75&\":G10000\"),0))+AD75,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[62,"Number of years of treatment",null,"years",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"62_Rock Pile",{"$f":"IF(AB76=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB76))","v":0},{"$f":"IFERROR(MATCH($AB76,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC76,\"\",MATCH($AB76,INDIRECT(\"AssignmentSummary!G\"&AD76&\":G10000\"),0))+AD76,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[63,null,null,null,null,null,"Total treatment costs",{"$f":"H75*E76","v":0},null,null,{"$f":"H77","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"63_Rock Pile",{"$f":"IF(AB77=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB77))","v":0},{"$f":"IFERROR(MATCH($AB77,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC77,\"\",MATCH($AB77,INDIRECT(\"AssignmentSummary!G\"&AD77&\":G10000\"),0))+AD77,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","HEAP LEACH SEEPAGE TREATMENT - ARD/ML**",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB78=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB78))","v":""},{"$f":"IFERROR(MATCH($AB78,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC78,\"\",MATCH($AB78,INDIRECT(\"AssignmentSummary!G\"&AD78&\":G10000\"),0))+AD78,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A77+1","v":64},"Upgrade/modify pumping system - report to WTP",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F79),0,INDEX(IF(UPPER(RIGHT(F79,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F79,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F79,LEN(F79)-1)),CostCode,0)))","v":0},{"$f":"G79*E79","v":0},null,null,{"$f":"H79","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"64_Rock Pile",{"$f":"IF(AB79=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB79))","v":0},{"$f":"IFERROR(MATCH($AB79,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC79,\"\",MATCH($AB79,INDIRECT(\"AssignmentSummary!G\"&AD79&\":G10000\"),0))+AD79,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["END",null,null,null,null,null,"Total",{"$f":"SUM(H6:H68)+H77+H79+0.0001","v":290125.5001},null,{"$f":"SUM(J6:J68)+J77+J79","v":145062.75},{"$f":"SUM(K6:K68)+K77+K79","v":145062.75},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V6:V79)","v":189067.41313585604},{"$f":"RP1Total-V80","v":101058.08696414396},null,{"$f":"SUM(Y6:Y79)","v":189067.41323585605},null,null,"",{"$f":"IF(AB80=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB80))","v":""},{"$f":"IFERROR(MATCH($AB80,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC80,\"\",MATCH($AB80,INDIRECT(\"AssignmentSummary!G\"&AD80&\":G10000\"),0))+AD80,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J80/H80","v":0.4999999998276608},{"$f":"K80/H80","v":0.4999999998276608}]
[]
[null,"* For construction of passive treatment system refer to \"Water Management\".  ARD/ML seepage treatment becomes post-closure water treatment cost"]
[null,"**Heap leach ARD/ML seepage treatment becomes post-closure water treatment cost"]

{"sheet":"Chemicals","index":7,"n_rows":163,"n_cols":67,"rows_kept":163,"cut":false,"hidden":false,"merged":[[0,29,0,40],[0,42,0,53],[0,55,0,66],[3,1,3,7],[9,1,12,1],[9,2,12,2],[9,3,12,3],[9,4,12,4],[9,5,12,5],[9,6,12,6],[9,7,12,7],[2,1,2,13],[2,14,2,21],[2,22,2,23],[13,6,14,6],[13,7,14,7],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[17,6,18,6],[17,7,18,7],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[21,6,22,6],[21,7,22,7],[27,2,30,2],[27,3,30,3],[27,4,30,4],[27,5,30,5],[27,6,30,6],[27,7,30,7],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[36,6,37,6],[36,7,37,7],[39,2,40,2],[39,3,40,3],[39,4,40,4],[39,5,40,5],[39,6,40,6],[39,7,40,7],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,5,37,5],[41,6,43,6],[41,7,43,7],[46,2,49,2],[46,3,49,3],[46,4,49,4],[46,5,49,5],[46,6,49,6],[46,7,49,7],[41,2,43,2],[41,3,43,3],[41,4,43,4],[41,5,43,5],[50,6,52,6],[50,7,52,7],[62,2,65,2],[62,3,65,3],[62,4,65,4],[62,5,65,5],[62,6,65,6],[62,7,65,7],[50,2,52,2],[50,3,52,3],[50,4,52,4],[50,5,52,5],[78,6,79,6],[78,7,79,7],[80,1,81,1],[80,2,81,2],[80,3,81,3],[80,4,81,4],[80,5,81,5],[80,6,81,6],[80,7,81,7],[78,1,79,1],[78,2,79,2],[78,3,79,3],[78,4,79,4],[78,5,79,5],[87,6,96,6],[87,7,96,7],[102,2,109,2],[102,3,109,3],[102,4,109,4],[102,5,109,5],[102,6,109,6],[102,7,109,7],[87,2,96,2],[87,3,96,3],[87,4,96,4],[87,5,96,5],[110,6,111,6],[110,7,111,7],[112,2,116,2],[112,3,116,3],[112,4,116,4],[112,5,116,5],[112,6,116,6],[112,7,116,7],[110,2,111,2],[110,3,111,3],[110,4,111,4],[110,5,111,5],[138,4,139,4],[138,5,139,5],[138,6,139,6],[138,7,139,7],[135,2,136,2],[135,3,136,3],[135,4,136,4],[135,5,136,5],[119,6,122,6],[119,7,122,7],[127,2,130,2],[127,3,130,3],[127,4,130,4],[127,5,130,5],[127,6,130,6],[127,7,130,7],[119,2,122,2],[119,3,122,3],[119,4,122,4],[119,5,122,5],[144,6,145,6],[144,7,145,7],[15,1,18,1],[19,1,22,1],[24,1,25,1],[27,1,32,1],[33,1,37,1],[38,1,40,1],[41,1,52,1],[56,1,57,1],[62,1,67,1],[87,1,111,1],[112,1,126,1],[127,1,136,1],[144,1,145,1],[144,2,145,2],[144,3,145,3],[144,4,145,4],[144,5,145,5],[135,6,136,6],[135,7,136,7],[138,1,139,1],[138,2,139,2],[138,3,139,3]]}
[null,"Chemicals/Soil Area Name: Doris - Madrid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Match",null,null,null,null,null,null,null,null,null,null,null,null,"SRK Code",null,null,null,null,null,null,null,null,null,null,null,null,"SRK Estimate"]
[]
[null,"INAC COST March 2018",null,null,null,null,null,null,null,null,null,null,null,null,"TMAC COST (Nov 2017)*",null,null,null,null,null,null,null,"Cost Difference ",null,"PROPOSED COSTS (April 2018)"]
[null,"Note:         The procedures, equipment and packaging for clean up and removal of chemicals or contaminated soils are highly dependent on the nature of the chemicals and their existing state of containment. Government guidelines should be consulted on an individual chemical basis.  Any estimate made here should be considered very rough unless specific evaluations have been conducted.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carry Forward Costs",null,null,"Lookup","Count",1,{"$f":"AD4+1","v":2},{"$f":"AE4+1","v":3},4,5,6,7,8,{"$f":"AK4+1","v":9},10,11,12,null,1,{"$f":"AQ4+1","v":2},3,4,5,6,7,8,9,10,11,12,null,1,{"$f":"BD4+1","v":2},{"$f":"BE4+1","v":3},4,5,6,7,8,{"$f":"Bm³+1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost",null,null,null,"SRK Row Number","Facility Name","Task Description","Qty","Unit","Unit Cost","Subtotal","TMAC Costs","Cost Difference\n(INAC-TMAC)","Notes","Carry Forward Costs",null,null,{"$f":"IF(ISNUMBER(A5),A5&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":""},{"$f":"IF(AB5=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB5))","v":""},{"$f":"IFERROR(MATCH($AB5,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC5,\"\",MATCH($AB5,INDIRECT(\"AssignmentSummary!G\"&AD5&\":G10000\"),0))+AD5,\"\")","v":""},{"$f":"IFERROR(IF(AF$4>$AC5,\"\",MATCH($AB5,INDIRECT(\"AssignmentSummary!G\"&AE5&\":G10000\"),0))+AE5,\"\")","v":""},"","","","","",{"$f":"IFERROR(IF(AL$4>$AC5,\"\",MATCH($AB5,INDIRECT(\"AssignmentSummary!G\"&AK5&\":G10000\"),0))+AK5,\"\")","v":""},"","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO5),\"\")","v":""},null,"","","","","","","","","","","",""]
["a","HAZARDOUS MATERIALS AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H6),\"\",SUM(AZ6:BK6))","v":""},{"$f":"IF(V6=\"\",\"\",SUM(J6:K6)-V6)","v":""},null,null,null,null,"",{"$f":"IF(AB6=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB6))","v":""},{"$f":"IFERROR(MATCH($AB6,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC6,\"\",MATCH($AB6,INDIRECT(\"AssignmentSummary!G\"&AD6&\":G10000\"),0))+AD6,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[1,"Hazardous materials audit","Not required","allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},25000,{"$f":"G7*E7","v":0},null,{"$f":"H7*I7","v":0},{"$f":"+H7*(1-I7)","v":0},null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H7),\"\",SUM(BD7:BO7))","v":0},0,null,{"$f":"IF(U7=\"\",H7,V7)","v":0},null,null,"1_Chemicals",{"$f":"IF(AB7=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB7))","v":0},{"$f":"IFERROR(MATCH($AB7,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB8=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB8))","v":""},{"$f":"IFERROR(MATCH($AB8,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC8,\"\",MATCH($AB8,INDIRECT(\"AssignmentSummary!G\"&AD8&\":G10000\"),0))+AD8,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A7+1","v":2},"Environmental technician/coordinator",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F9),0,INDEX(IF(UPPER(RIGHT(F9,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F9,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F9,LEN(F9)-1)),CostCode,0)))","v":0},{"$f":"G9*E9","v":0},null,{"$f":"H9*I9","v":0},{"$f":"+H9*(1-I9)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U9=\"\",H9,V9)","v":0},null,null,"2_Chemicals",{"$f":"IF(AB9=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB9))","v":0},{"$f":"IFERROR(MATCH($AB9,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC9,\"\",MATCH($AB9,INDIRECT(\"AssignmentSummary!G\"&AD9&\":G10000\"),0))+AD9,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A9+1","v":3},"Drain residual fuel from tanks","RB-013, RB-002, RB-003, & DM-020","each",{"$f":"2+4+1+5","v":12},"TMAC",265,{"$f":"G10*E10","v":3180},0.5,{"$f":"H10*I10","v":1590},{"$f":"+H10*(1-I10)","v":1590},null,null,null,"SRK_1.13.1","Roberts Bay 10ML Fuel Storage Facility","drain residual fuel",160000,"L",2.271735219128258E-2,3634.7763506052129,9882.0482032079235,-6702.0482032079235,"this task is for drainaing the large tanks; the rate used by INAC is for drainaing EnviroTanks and is used erroneously here",{"$f":"V10","v":9882.0482032079235},null,null,"3_Chemicals",{"$f":"IF(AB10=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB10))","v":4},{"$f":"IFERROR(MATCH($AB10,AssignmentSummary!$G:$G,0),\"\")","v":52},{"$f":"IFERROR(IF(AE$4>$AC10,\"\",MATCH($AB10,INDIRECT(\"AssignmentSummary!G\"&AD10&\":G10000\"),0))+AD10,\"\")","v":53},54,55,"","","","","","","","",null,"SRK_1.13.1","SRK_1.2.1","SRK_1.3.1","SRK_2.20.1","","","","","","","","",null,3634.7763506052129,3634.7763506052129,908.69408765130322,1703.8014143461935,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.2.1","Roberts Bay 20 ML Tank Farm","drain residual fuel",160000,"L",2.271735219128258E-2,3634.7763506052129,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.3.1","Roberts Bay Quarry 1 -  5 ML Tank Farm","drain residual fuel",40000,"L",2.271735219128258E-2,908.69408765130322,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.20.1","Doris Tank Farm","drain residual fuel",75000,"each",2.271735219128258E-2,1703.8014143461935,"","",null,""]
[{"$f":"A10+1","v":4},"Drain, clean and crush empty drums","RB-003","each",150,"TMAC",{"$f":"21.04+18.4","v":39.44},{"$f":"G14*E14","v":5916},0.5,{"$f":"H14*I14","v":2958},{"$f":"+H14*(1-I14)","v":2958},null,null,null,"SRK_1.3.10",0,"drain and wash empty fuel drums",150,"each",18.400723213016413,2760.1084819524617,5915.5260545665315,0.47394543346854334,null,5915.5260545665315,null,null,{"$f":"IF(ISNUMBER(A14),A14&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"4_Chemicals"},{"$f":"IF(AB14=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB14))","v":2},{"$f":"IFERROR(MATCH($AB14,AssignmentSummary!$G:$G,0),\"\")","v":56},{"$f":"IFERROR(IF(AE$4>$AC14,\"\",MATCH($AB14,INDIRECT(\"AssignmentSummary!G\"&AD14&\":G10000\"),0))+AD14,\"\")","v":57},"","","","","","","","","","",null,"SRK_1.3.10","SRK_1.3.11","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK14),\"\")","v":""},"","","","",null,2760.1084819524617,3155.4175726140702,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.3.11",0,"crush empty fuel drums",150,"each",21.036117150760468,3155.4175726140702,"","",null,""]
[{"$f":"A14+1","v":5},"Removal of Doris fresh water pipeline","DM-006 decommission","each",4,"TMAC",680,{"$f":"G16*E16","v":2720},0.5,{"$f":"H16*I16","v":1360},{"$f":"+H16*(1-I16)","v":1360},null,null,null,"SRK_2.6.2",0,"decommission electrical (heat tracing)",4,"each",679.51599593835135,2718.0639837534054,2718.0639837534054,1.9360162465945905,null,2718.0639837534054,null,null,{"$f":"IF(ISNUMBER(A16),A16&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"5_Chemicals"},{"$f":"IF(AB16=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB16))","v":1},{"$f":"IFERROR(MATCH($AB16,AssignmentSummary!$G:$G,0),\"\")","v":58},{"$f":"IFERROR(IF(AE$4>$AC16,\"\",MATCH($AB16,INDIRECT(\"AssignmentSummary!G\"&AD16&\":G10000\"),0))+AD16,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.6.2","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK16),\"\")","v":""},"","","","",null,2718.0639837534054,"","","","","","","","","","",""]
[{"$f":"A16+1","v":6},null,"DM-006 dismantle","lm",830,"TMAC",11.08,{"$f":"G17*E17","v":9196.4},0.5,{"$f":"H17*I17","v":4598.2},{"$f":"+H17*(1-I17)","v":4598.2},null,null,null,"SRK_2.6.1","Doris Fresh Water Pipelines","cut pipelines into manageable pieces",830,"lm",11.084447485572777,9200.0914130254059,9200.0914130254059,-3.6914130254062911,null,9200.0914130254059,null,null,{"$f":"IF(ISNUMBER(A17),A17&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"6_Chemicals"},{"$f":"IF(AB17=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB17))","v":1},{"$f":"IFERROR(MATCH($AB17,AssignmentSummary!$G:$G,0),\"\")","v":59},{"$f":"IFERROR(IF(AE$4>$AC17,\"\",MATCH($AB17,INDIRECT(\"AssignmentSummary!G\"&AD17&\":G10000\"),0))+AD17,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.6.1","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK17),\"\")","v":""},"","","","",null,9200.0914130254059,"","","","","","","","","","",""]
[7,null,"DM-006 load, haul & tip debris to Q3 landfill","m³",28.2,"TMAC",{"$f":"10.23+5.99","v":16.22},{"$f":"G18*E18","v":457.40399999999994},0.5,{"$f":"H18*I18","v":228.70199999999997},{"$f":"+H18*(1-I18)","v":228.70199999999997},null,null,null,"SRK_2.6.4",0,"load debris into containers for transport",28.161236546778909,"m3",10.227916666666665,288.03078063074241,420.38006319454564,37.023936805454298,null,420.38006319454564,null,null,{"$f":"IF(ISNUMBER(A18),A18&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"7_Chemicals"},{"$f":"IF(AB18=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB18))","v":2},{"$f":"IFERROR(MATCH($AB18,AssignmentSummary!$G:$G,0),\"\")","v":60},{"$f":"IFERROR(IF(AE$4>$AC18,\"\",MATCH($AB18,INDIRECT(\"AssignmentSummary!G\"&AD18&\":G10000\"),0))+AD18,\"\")","v":61},"","","","","","","","","","",null,"SRK_2.6.4","SRK_2.6.5","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK18),\"\")","v":""},"","","","",null,288.03078063074241,132.34928256380326,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.6.5",0,"haul debris to quarry 3 landfill",28.161236546778909,"m3",4.6996971295616428,132.34928256380326,"","",null,""]
[{"$f":"A18+1","v":8},"Removal of Secondary Road Tailings and Reclaim water pipeline","SR-002 decommission","each",4,"TMAC",680,{"$f":"G20*E20","v":2720},0.5,{"$f":"H20*I20","v":1360},{"$f":"+H20*(1-I20)","v":1360},null,null,null,"SRK_15.2.2",0,"decommission electrical (heat tracing)",4,"each",679.51599593835135,2718.0639837534054,2718.0639837534054,1.9360162465945905,null,2718.0639837534054,null,null,{"$f":"IF(ISNUMBER(A20),A20&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"8_Chemicals"},{"$f":"IF(AB20=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB20))","v":1},{"$f":"IFERROR(MATCH($AB20,AssignmentSummary!$G:$G,0),\"\")","v":62},{"$f":"IFERROR(IF(AE$4>$AC20,\"\",MATCH($AB20,INDIRECT(\"AssignmentSummary!G\"&AD20&\":G10000\"),0))+AD20,\"\")","v":""},"","","","","","","","","","",null,"SRK_15.2.2","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK20),\"\")","v":""},"","","","",null,2718.0639837534054,"","","","","","","","","","",""]
[9,null,"SR-002 dismantle","lm",8125,"TMAC",11.08,{"$f":"G21*E21","v":90025},0.5,{"$f":"H21*I21","v":45012.5},{"$f":"+H21*(1-I21)","v":45012.5},null,null,null,"SRK_15.2.1","Secondary Road Tailings and Reclaim Water Pipelines","Cut pipelines into manageable pieces",8125,"lm",11.084447485572777,90061.135820278811,{"$f":"U21","v":90061.135820278811},-36.13582027881057,null,90061.135820278811,null,null,{"$f":"IF(ISNUMBER(A21),A21&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"9_Chemicals"},{"$f":"IF(AB21=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB21))","v":1},{"$f":"IFERROR(MATCH($AB21,AssignmentSummary!$G:$G,0),\"\")","v":63},{"$f":"IFERROR(IF(AE$4>$AC21,\"\",MATCH($AB21,INDIRECT(\"AssignmentSummary!G\"&AD21&\":G10000\"),0))+AD21,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC21,\"\",MATCH($AB21,INDIRECT(\"AssignmentSummary!G\"&AK21&\":G10000\"),0))+AK21,\"\")","v":""},"","","",null,"SRK_15.2.3","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK21),\"\")","v":""},"","","","",null,1523.1875537448079,"","","","","","","","","","",""]
[10,null,"SR-002 load, haul & tip debris to Q3 landfill","m³",255.3,"TMAC",{"$f":"10.23+5.23","v":15.46},{"$f":"G22*E22","v":3946.9380000000006},0.5,{"$f":"H22*I22","v":1973.4690000000003},{"$f":"+H22*(1-I22)","v":1973.4690000000003},null,null,null,"SRK_15.2.4",0,"Load debris for transport to landfill",255.25440310417071,"m3",10.227916666666665,2610.7207637491988,{"$f":"IF(ISBLANK($H22),\"\",SUM(BD22:BO22))","v":3676.1956124602093},270.74238753979125,null,3676.1956124602093,null,null,{"$f":"IF(ISNUMBER(A22),A22&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"10_Chemicals"},{"$f":"IF(AB22=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB22))","v":2},{"$f":"IFERROR(MATCH($AB22,AssignmentSummary!$G:$G,0),\"\")","v":64},{"$f":"IFERROR(IF(AE$4>$AC22,\"\",MATCH($AB22,INDIRECT(\"AssignmentSummary!G\"&AD22&\":G10000\"),0))+AD22,\"\")","v":65},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC22,\"\",MATCH($AB22,INDIRECT(\"AssignmentSummary!G\"&AK22&\":G10000\"),0))+AK22,\"\")","v":""},"","","",null,"SRK_15.2.4","SRK_15.2.5","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK22),\"\")","v":""},"","","","",null,2610.7207637491988,1065.4748487110105,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_15.2.5",0,"Haul waste to the landfill",255.25440310417071,"m3",4.1741683424602254,1065.4748487110105,{"$f":"IF(ISBLANK($H23),\"\",SUM(BD23:BO23))","v":""},"",null,""]
[{"$f":"A22+1","v":11},"Drain residual fuel from tank at vent raise","DM-030 drain tank","each",1,"TMAC",265,{"$f":"G24*E24","v":265},0.5,{"$f":"H24*I24","v":132.5},{"$f":"+H24*(1-I24)","v":132.5},null,null,null,"SRK_2.30.7",0,"Drain and decommission Enviro Tank",1,"each",265,{"$f":"T24*R24","v":265},{"$f":"U24","v":265},0,null,265,null,null,{"$f":"IF(ISNUMBER(A24),A24&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"11_Chemicals"},{"$f":"IF(AB24=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB24))","v":1},{"$f":"IFERROR(MATCH($AB24,AssignmentSummary!$G:$G,0),\"\")","v":66},{"$f":"IFERROR(IF(AE$4>$AC24,\"\",MATCH($AB24,INDIRECT(\"AssignmentSummary!G\"&AD24&\":G10000\"),0))+AD24,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC24,\"\",MATCH($AB24,INDIRECT(\"AssignmentSummary!G\"&AK24&\":G10000\"),0))+AK24,\"\")","v":""},"","","",null,"SRK_2.30.7","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK24),\"\")","v":""},"","","","",null,2.271735219128258E-2,"","","","","","","","","","",""]
[12,"Drain chemicals and reagent from containers","Doris DM-021","m³",8.3000000000000007,"TMAC",2700,{"$f":"G25*E25","v":22410.000000000004},0.5,{"$f":"H25*I25","v":11205.000000000002},{"$f":"+H25*(1-I25)","v":11205.000000000002},null,null,null,"SRK_2.21.2",0,"Drain chemicals and reagents into containers for shipping off site",8.32,"m3",2699.5570183292593,22460.31439249944,{"$f":"IF(ISBLANK($H25),\"\",SUM(BD25:BO25))","v":22460.31439249944},-50.314392499436508,null,22460.31439249944,null,null,{"$f":"IF(ISNUMBER(A25),A25&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"12_Chemicals"},{"$f":"IF(AB25=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB25))","v":1},{"$f":"IFERROR(MATCH($AB25,AssignmentSummary!$G:$G,0),\"\")","v":67},{"$f":"IFERROR(IF(AE$4>$AC25,\"\",MATCH($AB25,INDIRECT(\"AssignmentSummary!G\"&AD25&\":G10000\"),0))+AD25,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC25,\"\",MATCH($AB25,INDIRECT(\"AssignmentSummary!G\"&AK25&\":G10000\"),0))+AK25,\"\")","v":""},"","","",null,"SRK_2.21.2","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK25),\"\")","v":""},"","","","",null,22460.31439249944,"","","","","","","","","","",""]
[13,null,"Madrid North Concentrator","m³",4.2,"TMAC",2700,{"$f":"G26*E26","v":11340},0.5,{"$f":"H26*I26","v":5670},{"$f":"+H26*(1-I26)","v":5670},null,null,null,"SRK_5.21.2",0,"Drain chemicals and reagents into containers for shipping off site",4.16,"m3",2699.5570183292593,11230.15719624972,11230.15719624972,109.84280375027993,null,11230.15719624972,null,null,{"$f":"IF(ISNUMBER(A26),A26&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"13_Chemicals"},{"$f":"IF(AB26=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB26))","v":1},{"$f":"IFERROR(MATCH($AB26,AssignmentSummary!$G:$G,0),\"\")","v":68},{"$f":"IFERROR(IF(AE$4>$AC26,\"\",MATCH($AB26,INDIRECT(\"AssignmentSummary!G\"&AD26&\":G10000\"),0))+AD26,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC26,\"\",MATCH($AB26,INDIRECT(\"AssignmentSummary!G\"&AK26&\":G10000\"),0))+AK26,\"\")","v":""},"","","",null,"SRK_5.21.2","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK26),\"\")","v":""},"","","","",null,11230.15719624972,"","","","","","","","","","",""]
[14,"Decontaminate sewage treatment plant",null,"LS",null,"TMAC",667.63,{"$f":"G27*E27","v":0},null,{"$f":"H27*I27","v":0},{"$f":"+H27*(1-I27)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,{"$f":"IF(ISNUMBER(A27),A27&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"14_Chemicals"},{"$f":"IF(AB27=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB27))","v":0},{"$f":"IFERROR(MATCH($AB27,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC27,\"\",MATCH($AB27,INDIRECT(\"AssignmentSummary!G\"&AD27&\":G10000\"),0))+AD27,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC27,\"\",MATCH($AB27,INDIRECT(\"AssignmentSummary!G\"&AK27&\":G10000\"),0))+AK27,\"\")","v":""},"","","",null,"","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK27),\"\")","v":""},"","","","",null,"","","","","","","","","","","",""]
[15,"Decontaminate bulk fuel storage","Roberts Bay and Doris Tank Farms RB-013, RB-002, RB-003, & DM-020","each",{"$f":"4+4+1+5","v":14},"TMAC",{"$f":"476.06+1186.71+32.8","v":1695.57},{"$f":"G28*E28","v":23737.98},0.5,{"$f":"H28*I28","v":11868.99},{"$f":"+H28*(1-I28)","v":11868.99},null,"include a 1 m³ of sludge to manage in O/W separator",null,"SRK_1.13.4",0,"wash tanks",4,"each",1186.7094284495759,4746.8377137983034,16613.931998294061,7124.0480017059381,"this item contracted the tank decommissioning, power washing, and operating the water/oil separator tasks; TMAC estimate has these asa separate lines, not included here",{"$f":"H28","v":23737.98},null,null,{"$f":"IF(ISNUMBER(A28),A28&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"15_Chemicals"},{"$f":"IF(AB28=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB28))","v":4},{"$f":"IFERROR(MATCH($AB28,AssignmentSummary!$G:$G,0),\"\")","v":69},{"$f":"IFERROR(IF(AE$4>$AC28,\"\",MATCH($AB28,INDIRECT(\"AssignmentSummary!G\"&AD28&\":G10000\"),0))+AD28,\"\")","v":70},71,72,"","","","",{"$f":"IFERROR(IF(AL$4>$AC28,\"\",MATCH($AB28,INDIRECT(\"AssignmentSummary!G\"&AK28&\":G10000\"),0))+AK28,\"\")","v":""},"","","",null,"SRK_1.13.4","SRK_1.2.4","SRK_1.3.4","SRK_2.20.4","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK28),\"\")","v":""},"","","","",null,4746.8377137983034,4746.8377137983034,1186.7094284495759,5933.5471422478795,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.2.4",0,"wash tanks",4,"each",1186.7094284495759,4746.8377137983034,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.3.4",0,"wash tanks",1,"each",1186.7094284495759,1186.7094284495759,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.20.4",0,"wash tanks",5,"each",1186.7094284495759,5933.5471422478795,"","",null,""]
[{"$f":"A28+1","v":16},null,"Madrid North Fuel Storage Facility MN-011","each",3,"TMAC",{"$f":"476.06+1186.71+32.8","v":1695.57},{"$f":"G32*E32","v":5086.71},0.5,{"$f":"H32*I32","v":2543.355},{"$f":"+H32*(1-I32)","v":2543.355},null,null,null,"SRK_5.11.4",0,"wash tanks",3,"each",1186.7094284495759,3560.1282853487273,3560.1282853487273,1526.5817146512727,null,{"$f":"H32","v":5086.71},null,null,{"$f":"IF(ISNUMBER(A32),A32&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"16_Chemicals"},{"$f":"IF(AB32=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB32))","v":1},{"$f":"IFERROR(MATCH($AB32,AssignmentSummary!$G:$G,0),\"\")","v":73},{"$f":"IFERROR(IF(AE$4>$AC32,\"\",MATCH($AB32,INDIRECT(\"AssignmentSummary!G\"&AD32&\":G10000\"),0))+AD32,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC32,\"\",MATCH($AB32,INDIRECT(\"AssignmentSummary!G\"&AK32&\":G10000\"),0))+AK32,\"\")","v":""},"","","",null,"SRK_5.11.4","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK32),\"\")","v":""},"","","","",null,3560.1282853487273,"","","","","","","","","","",""]
[17,null,"Madrid South Fuel Storage Facility MS-017","each",1,"TMAC",{"$f":"476.06+1186.71+32.8","v":1695.57},1695.57,0.5,847.78499999999997,847.78499999999997,null,null,null,"SRK_7.17.4",0,"wash tanks",1,"each",1186.7094284495759,1186.7094284495759,1186.7094284495759,508.86057155042408,null,{"$f":"H33","v":1695.57},null,null,"17_Chemicals",{"$f":"IF(AB33=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB33))","v":1},{"$f":"IFERROR(MATCH($AB33,AssignmentSummary!$G:$G,0),\"\")","v":74},{"$f":"IFERROR(IF(AE$4>$AC33,\"\",MATCH($AB33,INDIRECT(\"AssignmentSummary!G\"&AD33&\":G10000\"),0))+AD33,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.17.4","","","","","","","","","","","",null,1186.7094284495759,"","","","","","","","","","",""]
[18,"CDR-004 Cargo Dock Access Road Fuel Transfer Lines","Decommission Pipeline","LS",1,"TMAC",680,680,0.5,340,340,null,null,null,"SRK_21.4.1","Cargo Dock Access Road Fuel Transfer Pipeline","flush pipeline prior to decommissioning",1,"Each",677.6841963904925,677.6841963904925,677.6841963904925,2.3158036095074976,null,677.6841963904925,null,null,"18_Chemicals",{"$f":"IF(AB34=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB34))","v":1},{"$f":"IFERROR(MATCH($AB34,AssignmentSummary!$G:$G,0),\"\")","v":75},{"$f":"IFERROR(IF(AE$4>$AC34,\"\",MATCH($AB34,INDIRECT(\"AssignmentSummary!G\"&AD34&\":G10000\"),0))+AD34,\"\")","v":""},"","","","","","","","","","",null,"SRK_21.4.1","","","","","","","","","","","",null,677.6841963904925,"","","","","","","","","","",""]
[19,null,"Dismantle pipeline","lm",3250,"TMAC",11.08,36010,0.5,18005,18005,null,null,null,"SRK_21.4.2",0,"cut pipelines into manageable pieces and place in containers for hauling to landfill",3250,"m",11.084447485572777,36024.454328111526,36024.454328111526,-14.454328111525683,null,36024.454328111526,null,null,"19_Chemicals",{"$f":"IF(AB35=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB35))","v":1},{"$f":"IFERROR(MATCH($AB35,AssignmentSummary!$G:$G,0),\"\")","v":76},{"$f":"IFERROR(IF(AE$4>$AC35,\"\",MATCH($AB35,INDIRECT(\"AssignmentSummary!G\"&AD35&\":G10000\"),0))+AD35,\"\")","v":""},"","","","","","","","","","",null,"SRK_21.4.2","","","","","","","","","","","",null,36024.454328111526,"","","","","","","","","","",""]
[20,null,"Remove electrical equipment","LS",2,"TMAC",680,1360,0.5,680,680,null,null,null,"SRK_21.4.3",0,"remove electrical cables and controllers",2,"each",679.51599593835135,1359.0319918767027,1359.0319918767027,0.96800812329729524,null,1359.0319918767027,null,null,"20_Chemicals",{"$f":"IF(AB36=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB36))","v":1},{"$f":"IFERROR(MATCH($AB36,AssignmentSummary!$G:$G,0),\"\")","v":77},{"$f":"IFERROR(IF(AE$4>$AC36,\"\",MATCH($AB36,INDIRECT(\"AssignmentSummary!G\"&AD36&\":G10000\"),0))+AD36,\"\")","v":""},"","","","","","","","","","",null,"SRK_21.4.3","","","","","","","","","","","",null,1359.0319918767027,"","","","","","","","","","",""]
[21,null,"Load, haul and tip debris at Q3 landfill","m³",159.5,"TMAC",{"$f":"10.23+5.23","v":15.46},2465.8700000000003,0.5,1232.9350000000002,1232.9350000000002,null,null,null,"SRK_21.4.4",0,"load debris into containers for hauling to landfill",159.53400194010669,"m3",10.227916666666665,1631.7004773432493,2466.0755838900482,-0.2055838900478193,null,2466.0755838900482,null,null,"21_Chemicals",{"$f":"IF(AB37=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB37))","v":2},{"$f":"IFERROR(MATCH($AB37,AssignmentSummary!$G:$G,0),\"\")","v":78},{"$f":"IFERROR(IF(AE$4>$AC37,\"\",MATCH($AB37,INDIRECT(\"AssignmentSummary!G\"&AD37&\":G10000\"),0))+AD37,\"\")","v":79},"","","","","","","","","","",null,"SRK_21.4.4","SRK_21.4.5","","","","","","","","","","",null,1631.7004773432493,834.37510654679875,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_21.4.5",0,"haul containers to Quarry 3 landfill",159.53400194010669,"m3",5.2300769516209176,834.37510654679875,"","",null,""]
[{"$f":"A37+1","v":22},"Drain Reclaim Pond","CM-001 labour","mandays",168,"TMAC",1890,{"$f":"G39*E39","v":317520},0.5,{"$f":"H39*I39","v":158760},{"$f":"+H39*(1-I39)","v":158760},null,null,null,"SRK_17.1.1","Closure Drain Reclaim Pond","Pump technician",170,"day",1189.1254192916444,202151.32127957957,0,317520,"draining the Reclaim Pond is accounted for under \"Water Treatment\"",0,null,null,{"$f":"IF(ISNUMBER(A39),A39&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"22_Chemicals"},{"$f":"IF(AB39=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB39))","v":1},{"$f":"IFERROR(MATCH($AB39,AssignmentSummary!$G:$G,0),\"\")","v":80},{"$f":"IFERROR(IF(AE$4>$AC39,\"\",MATCH($AB39,INDIRECT(\"AssignmentSummary!G\"&AD39&\":G10000\"),0))+AD39,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC39,\"\",MATCH($AB39,INDIRECT(\"AssignmentSummary!G\"&AK39&\":G10000\"),0))+AK39,\"\")","v":""},"","","",null,"SRK_17.1.1","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK39),\"\")","v":""},"","","","",null,202151.32127957957,"","","","","","","","","","",""]
[23,null,"CM-001 equipment","LS",1,"TMAC",70000,{"$f":"G40*E40","v":70000},0.5,{"$f":"H40*I40","v":35000},{"$f":"+H40*(1-I40)","v":35000},null,null,null,"SRK_17.1.3",0,"Site Services Support &Maintenance",1,"-",50000,50000,0,70000,null,0,null,null,{"$f":"IF(ISNUMBER(A40),A40&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"23_Chemicals"},{"$f":"IF(AB40=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB40))","v":2},{"$f":"IFERROR(MATCH($AB40,AssignmentSummary!$G:$G,0),\"\")","v":81},{"$f":"IFERROR(IF(AE$4>$AC40,\"\",MATCH($AB40,INDIRECT(\"AssignmentSummary!G\"&AD40&\":G10000\"),0))+AD40,\"\")","v":82},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC40,\"\",MATCH($AB40,INDIRECT(\"AssignmentSummary!G\"&AK40&\":G10000\"),0))+AK40,\"\")","v":""},"","","",null,"SRK_17.1.3","SRK_17.1.4","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK40),\"\")","v":""},"","","","",null,50000,20000,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_17.1.4",0,"Spare Parts & Consumables",1,"-",20000,20000,null,"",null,0]
[{"$f":"A40+1","v":24},"Liner cleaning","Doris (DM-020, RP-004& WM-001)","m²",{"$f":"5500+2485+4385","v":12370},"TMAC",0.41,{"$f":"G42*E42","v":5071.7},0.5,{"$f":"H42*I42","v":2535.85},{"$f":"+H42*(1-I42)","v":2535.85},null,null,null,"SRK_2.20.13",0,"clean liner",5500,"m2",0.41205188487832489,2266.2853668307871,{"$f":"IF(ISBLANK($H42),\"\",SUM(BD42:BO42))","v":4072.7208301373635},998.97916986263635,null,4072.7208301373635,null,null,{"$f":"IF(ISNUMBER(A42),A42&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"24_Chemicals"},{"$f":"IF(AB42=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB42))","v":3},{"$f":"IFERROR(MATCH($AB42,AssignmentSummary!$G:$G,0),\"\")","v":83},{"$f":"IFERROR(IF(AE$4>$AC42,\"\",MATCH($AB42,INDIRECT(\"AssignmentSummary!G\"&AD42&\":G10000\"),0))+AD42,\"\")","v":84},85,"","","","","","","","","",null,"SRK_2.20.13","SRK_12.4.13","SRK_13.1.5","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK42),\"\")","v":""},"","","","",null,2266.2853668307871,"",1806.4354633065764,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H43),\"\",SUM(BD43:BO43))","v":""},"",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_13.1.5",0,"clean liner",4384,"m2",0.41205188487832489,1806.4354633065764,{"$f":"IF(ISBLANK($H44),\"\",SUM(BD44:BO44))","v":""},"",null,""]
[{"$f":"A42+1","v":25},null,"Roberts Bay Q1 Tank farm","m²",9933,"TMAC",0.41,{"$f":"G45*E45","v":4072.5299999999997},0.5,{"$f":"H45*I45","v":2036.2649999999999},{"$f":"+H45*(1-I45)","v":2036.2649999999999},null,null,null,"SRK_1.3.16",0,"clean liner",9933,"m2",0.41205188487832489,4092.9113724964013,{"$f":"U45","v":4092.9113724964013},-20.381372496401582,null,4092.9113724964013,null,null,{"$f":"IF(ISNUMBER(A45),A45&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"25_Chemicals"},{"$f":"IF(AB45=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB45))","v":1},{"$f":"IFERROR(MATCH($AB45,AssignmentSummary!$G:$G,0),\"\")","v":86},{"$f":"IFERROR(IF(AE$4>$AC45,\"\",MATCH($AB45,INDIRECT(\"AssignmentSummary!G\"&AD45&\":G10000\"),0))+AD45,\"\")","v":""},"","","","","","","","","","",null,"SRK_1.2.13","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK45),\"\")","v":""},"","","","",null,60880.980600000003,"","","","","","","","","","",""]
[26,null,"Roberts Bay Tank Farm","m²",{"$f":"8600+13200","v":21800},"TMAC",0.41,{"$f":"G46*E46","v":8938},0.5,{"$f":"H46*I46","v":4469},{"$f":"+H46*(1-I46)","v":4469},null,null,null,"SRK_1.2.14",0,"clean liner",21802,"m2",0.41205188487832489,{"$f":"T46*R46","v":8983.5551941172398},{"$f":"U46","v":8983.5551941172398},-45.555194117239807,"includes liner for 10 ML and 20 ML fuel tank farms combined",8983.5551941172398,null,null,{"$f":"IF(ISNUMBER(A46),A46&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"26_Chemicals"},{"$f":"IF(AB46=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB46))","v":1},{"$f":"IFERROR(MATCH($AB46,AssignmentSummary!$G:$G,0),\"\")","v":87},{"$f":"IFERROR(IF(AE$4>$AC46,\"\",MATCH($AB46,INDIRECT(\"AssignmentSummary!G\"&AD46&\":G10000\"),0))+AD46,\"\")","v":""},"","","","","","","","","","",null,"SRK_1.3.13","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK46),\"\")","v":""},"","","","",null,108365.51331895526,"","","","","","","","","","",""]
[27,null,"Madrid North liners (MN-011, -13, -14, & -15)","m²",{"$f":"20+145+20+25","v":210},"TMAC",0.41,{"$f":"G47*E47","v":86.1},0.5,{"$f":"H47*I47","v":43.05},{"$f":"+H47*(1-I47)","v":43.05},null,null,null,"SRK_5.11.13",0,"clean liner",18.27,"m2",0.41205188487832489,7.5281879367269955,{"$f":"IF(ISBLANK($H47),\"\",SUM(BD47:BO47))","v":84.890929322632488},1.2090706773675066,null,84.890929322632488,null,null,{"$f":"IF(ISNUMBER(A47),A47&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"27_Chemicals"},{"$f":"IF(AB47=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB47))","v":4},{"$f":"IFERROR(MATCH($AB47,AssignmentSummary!$G:$G,0),\"\")","v":88},{"$f":"IFERROR(IF(AE$4>$AC47,\"\",MATCH($AB47,INDIRECT(\"AssignmentSummary!G\"&AD47&\":G10000\"),0))+AD47,\"\")","v":89},90,91,"","","","","","","","",null,"SRK_5.11.13","SRK_5.13.8","SRK_5.14.4","SRK_5.15.4","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK47),\"\")","v":""},"","","","",null,7.5281879367269955,59.335471422478783,10.301297121958122,7.7259728414685913,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.13.8",0,"clean liner",144,"m2",0.41205188487832489,59.335471422478783,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.14.4",0,"clean liner",25,"m2",0.41205188487832489,10.301297121958122,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.15.4",0,"clean liner",18.75,"m2",0.41205188487832489,7.7259728414685913,"","",null,""]
[{"$f":"A47+1","v":28},null,"Madrid South liners (MS-017, -018 & -019)","m²",{"$f":"375+25+145","v":545},"TMAC",0.41,{"$f":"G51*E51","v":223.45},0.5,{"$f":"H51*I51","v":111.72499999999999},{"$f":"+H51*(1-I51)","v":111.72499999999999},null,null,null,"SRK_7.17.13",0,"clean liner",375,"m2",0.41205188487832489,154.51945682937185,172.54672679279858,50.903273207201408,null,172.54672679279858,null,null,{"$f":"IF(ISNUMBER(A51),A51&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"28_Chemicals"},{"$f":"IF(AB51=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB51))","v":3},{"$f":"IFERROR(MATCH($AB51,AssignmentSummary!$G:$G,0),\"\")","v":92},{"$f":"IFERROR(IF(AE$4>$AC51,\"\",MATCH($AB51,INDIRECT(\"AssignmentSummary!G\"&AD51&\":G10000\"),0))+AD51,\"\")","v":93},94,"","","","","","","","","",null,"SRK_7.17.13","SRK_7.18.4","SRK_7.19.4","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK51),\"\")","v":""},"","","","",null,154.51945682937185,7.7259728414685913,10.301297121958122,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.18.4",0,"clean liner",18.75,"m2",0.41205188487832489,7.7259728414685913,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.19.4",0,"clean liner",25,"m2",0.41205188487832489,10.301297121958122,"","",null,""]
[{"$f":"A51+1","v":29},"Decontaminate offices/warehouse/accom",null,"m²",null,"BDAL",{"$f":"IF(ISNA(F54),0,INDEX(IF(UPPER(RIGHT(F54,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F54,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F54,LEN(F54)-1)),CostCode,0)))","v":25.6},{"$f":"G54*E54","v":0},null,{"$f":"H54*I54","v":0},{"$f":"+H54*(1-I54)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,{"$f":"IF(ISNUMBER(A54),A54&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"29_Chemicals"},{"$f":"IF(AB54=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB54))","v":0},{"$f":"IFERROR(MATCH($AB54,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC54,\"\",MATCH($AB54,INDIRECT(\"AssignmentSummary!G\"&AD54&\":G10000\"),0))+AD54,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK54),\"\")","v":""},"","","","",null,"","","","","","","","","","","",""]
[30,"Removal of asbestos siding on buildings",null,"m²",null,"BDAL",{"$f":"IF(ISNA(F55),0,INDEX(IF(UPPER(RIGHT(F55,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F55,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F55,LEN(F55)-1)),CostCode,0)))","v":25.6},{"$f":"G55*E55","v":0},null,{"$f":"H55*I55","v":0},{"$f":"+H55*(1-I55)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"30_Chemicals",{"$f":"IF(AB55=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB55))","v":0},{"$f":"IFERROR(MATCH($AB55,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC55,\"\",MATCH($AB55,INDIRECT(\"AssignmentSummary!G\"&AD55&\":G10000\"),0))+AD55,\"\")","v":""},"","","","","","","","","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO55),\"\")","v":""},null,"","","","","","","","","","","",""]
[31,"Removal of friable asbestos on equipment",null,"m²",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F56),0,INDEX(IF(UPPER(RIGHT(F56,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F56,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F56,LEN(F56)-1)),CostCode,0)))","v":0},{"$f":"G56*E56","v":0},null,{"$f":"H56*I56","v":0},{"$f":"+H56*(1-I56)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"31_Chemicals",{"$f":"IF(AB56=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB56))","v":0},{"$f":"IFERROR(MATCH($AB56,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC56,\"\",MATCH($AB56,INDIRECT(\"AssignmentSummary!G\"&AD56&\":G10000\"),0))+AD56,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[32,"Other","Load and Transport drums from Doris Process Plant to Roberts Bay","m³",8.32,"TMAC",{"$f":"10.23+2.3","v":12.530000000000001},{"$f":"G57*E57","v":104.24960000000002},0.5,{"$f":"H57*I57","v":52.124800000000008},{"$f":"+H57*(1-I57)","v":52.124800000000008},null,"added containerization cost of $10.23",null,"SRK_2.21.9",0,"transport drums to Roberts Bay",8.32,"m3",2.2973773991675288,19.114179961073841,19.114179961073841,85.135420038926171,null,19.114179961073841,null,null,"32_Chemicals",{"$f":"IF(AB57=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB57))","v":1},{"$f":"IFERROR(MATCH($AB57,AssignmentSummary!$G:$G,0),\"\")","v":95},{"$f":"IFERROR(IF(AE$4>$AC57,\"\",MATCH($AB57,INDIRECT(\"AssignmentSummary!G\"&AD57&\":G10000\"),0))+AD57,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.21.9","","","","","","","","","","","",null,19.114179961073841,"","","","","","","","","","",""]
[33,null,"Madrid North drums from Concentrator to RB","m³",4,"TMAC",{"$f":"10.23+5.02","v":15.25},{"$f":"G58*E58","v":61},0.5,{"$f":"H58*I58","v":30.5},{"$f":"+H58*(1-I58)","v":30.5},null,"added containerization cost of $10.23",null,"SRK_5.21.9",0,"transport drums to Roberts Bay",4.16,"m3",5.0192041697316867,20.879889346083818,20.879889346083818,40.120110653916186,null,20.879889346083818,null,null,"33_Chemicals",{"$f":"IF(AB58=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB58))","v":1},{"$f":"IFERROR(MATCH($AB58,AssignmentSummary!$G:$G,0),\"\")","v":96},{"$f":"IFERROR(IF(AE$4>$AC58,\"\",MATCH($AB58,INDIRECT(\"AssignmentSummary!G\"&AD58&\":G10000\"),0))+AD58,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.21.9","","","","","","","","","","","",null,20.879889346083818,"","","","","","","","","","",""]
[34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"34_Chemicals",{"$f":"IF(AB59=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB59))","v":0},{"$f":"IFERROR(MATCH($AB59,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC59,\"\",MATCH($AB59,INDIRECT(\"AssignmentSummary!G\"&AD59&\":G10000\"),0))+AD59,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",null,"","","",null,null,null,null,"35_Chemicals",{"$f":"IF(AB60=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB60))","v":0},{"$f":"IFERROR(MATCH($AB60,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC60,\"\",MATCH($AB60,INDIRECT(\"AssignmentSummary!G\"&AD60&\":G10000\"),0))+AD60,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","HAZARDOUS MATERIALS REMOVAL",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB61=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB61))","v":""},{"$f":"IFERROR(MATCH($AB61,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC61,\"\",MATCH($AB61,INDIRECT(\"AssignmentSummary!G\"&AD61&\":G10000\"),0))+AD61,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A60+1","v":36},"Waste oils",null,"litre",null,"orl",{"$f":"IF(ISNA(F62),0,INDEX(IF(UPPER(RIGHT(F62,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F62,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F62,LEN(F62)-1)),CostCode,0)))","v":0.43},{"$f":"G62*E62","v":0},null,{"$f":"H62*I62","v":0},{"$f":"+H62*(1-I62)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U62=\"\",H62,V62)","v":0},null,null,"36_Chemicals",{"$f":"IF(AB62=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB62))","v":0},{"$f":"IFERROR(MATCH($AB62,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC62,\"\",MATCH($AB62,INDIRECT(\"AssignmentSummary!G\"&AD62&\":G10000\"),0))+AD62,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A62+1","v":37},"Waste fuel","RB-002, RB-013&DM-020","litre",{"$f":"80000+160000+75000","v":315000},"orl",{"$f":"IF(ISNA(F63),0,INDEX(IF(UPPER(RIGHT(F63,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F63,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F63,LEN(F63)-1)),CostCode,0)))","v":0.43},135450,null,0,135450,null,"TMAC is now stating 75000 L only does not match earlier numbers",null,"SRK_1.2.2",0,"consolidate fuel in barge at Roberts Bay",160000,"L",6.1666211500062493E-3,986.65938400099992,{"$f":"SUM(U63:U66)","v":2766.5376921375541},132683.46230786244,"the unit rate is not supported by INAC estimate; the TMAC unit rate is based on productivity of transferring fuel to fuel barge",2766.5376921375541,null,null,"37_Chemicals",{"$f":"IF(AB63=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB63))","v":3},{"$f":"IFERROR(MATCH($AB63,AssignmentSummary!$G:$G,0),\"\")","v":97},{"$f":"IFERROR(IF(AE$4>$AC63,\"\",MATCH($AB63,INDIRECT(\"AssignmentSummary!G\"&AD63&\":G10000\"),0))+AD63,\"\")","v":98},99,"","","","","","","","","",null,"SRK_1.2.1","SRK_1.13.1","SRK_2.20.1","","","","","","","","","",null,3634.7763506052129,3634.7763506052129,1703.8014143461935,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.3.2",0,"consolidate fuel in barge at Roberts Bay",40000,"L",6.1666211500062493E-3,246.66484600024998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.13.2",0,"consolidate fuel in barge at Roberts Bay",160000,"L",6.1666211500062493E-3,986.65938400099992,{"$f":"IF(ISBLANK($H65),\"\",SUM(BD65:BO65))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.20.2",0,"consolidate fuel in barge at Roberts Bay",75000,"L",7.2873877084707224E-3,546.55407813530417,"","",null,""]
[{"$f":"A63+1","v":38},null,"Madrid South MS-017","litre",2000,"orl",{"$f":"IF(ISNA(F67),0,INDEX(IF(UPPER(RIGHT(F67,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F67,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F67,LEN(F67)-1)),CostCode,0)))","v":0.43},{"$f":"G67*E67","v":860},null,{"$f":"H67*I67","v":0},{"$f":"+H67*(1-I67)","v":860},null,"Using a different rate.",null,"SRK_7.17.2",0,"consolidate fuel in barge at Roberts Bay",2000,"L",9.4760090994635802E-3,18.95201819892716,45.434704382565158,814.5652956174348,"the unit rate is not supported by INAC estimate; the TMAC unit rate is based on productivity of transferring fuel to fuel barge",45.434704382565158,null,null,{"$f":"IF(ISNUMBER(A67),A67&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"38_Chemicals"},{"$f":"IF(AB67=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB67))","v":1},{"$f":"IFERROR(MATCH($AB67,AssignmentSummary!$G:$G,0),\"\")","v":100},{"$f":"IFERROR(IF(AE$4>$AC67,\"\",MATCH($AB67,INDIRECT(\"AssignmentSummary!G\"&AD67&\":G10000\"),0))+AD67,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.17.1","","","","","","","","","","","",null,45.434704382565158,"","","","","","","","","","",""]
[{"$f":"A67+1","v":39},null,"Madrid North MN-011","litre",45000,"orl",{"$f":"IF(ISNA(F68),0,INDEX(IF(UPPER(RIGHT(F68,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F68,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F68,LEN(F68)-1)),CostCode,0)))","v":0.43},{"$f":"G68*E68","v":19350},null,{"$f":"H68*I68","v":0},{"$f":"+H68*(1-I68)","v":19350},null,"No quanity provided in latest estimate does not match earlier email.",null,"SRK_5.11.2",0,"consolidate fuel in barge at Roberts Bay",45000,"L",9.4760090994635802E-3,426.42040947586111,1022.2808486077161,18327.719151392284,"the unit rate is not supported by INAC estimate; the TMAC unit rate is based on productivity of transferring fuel to fuel barge",1022.2808486077161,null,null,"39_Chemicals",{"$f":"IF(AB68=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB68))","v":1},{"$f":"IFERROR(MATCH($AB68,AssignmentSummary!$G:$G,0),\"\")","v":101},{"$f":"IFERROR(IF(AE$4>$AC68,\"\",MATCH($AB68,INDIRECT(\"AssignmentSummary!G\"&AD68&\":G10000\"),0))+AD68,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.11.1","","","","","","","","","","","",null,1022.2808486077161,"","","","","","","","","","",""]
[40,"Waste batteries",null,"allow",null,"AE",3000,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"40_Chemicals",{"$f":"IF(AB69=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB69))","v":0},{"$f":"IFERROR(MATCH($AB69,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC69,\"\",MATCH($AB69,INDIRECT(\"AssignmentSummary!G\"&AD69&\":G10000\"),0))+AD69,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[41,"Assay & environmental lab reagents",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},25,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"41_Chemicals",{"$f":"IF(AB70=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB70))","v":0},{"$f":"IFERROR(MATCH($AB70,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC70,\"\",MATCH($AB70,INDIRECT(\"AssignmentSummary!G\"&AD70&\":G10000\"),0))+AD70,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[42,"Machine shop paints, solvents etc",null,"litre",null,"AE",10000,0,null,0,0,null,null,null,null,"","","","","","",0,{"$f":"IF(V71=\"\",\"\",SUM(J71:K71)-V71)","v":0},null,0,null,null,"42_Chemicals",{"$f":"IF(AB71=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB71))","v":0},{"$f":"IFERROR(MATCH($AB71,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC71,\"\",MATCH($AB71,INDIRECT(\"AssignmentSummary!G\"&AD71&\":G10000\"),0))+AD71,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[43,"Glycol",null,"litre",null,"AE",20000,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"43_Chemicals",{"$f":"IF(AB72=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB72))","v":0},{"$f":"IFERROR(MATCH($AB72,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC72,\"\",MATCH($AB72,INDIRECT(\"AssignmentSummary!G\"&AD72&\":G10000\"),0))+AD72,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[44,"Process reagents",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},2.5,{"$f":"G73*E73","v":0},null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"44_Chemicals",{"$f":"IF(AB73=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB73))","v":0},{"$f":"IFERROR(MATCH($AB73,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC73,\"\",MATCH($AB73,INDIRECT(\"AssignmentSummary!G\"&AD73&\":G10000\"),0))+AD73,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[45,"Nuclear sources",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F74),0,INDEX(IF(UPPER(RIGHT(F74,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F74,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F74,LEN(F74)-1)),CostCode,0)))","v":0},0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"45_Chemicals",{"$f":"IF(AB74=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB74))","v":0},{"$f":"IFERROR(MATCH($AB74,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC74,\"\",MATCH($AB74,INDIRECT(\"AssignmentSummary!G\"&AD74&\":G10000\"),0))+AD74,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[46,"Other hazardous materials",null,"allow",null,"AE",20000,{"$f":"G75*E75","v":0},null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"46_Chemicals",{"$f":"IF(AB75=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB75))","v":0},{"$f":"IFERROR(MATCH($AB75,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC75,\"\",MATCH($AB75,INDIRECT(\"AssignmentSummary!G\"&AD75&\":G10000\"),0))+AD75,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","HAZARDOUS MATERIALS ",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB76=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB76))","v":""},{"$f":"IFERROR(MATCH($AB76,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC76,\"\",MATCH($AB76,INDIRECT(\"AssignmentSummary!G\"&AD76&\":G10000\"),0))+AD76,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A75+1","v":47},"Transportation to Roberts Bay","Windy Development Area","m³",2.8,"TMAC",6.9,{"$f":"G77*E77","v":19.32},0.5,{"$f":"H77*I77","v":9.66},{"$f":"+H77*(1-I77)","v":9.66},null,null,null,null,"","","","","","",0,19.32,null,19.32,null,null,"47_Chemicals",{"$f":"IF(AB77=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB77))","v":1},{"$f":"IFERROR(MATCH($AB77,AssignmentSummary!$G:$G,0),\"\")","v":102},{"$f":"IFERROR(IF(AE$4>$AC77,\"\",MATCH($AB77,INDIRECT(\"AssignmentSummary!G\"&AD77&\":G10000\"),0))+AD77,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A77+1","v":48},"Disposal fees","Windy Development Area","m³",2.8,"TMAC",11275,{"$f":"G78*E78","v":31569.999999999996},0.5,{"$f":"H78*I78","v":15784.999999999998},{"$f":"+H78*(1-I78)","v":15784.999999999998},null,null,null,"Assign","","","","","","",0,31569.999999999996,"this waste and associated disposal fees accounted for under Line 50",0,null,null,"48_Chemicals",{"$f":"IF(AB78=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB78))","v":1},{"$f":"IFERROR(MATCH($AB78,AssignmentSummary!$G:$G,0),\"\")","v":103},{"$f":"IFERROR(IF(AE$4>$AC78,\"\",MATCH($AB78,INDIRECT(\"AssignmentSummary!G\"&AD78&\":G10000\"),0))+AD78,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A78+1","v":49},"Waste Ship Off-site","Hazardous waste liquid and solid","m³",{"$f":"120+40","v":160},"TMAC",232.32,{"$f":"G79*E79","v":37171.199999999997},0.5,{"$f":"H79*I79","v":18585.599999999999},{"$f":"+H79*(1-I79)","v":18585.599999999999},null,null,null,"SRK_24.1.1","Waste Ship Off-Site","Hazardous waste",118.339203123223,"m3",232.3233563110542,27492.960852762753,36425.066556575017,746.13344342498021,null,36425.066556575017,null,null,"49_Chemicals",{"$f":"IF(AB79=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB79))","v":2},{"$f":"IFERROR(MATCH($AB79,AssignmentSummary!$G:$G,0),\"\")","v":104},{"$f":"IFERROR(IF(AE$4>$AC79,\"\",MATCH($AB79,INDIRECT(\"AssignmentSummary!G\"&AD79&\":G10000\"),0))+AD79,\"\")","v":105},"","","","","","","","","","",null,"SRK_24.1.1","SRK_24.1.2","","","","","","","","","","",null,27492.960852762753,8932.1057038122653,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_24.1.2",0,"Hazardous solid waste",38.446869250000006,"m3",232.3233563110542,8932.1057038122653,"","",null,""]
[{"$f":"A79+1","v":50},"Waste Disposal","Hazardous Waste allowance","allow",1,"TMAC",50000,{"$f":"G81*E81","v":50000},0.5,{"$f":"H81*I81","v":25000},{"$f":"+H81*(1-I81)","v":25000},null,null,null,"SRK_24.2.1","Waste Disposal Off-Site","Hazardous waste ",1,"LS",50000,50000,50000,0,null,50000,null,null,{"$f":"IF(ISNUMBER(A81),A81&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"50_Chemicals"},{"$f":"IF(AB81=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB81))","v":2},{"$f":"IFERROR(MATCH($AB81,AssignmentSummary!$G:$G,0),\"\")","v":106},{"$f":"IFERROR(IF(AE$4>$AC81,\"\",MATCH($AB81,INDIRECT(\"AssignmentSummary!G\"&AD81&\":G10000\"),0))+AD81,\"\")","v":107},"","","","","","","","","","",null,"SRK_24.2.1","SRK_24.2.2","","","","","","","","","","",null,50000,0,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_24.2.2",0,"disposal fees at Hay River",0,"t",116.1616781555271,0,"","",null,""]
[{"$f":"A81+1","v":51},"Other",null,"allow",null,"ea",40000,{"$f":"G83*E83","v":0},0.5,{"$f":"H83*I83","v":0},{"$f":"+H83*(1-I83)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,{"$f":"IF(ISNUMBER(A83),A83&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"51_Chemicals"},{"$f":"IF(AB83=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB83))","v":0},{"$f":"IFERROR(MATCH($AB83,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC83,\"\",MATCH($AB83,INDIRECT(\"AssignmentSummary!G\"&AD83&\":G10000\"),0))+AD83,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","CONTAMINATED SOILS ",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB84=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB84))","v":""},{"$f":"IFERROR(MATCH($AB84,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC84,\"\",MATCH($AB84,INDIRECT(\"AssignmentSummary!G\"&AD84&\":G10000\"),0))+AD84,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A83+1","v":52},"Contam. soil investigation - Phase 1","a report for each site","each",3,"CS1L",{"$f":"IF(ISNA(F85),0,INDEX(IF(UPPER(RIGHT(F85,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F85,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F85,LEN(F85)-1)),CostCode,0)))","v":7500},{"$f":"G85*E85","v":22500},0.5,{"$f":"H85*I85","v":11250},{"$f":"+H85*(1-I85)","v":11250},null,null,null,"SRK_24.3.1","Waste Contaminated Material","hydrocarbon contamination survey",1,"ls",25000,25000,{"$f":"U85","v":25000},-2500,"these are accounted for under \"Indirects\" and INAC estimate includes them already",{"$f":"V85","v":25000},null,null,"52_Chemicals",{"$f":"IF(AB85=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB85))","v":1},{"$f":"IFERROR(MATCH($AB85,AssignmentSummary!$G:$G,0),\"\")","v":108},{"$f":"IFERROR(IF(AE$4>$AC85,\"\",MATCH($AB85,INDIRECT(\"AssignmentSummary!G\"&AD85&\":G10000\"),0))+AD85,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A85+1","v":53},"Contam. soil investigation - Phase 2","aggregate cost for Doris and Madrid sites","allow",1,"EA",175000,{"$f":"G86*E86","v":175000},0.5,{"$f":"H86*I86","v":87500},{"$f":"+H86*(1-I86)","v":87500},null,null,null,"SRK_24.3.2",0,"metal contamination survey",1,"ls",25000,25000,{"$f":"U86","v":25000},150000,"confirmatory sampling also accounted for under \"Indirects\" in the TMAC estimate",{"$f":"V86","v":25000},null,null,"53_Chemicals",{"$f":"IF(AB86=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB86))","v":1},{"$f":"IFERROR(MATCH($AB86,AssignmentSummary!$G:$G,0),\"\")","v":109},{"$f":"IFERROR(IF(AE$4>$AC86,\"\",MATCH($AB86,INDIRECT(\"AssignmentSummary!G\"&AD86&\":G10000\"),0))+AD86,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","CONTAMINATED SOIL REMOVAL",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H87),\"\",SUM(BD87:BO87))","v":""},"",null,null,null,null,"",{"$f":"IF(AB87=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB87))","v":""},{"$f":"IFERROR(MATCH($AB87,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC87,\"\",MATCH($AB87,INDIRECT(\"AssignmentSummary!G\"&AD87&\":G10000\"),0))+AD87,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A86+1","v":54},"Excavate and transport Impacted Soil to Portal","Doris RB-013, RB-002, RB-003, DM-020 & WM-001 (PHC)","m³",{"$f":"5160+3960+1490+1680","v":12290},"TMAC",{"$f":"72.73+2.3","v":75.03},{"$f":"G88*E88","v":922118.70000000007},0.5,{"$f":"H88*I88","v":461059.35000000003},{"$f":"+H88*(1-I88)","v":461059.35000000003},null,null,null,"SRK_1.13.11",0,"load contained contaminated soils into megabags for hauling",5157.5999999999995,"m3",72.730973065509076,375117.26668266958,{"$f":"SUM(U88:U97)","v":952816.42205902294},-30697.722059022868,"quantity of one item (100 m³) was excluded from INAC estimate",952816.42205902294,null,null,"54_Chemicals",{"$f":"IF(AB88=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB88))","v":10},{"$f":"IFERROR(MATCH($AB88,AssignmentSummary!$G:$G,0),\"\")","v":110},{"$f":"IFERROR(IF(AE$4>$AC88,\"\",MATCH($AB88,INDIRECT(\"AssignmentSummary!G\"&AD88&\":G10000\"),0))+AD88,\"\")","v":111},112,113,114,115,116,117,118,119,"","",null,"SRK_1.13.11","SRK_1.13.12","SRK_1.2.11","SRK_1.2.12","SRK_1.3.11","SRK_1.3.12","SRK_2.20.11","SRK_2.20.12","SRK_13.1.1","SRK_13.1.2","","",null,375117.26668266958,11848.953673946446,288145.56909093383,9101.7497800219153,3155.4175726140702,8190.836502951649,122188.03475005525,25816.560000000001,7273.0973065509079,1536.7,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.13.12",0,"haul megabags to Doris",5157.5999999999995,"m3",2.2973773991675288,11848.953673946446,{"$f":"IF(ISBLANK($H89),\"\",SUM(BD89:BO89))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.2.11",0,"load contained contaminated soils into megabags for hauling",3961.7999999999997,"m3",72.730973065509076,288145.56909093383,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.2.12",0,"haul megabags to Doris",3961.7999999999997,"m3",2.2973773991675288,9101.7497800219153,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.3.13",0,"load contained contaminated soils into megabags for hauling",1489.95,"m3",72.730973065509076,108365.51331895526,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.3.14",0,"haul megabags to Doris",1489.95,"m3",2.2973773991675288,{"$f":"R93*T93","v":3422.9774558896597},"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.20.11",0,"load contained contaminated soils into megabags for hauling",1680,"m3",72.730973065509076,122188.03475005525,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.20.12",0,"haul megabags to Doris underground",1680,"m3",15.367000000000001,25816.560000000001,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_13.1.1","Waste Management Area Land Farm","load contained contaminated soils into megabags for hauling",100,"m3",72.730973065509076,7273.0973065509079,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_13.1.2",0,"haul megabags to Doris underground",100,"m3",15.367000000000001,1536.7,"","",null,""]
[{"$f":"A88+1","v":55},null,"Patch Lake Development Area","m³",245,"TMAC",{"$f":"72.73+2.3","v":75.03},{"$f":"G98*E98","v":18382.349999999999},0.5,{"$f":"H98*I98","v":9191.1749999999993},{"$f":"+H98*(1-I98)","v":9191.1749999999993},null,null,null,"SRK_18.4.1","Patch Lake Disposal of demolition waste","hydrocarbon contaminated soil to Madrid underground",243.6,"m3",2.7656790696621067,{"$f":"T98*R98","v":673.71942136968914},{"$f":"U98","v":673.71942136968914},17708.630578630309,"the correct quantity was applied to the contracted task unit rate",{"$f":"R98*G98","v":18277.308000000001},null,null,{"$f":"IF(ISNUMBER(A98),A98&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"55_Chemicals"},{"$f":"IF(AB98=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB98))","v":1},{"$f":"IFERROR(MATCH($AB98,AssignmentSummary!$G:$G,0),\"\")","v":120},{"$f":"IFERROR(IF(AE$4>$AC98,\"\",MATCH($AB98,INDIRECT(\"AssignmentSummary!G\"&AD98&\":G10000\"),0))+AD98,\"\")","v":""},"","","","","","","","","","",null,"SRK_18.4.1","","","","","","","","","","","",null,673.71942136968914,"","","","","","","","","","",""]
[{"$f":"A98+1","v":56},null,"Windy Development Area","m³",720,"TMAC",{"$f":"72.73+2.3","v":75.03},54021.599999999999,0.5,27010.799999999999,27010.799999999999,null,null,null,"SRK_19.11.3",0,"excavate hydrocarbon contaminated soil and place in megabags",717.2,"m3",72.730973065509076,52162.653882583116,{"$f":"U99","v":52162.653882583116},1858.9461174168828,"the correct quantity was applied to the contracted task unit rate",{"$f":"R99*G99","v":53811.516000000003},null,null,"56_Chemicals",{"$f":"IF(AB99=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB99))","v":1},{"$f":"IFERROR(MATCH($AB99,AssignmentSummary!$G:$G,0),\"\")","v":121},{"$f":"IFERROR(IF(AE$4>$AC99,\"\",MATCH($AB99,INDIRECT(\"AssignmentSummary!G\"&AD99&\":G10000\"),0))+AD99,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A99+1","v":57},null,"Waste Management Area Landfarm","m³",100,"TMAC",{"$f":"72.73+2.3","v":75.03},7503,0.5,3751.5,3751.5,null,null,null,"SRK_13.1.1","Waste Management Area Land Farm","load contained contaminated soils into megabags for hauling",100,"m3",72.730973065509076,7273.0973065509079,{"$f":"U100","v":7273.0973065509079},229.90269344909211,null,{"$f":"H100","v":7503},null,null,"57_Chemicals",{"$f":"IF(AB100=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB100))","v":1},{"$f":"IFERROR(MATCH($AB100,AssignmentSummary!$G:$G,0),\"\")","v":122},{"$f":"IFERROR(IF(AE$4>$AC100,\"\",MATCH($AB100,INDIRECT(\"AssignmentSummary!G\"&AD100&\":G10000\"),0))+AD100,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A100+1","v":58},null,"Madrid North MN-011 (PHC)","m³",1220,"TMAC",{"$f":"72.73+2.3","v":75.03},91536.6,0.5,45768.3,45768.3,null,null,null,"SRK_5.11.11",0,"load contained contaminated soils into megabags for hauling",1218,"m3",72.730973065509076,88586.32519379005,{"$f":"IF(ISBLANK($H101),\"\",SUM(BD101:BO101))","v":88586.32519379005},2950.2748062099563,"the correct quantity was applied to the contracted task unit rate",{"$f":"R101*G101","v":91386.540000000008},null,null,"58_Chemicals",{"$f":"IF(AB101=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB101))","v":1},{"$f":"IFERROR(MATCH($AB101,AssignmentSummary!$G:$G,0),\"\")","v":123},{"$f":"IFERROR(IF(AE$4>$AC101,\"\",MATCH($AB101,INDIRECT(\"AssignmentSummary!G\"&AD101&\":G10000\"),0))+AD101,\"\")","v":""},"","","","","","","","","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD101),\"\")","v":"SRK_5.11.11"},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE101),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF101),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG101),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH101),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI101),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ101),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK101),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL101),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM101),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN101),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO101),\"\")","v":""},null,88586.32519379005,"","","","","","","","","","",""]
[{"$f":"A101+1","v":59},null,"Madrid North Portal Pad","m³",7635,"TMAC",{"$f":"72.73","v":72.73},555293.55000000005,0.5,277646.77500000002,277646.77500000002,null,null,null,"SRK_5.6.1","Madrid North Portal Pad","load contained contaminated soils into megabags for hauling",7635,"m3",72.730973065509076,555300.97935516178,{"$f":"IF(ISBLANK($H102),\"\",SUM(BD102:BO102))","v":555300.97935516178},-7.4293551617302001,null,555300.97935516178,null,null,"59_Chemicals",{"$f":"IF(AB102=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB102))","v":1},{"$f":"IFERROR(MATCH($AB102,AssignmentSummary!$G:$G,0),\"\")","v":124},{"$f":"IFERROR(IF(AE$4>$AC102,\"\",MATCH($AB102,INDIRECT(\"AssignmentSummary!G\"&AD102&\":G10000\"),0))+AD102,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.6.1","","","","","","","","","","","",null,555300.97935516178,"","","","","","","","","","",""]
[{"$f":"A102+1","v":60},null,"Madrid North MN-014 & -015 Madrid South MS-018 & -019(brine)","m³",{"$f":"6+8+6+6","v":26},"TMAC",{"$f":"72.73+2.3","v":75.03},1950.78,0.5,975.39,975.39,null,null,null,"SRK_5.14.1","Madrid North Calcium Chloride Laydown","load contained contaminated soils into megabags for hauling",6.25,"m3",{"$f":"G103","v":75.03},{"$f":"T103*R103","v":468.9375},{"$f":"SUM(U103:U110)","v":2160.0678781369547},-209.28787813695476,null,2160.0678781369547,null,null,"60_Chemicals",{"$f":"IF(AB103=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB103))","v":8},{"$f":"IFERROR(MATCH($AB103,AssignmentSummary!$G:$G,0),\"\")","v":125},{"$f":"IFERROR(IF(AE$4>$AC103,\"\",MATCH($AB103,INDIRECT(\"AssignmentSummary!G\"&AD103&\":G10000\"),0))+AD103,\"\")","v":126},127,128,129,130,131,132,"","","","",null,"SRK_5.14.1","SRK_5.14.2","SRK_5.15.1","SRK_5.15.2","SRK_7.18.1","SRK_7.18.2","SRK_7.19.1","SRK_7.19.2","","","","",null,454.56858165943174,39.293383158659779,409.11172349348857,86.439374999999998,409.11172349348857,86.439374999999998,545.48229799131809,115.25250000000001,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.14.2",0,"haul megabags to Madrid north underground",6.25,"m3",6.2869413053855645,39.293383158659779,{"$f":"IF(ISBLANK($H104),\"\",SUM(BD104:BO104))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.15.1","Madrid North Brine Mixing Facility","load contained contaminated soils into megabags for hauling",5.625,"m3",72.730973065509076,409.11172349348857,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.15.2",0,"haul megabags to Madrid north underground",5.625,"m3",15.367000000000001,86.439374999999998,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.18.1","Madrid South Calcium Chloride Laydown","load contained contaminated soils into megabags for hauling",5.625,"m3",72.730973065509076,409.11172349348857,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.18.2",0,"haul megabags to Madrid south underground",5.625,"m3",15.367000000000001,86.439374999999998,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.19.1","Madrid South Brine Mixing Facility","load contained contaminated soils into megabags for hauling",7.5,"m3",72.730973065509076,545.48229799131809,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.19.2",0,"haul megabags to Madrid south underground",7.5,"m3",15.367000000000001,115.25250000000001,"","",null,""]
[{"$f":"A103+1","v":61},null,"Madrid South  MS-017 (PHC)","m³",225,"TMAC",{"$f":"72.73+2.3","v":75.03},{"$f":"G111*E111","v":16881.75},0.5,{"$f":"H111*I111","v":8440.875},{"$f":"+H111*(1-I111)","v":8440.875},null,null,null,"SRK_7.17.11",0,"load contained contaminated soils into megabags hauling",225,"m3",72.730973065509076,{"$f":"T111*R111","v":16364.468939739541},{"$f":"SUM(U111:U112)","v":16982.925335311247},-101.17533531124718,null,16982.925335311247,null,null,{"$f":"IF(ISNUMBER(A111),A111&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"61_Chemicals"},{"$f":"IF(AB111=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB111))","v":2},{"$f":"IFERROR(MATCH($AB111,AssignmentSummary!$G:$G,0),\"\")","v":133},{"$f":"IFERROR(IF(AE$4>$AC111,\"\",MATCH($AB111,INDIRECT(\"AssignmentSummary!G\"&AD111&\":G10000\"),0))+AD111,\"\")","v":134},"","","","","","","","","","",null,"SRK_7.17.1","SRK_7.17.12","","","","","","","","","","",null,45.434704382565158,3457.5750000000003,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.17.10",0,"excavate and stockpile liner protection cover",225,"m3",2.7486950914297958,{"$f":"T112*R112","v":618.45639557170409},{"$f":"IF(ISBLANK($H112),\"\",SUM(BD112:BO112))","v":""},"",null,""]
[{"$f":"A111+1","v":62},"Place hydrocarbon and other impacted soil underground","Doris RB-013, RB-002, RB-003, DM-020 & WM-001 (PHC)","m³",{"$f":"5160+3960+1490+1680","v":12290},"TMAC",15.37,{"$f":"G113*E113","v":188897.3},0.5,{"$f":"H113*I113","v":94448.65},{"$f":"+H113*(1-I113)","v":94448.65},null,null,null,"SRK_1.13.13",0,"haul megabags to Doris underground",5157.5999999999995,"m3",15.367000000000001,79256.839200000002,{"$f":"SUM(U113:U116)","v":188850.44144999998},46.85855000000447,null,188850.44144999998,null,null,{"$f":"IF(ISNUMBER(A113),A113&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"62_Chemicals"},{"$f":"IF(AB113=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB113))","v":5},{"$f":"IFERROR(MATCH($AB113,AssignmentSummary!$G:$G,0),\"\")","v":135},{"$f":"IFERROR(IF(AE$4>$AC113,\"\",MATCH($AB113,INDIRECT(\"AssignmentSummary!G\"&AD113&\":G10000\"),0))+AD113,\"\")","v":136},137,138,139,"","","","","","","",null,"SRK_1.13.13","SRK_1.2.13","SRK_1.3.13","SRK_2.20.13","Assign","","","","","","","",null,79256.839200000002,60880.980600000003,108365.51331895526,2266.2853668307871,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.2.13",0,"haul megabags to Doris underground",3961.7999999999997,"m3",15.367000000000001,60880.980600000003,{"$f":"IF(ISBLANK($H114),\"\",SUM(BD114:BO114))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.3.15",0,"haul megabags to Doris underground",1489.95,"m3",15.367000000000001,22896.061650000003,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.20.12",0,"haul megabags to Doris underground",1680,"m3",15.367000000000001,25816.560000000001,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assign","","","","","","","","",null,0]
[{"$f":"A113+1","v":63},null,"Patch Lake Development Area","m³",245,"TMAC",15.37,{"$f":"G118*E118","v":3765.6499999999996},0.5,{"$f":"H118*I118","v":1882.8249999999998},{"$f":"+H118*(1-I118)","v":1882.8249999999998},null,null,null,null,"","","","","","",0,3765.6499999999996,"TMAC cost estimate did not include this task",3765.6499999999996,null,null,{"$f":"IF(ISNUMBER(A118),A118&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"63_Chemicals"},{"$f":"IF(AB118=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB118))","v":1},{"$f":"IFERROR(MATCH($AB118,AssignmentSummary!$G:$G,0),\"\")","v":140},{"$f":"IFERROR(IF(AE$4>$AC118,\"\",MATCH($AB118,INDIRECT(\"AssignmentSummary!G\"&AD118&\":G10000\"),0))+AD118,\"\")","v":""},"","","","","","","","","","",null,"SRK_18.1.13","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A118+1","v":64},null,"Madrid North MN-011 (PHC)","m³",1220,"TMAC",15.37,{"$f":"G119*E119","v":18751.399999999998},0.5,{"$f":"H119*I119","v":9375.6999999999989},{"$f":"+H119*(1-I119)","v":9375.6999999999989},null,null,null,"SRK_5.11.12",0,"haul megabags to Madrid north underground",1218,"m3",15.367000000000001,18717.006000000001,18717.006000000001,34.393999999996595,null,18717.006000000001,null,null,{"$f":"IF(ISNUMBER(A119),A119&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"64_Chemicals"},{"$f":"IF(AB119=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB119))","v":1},{"$f":"IFERROR(MATCH($AB119,AssignmentSummary!$G:$G,0),\"\")","v":141},{"$f":"IFERROR(IF(AE$4>$AC119,\"\",MATCH($AB119,INDIRECT(\"AssignmentSummary!G\"&AD119&\":G10000\"),0))+AD119,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.11.12","","","","","","","","","","","",null,18717.006000000001,"","","","","","","","","","",""]
[{"$f":"A119+1","v":65},null,"Madrid North MN-014 & -015 Madrid South MS-018 & -019(brine)","m³",{"$f":"6+8+6+6","v":26},"TMAC",15.37,{"$f":"G120*E120","v":399.62},0.5,{"$f":"H120*I120","v":199.81},{"$f":"+H120*(1-I120)","v":199.81},null,null,null,"SRK_5.14.2",0,"haul megabags to Madrid north underground",6.25,"m3",6.2869413053855645,39.293383158659779,327.42463315865979,72.195366841340217,null,327.42463315865979,null,null,{"$f":"IF(ISNUMBER(A120),A120&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"65_Chemicals"},{"$f":"IF(AB120=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB120))","v":4},{"$f":"IFERROR(MATCH($AB120,AssignmentSummary!$G:$G,0),\"\")","v":142},{"$f":"IFERROR(IF(AE$4>$AC120,\"\",MATCH($AB120,INDIRECT(\"AssignmentSummary!G\"&AD120&\":G10000\"),0))+AD120,\"\")","v":143},144,145,"","","","","","","","",null,"SRK_5.14.2","SRK_5.15.2","SRK_7.18.2","SRK_7.19.2","","","","","","","","",null,39.293383158659779,86.439374999999998,86.439374999999998,115.25250000000001,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.15.2",0,"haul megabags to Madrid north underground",5.625,"m3",15.367000000000001,86.439374999999998,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.18.2",0,"haul megabags to Madrid south underground",5.625,"m3",15.367000000000001,86.439374999999998,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.19.2",0,"haul megabags to Madrid south underground",7.5,"m3",15.367000000000001,115.25250000000001,"","",null,""]
[{"$f":"A120+1","v":66},null,"Madrid North Portal Pad","m³",7635,"TMAC",15.37,117349.95,0.5,58674.974999999999,58674.974999999999,null,"this is probably wrong in the cost estimate; what is it contaminated with? Why haul to Roberts Bay and not U/G?",null,"SRK_5.6.2",0,"haul megabags to Roberts bay laydown",7635,"m3",15.367000000000001,117327.04500000001,117327.04500000001,22.904999999984284,null,117327.04500000001,null,null,{"$f":"IF(ISNUMBER(A124),A124&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"66_Chemicals"},{"$f":"IF(AB124=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB124))","v":1},{"$f":"IFERROR(MATCH($AB124,AssignmentSummary!$G:$G,0),\"\")","v":146},{"$f":"IFERROR(IF(AE$4>$AC124,\"\",MATCH($AB124,INDIRECT(\"AssignmentSummary!G\"&AD124&\":G10000\"),0))+AD124,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.6.2","","","","","","","","","","","",null,117327.04500000001,"","","","","","","","","","",""]
[{"$f":"A124+1","v":67},null,"Waste Management Area Landfarm","m³",100,"TMAC",15.37,1537,0.5,768.5,768.5,null,null,null,"SRK_13.1.2",0,"haul megabags to Doris underground",100,"m3",15.367000000000001,1536.7,{"$f":"U125","v":1536.7},0.29999999999995453,null,1536.7,null,null,{"$f":"IF(ISNUMBER(A125),A125&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"67_Chemicals"},{"$f":"IF(AB125=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB125))","v":1},{"$f":"IFERROR(MATCH($AB125,AssignmentSummary!$G:$G,0),\"\")","v":147},{"$f":"IFERROR(IF(AE$4>$AC125,\"\",MATCH($AB125,INDIRECT(\"AssignmentSummary!G\"&AD125&\":G10000\"),0))+AD125,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A125+1","v":68},null,"Windy Development Area","m³",720,"TMAC",15.37,11066.4,0.5,5533.2,5533.2,null,null,null,"SRK_19.11.5",0,"haul containers to Madrid North Underground",717.2,"m3",4.6996971295616428,3370.6227813216105,{"$f":"U126","v":3370.6227813216105},7695.7772186783895,"correct task unit rate was applied",{"$f":"R126*G126","v":11023.364},null,null,{"$f":"IF(ISNUMBER(A126),A126&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"68_Chemicals"},{"$f":"IF(AB126=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB126))","v":1},{"$f":"IFERROR(MATCH($AB126,AssignmentSummary!$G:$G,0),\"\")","v":148},{"$f":"IFERROR(IF(AE$4>$AC126,\"\",MATCH($AB126,INDIRECT(\"AssignmentSummary!G\"&AD126&\":G10000\"),0))+AD126,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.9.12","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A126+1","v":69},null,"Madrid South  MS-017 (PHC)","m³",225,"TMAC",15.37,{"$f":"G127*E127","v":3458.25},0.5,{"$f":"H127*I127","v":1729.125},{"$f":"+H127*(1-I127)","v":1729.125},null,null,null,"SRK_7.17.12",0,"haul megabags to Madrid south underground",225,"m3",15.367000000000001,3457.5750000000003,{"$f":"IF(ISBLANK($H127),\"\",SUM(BD127:BO127))","v":3457.5750000000003},0.67499999999972715,null,{"$f":"IF(U127=\"\",H127,V127)","v":3457.5750000000003},null,null,{"$f":"IF(ISNUMBER(A127),A127&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"69_Chemicals"},{"$f":"IF(AB127=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB127))","v":1},{"$f":"IFERROR(MATCH($AB127,AssignmentSummary!$G:$G,0),\"\")","v":149},{"$f":"IFERROR(IF(AE$4>$AC127,\"\",MATCH($AB127,INDIRECT(\"AssignmentSummary!G\"&AD127&\":G10000\"),0))+AD127,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.17.12","","","","","","","","","","","",null,3457.5750000000003,"","","","","","","","","","",""]
[{"$f":"A127+1","v":70},"Fuel/Reagent/Brine Containment areas remove soil cover from liner","Doris RB-013, RB-002, RB-003 & DM-020 excavation of cover soil from liners","m³",{"$f":"10315+7925+2980+3360","v":24580},"TMAC",2.75,{"$f":"G128*E128","v":67595},0.5,{"$f":"H128*I128","v":33797.5},{"$f":"+H128*(1-I128)","v":33797.5},null,null,null,"SRK_1.13.10",0,"excavate and stockpile liner protection cover",10315.199999999999,"m3",2.7486950914297958,28353.339607116628,{"$f":"SUM(U128:U131)","v":67559.352043725521},35.647956274478929,null,67559.352043725521,null,null,{"$f":"IF(ISNUMBER(A128),A128&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"70_Chemicals"},{"$f":"IF(AB128=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB128))","v":4},{"$f":"IFERROR(MATCH($AB128,AssignmentSummary!$G:$G,0),\"\")","v":150},{"$f":"IFERROR(IF(AE$4>$AC128,\"\",MATCH($AB128,INDIRECT(\"AssignmentSummary!G\"&AD128&\":G10000\"),0))+AD128,\"\")","v":151},152,153,"","","","","","","","",null,"SRK_1.13.10","SRK_1.2.10","SRK_1.3.10","SRK_2.20.10","","","","","","","","",null,28353.339607116628,21779.560426453128,2760.1084819524617,9235.6155072041147,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.2.10",0,"excavate and stockpile liner protection cover",7923.5999999999995,"m3",2.7486950914297958,21779.560426453128,{"$f":"IF(ISBLANK($H129),\"\",SUM(BD129:BO129))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.3.12",0,"excavate and stockpile liner protection cover",2979.9,"m3",2.7486950914297958,8190.836502951649,{"$f":"IF(ISBLANK($H130),\"\",SUM(BD130:BO130))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.20.10",0,"excavate and stockpile liner protection cover",3360,"m3",2.7486950914297958,9235.6155072041147,{"$f":"IF(ISBLANK($H131),\"\",SUM(BD131:BO131))","v":""},"",null,""]
[{"$f":"A128+1","v":71},null,"Reagent Pad","m³",895,"TMAC",2.75,{"$f":"G132*E132","v":2461.25},0.5,{"$f":"H132*I132","v":1230.625},{"$f":"+H132*(1-I132)","v":1230.625},null,null,null,"SRK_12.3.1","Reagent Pads Ammonium Nitrate Storage Area","remove and stockpile liner protection cover",893.16,"m3",2.7486950914297958,2455.0245078614362,{"$f":"IF(ISBLANK($H132),\"\",SUM(BD132:BO132))","v":2455.0245078614362},6.2254921385638227,null,2455.0245078614362,null,null,{"$f":"IF(ISNUMBER(A132),A132&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"71_Chemicals"},{"$f":"IF(AB132=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB132))","v":1},{"$f":"IFERROR(MATCH($AB132,AssignmentSummary!$G:$G,0),\"\")","v":154},{"$f":"IFERROR(IF(AE$4>$AC132,\"\",MATCH($AB132,INDIRECT(\"AssignmentSummary!G\"&AD132&\":G10000\"),0))+AD132,\"\")","v":""},"","","","","","","","","","",null,"SRK_12.3.1","","","","","","","","","","","",null,2455.0245078614362,"","","","","","","","","","",""]
[{"$f":"A132+1","v":72},null,"Waste Management Area Landfarm","m³",2590,"TMAC",2.75,{"$f":"G133*E133","v":7122.5},0.5,{"$f":"H133*I133","v":3561.25},{"$f":"+H133*(1-I133)","v":3561.25},null,null,null,"SRK_13.1.4",0,"remove and stockpile liner protection cover",2591,"m3",2.7486950914297958,7121.8689818946013,{"$f":"U133","v":7121.8689818946013},0.63101810539865255,null,7121.8689818946013,null,null,{"$f":"IF(ISNUMBER(A133),A133&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"72_Chemicals"},{"$f":"IF(AB133=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB133))","v":1},{"$f":"IFERROR(MATCH($AB133,AssignmentSummary!$G:$G,0),\"\")","v":155},{"$f":"IFERROR(IF(AE$4>$AC133,\"\",MATCH($AB133,INDIRECT(\"AssignmentSummary!G\"&AD133&\":G10000\"),0))+AD133,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A133+1","v":73},null,"Madrid North MN-011","m³",2435,"TMAC",2.75,{"$f":"G134*E134","v":6696.25},0.5,{"$f":"H134*I134","v":3348.125},{"$f":"+H134*(1-I134)","v":3348.125},null,null,null,"SRK_5.11.10",0,"excavate and stockpile liner protection cover",2436,"m3",2.7486950914297958,6695.8212427229828,{"$f":"IF(ISBLANK($H134),\"\",SUM(BD134:BO134))","v":6695.8212427229828},0.42875727701721189,null,6695.8212427229828,null,null,{"$f":"IF(ISNUMBER(A134),A134&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"73_Chemicals"},{"$f":"IF(AB134=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB134))","v":1},{"$f":"IFERROR(MATCH($AB134,AssignmentSummary!$G:$G,0),\"\")","v":156},{"$f":"IFERROR(IF(AE$4>$AC134,\"\",MATCH($AB134,INDIRECT(\"AssignmentSummary!G\"&AD134&\":G10000\"),0))+AD134,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.11.10","","","","","","","","","","","",null,6695.8212427229828,"","","","","","","","","","",""]
[{"$f":"A134+1","v":74},null,"Madrid North Water Storage Tank  MN-013","m³",260,"TMAC",2.75,{"$f":"G135*E135","v":715},0.5,{"$f":"H135*I135","v":357.5},{"$f":"+H135*(1-I135)","v":357.5},null,null,null,"SRK_5.13.7",0,"excavate and stockpile liner protection cover",259.2,"m3",2.7486950914297958,712.46176769860301,{"$f":"U135","v":712.46176769860301},{"$f":"IF(V135=\"\",\"\",SUM(J135:K135)-V135)","v":2.5382323013969881},null,712.46176769860301,null,null,{"$f":"IF(ISNUMBER(A135),A135&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"74_Chemicals"},{"$f":"IF(AB135=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB135))","v":1},{"$f":"IFERROR(MATCH($AB135,AssignmentSummary!$G:$G,0),\"\")","v":157},{"$f":"IFERROR(IF(AE$4>$AC135,\"\",MATCH($AB135,INDIRECT(\"AssignmentSummary!G\"&AD135&\":G10000\"),0))+AD135,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.13.10","","","","","","","","","","","",null,13.255379999999999,"","","","","","","","","","",""]
[{"$f":"A135+1","v":75},null,"Madrid South  MS-017 and -020","m³",{"$f":"450+260","v":710},"TMAC",2.75,{"$f":"G136*E136","v":1952.5},0.5,{"$f":"H136*I136","v":976.25},{"$f":"+H136*(1-I136)","v":976.25},null,null,null,"SRK_7.17.10",0,"excavate and stockpile liner protection cover",450,"m3",2.7486950914297958,1236.9127911434082,{"$f":"IF(ISBLANK($H136),\"\",SUM(BD136:BO136))","v":1949.3745588420111},3.1254411579889165,null,1949.3745588420111,null,null,{"$f":"IF(ISNUMBER(A136),A136&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"75_Chemicals"},{"$f":"IF(AB136=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB136))","v":2},{"$f":"IFERROR(MATCH($AB136,AssignmentSummary!$G:$G,0),\"\")","v":158},{"$f":"IFERROR(IF(AE$4>$AC136,\"\",MATCH($AB136,INDIRECT(\"AssignmentSummary!G\"&AD136&\":G10000\"),0))+AD136,\"\")","v":159},"","","","","","","","","","",null,"SRK_7.17.10","SRK_7.20.5","","","","","","","","","","",null,1236.9127911434082,712.46176769860301,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.20.5",0,"excavate and stockpile liner protection cover",259.2,"m3",2.7486950914297958,712.46176769860301,{"$f":"IF(ISBLANK($H137),\"\",SUM(BD137:BO137))","v":""},"",null,""]
[{"$f":"A136+1","v":76},"Waste haulage to Landfill","Waste Management Area Landfarm","m³",120,"TMAC",4.7,{"$f":"G138*E138","v":564},0.5,{"$f":"H138*I138","v":282},{"$f":"+H138*(1-I138)","v":282},null,null,null,"SRK_13.1.8",0,"Haul Material to Quarry 3 Landfill",118.36800000000001,"m3",4.6996971295616428,556.2937498319526,{"$f":"IF(ISBLANK($H138),\"\",SUM(BD138:BO138))","v":556.2937498319526},7.7062501680474043,null,556.2937498319526,null,null,{"$f":"IF(ISNUMBER(A138),A138&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"76_Chemicals"},{"$f":"IF(AB138=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB138))","v":1},{"$f":"IFERROR(MATCH($AB138,AssignmentSummary!$G:$G,0),\"\")","v":160},{"$f":"IFERROR(IF(AE$4>$AC138,\"\",MATCH($AB138,INDIRECT(\"AssignmentSummary!G\"&AD138&\":G10000\"),0))+AD138,\"\")","v":""},"","","","","","","","","","",null,"SRK_13.1.8","","","","","","","","","","","",null,556.2937498319526,"","","","","","","","","","",""]
[{"$f":"A138+1","v":77},"Remove Sumps","MN-023, DM-018","each",3,"TMAC",680,{"$f":"G139*E139","v":2040},0.5,{"$f":"H139*I139","v":1020},{"$f":"+H139*(1-I139)","v":1020},null,"TMAC has in Water Mgmt",null,"SRK_5.23.1","Madrid North Sump","decommission sump",1,"each",679.51599593835135,679.51599593835135,{"$f":"SUM(U139:U140)","v":2038.5479878150541},1.4520121849459429,null,2038.5479878150541,null,null,{"$f":"IF(ISNUMBER(A139),A139&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"77_Chemicals"},{"$f":"IF(AB139=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB139))","v":6},{"$f":"IFERROR(MATCH($AB139,AssignmentSummary!$G:$G,0),\"\")","v":161},{"$f":"IFERROR(IF(AE$4>$AC139,\"\",MATCH($AB139,INDIRECT(\"AssignmentSummary!G\"&AD139&\":G10000\"),0))+AD139,\"\")","v":162},163,164,165,166,"","","","","","",null,"SRK_5.23.1","SRK_5.23.2","SRK_5.23.3","SRK_2.18.1","SRK_2.18.2","SRK_2.18.3","","","","","","",null,679.51599593835135,2500,277.42003918210168,1359.0319918767027,5000,554.84007836420335,"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.18.1","Doris Sumps","decommission sumps",2,"each",679.51599593835135,1359.0319918767027,{"$f":"IF(ISBLANK($H140),\"\",SUM(BD140:BO140))","v":""},"",null,""]
[{"$f":"A139+1","v":78},"Place Mega Bags into Containers (Transport)","Windy Development Area","m³",720,"TMAC",20.91,{"$f":"G141*E141","v":15055.2},0.5,{"$f":"H141*I141","v":7527.6},{"$f":"+H141*(1-I141)","v":7527.6},null,null,null,"SRK_19.11.4",0,"place megabags into containers",717.2,"m3",20.908137104923185,14995.315931650908,{"$f":"IF(ISBLANK($H141),\"\",SUM(BD141:BO141))","v":14995.315931650908},59.884068349092558,null,14995.315931650908,null,null,{"$f":"IF(ISNUMBER(A141),A141&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"78_Chemicals"},{"$f":"IF(AB141=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB141))","v":1},{"$f":"IFERROR(MATCH($AB141,AssignmentSummary!$G:$G,0),\"\")","v":167},{"$f":"IFERROR(IF(AE$4>$AC141,\"\",MATCH($AB141,INDIRECT(\"AssignmentSummary!G\"&AD141&\":G10000\"),0))+AD141,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.11.4","","","","","","","","","","","",null,14995.315931650908,"","","","","","","","","","",""]
[{"$f":"A141+1","v":79},"Place soil in Mega Bags and Empty into Containers","Windy Development Area","m³",60,"TMAC",{"$f":"72.73+16.35+34.3","v":123.38000000000001},{"$f":"G142*E142","v":7402.8},0.5,{"$f":"H142*I142","v":3701.4},{"$f":"+H142*(1-I142)","v":3701.4},null,null,null,"SRK_19.11.7",0,"place megabags into containers",60,"m3",16.3528779809551,981.17267885730598,{"$f":"IF(ISBLANK($H142),\"\",SUM(BD142:BO142))","v":981.17267885730598},6421.6273211426942,"INAC contracted three unit rates into this task;",{"$f":"R142*G142","v":7402.8},null,null,{"$f":"IF(ISNUMBER(A142),A142&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"79_Chemicals"},{"$f":"IF(AB142=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB142))","v":1},{"$f":"IFERROR(MATCH($AB142,AssignmentSummary!$G:$G,0),\"\")","v":168},{"$f":"IFERROR(IF(AE$4>$AC142,\"\",MATCH($AB142,INDIRECT(\"AssignmentSummary!G\"&AD142&\":G10000\"),0))+AD142,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.11.7","","","","","","","","","","","",null,981.17267885730598,"","","","","","","","","","",""]
[{"$f":"A142+1","v":80},"Disposal of PHC impacted soil to Madrid Portal from Demolition ","Windy Development Area","m³",4265,"TMAC",2.77,{"$f":"G143*E143","v":11814.05},0.5,{"$f":"H143*I143","v":5907.0249999999996},{"$f":"+H143*(1-I143)","v":5907.0249999999996},null,null,null,"SRK_19.8.3",0,"hydrocarbon contaminated soils to Madrid underground",4263.0245946293853,"m3",2.7656790696621067,11790.157894821277,{"$f":"U143","v":11790.157894821277},23.892105178721977,null,{"$f":"V143","v":11790.157894821277},null,null,{"$f":"IF(ISNUMBER(A143),A143&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"80_Chemicals"},{"$f":"IF(AB143=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB143))","v":1},{"$f":"IFERROR(MATCH($AB143,AssignmentSummary!$G:$G,0),\"\")","v":169},{"$f":"IFERROR(IF(AE$4>$AC143,\"\",MATCH($AB143,INDIRECT(\"AssignmentSummary!G\"&AD143&\":G10000\"),0))+AD143,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A143+1","v":81},"Disposal of PHC impacted soil to Madrid Portal from Demolition ","Patch Lake Development Area","m³",245,"TMAC",2.77,{"$f":"G144*E144","v":678.65},0.5,{"$f":"H144*I144","v":339.32499999999999},{"$f":"+H144*(1-I144)","v":339.32499999999999},null,null,null,"SRK_18.3.2",0,"haul containers to Madrid North Underground",243.6,"m3",4.6996971295616428,1144.846220761216,{"$f":"U144","v":1144.846220761216},-466.19622076121607,null,1144.846220761216,null,null,{"$f":"IF(ISNUMBER(A144),A144&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"81_Chemicals"},{"$f":"IF(AB144=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB144))","v":1},{"$f":"IFERROR(MATCH($AB144,AssignmentSummary!$G:$G,0),\"\")","v":170},{"$f":"IFERROR(IF(AE$4>$AC144,\"\",MATCH($AB144,INDIRECT(\"AssignmentSummary!G\"&AD144&\":G10000\"),0))+AD144,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A144+1","v":82},"Survey for Soil Remediation","PHC and Metal Impacted Area","LS",2,"TMAC",25000,{"$f":"G145*E145","v":50000},0.5,{"$f":"H145*I145","v":25000},{"$f":"+H145*(1-I145)","v":25000},null,null,null,"SRK_24.3.1","Waste Contaminated Material","hydrocarbon contamination survey",0,"ls",25000,{"$f":"T145*R145","v":0},{"$f":"SUM(U145:U146)","v":0},50000,"Already accounted in Line 52",0,null,null,{"$f":"IF(ISNUMBER(A145),A145&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"82_Chemicals"},{"$f":"IF(AB145=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB145))","v":2},{"$f":"IFERROR(MATCH($AB145,AssignmentSummary!$G:$G,0),\"\")","v":171},{"$f":"IFERROR(IF(AE$4>$AC145,\"\",MATCH($AB145,INDIRECT(\"AssignmentSummary!G\"&AD145&\":G10000\"),0))+AD145,\"\")","v":172},"","","","","","","","","","",null,"SRK_24.3.1","SRK_24.3.2","","","","","","","","","","",null,25000,25000,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_24.3.2",0,"metal contamination survey",0,"ls",25000,{"$f":"T146*R146","v":0},{"$f":"IF(ISBLANK($H146),\"\",SUM(BD146:BO146))","v":""},"","Already accounted in Line 53",""]
[{"$f":"A145+1","v":83},"In-situ Bio-remediation","Patch Lake Development Area","m³",39,"TMAC",260,{"$f":"G147*E147","v":10140},0.5,{"$f":"H147*I147","v":5070},{"$f":"+H147*(1-I147)","v":5070},null,null,null,"SRK_18.3.5",0,"in-situ bioremediation",39,"m3",260,10140,{"$f":"U147","v":10140},0,null,10140,null,null,{"$f":"IF(ISNUMBER(A147),A147&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"83_Chemicals"},{"$f":"IF(AB147=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB147))","v":1},{"$f":"IFERROR(MATCH($AB147,AssignmentSummary!$G:$G,0),\"\")","v":173},{"$f":"IFERROR(IF(AE$4>$AC147,\"\",MATCH($AB147,INDIRECT(\"AssignmentSummary!G\"&AD147&\":G10000\"),0))+AD147,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A147+1","v":84},"Transport PHC impacted soil to offsite facility","W-001 relates to soil that cannot go underground","m³",280,"TMAC",1114.93,{"$f":"G148*E148","v":312180.40000000002},0.5,{"$f":"H148*I148","v":156090.20000000001},{"$f":"+H148*(1-I148)","v":156090.20000000001},null,"this is wrong and should not be accounted for",null,"Assign","","","","","","",{"$f":"IF(ISBLANK($H148),\"\",SUM(BD148:BO148))","v":0},312180.40000000002,"no HC soils are shipped off-site",0,null,null,"84_Chemicals",{"$f":"IF(AB148=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB148))","v":1},{"$f":"IFERROR(MATCH($AB148,AssignmentSummary!$G:$G,0),\"\")","v":174},{"$f":"IFERROR(IF(AE$4>$AC148,\"\",MATCH($AB148,INDIRECT(\"AssignmentSummary!G\"&AD148&\":G10000\"),0))+AD148,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A148+1","v":85},"Contour decontaminated area",null,"m³",null,"dsl",{"$f":"IF(ISNA(F149),0,INDEX(IF(UPPER(RIGHT(F149,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F149,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F149,LEN(F149)-1)),CostCode,0)))","v":0.95},{"$f":"G149*E149","v":0},0.5,{"$f":"H149*I149","v":0},{"$f":"+H149*(1-I149)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"85_Chemicals",{"$f":"IF(AB149=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB149))","v":0},{"$f":"IFERROR(MATCH($AB149,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC149,\"\",MATCH($AB149,INDIRECT(\"AssignmentSummary!G\"&AD149&\":G10000\"),0))+AD149,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","CONTAMINATED SOIL VERY LOW PERMEABILITY COVER ",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB150=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB150))","v":""},{"$f":"IFERROR(MATCH($AB150,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC150,\"\",MATCH($AB150,INDIRECT(\"AssignmentSummary!G\"&AD150&\":G10000\"),0))+AD150,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A149+1","v":86},"Supply geomembrame, HDPE, ES3, GCL",null,"m²",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F151),0,INDEX(IF(UPPER(RIGHT(F151,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F151,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F151,LEN(F151)-1)),CostCode,0)))","v":0},{"$f":"G151*E151","v":0},null,{"$f":"H151*I151","v":0},{"$f":"+H151*(1-I151)","v":0},null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U151=\"\",H151,V151)","v":0},null,null,"86_Chemicals",{"$f":"IF(AB151=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB151))","v":0},{"$f":"IFERROR(MATCH($AB151,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC151,\"\",MATCH($AB151,INDIRECT(\"AssignmentSummary!G\"&AD151&\":G10000\"),0))+AD151,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A151+1","v":87},"Upper and lower bedding layers",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"87_Chemicals",{"$f":"IF(AB152=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB152))","v":0},{"$f":"IFERROR(MATCH($AB152,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC152,\"\",MATCH($AB152,INDIRECT(\"AssignmentSummary!G\"&AD152&\":G10000\"),0))+AD152,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[88,"Install geomembrane, HDPE, ES3, GCL",null,"m²",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"88_Chemicals",{"$f":"IF(AB153=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB153))","v":0},{"$f":"IFERROR(MATCH($AB153,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC153,\"\",MATCH($AB153,INDIRECT(\"AssignmentSummary!G\"&AD153&\":G10000\"),0))+AD153,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[89,"Erosion protection layer",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"89_Chemicals",{"$f":"IF(AB154=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB154))","v":0},{"$f":"IFERROR(MATCH($AB154,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC154,\"\",MATCH($AB154,INDIRECT(\"AssignmentSummary!G\"&AD154&\":G10000\"),0))+AD154,\"\")","v":""},"","","","","","","","","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD154),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE154),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF154),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG154),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH154),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI154),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ154),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK154),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL154),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM154),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN154),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO154),\"\")","v":""},null,"","","","","","","","","","","",""]
[90,"Vegetate",null,"m²",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"90_Chemicals",{"$f":"IF(AB155=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB155))","v":0},{"$f":"IFERROR(MATCH($AB155,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC155,\"\",MATCH($AB155,INDIRECT(\"AssignmentSummary!G\"&AD155&\":G10000\"),0))+AD155,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[91,"Install infiltration/seepage instrumentation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"91_Chemicals",{"$f":"IF(AB156=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB156))","v":0},{"$f":"IFERROR(MATCH($AB156,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC156,\"\",MATCH($AB156,INDIRECT(\"AssignmentSummary!G\"&AD156&\":G10000\"),0))+AD156,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[92,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"92_Chemicals",{"$f":"IF(AB157=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB157))","v":0},{"$f":"IFERROR(MATCH($AB157,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC157,\"\",MATCH($AB157,INDIRECT(\"AssignmentSummary!G\"&AD157&\":G10000\"),0))+AD157,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","OTHER",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,0,null,null,"",{"$f":"IF(AB158=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB158))","v":""},{"$f":"IFERROR(MATCH($AB158,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC158,\"\",MATCH($AB158,INDIRECT(\"AssignmentSummary!G\"&AD158&\":G10000\"),0))+AD158,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A157+1","v":93},null,null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F159),0,INDEX(IF(UPPER(RIGHT(F159,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F159,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F159,LEN(F159)-1)),CostCode,0)))","v":0},{"$f":"G159*E159","v":0},null,{"$f":"H159*I159","v":0},{"$f":"+H159*(1-I159)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"93_Chemicals",{"$f":"IF(AB159=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB159))","v":0},{"$f":"IFERROR(MATCH($AB159,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC159,\"\",MATCH($AB159,INDIRECT(\"AssignmentSummary!G\"&AD159&\":G10000\"),0))+AD159,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["END",null,null,null,null,null,"Total",{"$f":"SUM(H7:H159)+0.0001","v":3610541.9216999989},null,{"$f":"SUM(J7:J159)","v":1727440.9607999995},{"$f":"SUM(K7:K159)","v":1883100.9607999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AB160=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB160))","v":""},{"$f":"IFERROR(MATCH($AB160,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC160,\"\",MATCH($AB160,INDIRECT(\"AssignmentSummary!G\"&AD160&\":G10000\"),0))+AD160,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J160/H160","v":0.47844367916565994},{"$f":"K160/H160","v":0.52155632080664349},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V7:V159)","v":2515824.1743221171},{"$f":"V161-Chem1Total","v":-1094717.7473778818},null,{"$f":"SUM(Y7:Y159)","v":2565125.5713455523}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W161/V161","v":-0.43513285171164667},null,{"$f":"(Chem1Total-Y161)/Y161","v":0.40754977535312903}]

{"sheet":"Bldgs & Equip","index":8,"n_rows":583,"n_cols":67,"rows_kept":583,"cut":false,"hidden":false,"merged":[[207,2,208,2],[207,3,208,3],[207,4,208,4],[207,6,208,6],[207,7,208,7],[247,2,249,2],[247,3,249,3],[247,4,249,4],[247,6,249,6],[247,7,249,7],[232,6,233,6],[232,7,233,7],[234,2,236,2],[234,3,236,3],[234,4,236,4],[234,5,236,5],[234,6,236,6],[234,7,236,7],[232,2,233,2],[232,3,233,3],[232,4,233,4],[232,5,233,5],[237,6,238,6],[237,7,238,7],[0,29,0,40],[0,42,0,53],[0,55,0,66],[23,6,24,6],[23,7,24,7],[30,2,34,2],[30,3,34,3],[30,4,34,4],[30,5,34,5],[30,6,34,6],[30,7,34,7],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[2,1,2,13],[2,14,2,21],[2,22,2,23],[37,6,40,6],[37,7,40,7],[42,2,44,2],[42,3,44,3],[42,4,44,4],[42,5,44,5],[42,6,44,6],[42,7,44,7],[37,2,40,2],[37,3,40,3],[37,4,40,4],[37,5,40,5],[48,2,49,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[48,6,49,6],[48,7,49,7],[53,6,54,6],[53,7,54,7],[55,2,56,2],[55,3,56,3],[55,4,56,4],[55,5,56,5],[55,6,56,6],[55,7,56,7],[53,2,54,2],[53,3,54,3],[53,4,54,4],[53,5,54,5],[57,6,58,6],[57,7,58,7],[59,2,61,2],[59,3,61,3],[59,4,61,4],[59,5,61,5],[59,6,61,6],[59,7,61,7],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[62,6,64,6],[62,7,64,7],[65,2,67,2],[65,3,67,3],[65,4,67,4],[65,5,67,5],[65,6,67,6],[65,7,67,7],[62,2,64,2],[62,3,64,3],[62,4,64,4],[62,5,64,5],[95,2,96,2],[95,3,96,3],[95,4,96,4],[95,5,96,5],[95,6,96,6],[95,7,96,7],[99,6,101,6],[99,7,101,7],[103,2,104,2],[103,3,104,3],[103,4,104,4],[103,5,104,5],[103,6,104,6],[103,7,104,7],[99,2,101,2],[99,3,101,3],[99,4,101,4],[99,5,101,5],[106,2,108,2],[106,3,108,3],[106,4,108,4],[106,5,108,5],[106,6,108,6],[106,7,108,7],[117,2,118,2],[117,3,118,3],[117,4,118,4],[117,5,118,5],[117,6,118,6],[117,7,118,7],[119,6,120,6],[119,7,120,7],[123,2,124,2],[123,3,124,3],[123,4,124,4],[123,5,124,5],[123,6,124,6],[123,7,124,7],[119,2,120,2],[119,3,120,3],[119,4,120,4],[119,5,120,5],[125,6,126,6],[125,7,126,7],[127,2,128,2],[127,3,128,3],[127,4,128,4],[127,5,128,5],[127,6,128,6],[127,7,128,7],[125,1,128,1],[125,2,126,2],[125,3,126,3],[125,4,126,4],[125,5,126,5],[131,6,132,6],[131,7,132,7],[134,2,137,2],[134,3,137,3],[134,4,137,4],[134,5,137,5],[134,6,137,6],[134,7,137,7],[131,2,132,2],[131,3,132,3],[131,4,132,4],[131,5,132,5],[139,6,142,6],[139,7,142,7],[151,2,152,2],[151,3,152,3],[151,4,152,4],[151,5,152,5],[151,6,152,6],[151,7,152,7],[139,2,142,2],[139,3,142,3],[139,4,142,4],[139,5,142,5],[158,6,160,6],[158,7,160,7],[161,2,163,2],[161,3,163,3],[161,4,163,4],[161,5,163,5],[161,6,163,6],[161,7,163,7],[158,2,160,2],[158,3,160,3],[158,4,160,4],[158,5,160,5],[164,2,169,2],[164,3,169,3],[164,4,169,4],[164,6,169,6],[164,7,169,7],[170,2,172,2],[170,3,172,3],[176,6,178,6],[176,7,178,7],[170,4,172,4],[170,6,172,6],[170,7,172,7],[174,2,175,2],[174,3,175,3],[174,4,175,4],[174,5,175,5],[174,6,175,6],[174,7,175,7],[179,7,180,7],[176,2,178,2],[176,3,178,3],[176,4,178,4],[176,5,178,5],[181,6,182,6],[181,7,182,7],[183,2,185,2],[183,3,185,3],[183,4,185,4],[183,5,185,5],[183,6,185,6],[183,7,185,7],[181,2,182,2],[181,3,182,3],[181,4,182,4],[181,5,182,5],[179,2,180,2],[179,3,180,3],[179,4,180,4],[179,5,180,5],[179,6,180,6],[186,6,187,6],[186,7,187,7],[188,2,189,2],[188,3,189,3],[188,4,189,4],[188,5,189,5],[188,6,189,6],[188,7,189,7],[186,2,187,2],[186,3,187,3],[186,4,187,4],[186,5,187,5],[193,6,196,6],[193,7,196,7],[197,1,204,1],[197,2,204,2],[197,3,204,3],[197,4,204,4],[197,5,204,5],[197,6,204,6],[197,7,204,7],[193,1,196,1],[193,2,196,2],[193,3,196,3],[193,4,196,4],[193,5,196,5],[243,2,244,2],[243,3,244,3],[243,4,244,4],[243,5,244,5],[243,6,244,6],[243,7,244,7],[237,2,238,2],[237,3,238,3],[237,4,238,4],[237,5,238,5],[252,6,255,6],[252,7,255,7],[256,2,260,2],[256,3,260,3],[256,4,260,4],[256,5,260,5],[256,6,260,6],[256,7,260,7],[245,1,260,1],[252,2,255,2],[252,3,255,3],[252,4,255,4],[252,5,255,5],[263,6,265,6],[263,7,265,7],[266,2,267,2],[266,3,267,3],[266,4,267,4],[266,5,267,5],[266,6,267,6],[266,7,267,7],[261,1,274,1],[263,2,265,2],[263,3,265,3],[263,4,265,4],[263,5,265,5],[280,6,285,6],[280,7,285,7],[286,2,291,2],[286,3,291,3],[286,4,291,4],[286,5,291,5],[286,6,291,6],[286,7,291,7],[280,2,285,2],[280,3,285,3],[280,4,285,4],[280,5,285,5],[292,6,297,6],[292,7,297,7],[298,2,303,2],[298,3,303,3],[298,4,303,4],[298,5,303,5],[298,6,303,6],[298,7,303,7],[292,2,297,2],[292,3,297,3],[292,4,297,4],[292,5,297,5],[304,6,309,6],[304,7,309,7],[310,2,315,2],[310,3,315,3],[310,4,315,4],[310,5,315,5],[310,6,315,6],[310,7,315,7],[304,2,309,2],[304,3,309,3],[304,4,309,4],[304,5,309,5],[316,6,321,6],[316,7,321,7],[333,2,335,2],[333,3,335,3],[333,4,335,4],[333,5,335,5],[333,6,335,6],[333,7,335,7],[316,2,321,2],[316,3,321,3],[316,4,321,4],[316,5,321,5],[338,6,339,6],[338,7,339,7],[342,2,343,2],[342,3,343,3],[342,4,343,4],[342,5,343,5],[342,6,343,6],[342,7,343,7],[338,1,345,1],[338,2,339,2],[338,3,339,3],[338,4,339,4],[338,5,339,5],[353,6,354,6],[353,7,354,7],[355,1,357,1],[355,2,357,2],[355,3,357,3],[355,4,357,4],[355,5,357,5],[355,6,357,6],[355,7,357,7],[353,1,354,1],[353,2,354,2],[353,3,354,3],[353,4,354,4],[353,5,354,5],[358,6,359,6],[358,7,359,7],[360,2,362,2],[360,3,362,3],[360,4,362,4],[360,5,362,5],[360,6,362,6],[360,7,362,7],[358,2,359,2],[358,3,359,3],[358,4,359,4],[358,5,359,5],[368,6,370,6],[368,7,370,7],[372,2,373,2],[372,3,373,3],[372,4,373,4],[372,5,373,5],[372,6,373,6],[372,7,373,7],[368,2,370,2],[368,3,370,3],[368,4,370,4],[368,5,370,5],[405,6,407,6],[405,7,407,7],[411,2,412,2],[411,3,412,3],[411,4,412,4],[411,5,412,5],[411,6,412,6],[411,7,412,7],[405,2,407,2],[405,3,407,3],[405,4,407,4],[405,5,407,5],[449,5,456,5],[414,6,415,6],[414,7,415,7],[437,2,443,2],[437,3,443,3],[437,4,443,4],[437,5,443,5],[437,6,443,6],[437,7,443,7],[414,2,415,2],[414,3,415,3],[414,4,415,4],[414,5,415,5],[470,6,476,6],[470,7,476,7],[477,2,483,2],[477,3,483,3],[477,4,483,4],[477,5,483,5],[477,6,483,6],[477,7,483,7],[445,1,483,1],[470,2,476,2],[470,3,476,3],[470,4,476,4],[470,5,476,5],[449,6,456,6],[449,7,456,7],[463,2,469,2],[463,3,469,3],[463,4,469,4],[463,5,469,5],[463,6,469,6],[463,7,469,7],[449,2,456,2],[449,3,456,3],[449,4,456,4],[485,6,486,6],[485,7,486,7],[489,2,495,2],[489,3,495,3],[489,4,495,4],[489,5,495,5],[489,6,495,6],[489,7,495,7],[484,1,486,1],[487,1,495,1],[485,2,486,2],[485,3,486,3],[485,4,486,4],[485,5,486,5],[511,3,513,3],[511,4,513,4],[511,5,513,5],[511,6,513,6],[511,7,513,7],[509,1,510,1],[509,2,510,2],[509,3,510,3],[509,4,510,4],[509,5,510,5],[520,6,523,6],[520,7,523,7],[5,1,6,1],[14,1,18,1],[19,1,24,1],[25,1,28,1],[29,1,41,1],[42,1,52,1],[53,1,67,1],[68,1,76,1],[77,1,82,1],[83,1,98,1],[99,1,104,1],[105,1,116,1],[117,1,120,1],[121,1,124,1],[520,1,523,1],[520,2,523,2],[520,3,523,3],[520,4,523,4],[520,5,523,5],[509,6,510,6],[509,7,510,7],[511,2,513,2],[205,1,210,1],[213,1,219,1],[220,1,228,1],[229,1,233,1],[234,1,244,1],[129,1,130,1],[131,1,150,1],[151,1,155,1],[156,1,157,1],[158,1,192,1],[346,1,347,1],[348,1,352,1],[358,1,370,1],[371,1,373,1],[374,1,379,1],[275,1,279,1],[280,1,321,1],[322,1,324,1],[325,1,328,1],[331,1,337,1],[497,1,504,1],[505,1,508,1],[511,1,514,1],[516,1,519,1],[380,1,381,1],[382,1,383,1],[405,1,409,1],[410,1,412,1],[417,1,420,1],[424,1,426,1],[428,1,444,1],[414,1,415,1]]}
[null,"Building / Equip Name:","Doris - Madrid ",null,null,null,"Bldg / Equip #:",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Match",null,null,null,null,null,null,null,null,null,null,null,null,"SRK Code",null,null,null,null,null,null,null,null,null,null,null,null,"SRK Estimate"]
[]
[null,"INAC COST March 2018",null,null,null,null,null,null,null,null,null,null,null,null,"TMAC COST (Nov 2017)*",null,null,null,null,null,null,null,"Cost Difference ",null,"PROPOSED COSTS (April 2018)"]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost",null,null,null,"SRK Row Number","Facility Name","Task Description","Qty","Unit","Unit Cost","Subtotal","TMAC Costs","Cost Difference\n(INAC-TMAC)","Notes","Carry Forward Costs",null,null,"Lookup","Count",1,{"$f":"AD4+1","v":2},{"$f":"AE4+1","v":3},4,5,6,7,8,{"$f":"AK4+1","v":9},10,11,12,null,1,{"$f":"AQ4+1","v":2},3,4,5,6,7,8,9,10,11,12,null,1,{"$f":"BD4+1","v":2},{"$f":"BE4+1","v":3},4,5,6,7,8,{"$f":"Bm³+1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["a","DISPOSE MOBILE EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H5),\"\",SUM(AZ5:BK5))","v":""},{"$f":"IF(V5=\"\",\"\",SUM(J5:K5)-V5)","v":""},null,null,null,null,{"$f":"IF(ISNUMBER(A5),A5&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":""},{"$f":"IF(AB5=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB5))","v":""},{"$f":"IFERROR(MATCH($AB5,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC5,\"\",MATCH($AB5,INDIRECT(\"AssignmentSummary!G\"&AD5&\":G10000\"),0))+AD5,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC5,\"\",MATCH($AB5,INDIRECT(\"AssignmentSummary!G\"&AK5&\":G10000\"),0))+AK5,\"\")","v":""},"","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO5),\"\")","v":""},null,"","","","","","","","","","","",""]
[1,"Decontaminate and prepare for off-site","Madrid North Concentrator","allow",1,"TMAC",50000,{"$f":"G6*E6","v":50000},0.5,{"$f":"H6*I6","v":25000},{"$f":"+H6*(1-I6)","v":25000},null,null,null,"SRK_5.21.4",0,"prepare equipment for shipping",1,"each",50000,50000,{"$f":"IF(ISBLANK($H6),\"\",SUM(BD6:BO6))","v":50000},{"$f":"IF(V6=\"\",\"\",SUM(J6:K6)-V6)","v":0},null,{"$f":"IF(U6=\"\",H6,V6)","v":50000},null,null,"1_Bldgs & Equip",{"$f":"IF(AB6=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB6))","v":2},{"$f":"IFERROR(MATCH($AB6,AssignmentSummary!$G:$G,0),\"\")","v":175},{"$f":"IFERROR(IF(AE$4>$AC6,\"\",MATCH($AB6,INDIRECT(\"AssignmentSummary!G\"&AD6&\":G10000\"),0))+AD6,\"\")","v":176},"","","","",{"$f":"IFERROR(IF(AJ$4>$AC6,\"\",MATCH($AB6,INDIRECT(\"AssignmentSummary!G\"&AI6&\":G10000\"),0))+AI6,\"\")","v":""},{"$f":"IFERROR(IF(AK$4>$AC6,\"\",MATCH($AB6,INDIRECT(\"AssignmentSummary!G\"&AJ6&\":G10000\"),0))+AJ6,\"\")","v":""},"","","","",null,"Assign","SRK_5.21.4","","","","","","","","","","",null,"",50000,"","","","","","","","","",""]
[{"$f":"A6+1","v":2},null,"Doris Water Intake Generator","each",1,"TMAC",1370,{"$f":"G7*E7","v":1370},0.5,{"$f":"H7*I7","v":685},{"$f":"+H7*(1-I7)","v":685},null,null,null,"SRK_2.26.7",0,"prep generator container for shipping",1,"each",1368.9375059286804,1368.9375059286804,{"$f":"U7","v":1368.9375059286804},1.0624940713196338,null,1368.9375059286804,null,null,"2_Bldgs & Equip",{"$f":"IF(AB7=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB7))","v":1},{"$f":"IFERROR(MATCH($AB7,AssignmentSummary!$G:$G,0),\"\")","v":177},"","","","","",{"$f":"IFERROR(IF(AJ$4>$AC7,\"\",MATCH($AB7,INDIRECT(\"AssignmentSummary!G\"&AI7&\":G10000\"),0))+AI7,\"\")","v":""},{"$f":"IFERROR(IF(AK$4>$AC7,\"\",MATCH($AB7,INDIRECT(\"AssignmentSummary!G\"&AJ7&\":G10000\"),0))+AJ7,\"\")","v":""},"","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A7+1","v":3},"Consolidate Electrical Equipment from Pipelines","Madrid South, Madrid North, Doris freshwater and Tialings/Reclaim water pipelines","m²",{"$f":"2860+2680+1600+4065","v":11205},"TMAC",{"$f":"0.37+14.04","v":14.409999999999998},161464.04999999999,0.5,80732.024999999994,80732.024999999994,null,"added cost to remove cabling as well ie C3.20",null,"SRK_11.3.3",0,"collect electrical cables and controllers and prep for shipping off-site",11202.7,"m2",0.37493847476795272,{"$f":"T8*R8","v":4200.3232512829445},{"$f":"U8","v":4200.3232512829445},157263.72674871705,"this unit rate ($14.04) does not match any of the specific tasks; ",4200.3232512829445,null,null,"3_Bldgs & Equip",{"$f":"IF(AB8=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB8))","v":1},{"$f":"IFERROR(MATCH($AB8,AssignmentSummary!$G:$G,0),\"\")","v":178},{"$f":"IFERROR(IF(AE$4>$AC8,\"\",MATCH($AB8,INDIRECT(\"AssignmentSummary!G\"&AD8&\":G10000\"),0))+AD8,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A8+1","v":4},"Relocate Containers to Quarry 3 Landfill","current a large inventor of containers that will no longer go off site","ea",250,"TMAC",{"$f":"1370+6","v":1376},344000,0.5,172000,172000,1,"use units C1.08+C4.15 for the haulage and demolition of contianers at landfill",null,null,"","",250,"each",204.56,{"$f":"T9*R9","v":51140},0,344000,"the unit rate was inappropriate; there is no demolition of the containers just hauling; C.4.06 should have been used instead",{"$f":"U9","v":51140},null,null,"4_Bldgs & Equip",{"$f":"IF(AB9=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB9))","v":1},{"$f":"IFERROR(MATCH($AB9,AssignmentSummary!$G:$G,0),\"\")","v":179},{"$f":"IFERROR(IF(AE$4>$AC9,\"\",MATCH($AB9,INDIRECT(\"AssignmentSummary!G\"&AD9&\":G10000\"),0))+AD9,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A9+1","v":5},"Relocate Trailers to Quarry 3 Landfill",null,"m³",null,"TMAC",19.149999999999999,0,0.5,0,0,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H10),\"\",SUM(BD10:BO10))","v":0},0,null,0,null,null,"5_Bldgs & Equip",{"$f":"IF(AB10=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB10))","v":0},{"$f":"IFERROR(MATCH($AB10,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC10,\"\",MATCH($AB10,INDIRECT(\"AssignmentSummary!G\"&AD10&\":G10000\"),0))+AD10,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A10+1","v":6},"Relocate Camp","Windy Accommodation Camp (relocate to Doris)","m³",32,"TMAC",{"$f":"2.77+10.23","v":13},416,0.5,208,208,null,"added cost to collapse and containerize",null,"SRK_19.2.2",0,"load reusable components into containers for transport to Doris Camp",29,"m3",136.30411314769549,3952.8192812831694,{"$f":"SUM(U11,U12)","v":4040.095531634548},-3624.095531634548,"INAC used the incorrect unit rate",4040.095531634548,null,null,"6_Bldgs & Equip",{"$f":"IF(AB11=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB11))","v":1},{"$f":"IFERROR(MATCH($AB11,AssignmentSummary!$G:$G,0),\"\")","v":180},{"$f":"IFERROR(IF(AE$4>$AC11,\"\",MATCH($AB11,INDIRECT(\"AssignmentSummary!G\"&AD11&\":G10000\"),0))+AD11,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_19.2.4",0,"haul all reusable materials to Doris Camp",31.556897294681971,"m3",2.7656790696621067,87.276250351378692,{"$f":"IF(ISBLANK($H12),\"\",SUM(BD12:BO12))","v":""}]
[{"$f":"A11+1","v":7},"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F13),0,INDEX(IF(UPPER(RIGHT(F13,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F13,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F13,LEN(F13)-1)),CostCode,0)))","v":0},0,null,0,0,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H13),\"\",SUM(BD13:BO13))","v":0},0,null,0,null,null,{"$f":"IF(ISNUMBER(A13),A13&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"7_Bldgs & Equip"},{"$f":"IF(AB13=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB13))","v":0},{"$f":"IFERROR(MATCH($AB13,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC13,\"\",MATCH($AB13,INDIRECT(\"AssignmentSummary!G\"&AD13&\":G10000\"),0))+AD13,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","REMOVE BUILDINGS ",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H14),\"\",SUM(BD14:BO14))","v":""},"",null,null,null,null,null,{"$f":"IF(AB14=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB14))","v":""},{"$f":"IFERROR(MATCH($AB14,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC14,\"\",MATCH($AB14,INDIRECT(\"AssignmentSummary!G\"&AD14&\":G10000\"),0))+AD14,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A13+1","v":8},"Accomodation Complex","DM-001 Decommission ","each",103,"TMAC",679.52,{"$f":"G15*E15","v":69990.559999999998},0.5,{"$f":"H15*I15","v":34995.279999999999},{"$f":"+H15*(1-I15)","v":34995.279999999999},null,null,null,"SRK_2.1.1","Doris Accommodation Complex","decommission (electrical, mechanical, plumbing)",103,"each",679.51599593835135,69990.147581650192,{"$f":"IF(ISBLANK($H15),\"\",SUM(BD15:BO15))","v":69990.147581650192},0.41241834980610292,null,{"$f":"IF(U15=\"\",H15,V15)","v":69990.147581650192},null,null,{"$f":"IF(ISNUMBER(A15),A15&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"8_Bldgs & Equip"},{"$f":"IF(AB15=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB15))","v":1},{"$f":"IFERROR(MATCH($AB15,AssignmentSummary!$G:$G,0),\"\")","v":181},{"$f":"IFERROR(IF(AE$4>$AC15,\"\",MATCH($AB15,INDIRECT(\"AssignmentSummary!G\"&AD15&\":G10000\"),0))+AD15,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.1.1","","","","","","","","","","","",null,69990.147581650192,"","","","","","","","","","",""]
[{"$f":"A15+1","v":9},null,"DM-001 Demolition cabins/cribs/stairs/Arctic corridor etc.","m³",{"$f":"320+225+135","v":680},"TMAC",13.12,8921.6,0.5,4460.8,4460.8,null,null,null,"SRK_2.1.3",0,"demolish cabins",673,"m3",13.120682447576288,{"$f":"R16*T16","v":8830.2192872188407},{"$f":"U16","v":8830.2192872188407},91.380712781159673,null,8830.2192872188407,null,null,"9_Bldgs & Equip",{"$f":"IF(AB16=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB16))","v":1},{"$f":"IFERROR(MATCH($AB16,AssignmentSummary!$G:$G,0),\"\")","v":182},{"$f":"IFERROR(IF(AE$4>$AC16,\"\",MATCH($AB16,INDIRECT(\"AssignmentSummary!G\"&AD16&\":G10000\"),0))+AD16,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.1.3","","","","","","","","","","","",null,4186.4915924722391,"","","","","","","","","","",""]
[{"$f":"A16+1","v":10},null,"DM-001 Demolition Trailers","m³",11185,"TMAC",13.32,148984.20000000001,0.5,74492.100000000006,74492.100000000006,null,null,null,"SRK_2.1.2",0,"demolish trailers",11184.800000000003,"m3",13.319887051809349,148980.27269707725,{"$f":"IF(ISBLANK($H17),\"\",SUM(BD17:BO17))","v":148980.27269707725},3.9273029227624647,null,148980.27269707725,null,null,"10_Bldgs & Equip",{"$f":"IF(AB17=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB17))","v":1},{"$f":"IFERROR(MATCH($AB17,AssignmentSummary!$G:$G,0),\"\")","v":183},{"$f":"IFERROR(IF(AE$4>$AC17,\"\",MATCH($AB17,INDIRECT(\"AssignmentSummary!G\"&AD17&\":G10000\"),0))+AD17,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.1.2","","","","","","","","","","","",null,148980.27269707725,"","","","","","","","","","",""]
[11,null,"DM-001 Consolidate and laod waste","m³",7450,"TMAC",{"$f":"10.23","v":10.23},76213.5,0.5,38106.75,38106.75,null,null,null,"SRK_2.1.7",0,"load waste into containers ",7426.0840700000008,"m3",10.227916666666665,75953.369027620836,{"$f":"IF(ISBLANK($H18),\"\",SUM(BD18:BO18))","v":75953.369027620836},260.13097237916372,null,75953.369027620836,null,null,"11_Bldgs & Equip",{"$f":"IF(AB18=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB18))","v":1},{"$f":"IFERROR(MATCH($AB18,AssignmentSummary!$G:$G,0),\"\")","v":184},{"$f":"IFERROR(IF(AE$4>$AC18,\"\",MATCH($AB18,INDIRECT(\"AssignmentSummary!G\"&AD18&\":G10000\"),0))+AD18,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.1.7","","","","","","","","","","","",null,75953.369027620836,"","","","","","","","","","",""]
[12,null,"DM-001 Haul waste to landfill","m³",7450,"TMAC",4.7,35015,0.5,17507.5,17507.5,null,null,null,"SRK_2.1.8",0,"haul containers to Quarry 3 landfill",7426.0840700000008,"m3",4.6996971295616428,34900.345987662447,{"$f":"IF(ISBLANK($H19),\"\",SUM(BD19:BO19))","v":34900.345987662447},114.65401233755256,null,34900.345987662447,null,null,"12_Bldgs & Equip",{"$f":"IF(AB19=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB19))","v":1},{"$f":"IFERROR(MATCH($AB19,AssignmentSummary!$G:$G,0),\"\")","v":185},{"$f":"IFERROR(IF(AE$4>$AC19,\"\",MATCH($AB19,INDIRECT(\"AssignmentSummary!G\"&AD19&\":G10000\"),0))+AD19,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.1.8","","","","","","","","","","","",null,34900.345987662447,"","","","","","","","","","",""]
[13,"Windy Accommodation Camp","Dismantle comm equipment","LS",1,"TMAC",375,375,0.5,187.5,187.5,null,null,null,"SRK_19.2.3",0,"dismantle and package communication equipment",1,"LS",374.33516870613107,374.33516870613107,{"$f":"U20","v":374.33516870613107},0.6648312938689287,null,374.33516870613107,null,null,"13_Bldgs & Equip",{"$f":"IF(AB20=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB20))","v":1},{"$f":"IFERROR(MATCH($AB20,AssignmentSummary!$G:$G,0),\"\")","v":186},{"$f":"IFERROR(IF(AE$4>$AC20,\"\",MATCH($AB20,INDIRECT(\"AssignmentSummary!G\"&AD20&\":G10000\"),0))+AD20,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.2.2","","","","","","","","","","","",null,3952.8192812831694,"","","","","","","","","","",""]
[14,null,"Equipment decommissioning","each",1,"TMAC",679.52,679.52,0.5,339.76,339.76,null,null,null,"SRK_19.2.1","Windy Accomodation Camp Buildings","decommission (electrical, mechanical, plumbing)",1,"LS",679.51599593835135,679.51599593835135,{"$f":"IF(ISBLANK($H21),\"\",SUM(BD21:BO21))","v":679.51599593835135},4.0040616486294311E-3,null,679.51599593835135,null,null,"14_Bldgs & Equip",{"$f":"IF(AB21=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB21))","v":1},{"$f":"IFERROR(MATCH($AB21,AssignmentSummary!$G:$G,0),\"\")","v":187},{"$f":"IFERROR(IF(AE$4>$AC21,\"\",MATCH($AB21,INDIRECT(\"AssignmentSummary!G\"&AD21&\":G10000\"),0))+AD21,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC21,\"\",MATCH($AB21,INDIRECT(\"AssignmentSummary!G\"&AK21&\":G10000\"),0))+AK21,\"\")","v":""},"","","",null,"SRK_19.2.1","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK21),\"\")","v":""},"","","","",null,679.51599593835135,"","","","","","","","","","",""]
[15,null,"manual demolition","m²",890,"TMAC",155,137950,0.5,68975,68975,null,null,null,"SRK_19.2.9",0,"manual demolition beyond rock pads",886.2032999999999,"m2",154.85686197995747,137234.66211428284,137234.66211428284,715.33788571716286,null,137234.66211428284,null,null,"15_Bldgs & Equip",{"$f":"IF(AB22=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB22))","v":1},{"$f":"IFERROR(MATCH($AB22,AssignmentSummary!$G:$G,0),\"\")","v":188},{"$f":"IFERROR(IF(AE$4>$AC22,\"\",MATCH($AB22,INDIRECT(\"AssignmentSummary!G\"&AD22&\":G10000\"),0))+AD22,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC22,\"\",MATCH($AB22,INDIRECT(\"AssignmentSummary!G\"&AK22&\":G10000\"),0))+AK22,\"\")","v":""},"","","",null,"SRK_19.2.9","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK22),\"\")","v":""},"","","","",null,137234.66211428284,"","","","","","","","","","",""]
[16,null,"mechanical demolition","m³",3480,"TMAC",11.23,39080.400000000001,0.5,19540.2,19540.2,null,null,null,"SRK_19.2.10",0,"mechanical demolition on rock pads",3479.0623271999998,"m3",11.23410812097452,39084.162343374031,39084.162343374031,-3.7623433740300243,null,39084.162343374031,null,null,"16_Bldgs & Equip",{"$f":"IF(AB23=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB23))","v":1},{"$f":"IFERROR(MATCH($AB23,AssignmentSummary!$G:$G,0),\"\")","v":189},{"$f":"IFERROR(IF(AE$4>$AC23,\"\",MATCH($AB23,INDIRECT(\"AssignmentSummary!G\"&AD23&\":G10000\"),0))+AD23,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC23,\"\",MATCH($AB23,INDIRECT(\"AssignmentSummary!G\"&AK23&\":G10000\"),0))+AK23,\"\")","v":""},"","","",null,"SRK_19.2.10","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK23),\"\")","v":""},"","","","",null,39084.162343374031,"","","","","","","","","","",""]
[17,null,"laod and haul waste","m³",1895,"TMAC",{"$f":"10.23+4.92","v":15.15},28709.25,0.5,14354.625,14354.625,null,null,null,"SRK_19.2.11",0,"load waste into containers ",1891.3484562293847,"m3",10.227916666666665,19344.554397942793,28641.885176320124,67.364823679876281,null,28641.885176320124,null,null,"17_Bldgs & Equip",{"$f":"IF(AB24=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB24))","v":2},{"$f":"IFERROR(MATCH($AB24,AssignmentSummary!$G:$G,0),\"\")","v":190},{"$f":"IFERROR(IF(AE$4>$AC24,\"\",MATCH($AB24,INDIRECT(\"AssignmentSummary!G\"&AD24&\":G10000\"),0))+AD24,\"\")","v":191},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC24,\"\",MATCH($AB24,INDIRECT(\"AssignmentSummary!G\"&AK24&\":G10000\"),0))+AK24,\"\")","v":""},"","","",null,"SRK_19.2.11","SRK_19.2.12","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK24),\"\")","v":""},"","","","",null,19344.554397942793,9297.3307783773289,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_19.2.12",0,"haul containers to Quarry 3 landfill",1891.3484562293847,"m3",4.9157154239640226,9297.3307783773289,"","",null,""]
[{"$f":"A24+1","v":18},"Roberts Bay Mechanical Shop Complex","decommissioing elec/mech/HVAC","each",7,"TMAC",679.52,{"$f":"G26*E26","v":4756.6399999999994},0.5,{"$f":"H26*I26","v":2378.3199999999997},{"$f":"+H26*(1-I26)","v":2378.3199999999997},null,null,null,"SRK_1.4.1","Roberts Bay Mechanical Shop Complex","decommission electrical, mechanical, heating (including connections to generator house & transformer)",7,"each",679.51599593835135,4756.6119715684599,4756.6119715684599,2.8028431539496523E-2,null,4756.6119715684599,null,null,{"$f":"IF(ISNUMBER(A26),A26&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"18_Bldgs & Equip"},{"$f":"IF(AB26=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB26))","v":1},{"$f":"IFERROR(MATCH($AB26,AssignmentSummary!$G:$G,0),\"\")","v":192},{"$f":"IFERROR(IF(AE$4>$AC26,\"\",MATCH($AB26,INDIRECT(\"AssignmentSummary!G\"&AD26&\":G10000\"),0))+AD26,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC26,\"\",MATCH($AB26,INDIRECT(\"AssignmentSummary!G\"&AK26&\":G10000\"),0))+AK26,\"\")","v":""},"","","",null,"SRK_1.4.1","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK26),\"\")","v":""},"","","","",null,4756.6119715684599,"","","","","","","","","","",""]
[19,null,"Demo of steel frame","m³",2400,"TMAC",{"$f":"13.12+10.23+5.99","v":29.340000000000003},70416.000000000015,0.5,35208.000000000007,35208.000000000007,null,null,null,"SRK_1.4.2",0,"demolish (steel modular structure)",2402.4359999999997,"m3",13.120682447576288,31521.59985662538,31521.59985662538,38894.400143374631,"loading waste into containers and hauling to landifll is double-counted in Line 98; removed this instance",31521.59985662538,null,null,"19_Bldgs & Equip",{"$f":"IF(AB27=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB27))","v":1},{"$f":"IFERROR(MATCH($AB27,AssignmentSummary!$G:$G,0),\"\")","v":193},{"$f":"IFERROR(IF(AE$4>$AC27,\"\",MATCH($AB27,INDIRECT(\"AssignmentSummary!G\"&AD27&\":G10000\"),0))+AD27,\"\")","v":""},"","","","","","","","","","",null,"SRK_1.4.2","","","","","","","","","","","",null,31521.59985662538,"","","","","","","","","","",""]
[20,null,"Demoo of wood frame","m³",285,"TMAC",{"$f":"13.12+10.23+5.99","v":29.340000000000003},8361.9000000000015,0.5,4180.9500000000007,4180.9500000000007,null,null,null,"SRK_1.4.3",0,"demolish wood structures (warehouse roof, crew lounge)",283.2,"m3",13.120682447576288,3715.7772691536043,3715.7772691536043,4646.1227308463967,"loading waste into containers and hauling to landifll is double-counted in Line 98; removed this instance",3715.7772691536043,null,null,"20_Bldgs & Equip",{"$f":"IF(AB28=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB28))","v":1},{"$f":"IFERROR(MATCH($AB28,AssignmentSummary!$G:$G,0),\"\")","v":194},{"$f":"IFERROR(IF(AE$4>$AC28,\"\",MATCH($AB28,INDIRECT(\"AssignmentSummary!G\"&AD28&\":G10000\"),0))+AD28,\"\")","v":""},"","","","","","","","","","",null,"SRK_1.4.3","","","","","","","","","","","",null,3715.7772691536043,"","","","","","","","","","",""]
[21,null,"demo of tent structure","m³",460,"TMAC",{"$f":"13.12+10.23+5.99","v":29.340000000000003},13496.400000000001,0.5,6748.2000000000007,6748.2000000000007,null,null,null,"SRK_1.4.4",0,"demolish tent structure (light vehicle shop)",460.30500000000006,"m3",13.120682447576288,6039.5157340316036,6039.5157340316036,7456.8842659683978,"loading waste into containers and hauling to landifll is double-counted in Line 98; removed this instance",6039.5157340316036,null,null,"21_Bldgs & Equip",{"$f":"IF(AB29=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB29))","v":1},{"$f":"IFERROR(MATCH($AB29,AssignmentSummary!$G:$G,0),\"\")","v":195},{"$f":"IFERROR(IF(AE$4>$AC29,\"\",MATCH($AB29,INDIRECT(\"AssignmentSummary!G\"&AD29&\":G10000\"),0))+AD29,\"\")","v":""},"","","","","","","","","","",null,"SRK_1.4.4","","","","","","","","","","","",null,6039.5157340316036,"","","","","","","","","","",""]
[22,"Process Facilities","DM-021 dismantle & prep for off-site disposal","LS",1,"TMAC",{"$f":"250000+100000","v":350000},350000,0.5,175000,175000,null,null,null,"SRK_2.21.1","Doris Process Plant","decommission crusher, milling, and process plants",1,"each",100000,100000,{"$f":"SUM(U30:U36)","v":2126016.3243006729},-1776016.3243006729,"INAC contracted decommissioning with dissassembling and preparing equipment for shipping off-site; TMAC retained only decommissioning in this task the rest is detailed in the lines below",2126016.3243006729,null,null,"22_Bldgs & Equip",{"$f":"IF(AB30=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB30))","v":1},{"$f":"IFERROR(MATCH($AB30,AssignmentSummary!$G:$G,0),\"\")","v":196},{"$f":"IFERROR(IF(AE$4>$AC30,\"\",MATCH($AB30,INDIRECT(\"AssignmentSummary!G\"&AD30&\":G10000\"),0))+AD30,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.21.1","","","","","","","","","","","",null,100000,"","","","","","","","","","",""]
[23,null,"DM-021 demolish Mill, crusher and process plant","m³",123540,"TMAC",13.12,1620844.7999999998,0.5,810422.39999999991,810422.39999999991,null,null,null,"SRK_2.21.3",0,"disassemble equipment",1,"each",200000,200000,null,null,null,null,null,null,"23_Bldgs & Equip",{"$f":"IF(AB31=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB31))","v":5},{"$f":"IFERROR(MATCH($AB31,AssignmentSummary!$G:$G,0),\"\")","v":197},{"$f":"IFERROR(IF(AE$4>$AC31,\"\",MATCH($AB31,INDIRECT(\"AssignmentSummary!G\"&AD31&\":G10000\"),0))+AD31,\"\")","v":198},199,200,201,"","","","","","","",null,"SRK_2.21.3","SRK_2.21.4","SRK_2.21.5","SRK_2.21.6","SRK_2.21.7","","","","","","","",null,200000,50000,1645538.8463805269,3261.9647304811888,87163.942299999995,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.21.4",0,"prepare equipment for shipping",1,"each",50000,50000,{"$f":"IF(ISBLANK($H32),\"\",SUM(BD32:BO32))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.21.5",0,"demolish / dismantle mill building",123540,"m3",13.319887051809349,1645538.8463805269,{"$f":"IF(ISBLANK($H33),\"\",SUM(BD33:BO33))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.21.6",0,"Collect Debris",8700,"m2",0.37493847476795272,3261.9647304811888,{"$f":"IF(ISBLANK($H34),\"\",SUM(BD34:BO34))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.21.7",0,"load waste into containers",8522.16,"m3",10.227916666666665,87163.942299999995,{"$f":"IF(ISBLANK($H35),\"\",SUM(BD35:BO35))","v":""},"",null,""]
[{"$f":"A31+1","v":24},null,"DM-021 haul waste to landfill","m³",{"$f":"8522.2","v":8522.2000000000007},"TMAC",{"$f":"10.23+4.92","v":15.15},{"$f":"G36*E36","v":129111.33000000002},0.5,{"$f":"H36*I36","v":64555.665000000008},{"$f":"+H36*(1-I36)","v":64555.665000000008},null,"added cost for haulage to landfill",null,"SRK_2.21.8",0,"haul containers to Quarry 3 landfill",8522.16,"m3",4.6996971295616428,40051.570889665047,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(A36),A36&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"24_Bldgs & Equip"},{"$f":"IF(AB36=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB36))","v":1},{"$f":"IFERROR(MATCH($AB36,AssignmentSummary!$G:$G,0),\"\")","v":202},{"$f":"IFERROR(IF(AE$4>$AC36,\"\",MATCH($AB36,INDIRECT(\"AssignmentSummary!G\"&AD36&\":G10000\"),0))+AD36,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC36,\"\",MATCH($AB36,INDIRECT(\"AssignmentSummary!G\"&AK36&\":G10000\"),0))+AK36,\"\")","v":""},"","","",null,"SRK_2.21.8","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK36),\"\")","v":""},"","","","",null,40051.570889665047,"","","","","","","","","","",""]
[25,null,"MN-008 Concentrator - disconnection","ea",1,"TMAC",{"$f":"200000+100000","v":300000},{"$f":"G37*E37","v":300000},0.5,{"$f":"H37*I37","v":150000},{"$f":"+H37*(1-I37)","v":150000},null,null,null,"SRK_5.21.1","Madrid North Concentrator","decommission crusher, milling, and process plants",1,"each",100000,100000,{"$f":"SUM(U37:U42)","v":663872.92969418911},-363872.92969418911,"INAC contracted decommissioning with dissassembling and preparing equipment for shipping off-site; TMAC reatained only decommissioning in this task the rest is detailed in the lines below",663872.92969418911,null,null,{"$f":"IF(ISNUMBER(A37),A37&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"25_Bldgs & Equip"},{"$f":"IF(AB37=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB37))","v":1},{"$f":"IFERROR(MATCH($AB37,AssignmentSummary!$G:$G,0),\"\")","v":203},{"$f":"IFERROR(IF(AE$4>$AC37,\"\",MATCH($AB37,INDIRECT(\"AssignmentSummary!G\"&AD37&\":G10000\"),0))+AD37,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC37,\"\",MATCH($AB37,INDIRECT(\"AssignmentSummary!G\"&AK37&\":G10000\"),0))+AK37,\"\")","v":""},"","","",null,"SRK_5.21.1","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK37),\"\")","v":""},"","","","",null,100000,"","","","","","","","","","",""]
[26,null,"MN-008 Concentrator - demolition","m³",23075,"TMAC",13.32,307359,0.5,153679.5,153679.5,null,null,null,"SRK_5.21.3",0,"disassemble equipment",1,"each",200000,200000,null,"",null,null,null,null,{"$f":"IF(ISNUMBER(A38),A38&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"26_Bldgs & Equip"},{"$f":"IF(AB38=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB38))","v":5},{"$f":"IFERROR(MATCH($AB38,AssignmentSummary!$G:$G,0),\"\")","v":204},{"$f":"IFERROR(IF(AE$4>$AC38,\"\",MATCH($AB38,INDIRECT(\"AssignmentSummary!G\"&AD38&\":G10000\"),0))+AD38,\"\")","v":205},206,207,208,"","","",{"$f":"IFERROR(IF(AL$4>$AC38,\"\",MATCH($AB38,INDIRECT(\"AssignmentSummary!G\"&AK38&\":G10000\"),0))+AK38,\"\")","v":""},"","","",null,"SRK_5.21.3","SRK_5.21.4","SRK_5.21.5","SRK_5.21.6","SRK_5.21.7","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK38),\"\")","v":""},"","","","",null,200000,50000,307356.39372050075,609.27502149792315,37759.422749999991,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.21.5",0,"demolish / dismantle mill building",23075,"m3",13.319887051809349,307356.39372050075,{"$f":"IF(ISBLANK($H39),\"\",SUM(BD39:BO39))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.21.6",0,"Collect Debris",1625,"m2",0.37493847476795272,609.27502149792315,{"$f":"IF(ISBLANK($H40),\"\",SUM(BD40:BO40))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.21.7",0,"load waste into containers ",3691.7999999999997,"m3",10.227916666666665,37759.422749999991,{"$f":"IF(ISBLANK($H41),\"\",SUM(BD41:BO41))","v":""},"",null,""]
[{"$f":"A38+1","v":27},null,"MN-008 Concentrator -  consolidate and haul","m³",3695,"TMAC",{"$f":"10.23+4.92","v":15.15},55979.25,0.5,27989.625,27989.625,null,null,null,"SRK_5.21.8",0,"haul containers to Quarry 3 landfill",3691.7999999999997,"m3",4.9157154239640226,18147.838202190378,null,"",null,null,null,null,{"$f":"IF(ISNUMBER(A42),A42&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"27_Bldgs & Equip"},{"$f":"IF(AB42=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB42))","v":1},{"$f":"IFERROR(MATCH($AB42,AssignmentSummary!$G:$G,0),\"\")","v":209},{"$f":"IFERROR(IF(AE$4>$AC42,\"\",MATCH($AB42,INDIRECT(\"AssignmentSummary!G\"&AD42&\":G10000\"),0))+AD42,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.21.8","","","","","","","","","","","",null,18147.838202190378,"","","","","","","","","","",""]
[28,"Office & Dry Complex","DM-009 MN-005 and MS-006 Decommission facilities","each",{"$f":"3+3+3","v":9},"TMAC",679.52,{"$f":"G43*E43","v":6115.68},0.5,{"$f":"H43*I43","v":3057.84},{"$f":"+H43*(1-I43)","v":3057.84},null,null,null,"SRK_2.9.1","Doris Offices & Mine Dry Complex","decommission (electrical, mechanical, plumbing)",3,"each",679.51599593835135,2038.5479878150541,{"$f":"IF(ISBLANK($H43),\"\",SUM(BD43:BO43))","v":6115.6439634451617},3.6036554838574375E-2,null,6115.6439634451617,null,null,{"$f":"IF(ISNUMBER(A43),A43&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"28_Bldgs & Equip"},{"$f":"IF(AB43=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB43))","v":3},{"$f":"IFERROR(MATCH($AB43,AssignmentSummary!$G:$G,0),\"\")","v":210},{"$f":"IFERROR(IF(AE$4>$AC43,\"\",MATCH($AB43,INDIRECT(\"AssignmentSummary!G\"&AD43&\":G10000\"),0))+AD43,\"\")","v":211},212,"","","","","","","","","",null,"SRK_2.9.1","SRK_5.5.1","SRK_7.6.1","","","","","","","","","",null,2038.5479878150541,2038.5479878150541,2038.5479878150541,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.5.1","Madrid North Office Trailer","decommission (electrical, mechanical, plumbing)",3,"each",679.51599593835135,2038.5479878150541,{"$f":"IF(ISBLANK($H44),\"\",SUM(BD44:BO44))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.6.1","Madrid South Office Trailer","decommission (electrical, mechanical, plumbing)",3,"each",679.51599593835135,2038.5479878150541,{"$f":"IF(ISBLANK($H45),\"\",SUM(BD45:BO45))","v":""},"",null,""]
[{"$f":"A43+1","v":29},null,"DM-009 Disconnect assemblies for disposal","each",17,"TMAC",1370,23290,0.5,11645,{"$f":"+H46*(1-I46)","v":11645},null,null,null,"SRK_2.9.2",0,"disconnect trailers and prep for moving (remove boards, cladding, etc.; wrap in plastic)",17,"each",1368.9375059286804,23271.937600787565,{"$f":"IF(ISBLANK($H46),\"\",SUM(BD46:BO46))","v":23271.937600787565},18.062399212434684,null,23271.937600787565,null,null,{"$f":"IF(ISNUMBER(A46),A46&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"29_Bldgs & Equip"},{"$f":"IF(AB46=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB46))","v":1},{"$f":"IFERROR(MATCH($AB46,AssignmentSummary!$G:$G,0),\"\")","v":213},{"$f":"IFERROR(IF(AE$4>$AC46,\"\",MATCH($AB46,INDIRECT(\"AssignmentSummary!G\"&AD46&\":G10000\"),0))+AD46,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.9.2","","","","","","","","","","","",null,23271.937600787565,"","","","","","","","","","",""]
[30,null,"DM-009 demolition","m³",{"$f":"219.5+45.9","v":265.39999999999998},"TMAC",13.12,3482.0479999999993,0.5,1741.0239999999997,{"$f":"+H47*(1-I47)","v":1741.0239999999997},null,null,null,"SRK_2.9.4",0,"demolish arctic corridor",219.47637600000002,"m3",13.120682447576288,2879.6798342408538,{"$f":"U47","v":2879.6798342408538},602.36816575914554,null,2879.6798342408538,null,null,{"$f":"IF(ISNUMBER(A47),A47&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"30_Bldgs & Equip"},{"$f":"IF(AB47=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB47))","v":2},{"$f":"IFERROR(MATCH($AB47,AssignmentSummary!$G:$G,0),\"\")","v":214},{"$f":"IFERROR(IF(AE$4>$AC47,\"\",MATCH($AB47,INDIRECT(\"AssignmentSummary!G\"&AD47&\":G10000\"),0))+AD47,\"\")","v":215},"","","","","","","","","","",null,"SRK_2.9.4","SRK_2.9.2","","","","","","","","","","",null,2879.6798342408538,23271.937600787565,"","","","","","","","","",""]
[{"$f":"A47+1","v":31},null,"DM-009 Haul assemblies for disposal","m³",145670.5,"TMAC",4.7,684651.35,0.5,342325.67499999999,{"$f":"+H48*(1-I48)","v":342325.67499999999},null,null,null,"SRK_2.9.3",0,"haul trailers to Quarry 3 landfill",145670.50099999999,"m3",4.6996971295616428,684607.23541150638,{"$f":"IF(ISBLANK($H48),\"\",SUM(BD48:BO48))","v":684607.23541150638},44.114588493597694,null,684607.23541150638,null,null,{"$f":"IF(ISNUMBER(A48),A48&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"31_Bldgs & Equip"},{"$f":"IF(AB48=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB48))","v":1},{"$f":"IFERROR(MATCH($AB48,AssignmentSummary!$G:$G,0),\"\")","v":216},{"$f":"IFERROR(IF(AE$4>$AC48,\"\",MATCH($AB48,INDIRECT(\"AssignmentSummary!G\"&AD48&\":G10000\"),0))+AD48,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.9.3","","","","","","","","","","","",null,684607.23541150638,"","","","","","","","","","",""]
[32,null,"DM-009 Consolidate and dispose of waste at landfill","m³",{"$f":"219.5+45.9","v":265.39999999999998},"TMAC",{"$f":"10.23+4.92","v":15.15},4020.81,0.5,2010.405,{"$f":"+H49*(1-I49)","v":2010.405},null,null,null,"SRK_2.9.7",0,"load waste into containers ",266.60000000000002,"m3",10.227916666666665,{"$f":"R49*T49","v":2726.7625833333332},{"$f":"SUM(U49:U50)","v":3979.7018380744676},41.108161925532386,"quantity was erroneous in TMAC estimate",3979.7018380744676,null,null,{"$f":"IF(ISNUMBER(A49),A49&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"32_Bldgs & Equip"},{"$f":"IF(AB49=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB49))","v":2},{"$f":"IFERROR(MATCH($AB49,AssignmentSummary!$G:$G,0),\"\")","v":217},{"$f":"IFERROR(IF(AE$4>$AC49,\"\",MATCH($AB49,INDIRECT(\"AssignmentSummary!G\"&AD49&\":G10000\"),0))+AD49,\"\")","v":218},"","","","","","","","","","",null,"SRK_2.9.7","SRK_2.9.8","","","","","","","","","","",null,12.487787945900001,5.7381012259506141,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.9.8",0,"haul containers to Quarry 3 landfill",266.60000000000002,"m3",4.6996971295616428,{"$f":"R50*T50","v":1252.9392547411342},{"$f":"IF(ISBLANK($H50),\"\",SUM(BD50:BO50))","v":""},"",null,""]
[{"$f":"A49+1","v":33},null,"Madrid North Office Trailer - haul and disposal of at landfill","m³",50,"TMAC",{"$f":"10.23+4.92","v":15.15},{"$f":"G51*E51","v":757.5},0.5,{"$f":"H51*I51","v":378.75},{"$f":"+H51*(1-I51)","v":378.75},null,"TMAC estimate is inconsistent so volume of haulage used",null,"SRK_5.5.2",0,"demolish trailer",75,"m3",13.120682447576288,984.05118356822152,984.05118356822152,-226.55118356822152,null,984.05118356822152,null,null,{"$f":"IF(ISNUMBER(A51),A51&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"33_Bldgs & Equip"},{"$f":"IF(AB51=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB51))","v":1},{"$f":"IFERROR(MATCH($AB51,AssignmentSummary!$G:$G,0),\"\")","v":219},{"$f":"IFERROR(IF(AE$4>$AC51,\"\",MATCH($AB51,INDIRECT(\"AssignmentSummary!G\"&AD51&\":G10000\"),0))+AD51,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.5.2","","","","","","","","","","","",null,984.05118356822152,"","","","","","","","","","",""]
[34,null,"Madrid South Office Trailer - demolition","m³",75,"TMAC",13.12,{"$f":"G52*E52","v":983.99999999999989},0.5,{"$f":"H52*I52","v":491.99999999999994},{"$f":"+H52*(1-I52)","v":491.99999999999994},null,null,null,"SRK_7.6.2",0,"demolish structure",75,"each",13.120682447576288,984.05118356822152,984.05118356822152,-5.1183568221631504E-2,null,984.05118356822152,null,null,{"$f":"IF(ISNUMBER(A52),A52&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"34_Bldgs & Equip"},{"$f":"IF(AB52=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB52))","v":1},{"$f":"IFERROR(MATCH($AB52,AssignmentSummary!$G:$G,0),\"\")","v":220},{"$f":"IFERROR(IF(AE$4>$AC52,\"\",MATCH($AB52,INDIRECT(\"AssignmentSummary!G\"&AD52&\":G10000\"),0))+AD52,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.6.2","","","","","","","","","","","",null,984.05118356822152,"","","","","","","","","","",""]
[35,null,"Madrid South Office Trailer - haul and dispose of at landfill","m³",50,"TMAC",{"$f":"10.23+3.26","v":13.49},{"$f":"G53*E53","v":674.5},0.5,{"$f":"H53*I53","v":337.25},{"$f":"+H53*(1-I53)","v":337.25},null,"TMAC estimate is inconsistent so volume of haulage used",null,"SRK_7.6.6",0,"haul containers to Quarry 3 landfill",51.167999999999999,"m3",3.2598954916814042,166.80233251835409,166.80233251835409,507.69766748164591,null,166.80233251835409,null,null,{"$f":"IF(ISNUMBER(A53),A53&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"35_Bldgs & Equip"},{"$f":"IF(AB53=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB53))","v":1},{"$f":"IFERROR(MATCH($AB53,AssignmentSummary!$G:$G,0),\"\")","v":221},{"$f":"IFERROR(IF(AE$4>$AC53,\"\",MATCH($AB53,INDIRECT(\"AssignmentSummary!G\"&AD53&\":G10000\"),0))+AD53,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.6.6","","","","","","","","","","","",null,166.80233251835409,"","","","","","","","","","",""]
[36,"Laydown Area","RB-006 decommission vehicle plugs","ea",8,"TMAC",{"$f":"680+412","v":1092},{"$f":"G54*E54","v":8736},0.5,{"$f":"H54*I54","v":4368},{"$f":"+H54*(1-I54)","v":4368},null,null,null,"SRK_1.6.1","Roberts Bay Laydown Area","decommission vehicle plug system",1,"each",679.51599593835135,679.51599593835135,4077.0959756301081,4658.9040243698919,"decommissioning of the plug-in system is only a one-time task; INAC included 8 instances in the estimate",4077.0959756301081,null,null,{"$f":"IF(ISNUMBER(A54),A54&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"36_Bldgs & Equip"},{"$f":"IF(AB54=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB54))","v":2},{"$f":"IFERROR(MATCH($AB54,AssignmentSummary!$G:$G,0),\"\")","v":222},{"$f":"IFERROR(IF(AE$4>$AC54,\"\",MATCH($AB54,INDIRECT(\"AssignmentSummary!G\"&AD54&\":G10000\"),0))+AD54,\"\")","v":223},"","","","","","","","","","",null,"SRK_1.6.1","SRK_5.10.1","","","","","","","","","","",null,679.51599593835135,3397.5799796917568,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.6.2",0,"remove cables and posts",8,"each",411.1736222906751,3289.3889783254008,"","",null,""]
[{"$f":"A54+1","v":37},null,"MN-010 decom vehicle plugs","ea",5,"TMAC",{"$f":"411.17+680","v":1091.17},{"$f":"G56*E56","v":5455.85},0.5,{"$f":"H56*I56","v":2727.9250000000002},{"$f":"+H56*(1-I56)","v":2727.9250000000002},null,null,null,"SRK_5.10.1","Madrid North Laydown Area","decommission vehicle plug system",5,"each",679.51599593835135,3397.5799796917568,6795.1599593835135,-1339.3099593835132,null,6795.1599593835135,null,null,{"$f":"IF(ISNUMBER(A56),A56&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"37_Bldgs & Equip"},{"$f":"IF(AB56=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB56))","v":2},{"$f":"IFERROR(MATCH($AB56,AssignmentSummary!$G:$G,0),\"\")","v":223},{"$f":"IFERROR(IF(AE$4>$AC56,\"\",MATCH($AB56,INDIRECT(\"AssignmentSummary!G\"&AD56&\":G10000\"),0))+AD56,\"\")","v":224},"","","","","","","","","","",null,"SRK_5.10.1","SRK_7.9.1","","","","","","","","","","",null,3397.5799796917568,3397.5799796917568,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.10.2",0,"remove cables and posts",5,"each",411.1736222906751,2055.8681114533756,"","",null,""]
[{"$f":"A56+1","v":38},null,"MS-009 decom vehicle plugs and posts","ea",5,"TMAC",{"$f":"411.17+680","v":1091.17},{"$f":"G58*E58","v":5455.85},0.5,{"$f":"H58*I58","v":2727.9250000000002},{"$f":"+H58*(1-I58)","v":2727.9250000000002},null,null,null,"SRK_7.9.1","Madrid South Laydown Pad","decommission vehicle plug system",5,"each",679.51599593835135,3397.5799796917568,6686.968958017158,-1231.1189580171576,null,6686.968958017158,null,null,{"$f":"IF(ISNUMBER(A58),A58&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"38_Bldgs & Equip"},{"$f":"IF(AB58=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB58))","v":2},{"$f":"IFERROR(MATCH($AB58,AssignmentSummary!$G:$G,0),\"\")","v":224},{"$f":"IFERROR(IF(AE$4>$AC58,\"\",MATCH($AB58,INDIRECT(\"AssignmentSummary!G\"&AD58&\":G10000\"),0))+AD58,\"\")","v":225},"","","","","","","","","","",null,"SRK_7.9.1","SRK_1.6.2","","","","","","","","","","",null,3397.5799796917568,3289.3889783254008,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.9.2",0,"remove cables and posts",5,"each",411.1736222906751,2055.8681114533756,"","",null,""]
[{"$f":"A58+1","v":39},null,"MN-010 consolidate and relocate waste to landfill","m²",1475,"TMAC",0.56999999999999995,{"$f":"G60*E60","v":840.74999999999989},0.5,{"$f":"H60*I60","v":420.37499999999994},{"$f":"+H60*(1-I60)","v":420.37499999999994},null,null,null,"SRK_5.10.3",0,"collect all debris",1473,"m2",0.37493847476795272,552.28437333319437,565.66831537489372,275.08168462510616,null,565.66831537489372,null,null,{"$f":"IF(ISNUMBER(A60),A60&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"39_Bldgs & Equip"},{"$f":"IF(AB60=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB60))","v":3},{"$f":"IFERROR(MATCH($AB60,AssignmentSummary!$G:$G,0),\"\")","v":228},{"$f":"IFERROR(IF(AE$4>$AC60,\"\",MATCH($AB60,INDIRECT(\"AssignmentSummary!G\"&AD60&\":G10000\"),0))+AD60,\"\")","v":229},230,"","","","","","","","","",null,"SRK_5.10.3","SRK_5.10.4","SRK_5.10.5","","","","","","","","","",null,552.28437333319437,9.0394327499999996,4.3445092916994037,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.10.4",0,"load waste into containers",0.88380000000000003,"m3",10.227916666666665,9.0394327499999996,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.10.5",0,"haul debris to quarry 3 landfill",0.88380000000000003,"m3",4.9157154239640226,4.3445092916994037,"","",null,""]
[{"$f":"A60+1","v":40},null,"MS-009 consolidate and relocate waste to landfill","m²",5970,"TMAC",0.56999999999999995,{"$f":"G63*E63","v":3402.8999999999996},0.5,{"$f":"H63*I63","v":1701.4499999999998},{"$f":"+H63*(1-I63)","v":1701.4499999999998},null,null,null,"SRK_7.9.3",0,"collect all debris",5967,"m2",0.37493847476795272,2237.2578789403738,2285.5469440296915,1117.3530559703081,null,2285.5469440296915,null,null,{"$f":"IF(ISNUMBER(A63),A63&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"40_Bldgs & Equip"},{"$f":"IF(AB63=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB63))","v":3},{"$f":"IFERROR(MATCH($AB63,AssignmentSummary!$G:$G,0),\"\")","v":231},{"$f":"IFERROR(IF(AE$4>$AC63,\"\",MATCH($AB63,INDIRECT(\"AssignmentSummary!G\"&AD63&\":G10000\"),0))+AD63,\"\")","v":232},233,"","","","","","","","","",null,"SRK_7.9.3","SRK_7.9.4","SRK_7.9.5","","","","","","","","","",null,2237.2578789403738,36.617987249999999,11.671077839317764,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.9.4",0,"load waste into containers  off-site",3.5802,"m3",10.227916666666665,36.617987249999999,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.9.5",0,"haul debris to quarry 3 landfill",3.5802,"m3",3.2598954916814042,11.671077839317764,"","",null,""]
[{"$f":"A63+1","v":41},null,"RB-006 consolidate and relocate waste to landfill","m²",63291.6,"TMAC",0.56999999999999995,{"$f":"G66*E66","v":36076.212},0.5,{"$f":"H66*I66","v":18038.106},{"$f":"+H66*(1-I66)","v":18038.106},null,null,null,"SRK_1.6.3",0,"collect all debris",63291.6,"m2",0.37493847476795272,23730.455969623355,24054.880431989837,12021.331568010162,"INAC used an erroneous unit rate ($0.57) which does not match any task",24054.880431989837,null,null,{"$f":"IF(ISNUMBER(A66),A66&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"41_Bldgs & Equip"},{"$f":"IF(AB66=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB66))","v":3},{"$f":"IFERROR(MATCH($AB66,AssignmentSummary!$G:$G,0),\"\")","v":234},{"$f":"IFERROR(IF(AE$4>$AC66,\"\",MATCH($AB66,INDIRECT(\"AssignmentSummary!G\"&AD66&\":G10000\"),0))+AD66,\"\")","v":235},236,"","","","","","","","","",null,"SRK_1.6.3","SRK_1.6.4","SRK_1.6.5","","","","","","","","","",null,23730.455969623355,204.55833333333331,119.86612903314878,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.6.4",0,"load waste into containers ",20,"m3",10.227916666666665,204.55833333333331,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.6.5",0,"haul debris to quarry 3 landfill",20,"m3",5.993306451657439,119.86612903314878,"",{"$f":"IF(V68=\"\",\"\",SUM(J68:K68)-V68)","v":""},null,""]
[{"$f":"A66+1","v":42},"Water StorageTank","DM-005 dismantle and haul to Q3 landfill","ea",1,"TMAC",100000,{"$f":"G69*E69","v":100000},0.5,{"$f":"H69*I69","v":50000},{"$f":"+H69*(1-I69)","v":50000},null,null,null,"SRK_2.5.5",0,"dismantle tanks and cut into manageable pieces ",1,"LS",100000,100000,100000,0,null,100000,null,null,{"$f":"IF(ISNUMBER(A69),A69&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"42_Bldgs & Equip"},{"$f":"IF(AB69=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB69))","v":1},{"$f":"IFERROR(MATCH($AB69,AssignmentSummary!$G:$G,0),\"\")","v":237},{"$f":"IFERROR(IF(AE$4>$AC69,\"\",MATCH($AB69,INDIRECT(\"AssignmentSummary!G\"&AD69&\":G10000\"),0))+AD69,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.5.5","","","","","","","","","","","",null,100000,"","","","","","","","","","",""]
[43,null,"Madrid North Water Storage Tank - cleanout & disconnect piping","ea",1,"TMAC",{"$f":"1190+475","v":1665},1665,0.5,832.5,832.5,null,null,null,"SRK_5.13.1","Madrid North Water Storage Tank with Containment","drain tanks into portable storage (envirotanks)",0,"each",2.271735219128258E-2,{"$f":"T70*R70","v":0},{"$f":"U70","v":0},1665,"no special task for draining clean water",0,null,null,"43_Bldgs & Equip",{"$f":"IF(AB70=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB70))","v":1},{"$f":"IFERROR(MATCH($AB70,AssignmentSummary!$G:$G,0),\"\")","v":238},{"$f":"IFERROR(IF(AE$4>$AC70,\"\",MATCH($AB70,INDIRECT(\"AssignmentSummary!G\"&AD70&\":G10000\"),0))+AD70,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.13.1","","","","","","","","","","","",null,2.271735219128258E-2,"","","","","","","","","","",""]
[44,null,"Madrid North Water Storage Tank - dismantle tank","ea",1,"TMAC",100000,100000,0.5,50000,50000,null,null,null,"SRK_5.13.4",0,"dismantle tanks and cut into manageable pieces",1,"each",100000,100000,{"$f":"IF(ISBLANK($H71),\"\",SUM(BD71:BO71))","v":100000},0,null,100000,null,null,"44_Bldgs & Equip",{"$f":"IF(AB71=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB71))","v":1},{"$f":"IFERROR(MATCH($AB71,AssignmentSummary!$G:$G,0),\"\")","v":239},{"$f":"IFERROR(IF(AE$4>$AC71,\"\",MATCH($AB71,INDIRECT(\"AssignmentSummary!G\"&AD71&\":G10000\"),0))+AD71,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.13.4","","","","","","","","","","","",null,100000,"","","","","","","","","","",""]
[45,null,"Madrid North Water Storage Tank - prepare, containerize and haul tank pieces to landfill","m³",3,"TMAC",{"$f":"10.23+10.23+4.92","v":25.380000000000003},76.140000000000015,0.5,38.070000000000007,38.070000000000007,null,null,null,"SRK_5.13.5",0,"prepare pieces for transportation",2.4006111125270273,"m3",10.227916666666665,24.553250408000387,{"$f":"IF(ISBLANK($H72),\"\",SUM(BD72:BO72))","v":24.553250408000387},51.586749591999627,null,24.553250408000387,null,null,"45_Bldgs & Equip",{"$f":"IF(AB72=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB72))","v":1},{"$f":"IFERROR(MATCH($AB72,AssignmentSummary!$G:$G,0),\"\")","v":240},{"$f":"IFERROR(IF(AE$4>$AC72,\"\",MATCH($AB72,INDIRECT(\"AssignmentSummary!G\"&AD72&\":G10000\"),0))+AD72,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.13.5","","","","","","","","","","","",null,24.553250408000387,"","","","","","","","","","",""]
[46,null,"Madrid South Water Storage Tank - cleanout & disconnect piping","ea",1,"TMAC",{"$f":"1190+475","v":1665},1665,0.5,832.5,832.5,null,null,null,"SRK_7.20.1","Madrid South Water Storage Tank with Containment","disconnect piping and controls",1,"each",476.06211111687116,476.06211111687116,{"$f":"IF(ISBLANK($H73),\"\",SUM(BD73:BO73))","v":476.06211111687116},1188.9378888831288,null,476.06211111687116,null,null,"46_Bldgs & Equip",{"$f":"IF(AB73=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB73))","v":1},{"$f":"IFERROR(MATCH($AB73,AssignmentSummary!$G:$G,0),\"\")","v":241},{"$f":"IFERROR(IF(AE$4>$AC73,\"\",MATCH($AB73,INDIRECT(\"AssignmentSummary!G\"&AD73&\":G10000\"),0))+AD73,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.20.1","","","","","","","","","","","",null,476.06211111687116,"","","","","","","","","","",""]
[47,null,"Madrid South Water Storage Tank - dismantle tank","ea",1,"TMAC",100000,100000,0.5,50000,50000,null,null,null,"SRK_7.20.2",0,"dismantle tanks and cut into manageable pieces",1,"each",100000,100000,{"$f":"IF(ISBLANK($H74),\"\",SUM(BD74:BO74))","v":100000},0,null,100000,null,null,"47_Bldgs & Equip",{"$f":"IF(AB74=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB74))","v":1},{"$f":"IFERROR(MATCH($AB74,AssignmentSummary!$G:$G,0),\"\")","v":242},{"$f":"IFERROR(IF(AE$4>$AC74,\"\",MATCH($AB74,INDIRECT(\"AssignmentSummary!G\"&AD74&\":G10000\"),0))+AD74,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.20.2","","","","","","","","","","","",null,100000,"","","","","","","","","","",""]
[48,null,"Madrid South Water Storage Tank - prepare, containerize and haul tank pieces to landfill","m³",3,"TMAC",{"$f":"10.23+10.23+3.26","v":23.72},71.16,0.5,35.58,35.58,null,null,null,"SRK_7.20.4",0,"haul cut metal to quarry 3 landfill",2.4006111125270273,"m3",3.2598954916814042,7.8257413430071363,{"$f":"IF(ISBLANK($H75),\"\",SUM(BD75:BO75))","v":7.8257413430071363},63.334258656992859,null,7.8257413430071363,null,null,"48_Bldgs & Equip",{"$f":"IF(AB75=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB75))","v":1},{"$f":"IFERROR(MATCH($AB75,AssignmentSummary!$G:$G,0),\"\")","v":243},{"$f":"IFERROR(IF(AE$4>$AC75,\"\",MATCH($AB75,INDIRECT(\"AssignmentSummary!G\"&AD75&\":G10000\"),0))+AD75,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.20.4","","","","","","","","","","","",null,7.8257413430071363,"","","","","","","","","","",""]
[49,null,"MN-013 recover cover soil from containment","m³",259.2,"TMAC",2.75,712.8,0.5,356.4,356.4,null,null,null,"SRK_5.13.7",0,"excavate and stockpile liner protection cover",0,"m3",2.7486950914297958,{"$f":"T76*R76","v":0},{"$f":"U76","v":0},712.8,"Accounted for in the \"Chemicals\" sheet, Line 74",0,null,null,"49_Bldgs & Equip",{"$f":"IF(AB76=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB76))","v":1},{"$f":"IFERROR(MATCH($AB76,AssignmentSummary!$G:$G,0),\"\")","v":244},{"$f":"IFERROR(IF(AE$4>$AC76,\"\",MATCH($AB76,INDIRECT(\"AssignmentSummary!G\"&AD76&\":G10000\"),0))+AD76,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.13.7","","","","","","","","","","","",null,712.46176769860301,"","","","","","","","","","",""]
[50,null,"MN-013 cut liner/load and transport to landfill","m³",{"$f":"2.4+1.3","v":3.7},"TMAC",{"$f":"10.23+14.08","v":24.310000000000002},89.947000000000017,0.5,44.973500000000008,44.973500000000008,null,null,null,"SRK_5.13.9",0,"remove and cut liner into manageable pieces",144,"m2",0.17038014143461935,24.534740366585186,{"$f":"IF(ISBLANK($H77),\"\",SUM(BD77:BO77))","v":24.534740366585186},65.412259633414834,null,{"$f":"IF(U77=\"\",H77,V77)","v":24.534740366585186},null,null,"50_Bldgs & Equip",{"$f":"IF(AB77=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB77))","v":1},{"$f":"IFERROR(MATCH($AB77,AssignmentSummary!$G:$G,0),\"\")","v":245},{"$f":"IFERROR(IF(AE$4>$AC77,\"\",MATCH($AB77,INDIRECT(\"AssignmentSummary!G\"&AD77&\":G10000\"),0))+AD77,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.13.9","","","","","","","","","","","",null,24.534740366585186,"","","","","","","","","","",""]
[51,"Compressor Building","MN-008 dismantle and haul to Q3 landfill","m³",62.5,"TMAC",{"$f":"13.12+4.92+10.23","v":28.27},1766.875,0.5,883.4375,883.4375,null,"added cost to containerize and haul to landfill",null,"SRK_5.8.1","Madrid North Compressor Building","decommission (electrical)",2,"each",679.51599593835135,1359.0319918767027,1359.0319918767027,407.8430081232973,null,1359.0319918767027,null,null,"51_Bldgs & Equip",{"$f":"IF(AB78=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB78))","v":1},{"$f":"IFERROR(MATCH($AB78,AssignmentSummary!$G:$G,0),\"\")","v":246},{"$f":"IFERROR(IF(AE$4>$AC78,\"\",MATCH($AB78,INDIRECT(\"AssignmentSummary!G\"&AD78&\":G10000\"),0))+AD78,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.8.1","","","","","","","","","","","",null,1359.0319918767027,"","","","","","","","","","",""]
[52,null,"MN-008 includes disconnection and off-site transfer of plant","each",2,"TMAC",{"$f":"680+785","v":1465},2930,0.5,1465,1465,null,null,null,"SRK_5.8.2",0,"disconnect compressor units and prep for shipping off-site",2,"each",784.27403382268608,1568.5480676453722,1568.5480676453722,1361.4519323546278,null,1568.5480676453722,null,null,"52_Bldgs & Equip",{"$f":"IF(AB79=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB79))","v":1},{"$f":"IFERROR(MATCH($AB79,AssignmentSummary!$G:$G,0),\"\")","v":247},{"$f":"IFERROR(IF(AE$4>$AC79,\"\",MATCH($AB79,INDIRECT(\"AssignmentSummary!G\"&AD79&\":G10000\"),0))+AD79,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.8.2","","","","","","","","","","","",null,1568.5480676453722,"","","","","","","","","","",""]
[53,null,"MN-008 haul units to Roberts Bay for off-site transfer","m³",{"$f":"40+6","v":46},"TMAC",{"$f":"5.02+10.23","v":15.25},701.5,0.5,350.75,350.75,null,"added cost to containerize the units for transfer",null,"SRK_5.8.3",0,"haul units to Roberts bay laydown",37.209999999999994,"m3",5.0192041697316867,186.76458715571604,186.76458715571604,514.73541284428393,null,186.76458715571604,null,null,"53_Bldgs & Equip",{"$f":"IF(AB80=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB80))","v":1},{"$f":"IFERROR(MATCH($AB80,AssignmentSummary!$G:$G,0),\"\")","v":248},{"$f":"IFERROR(IF(AE$4>$AC80,\"\",MATCH($AB80,INDIRECT(\"AssignmentSummary!G\"&AD80&\":G10000\"),0))+AD80,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.8.3","","","","","","","","","","","",null,186.76458715571604,"","","","","","","","","","",""]
[54,null,"MS-008 dismantle and haul to Q3 landfill","m³",62.5,"TMAC",{"$f":"13.12+10.23","v":23.35},1459.375,0.5,729.6875,729.6875,null,"added containizeation cost to cover laoding and haulage",null,"SRK_7.8.1","Madrid South Compressor Building","decommission (electrical)",2,"each",679.51599593835135,1359.0319918767027,1359.0319918767027,100.3430081232973,null,1359.0319918767027,null,null,"54_Bldgs & Equip",{"$f":"IF(AB81=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB81))","v":1},{"$f":"IFERROR(MATCH($AB81,AssignmentSummary!$G:$G,0),\"\")","v":249},{"$f":"IFERROR(IF(AE$4>$AC81,\"\",MATCH($AB81,INDIRECT(\"AssignmentSummary!G\"&AD81&\":G10000\"),0))+AD81,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.8.1","","","","","","","","","","","",null,1359.0319918767027,"","","","","","","","","","",""]
[55,null,"MS-008 includes disconnection and off-site transfer of plant","each",2,"TMAC",{"$f":"785+680","v":1465},2930,0.5,1465,1465,null,null,null,"SRK_7.8.2",0,"disconnect compressor units and prep for shipping off-site",2,"each",784.27403382268608,1568.5480676453722,1568.5480676453722,1361.4519323546278,null,1568.5480676453722,null,null,"55_Bldgs & Equip",{"$f":"IF(AB82=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB82))","v":1},{"$f":"IFERROR(MATCH($AB82,AssignmentSummary!$G:$G,0),\"\")","v":250},{"$f":"IFERROR(IF(AE$4>$AC82,\"\",MATCH($AB82,INDIRECT(\"AssignmentSummary!G\"&AD82&\":G10000\"),0))+AD82,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.8.2","","","","","","","","","","","",null,1568.5480676453722,"","","","","","","","","","",""]
[56,null,"MS-008 haul units to Roberts Bay for off-site transfer","m³",40,"TMAC",{"$f":"5.02+10.23","v":15.25},610,0.5,305,305,null,null,null,"SRK_7.8.3",0,"haul units to Quarry 3 landfill",37.209999999999994,"m3",4.9157154239640226,182.91377092570124,182.91377092570124,427.08622907429879,null,182.91377092570124,null,null,"56_Bldgs & Equip",{"$f":"IF(AB83=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB83))","v":1},{"$f":"IFERROR(MATCH($AB83,AssignmentSummary!$G:$G,0),\"\")","v":251},{"$f":"IFERROR(IF(AE$4>$AC83,\"\",MATCH($AB83,INDIRECT(\"AssignmentSummary!G\"&AD83&\":G10000\"),0))+AD83,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.8.3","","","","","","","","","","","",null,182.91377092570124,"","","","","","","","","","",""]
[57,"Power Plant/Generator","DM-011 Decommission and dismantle","each",8,"TMAC",{"$f":"785+1370","v":2155},17240,0.5,8620,8620,null,null,null,"SRK_2.11.1","Doris Permanent Power Generator","decommission (electrical)",8,"each",{"$f":"784.27+1368.94","v":2153.21},{"$f":"T84*R84","v":17225.68},{"$f":"U84","v":17225.68},14.319999999999709,null,17225.68,null,null,"57_Bldgs & Equip",{"$f":"IF(AB84=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB84))","v":1},{"$f":"IFERROR(MATCH($AB84,AssignmentSummary!$G:$G,0),\"\")","v":252},{"$f":"IFERROR(IF(AE$4>$AC84,\"\",MATCH($AB84,INDIRECT(\"AssignmentSummary!G\"&AD84&\":G10000\"),0))+AD84,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.11.1","","","","","","","","","","","",null,6274.1922705814886,"","","","","","","","","","",""]
[58,null,"DM-011 dismantle stacks and prep for off-site disposal","m",40,"TMAC",{"$f":"627.24+136.3","v":763.54},30541.599999999999,0.5,15270.8,15270.8,null,null,null,"SRK_2.11.4",0,"dismantle stacks",40,"m",{"$f":"136.3+627.24","v":763.54},{"$f":"T85*R85","v":30541.599999999999},{"$f":"U85","v":30541.599999999999},0,null,30541.599999999999,null,null,"58_Bldgs & Equip",{"$f":"IF(AB85=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB85))","v":1},{"$f":"IFERROR(MATCH($AB85,AssignmentSummary!$G:$G,0),\"\")","v":253},{"$f":"IFERROR(IF(AE$4>$AC85,\"\",MATCH($AB85,INDIRECT(\"AssignmentSummary!G\"&AD85&\":G10000\"),0))+AD85,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.11.4","","","","","","","","","","","",null,5452.1645259078196,"","","","","","","","","","",""]
[59,null,"DM-011 Haulage to staging point for off-site shipping","m³",{"$f":"264.8+166","v":430.8},"TMAC",2.2999999999999998,990.83999999999992,0.5,495.41999999999996,495.41999999999996,null,"166 in chemical of TMAC",null,"SRK_2.11.3",0,"haul containers to Roberts bay laydown",{"$f":"264.8+166","v":430.8},"m3",2.2973773991675288,{"$f":"T86*R86","v":989.71018356137142},{"$f":"U86","v":989.71018356137142},1.1298164386284952,null,989.71018356137142,null,null,"59_Bldgs & Equip",{"$f":"IF(AB86=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB86))","v":1},{"$f":"IFERROR(MATCH($AB86,AssignmentSummary!$G:$G,0),\"\")","v":254},{"$f":"IFERROR(IF(AE$4>$AC86,\"\",MATCH($AB86,INDIRECT(\"AssignmentSummary!G\"&AD86&\":G10000\"),0))+AD86,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.11.5","","","","","","","","","","","",null,25089.76452590782,"","","","","","","","","","",""]
[60,null,"DM-011 Load, haul and dispose of waste","m³",90,"TMAC",{"$f":"10.23+4.92","v":15.15},1363.5,0.5,681.75,681.75,null,null,null,"SRK_2.11.8",0,"load waste into containers ",1.26216756,"m3",10.227916666666665,12.909344623049998,{"$f":"U87","v":12.909344623049998},1350.5906553769501,null,12.909344623049998,null,null,"60_Bldgs & Equip",{"$f":"IF(AB87=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB87))","v":1},{"$f":"IFERROR(MATCH($AB87,AssignmentSummary!$G:$G,0),\"\")","v":255},{"$f":"IFERROR(IF(AE$4>$AC87,\"\",MATCH($AB87,INDIRECT(\"AssignmentSummary!G\"&AD87&\":G10000\"),0))+AD87,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.11.2","","","","","","","","","","","",null,10951.500047429443,"","","","","","","","","","",""]
[61,null,"Madrid North Power Plant MN-009 stack haulage to landfill","m³",166,"TMAC",4.92,816.72,0.5,408.36,408.36,null,null,null,"SRK_5.9.1","Madrid North Diesel Generator","decommission (electrical)",1,"each",784.27403382268608,784.27403382268608,{"$f":"IF(ISBLANK($H88),\"\",SUM(BD88:BO88))","v":784.27403382268608},32.445966177313949,null,784.27403382268608,null,null,"61_Bldgs & Equip",{"$f":"IF(AB88=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB88))","v":1},{"$f":"IFERROR(MATCH($AB88,AssignmentSummary!$G:$G,0),\"\")","v":256},{"$f":"IFERROR(IF(AE$4>$AC88,\"\",MATCH($AB88,INDIRECT(\"AssignmentSummary!G\"&AD88&\":G10000\"),0))+AD88,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.9.1","","","","","","","","","","","",null,784.27403382268608,"","","","","","","","","","",""]
[62,null,"Madrid North Diesel Generator MN-009 disconnection","each",1,"TMAC",{"$f":"785+1370","v":2155},2155,0.5,1077.5,1077.5,null,null,null,"SRK_5.9.2",0,"disconnect containers and prep for shipping off-site",1,"each",1368.9375059286804,1368.9375059286804,{"$f":"IF(ISBLANK($H89),\"\",SUM(BD89:BO89))","v":1368.9375059286804},786.06249407131963,null,1368.9375059286804,null,null,"62_Bldgs & Equip",{"$f":"IF(AB89=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB89))","v":1},{"$f":"IFERROR(MATCH($AB89,AssignmentSummary!$G:$G,0),\"\")","v":257},{"$f":"IFERROR(IF(AE$4>$AC89,\"\",MATCH($AB89,INDIRECT(\"AssignmentSummary!G\"&AD89&\":G10000\"),0))+AD89,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.9.2","","","","","","","","","","","",null,1368.9375059286804,"","","","","","","","","","",""]
[63,null,"Madrid North Diesel generator haulage to Roberts Bay","m³",50,"TMAC",{"$f":"5.02+10.23","v":15.25},762.5,0.5,381.25,381.25,null,null,null,"SRK_5.9.3",0,"haul containers to Roberts bay laydown",46.875,"m3",5.0192041697316867,235.27519545617281,{"$f":"IF(ISBLANK($H90),\"\",SUM(BD90:BO90))","v":235.27519545617281},527.22480454382719,null,235.27519545617281,null,null,"63_Bldgs & Equip",{"$f":"IF(AB90=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB90))","v":1},{"$f":"IFERROR(MATCH($AB90,AssignmentSummary!$G:$G,0),\"\")","v":258},{"$f":"IFERROR(IF(AE$4>$AC90,\"\",MATCH($AB90,INDIRECT(\"AssignmentSummary!G\"&AD90&\":G10000\"),0))+AD90,\"\")","v":""},"","","","","","","","","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD90),\"\")","v":"SRK_5.9.3"},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE90),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF90),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG90),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH90),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI90),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ90),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK90),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL90),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM90),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN90),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO90),\"\")","v":""},null,235.27519545617281,"","","","","","","","","","",""]
[64,null,"Madrid North Diesel generator tent demolition and haulage to landfill","m³",50,"TMAC",{"$f":"13.12+10.23","v":23.35},{"$f":"G91*E91","v":1167.5},0.5,{"$f":"H91*I91","v":583.75},{"$f":"+H91*(1-I91)","v":583.75},null,"added containizeation cost to cover laoding and haulage",null,"SRK_5.9.4",0,"demolish tent housing structure",46.875,"m3",13.120682447576288,615.03198973013843,{"$f":"IF(ISBLANK($H91),\"\",SUM(BD91:BO91))","v":615.03198973013843},552.46801026986157,null,615.03198973013843,null,null,"64_Bldgs & Equip",{"$f":"IF(AB91=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB91))","v":1},{"$f":"IFERROR(MATCH($AB91,AssignmentSummary!$G:$G,0),\"\")","v":259},{"$f":"IFERROR(IF(AE$4>$AC91,\"\",MATCH($AB91,INDIRECT(\"AssignmentSummary!G\"&AD91&\":G10000\"),0))+AD91,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.9.4","","","","","","","","","","","",null,615.03198973013843,"","","","","","","","","","",""]
[65,null,"Madrid North dismantle stacks and prep for offsite transfer","m",40,"TMAC",{"$f":"627.24+136.3","v":763.54},30541.599999999999,0.5,15270.8,15270.8,null,null,null,"SRK_5.19.4",0,"prep stacks for shipping",40,"m",{"$f":"136.3+627.24","v":763.54},{"$f":"T92*R92","v":30541.599999999999},{"$f":"U92","v":30541.599999999999},0,null,30541.599999999999,null,null,"65_Bldgs & Equip",{"$f":"IF(AB92=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB92))","v":1},{"$f":"IFERROR(MATCH($AB92,AssignmentSummary!$G:$G,0),\"\")","v":260},{"$f":"IFERROR(IF(AE$4>$AC92,\"\",MATCH($AB92,INDIRECT(\"AssignmentSummary!G\"&AD92&\":G10000\"),0))+AD92,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.19.4","","","","","","","","","","","",null,25089.76452590782,"","","","","","","","","","",""]
[66,null,"Madrid North Power Plan disconnection","each",4,"TMAC",785,3140,0.5,1570,1570,null,null,null,"SRK_5.19.1","Madrid North Power Plant","decommission (electrical)",4,"each",784.27403382268608,3137.0961352907443,{"$f":"IF(ISBLANK($H93),\"\",SUM(BD93:BO93))","v":3137.0961352907443},2.9038647092556857,null,3137.0961352907443,null,null,"66_Bldgs & Equip",{"$f":"IF(AB93=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB93))","v":1},{"$f":"IFERROR(MATCH($AB93,AssignmentSummary!$G:$G,0),\"\")","v":261},{"$f":"IFERROR(IF(AE$4>$AC93,\"\",MATCH($AB93,INDIRECT(\"AssignmentSummary!G\"&AD93&\":G10000\"),0))+AD93,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.19.1","","","","","","","","","","","",null,3137.0961352907443,"","","","","","","","","","",""]
[67,null,"Madrid North Power Plant Demo","m³",2375,"TMAC",13.32,{"$f":"G94*E94","v":31635},0.5,{"$f":"H94*I94","v":15817.5},{"$f":"+H94*(1-I94)","v":15817.5},null,null,null,"SRK_5.19.2",0,"demolish building",2375,"m3",13.319887051809349,31634.731748047205,{"$f":"IF(ISBLANK($H94),\"\",SUM(BD94:BO94))","v":31634.731748047205},0.2682519527952536,null,31634.731748047205,null,null,"67_Bldgs & Equip",{"$f":"IF(AB94=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB94))","v":1},{"$f":"IFERROR(MATCH($AB94,AssignmentSummary!$G:$G,0),\"\")","v":262},{"$f":"IFERROR(IF(AE$4>$AC94,\"\",MATCH($AB94,INDIRECT(\"AssignmentSummary!G\"&AD94&\":G10000\"),0))+AD94,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.19.2","","","","","","","","","","","",null,31634.731748047205,"","","","","","","","","","",""]
[68,null,"Madrid North Power Plant debris clean up","m²",950,"TMAC",0.37,{"$f":"G95*E95","v":351.5},0.5,{"$f":"H95*I95","v":175.75},{"$f":"+H95*(1-I95)","v":175.75},null,null,null,"SRK_5.19.6",0,"collect all debris",950,"m2",0.37493847476795272,356.19155102955511,{"$f":"U95","v":356.19155102955511},-4.6915510295551144,null,356.19155102955511,null,null,"68_Bldgs & Equip",{"$f":"IF(AB95=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB95))","v":4},{"$f":"IFERROR(MATCH($AB95,AssignmentSummary!$G:$G,0),\"\")","v":263},{"$f":"IFERROR(IF(AE$4>$AC95,\"\",MATCH($AB95,INDIRECT(\"AssignmentSummary!G\"&AD95&\":G10000\"),0))+AD95,\"\")","v":264},265,266,"","","","","","","","",null,"SRK_5.19.3","SRK_5.19.4","SRK_5.19.5","SRK_5.19.6","","","","","","","","",null,5452.1645259078196,25089.76452590782,816.00876037802777,356.19155102955511,"","","","","","","",""]
[{"$f":"A95+1","v":69},null,"Madrid North Power Plan waste debris load and haul to landfill","m³",740,"TMAC",{"$f":"13.12+10.23","v":23.35},17279,0.5,8639.5,8639.5,null,"Added demolition cost to cover demo and haulage",null,"SRK_5.19.7",0,"load waste into containers ",738.03000000000009,"m3",10.227916666666665,7548.5093374999997,{"$f":"IF(ISBLANK($H96),\"\",SUM(BD96:BO96))","v":11176.454791848168},6102.5452081518324,"INAC estimate includes demolition cost, which is already accounted for in Line 94",11176.454791848168,null,null,"69_Bldgs & Equip",{"$f":"IF(AB96=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB96))","v":2},{"$f":"IFERROR(MATCH($AB96,AssignmentSummary!$G:$G,0),\"\")","v":267},{"$f":"IFERROR(IF(AE$4>$AC96,\"\",MATCH($AB96,INDIRECT(\"AssignmentSummary!G\"&AD96&\":G10000\"),0))+AD96,\"\")","v":268},"","","","","","","","","","",null,"SRK_5.19.7","SRK_5.19.8","","","","","","","","","","",null,7548.5093374999997,3627.9454543481679,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.19.8",0,"haul containers to Quarry 3 landfill",738.03000000000009,"m3",4.9157154239640226,3627.9454543481679,"","",null,""]
[{"$f":"A96+1","v":70},null,"Madrid South Diesel Generator disconnection","each",1,"TMAC",785,{"$f":"G98*E98","v":785},0.5,{"$f":"H98*I98","v":392.5},{"$f":"+H98*(1-I98)","v":392.5},null,null,null,"SRK_7.7.1","Madrid South Diesel Generator","decommission (electrical)",1,"each",784.27403382268608,784.27403382268608,784.27403382268608,0.72596617731392143,null,784.27403382268608,null,null,{"$f":"IF(ISNUMBER(A98),A98&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"70_Bldgs & Equip"},{"$f":"IF(AB98=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB98))","v":1},{"$f":"IFERROR(MATCH($AB98,AssignmentSummary!$G:$G,0),\"\")","v":269},{"$f":"IFERROR(IF(AE$4>$AC98,\"\",MATCH($AB98,INDIRECT(\"AssignmentSummary!G\"&AD98&\":G10000\"),0))+AD98,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.7.1","","","","","","","","","","","",null,784.27403382268608,"","","","","","","","","","",""]
[71,null,"Madrid South Demolition of tent and haulage to landfill","m³",50,"TMAC",{"$f":"13.12+10.23","v":23.35},{"$f":"G99*E99","v":1167.5},0.5,{"$f":"H99*I99","v":583.75},{"$f":"+H99*(1-I99)","v":583.75},null,"Added demolition cost to cover demo and haulage",null,"SRK_7.7.2",0,"demolish tent housing structure",46.875,"m3",13.120682447576288,615.03198973013843,615.03198973013843,552.46801026986157,null,615.03198973013843,null,null,{"$f":"IF(ISNUMBER(A99),A99&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"71_Bldgs & Equip"},{"$f":"IF(AB99=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB99))","v":1},{"$f":"IFERROR(MATCH($AB99,AssignmentSummary!$G:$G,0),\"\")","v":270},{"$f":"IFERROR(IF(AE$4>$AC99,\"\",MATCH($AB99,INDIRECT(\"AssignmentSummary!G\"&AD99&\":G10000\"),0))+AD99,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.7.2","","","","","","","","","","","",null,615.03198973013843,"","","","","","","","","","",""]
[72,"Sewage Treatment Plant","DM-017 Decontaminate, decommission and dismantle","each",9,"TMAC",{"$f":"667.63+659.46+1344.8","v":2671.8900000000003},{"$f":"G100*E100","v":24047.010000000002},0.5,{"$f":"H100*I100","v":12023.505000000001},{"$f":"+H100*(1-I100)","v":12023.505000000001},null,"Not clear why TMAC dropped the costs for dismantling and system flushing removed.  Still in the ACI estimate",null,"SRK_2.17.1","Doris Sewage Treatment Plant","flush and remove sewage plumbing, collect sewage sludge/waste water in 55 gallon drums",9,"each ",677.6841963904925,6099.1577675144326,24535.239284317715,-488.22928431771288,null,24535.239284317715,null,null,{"$f":"IF(ISNUMBER(A100),A100&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"72_Bldgs & Equip"},{"$f":"IF(AB100=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB100))","v":3},{"$f":"IFERROR(MATCH($AB100,AssignmentSummary!$G:$G,0),\"\")","v":271},{"$f":"IFERROR(IF(AE$4>$AC100,\"\",MATCH($AB100,INDIRECT(\"AssignmentSummary!G\"&AD100&\":G10000\"),0))+AD100,\"\")","v":272},273,"","","","","","","","","",null,"SRK_2.17.1","SRK_2.17.2","SRK_2.17.3","","","","","","","","","",null,6099.1577675144326,6115.6439634451617,12320.437553358122,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.17.2",0,"decommission (electrical)",9,"each",679.51599593835135,6115.6439634451617,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.17.3",0,"disconnect containers and prep for shipping",9,"each",1368.9375059286804,12320.437553358122,"","",null,""]
[{"$f":"A100+1","v":73},null,"DM-017 Haulage to staging point for off-site shipping","m³",671.4,"TMAC",2.2999999999999998,{"$f":"G103*E103","v":1544.2199999999998},0.5,{"$f":"H103*I103","v":772.1099999999999},{"$f":"+H103*(1-I103)","v":772.1099999999999},null,null,null,"SRK_2.17.4",0,"haul containers to Quarry 3 landfill",671.42700000000013,"m3",4.6996971295616428,3155.5035446101856,3155.5035446101856,-1611.2835446101858,null,3155.5035446101856,null,null,{"$f":"IF(ISNUMBER(A103),A103&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"73_Bldgs & Equip"},{"$f":"IF(AB103=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB103))","v":1},{"$f":"IFERROR(MATCH($AB103,AssignmentSummary!$G:$G,0),\"\")","v":274},{"$f":"IFERROR(IF(AE$4>$AC103,\"\",MATCH($AB103,INDIRECT(\"AssignmentSummary!G\"&AD103&\":G10000\"),0))+AD103,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.17.4","","","","","","","","","","","",null,3155.5035446101856,"","","","","","","","","","",""]
[{"$f":"A103+1","v":74},null,"DM-017 Load, haul and dispose of waste to landfill","m³",24,"TMAC",{"$f":"10.23+4.92","v":15.15},{"$f":"G104*E104","v":363.6},0.5,{"$f":"H104*I104","v":181.8},{"$f":"+H104*(1-I104)","v":181.8},null,"added haulage to landfill",null,"SRK_2.17.6",0,"load waste into containers ",23.958706830942685,"m3",10.227916666666665,245.04765690797916,357.64632262936942,5.9536773706306008,null,357.64632262936942,null,null,{"$f":"IF(ISNUMBER(A104),A104&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"74_Bldgs & Equip"},{"$f":"IF(AB104=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB104))","v":2},{"$f":"IFERROR(MATCH($AB104,AssignmentSummary!$G:$G,0),\"\")","v":275},{"$f":"IFERROR(IF(AE$4>$AC104,\"\",MATCH($AB104,INDIRECT(\"AssignmentSummary!G\"&AD104&\":G10000\"),0))+AD104,\"\")","v":276},"","","","","","","","","","",null,"SRK_2.17.6","SRK_2.17.7","","","","","","","","","","",null,245.04765690797916,112.59866572139026,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.17.7",0,"haul containers to Quarry 3 landfill",23.958706830942685,"m3",4.6996971295616428,112.59866572139026,"","",null,""]
[{"$f":"A104+1","v":75},"Vent Raises","DM-030, DM-033 & DM-034 Remove heating and ventilation system","each",{"$f":"4+2+2","v":8},"TMAC",680,{"$f":"G106*E106","v":5440},0.5,{"$f":"H106*I106","v":2720},{"$f":"+H106*(1-I106)","v":2720},null,null,null,"SRK_2.30.3",0,"Decommission and dismantle all ventilation and heating facilities",8,"each",679.51599593835135,{"$f":"T106*R106","v":5436.1279675068108},5455.9389956107661,-15.938995610766142,null,5455.9389956107661,null,null,{"$f":"IF(ISNUMBER(A106),A106&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"75_Bldgs & Equip"},{"$f":"IF(AB106=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB106))","v":3},{"$f":"IFERROR(MATCH($AB106,AssignmentSummary!$G:$G,0),\"\")","v":277},{"$f":"IFERROR(IF(AE$4>$AC106,\"\",MATCH($AB106,INDIRECT(\"AssignmentSummary!G\"&AD106&\":G10000\"),0))+AD106,\"\")","v":278},279,"","","","","","","","","",null,"SRK_2.30.3","SRK_2.33.3","SRK_2.34.3","","","","","","","","","",null,2718.0639837534054,1368.9375059286804,1368.9375059286804,"","","","","","","","",""]
[{"$f":"A106+1","v":76},null,"DM-030, DM-033 & DM-034 Prepare heating and ventilation system for off-site disposal","each",3,"TMAC",1370,4110,0.5,2055,2055,null,null,null,"SRK_2.30.4",0,"Prepare units for shipping",3,"each",1368.9375059286804,1368.9375059286804,{"$f":"SUM(U107:U109)","v":4106.8125177860411},3.1874822139589014,null,4106.8125177860411,null,null,{"$f":"IF(ISNUMBER(A107),A107&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"76_Bldgs & Equip"},{"$f":"IF(AB107=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB107))","v":3},{"$f":"IFERROR(MATCH($AB107,AssignmentSummary!$G:$G,0),\"\")","v":280},{"$f":"IFERROR(IF(AE$4>$AC107,\"\",MATCH($AB107,INDIRECT(\"AssignmentSummary!G\"&AD107&\":G10000\"),0))+AD107,\"\")","v":281},282,"","","","","","","","","",null,"SRK_2.30.4","SRK_2.33.4","SRK_2.34.4","","","","","","","","","",null,1368.9375059286804,156.02994470144657,156.02994470144657,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.33.3",0,"Prepare units for shipping",1,"each",1368.9375059286804,1368.9375059286804,{"$f":"IF(ISBLANK($H108),\"\",SUM(BD108:BO108))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.34.3",0,"Prepare units for shipping off-site",1,"each",1368.9375059286804,1368.9375059286804,{"$f":"IF(ISBLANK($H109),\"\",SUM(BD109:BO109))","v":""},"",null,""]
[{"$f":"A107+1","v":77},null,"DM-030 Haul enviro-tank and HVAC equipmen tfor off-site disposal","m³",{"$f":"33.2*6","v":199.20000000000002},"TMAC",4.7,936.24000000000012,0.5,468.12000000000006,468.12000000000006,null,null,null,"SRK_2.30.5",0,"haul units to quarry 3 landfill",33.200000000000003,"m3",4.6996971295616428,156.02994470144657,{"$f":"IF(ISBLANK($H110),\"\",SUM(BD110:BO110))","v":156.02994470144657},780.21005529855358,null,156.02994470144657,null,null,{"$f":"IF(ISNUMBER(A110),A110&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"77_Bldgs & Equip"},{"$f":"IF(AB110=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB110))","v":1},{"$f":"IFERROR(MATCH($AB110,AssignmentSummary!$G:$G,0),\"\")","v":283},{"$f":"IFERROR(IF(AE$4>$AC110,\"\",MATCH($AB110,INDIRECT(\"AssignmentSummary!G\"&AD110&\":G10000\"),0))+AD110,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.30.5","","","","","","","","","","","",null,156.02994470144657,"","","","","","","","","","",""]
[{"$f":"A110+1","v":78},null,"DM-030, DM-033 & DM-034 Consolidate and dispose of waste at landfill","m³",{"$f":"11.1","v":11.1},"TMAC",{"$f":"10.23+4.7","v":14.93},165.72299999999998,0.5,82.861499999999992,82.861499999999992,null,null,null,"SRK_2.30.11",0,"Haul  waste to  landfill",11.07,"m3",4.6996971295616428,52.025647224247386,{"$f":"U111","v":52.025647224247386},113.69735277575259,null,52.025647224247386,null,null,"78_Bldgs & Equip",{"$f":"IF(AB111=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB111))","v":3},{"$f":"IFERROR(MATCH($AB111,AssignmentSummary!$G:$G,0),\"\")","v":284},{"$f":"IFERROR(IF(AE$4>$AC111,\"\",MATCH($AB111,INDIRECT(\"AssignmentSummary!G\"&AD111&\":G10000\"),0))+AD111,\"\")","v":285},286,"","","","","","","","","",null,"SRK_2.30.8","SRK_2.33.3","SRK_2.34.3","","","","","","","","","",null,76.272929652361967,1368.9375059286804,1368.9375059286804,"","","","","","","","",""]
[79,null,"Madrid North Vent Raise decommission and dismantle","ea",4,"TMAC",680,{"$f":"G112*E112","v":2720},0.5,{"$f":"H112*I112","v":1360},{"$f":"+H112*(1-I112)","v":1360},null,null,null,"SRK_5.18.3",0,"decommission and dismantle all ventilation and heating facilities",4,"each",679.51599593835135,2718.0639837534054,{"$f":"IF(ISBLANK($H112),\"\",SUM(BD112:BO112))","v":2718.0639837534054},1.9360162465945905,null,2718.0639837534054,null,null,"79_Bldgs & Equip",{"$f":"IF(AB112=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB112))","v":1},{"$f":"IFERROR(MATCH($AB112,AssignmentSummary!$G:$G,0),\"\")","v":287},{"$f":"IFERROR(IF(AE$4>$AC112,\"\",MATCH($AB112,INDIRECT(\"AssignmentSummary!G\"&AD112&\":G10000\"),0))+AD112,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.18.3","","","","","","","","","","","",null,2718.0639837534054,"","","","","","","","","","",""]
[80,null,"Madrid North HVAC Unit preparation for shipping","ea",4,"TMAC",1370,5480,0.5,2740,2740,null,null,null,"SRK_5.18.4",0,"prepare units for shipping",1,"each",1368.9375059286804,1368.9375059286804,{"$f":"IF(ISBLANK($H113),\"\",SUM(BD113:BO113))","v":1368.9375059286804},4111.0624940713196,"preparation for shipping task is a single instance",1368.9375059286804,null,null,"80_Bldgs & Equip",{"$f":"IF(AB113=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB113))","v":1},{"$f":"IFERROR(MATCH($AB113,AssignmentSummary!$G:$G,0),\"\")","v":288},{"$f":"IFERROR(IF(AE$4>$AC113,\"\",MATCH($AB113,INDIRECT(\"AssignmentSummary!G\"&AD113&\":G10000\"),0))+AD113,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.18.4","","","","","","","","","","","",null,1368.9375059286804,"","","","","","","","","","",""]
[81,null,"Madrid North Haulage of HVAC units","m³",40,"TMAC",5.0199999999999996,200.79999999999998,0.5,100.39999999999999,100.39999999999999,null,null,null,"SRK_5.18.5",0,"haul units to quarry 3 landfill",37.209999999999994,"m3",3.2598954916814042,121.30071124546504,{"$f":"U114*T114","v":395.42764172683928},-194.6276417268393,null,395.42764172683928,null,null,"81_Bldgs & Equip",{"$f":"IF(AB114=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB114))","v":1},{"$f":"IFERROR(MATCH($AB114,AssignmentSummary!$G:$G,0),\"\")","v":289},{"$f":"IFERROR(IF(AE$4>$AC114,\"\",MATCH($AB114,INDIRECT(\"AssignmentSummary!G\"&AD114&\":G10000\"),0))+AD114,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.18.5","","","","","","","","","","","",null,121.30071124546504,"","","","","","","","","","",""]
[82,null,"Madrid South Haulage of HVAC units","m³",80,"TMAC",6.29,503.2,0.5,251.6,251.6,null,null,null,"SRK_7.15.5",0,"haul units to quarry 3 landfill",37.209999999999994,"m3",3.2598954916814042,121.30071124546504,{"$f":"U115*T115","v":395.42764172683928},107.77235827316071,null,395.42764172683928,null,null,"82_Bldgs & Equip",{"$f":"IF(AB115=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB115))","v":1},{"$f":"IFERROR(MATCH($AB115,AssignmentSummary!$G:$G,0),\"\")","v":290},{"$f":"IFERROR(IF(AE$4>$AC115,\"\",MATCH($AB115,INDIRECT(\"AssignmentSummary!G\"&AD115&\":G10000\"),0))+AD115,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.15.3","","","","","","","","","","","",null,2718.0639837534054,"","","","","","","","","","",""]
[83,null,"Madrid South Heating Unit preparation for shipping","ea",8,"TMAC",1370,10960,0.5,5480,5480,null,null,null,"SRK_7.15.4",0,"prepare units for shipping",1,"each",1368.9375059286804,{"$f":"T116*R116","v":1368.9375059286804},{"$f":"U116","v":1368.9375059286804},9591.0624940713205,"only one heating unit for shipping; INAC estimate incldes 8 units",1368.9375059286804,null,null,"83_Bldgs & Equip",{"$f":"IF(AB116=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB116))","v":1},{"$f":"IFERROR(MATCH($AB116,AssignmentSummary!$G:$G,0),\"\")","v":291},{"$f":"IFERROR(IF(AE$4>$AC116,\"\",MATCH($AB116,INDIRECT(\"AssignmentSummary!G\"&AD116&\":G10000\"),0))+AD116,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.15.4","","","","","","","","","","","",null,2737.8750118573607,"","","","","","","","","","",""]
[84,null,"Madrid South Vent Raise and Air Heating Facility Decom/Dismantle","ea",{"$f":"4+4","v":8},"TMAC",680,5440,0.5,2720,2720,null,null,null,"SRK_7.15.3",0,"decommission and dismantle all ventilation and heating facilities",8,"each",679.51599593835135,{"$f":"T117*R117","v":5436.1279675068108},{"$f":"U117","v":5436.1279675068108},3.872032493189181,null,5436.1279675068108,null,null,"84_Bldgs & Equip",{"$f":"IF(AB117=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB117))","v":1},{"$f":"IFERROR(MATCH($AB117,AssignmentSummary!$G:$G,0),\"\")","v":292},{"$f":"IFERROR(IF(AE$4>$AC117,\"\",MATCH($AB117,INDIRECT(\"AssignmentSummary!G\"&AD117&\":G10000\"),0))+AD117,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.15.5","","","","","","","","","","","",null,121.30071124546504,"","","","","","","","","","",""]
[85,"Mixing Facility & CaCl Laydown Area","MN-014 & MN-015 dismantle and haul to Q3 landfill","m³",5,"TMAC",{"$f":"13.12+10.23+4.92","v":28.270000000000003},141.35000000000002,0.5,70.675000000000011,70.675000000000011,null,null,null,"SRK_5.14.1","Madrid North Calcium Chloride Laydown","load contained contaminated soils into megabags for hauling",0,"m3",72.730973065509076,{"$f":"T118*R118","v":0},{"$f":"SUM(U118:U119)","v":0},141.35000000000002,"for in the \"Chemicals\" sheet, Line 60",0,null,null,"85_Bldgs & Equip",{"$f":"IF(AB118=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB118))","v":2},{"$f":"IFERROR(MATCH($AB118,AssignmentSummary!$G:$G,0),\"\")","v":293},{"$f":"IFERROR(IF(AE$4>$AC118,\"\",MATCH($AB118,INDIRECT(\"AssignmentSummary!G\"&AD118&\":G10000\"),0))+AD118,\"\")","v":294},"","","","","","","","","","",null,"SRK_5.14.1","SRK_5.15.1","","","","","","","","","","",null,454.56858165943174,409.11172349348857,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.15.1","Madrid North Brine Mixing Facility","load contained contaminated soils into megabags for hauling",0,"m3",72.730973065509076,{"$f":"T119*R119","v":0},{"$f":"IF(ISBLANK($H119),\"\",SUM(BD119:BO119))","v":""},"",null,""]
[{"$f":"A118+1","v":86},null,"MS-018 & MS-019 demolition and haul to landfill","m³",5,"TMAC",{"$f":"13.12+10.23+3.26","v":26.61},{"$f":"G120*E120","v":133.05000000000001},0.5,{"$f":"H120*I120","v":66.525000000000006},{"$f":"+H120*(1-I120)","v":66.525000000000006},null,null,null,"SRK_7.18.1","Madrid South Calcium Chloride Laydown","load contained contaminated soils into megabags for hauling",0,"m3",72.730973065509076,0,{"$f":"SUM(U120:U121)","v":0},133.05000000000001,null,0,null,null,{"$f":"IF(ISNUMBER(A120),A120&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"86_Bldgs & Equip"},{"$f":"IF(AB120=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB120))","v":2},{"$f":"IFERROR(MATCH($AB120,AssignmentSummary!$G:$G,0),\"\")","v":295},{"$f":"IFERROR(IF(AE$4>$AC120,\"\",MATCH($AB120,INDIRECT(\"AssignmentSummary!G\"&AD120&\":G10000\"),0))+AD120,\"\")","v":296},"","","","","","","","","","",null,"SRK_7.18.1","SRK_7.19.1","","","","","","","","","","",null,409.11172349348857,545.48229799131809,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.19.1","Madrid South Brine Mixing Facility","load contained contaminated soils into megabags for hauling",0,"m3",72.730973065509076,0,{"$f":"IF(ISBLANK($H121),\"\",SUM(BD121:BO121))","v":""},"",null,""]
[{"$f":"A120+1","v":87},"Doris Swick Shop","DM-019 Demolition","m³",859.2,"TMAC",13.12,{"$f":"G122*E122","v":11272.704},0.5,{"$f":"H122*I122","v":5636.3519999999999},{"$f":"+H122*(1-I122)","v":5636.3519999999999},null,null,null,"SRK_2.19.1","Doris Swick Shop","demolish tent structure",859.16325000000006,"m3",13.120682447576288,11272.808173877598,11272.808173877598,-0.10417387759844132,null,11272.808173877598,null,null,{"$f":"IF(ISNUMBER(A122),A122&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"87_Bldgs & Equip"},{"$f":"IF(AB122=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB122))","v":1},{"$f":"IFERROR(MATCH($AB122,AssignmentSummary!$G:$G,0),\"\")","v":297},{"$f":"IFERROR(IF(AE$4>$AC122,\"\",MATCH($AB122,INDIRECT(\"AssignmentSummary!G\"&AD122&\":G10000\"),0))+AD122,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.19.1","","","","","","","","","","","",null,11272.808173877598,"","","","","","","","","","",""]
[{"$f":"A122+1","v":88},null,"DM-019 Collect debris","m²",230,"TMAC",0.37,{"$f":"G123*E123","v":85.1},0.5,{"$f":"H123*I123","v":42.55},{"$f":"+H123*(1-I123)","v":42.55},null,null,null,"SRK_2.19.2",0,"collect debris",229.11020000000002,"m2",0.37493847476795272,85.902228941780606,85.902228941780606,-0.8022289417806121,null,85.902228941780606,null,null,{"$f":"IF(ISNUMBER(A123),A123&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"88_Bldgs & Equip"},{"$f":"IF(AB123=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB123))","v":1},{"$f":"IFERROR(MATCH($AB123,AssignmentSummary!$G:$G,0),\"\")","v":298},{"$f":"IFERROR(IF(AE$4>$AC123,\"\",MATCH($AB123,INDIRECT(\"AssignmentSummary!G\"&AD123&\":G10000\"),0))+AD123,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.19.2","","","","","","","","","","","",null,85.902228941780606,"","","","","","","","","","",""]
[{"$f":"A123+1","v":89},null,"DM-019 Load and haul to landfill","m³",18.3,"TMAC",{"$f":"10.23+4.92","v":15.15},{"$f":"G124*E124","v":277.245},0.5,{"$f":"H124*I124","v":138.6225},{"$f":"+H124*(1-I124)","v":138.6225},null,null,null,"SRK_2.19.3",0,"load waste into containers ",18.331954120000002,"m3",10.227916666666665,187.49769907651668,273.65233123353642,3.5926687664635892,null,273.65233123353642,null,null,{"$f":"IF(ISNUMBER(A124),A124&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"89_Bldgs & Equip"},{"$f":"IF(AB124=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB124))","v":2},{"$f":"IFERROR(MATCH($AB124,AssignmentSummary!$G:$G,0),\"\")","v":299},{"$f":"IFERROR(IF(AE$4>$AC124,\"\",MATCH($AB124,INDIRECT(\"AssignmentSummary!G\"&AD124&\":G10000\"),0))+AD124,\"\")","v":300},"","","","","","","","","","",null,"SRK_2.19.3","SRK_2.19.4","","","","","","","","","","",null,187.49769907651668,86.154632157019748,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.19.4",0,"haul containers to Quarry 3 landfill",18.331954120000002,"m3",4.6996971295616428,86.154632157019748,"",{"$f":"IF(V125=\"\",\"\",SUM(J125:K125)-V125)","v":""},null,""]
[{"$f":"A124+1","v":90},"Muster Station","DM-008 Demolition","m³",{"$f":"227.3+27.3","v":254.60000000000002},"TMAC",13.01,{"$f":"G126*E126","v":3312.3460000000005},0.5,{"$f":"H126*I126","v":1656.1730000000002},{"$f":"+H126*(1-I126)","v":1656.1730000000002},null,null,null,"SRK_2.8.1","Doris Muster Station","demolish tent structure",227.304,"m3",13.120682447576288,2982.3836030638804,3340.2696354315458,-27.923635431545335,null,3340.2696354315458,null,null,{"$f":"IF(ISNUMBER(A126),A126&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"90_Bldgs & Equip"},{"$f":"IF(AB126=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB126))","v":2},{"$f":"IFERROR(MATCH($AB126,AssignmentSummary!$G:$G,0),\"\")","v":301},{"$f":"IFERROR(IF(AE$4>$AC126,\"\",MATCH($AB126,INDIRECT(\"AssignmentSummary!G\"&AD126&\":G10000\"),0))+AD126,\"\")","v":302},"","","","","","","","","","",null,"SRK_2.8.1","SRK_2.8.2","","","","","","","","","","",null,2982.3836030638804,357.88603236766562,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.8.2",0,"dismantle wood flooring",27.276479999999999,"m3",13.120682447576288,357.88603236766562,"","",null,""]
[{"$f":"A126+1","v":91},null,"DM-008 Load and haul to landfill","m³",48.2,"TMAC",{"$f":"10.23+4.92","v":15.15},{"$f":"G128*E128","v":730.23},0.5,{"$f":"H128*I128","v":365.11500000000001},{"$f":"+H128*(1-I128)","v":365.11500000000001},null,"haulage rate added",null,"SRK_2.8.4",0,"load debris into containers for transport",48.238976960000002,"m3",10.227916666666665,493.38423643213332,720.09281798403549,10.137182015964527,null,720.09281798403549,null,null,{"$f":"IF(ISNUMBER(A128),A128&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"91_Bldgs & Equip"},{"$f":"IF(AB128=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB128))","v":2},{"$f":"IFERROR(MATCH($AB128,AssignmentSummary!$G:$G,0),\"\")","v":303},{"$f":"IFERROR(IF(AE$4>$AC128,\"\",MATCH($AB128,INDIRECT(\"AssignmentSummary!G\"&AD128&\":G10000\"),0))+AD128,\"\")","v":304},"","","","","","","","","","",null,"SRK_2.8.4","SRK_2.8.5","","","","","","","","","","",null,493.38423643213332,226.70858155190223,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.8.5",0,"haul debris to quarry 3 landfill",48.238976960000002,"m3",4.6996971295616428,226.70858155190223,"","",null,""]
[{"$f":"A128+1","v":92},"Doris Windy AWR Explosives Storage Facility","DW-010 collect surface debris","m²",2805,"TMAC",0.56999999999999995,{"$f":"G130*E130","v":1598.85},0.5,{"$f":"H130*I130","v":799.42499999999995},{"$f":"+H130*(1-I130)","v":799.42499999999995},null,null,null,"SRK_3.10.3",0,"collect all debris",2805.83,"m2",0.37493847476795272,1052.0136206581647,1052.0136206581647,546.83637934183525,null,1052.0136206581647,null,null,{"$f":"IF(ISNUMBER(A130),A130&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"92_Bldgs & Equip"},{"$f":"IF(AB130=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB130))","v":1},{"$f":"IFERROR(MATCH($AB130,AssignmentSummary!$G:$G,0),\"\")","v":305},{"$f":"IFERROR(IF(AE$4>$AC130,\"\",MATCH($AB130,INDIRECT(\"AssignmentSummary!G\"&AD130&\":G10000\"),0))+AD130,\"\")","v":""},"","","","","","","","","","",null,"SRK_3.10.3","","","","","","","","","","","",null,1052.0136206581647,"","","","","","","","","","",""]
[{"$f":"A130+1","v":93},null,"DW-010 demolition, load and haul to landfill","m³",5,"TMAC",{"$f":"10.23+3.41","v":13.64},{"$f":"G131*E131","v":68.2},0.5,{"$f":"H131*I131","v":34.1},{"$f":"+H131*(1-I131)","v":34.1},null,null,null,"SRK_3.10.4",0,"load waste into containers for transport to landfill",5.4,"m3",10.227916666666665,55.23075,55.23075,12.969250000000002,null,55.23075,null,null,{"$f":"IF(ISNUMBER(A131),A131&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"93_Bldgs & Equip"},{"$f":"IF(AB131=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB131))","v":1},{"$f":"IFERROR(MATCH($AB131,AssignmentSummary!$G:$G,0),\"\")","v":306},{"$f":"IFERROR(IF(AE$4>$AC131,\"\",MATCH($AB131,INDIRECT(\"AssignmentSummary!G\"&AD131&\":G10000\"),0))+AD131,\"\")","v":""},"","","","","","","","","","",null,"SRK_3.10.4","","","","","","","","","","","",null,55.23075,"","","","","","","","","","",""]
[{"$f":"A131+1","v":94},"Warehouse, Shops and Other","RB-004 and DM-022 Remove heating and ventilation system","each",{"$f":"7+3","v":10},"TMAC",680,{"$f":"G132*E132","v":6800},0.5,{"$f":"H132*I132","v":3400},{"$f":"+H132*(1-I132)","v":3400},null,null,null,"SRK_1.4.1","Roberts Bay Mechanical Shop Complex","decommission electrical, mechanical, heating (including connections to generator house & transformer)",0,"each",679.51599593835135,{"$f":"T132*R132","v":0},{"$f":"SUM(U132:U133)","v":2038.5479878150541},4761.4520121849455,"Accounted for in Line 18",2038.5479878150541,null,null,{"$f":"IF(ISNUMBER(A132),A132&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"94_Bldgs & Equip"},{"$f":"IF(AB132=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB132))","v":2},{"$f":"IFERROR(MATCH($AB132,AssignmentSummary!$G:$G,0),\"\")","v":307},{"$f":"IFERROR(IF(AE$4>$AC132,\"\",MATCH($AB132,INDIRECT(\"AssignmentSummary!G\"&AD132&\":G10000\"),0))+AD132,\"\")","v":308},"","","","","","","","","","",null,"SRK_1.4.1","SRK_2.22.1","","","","","","","","","","",null,4756.6119715684599,2038.5479878150541,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.22.1","Doris Underground Support Mechanical Shop","decommission electrical, mechanical (including connections to generator house & transformer)",3,"each",679.51599593835135,2038.5479878150541,{"$f":"IF(ISBLANK($H133),\"\",SUM(BD133:BO133))","v":""},"",null,""]
[{"$f":"A132+1","v":95},null,"RB-004 Prep HVAC for off-site disposal","each",1,"TMAC",1344.8,{"$f":"G134*E134","v":1344.8},0.5,{"$f":"H134*I134","v":672.4},{"$f":"+H134*(1-I134)","v":672.4},1,"Not clear why this work was removed from update",null,"Assign","","","","","","",{"$f":"IF(ISBLANK($H134),\"\",SUM(BD134:BO134))","v":0},1344.8,null,{"$f":"IF(U134=\"\",H134,V134)","v":1344.8},null,null,{"$f":"IF(ISNUMBER(A134),A134&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"95_Bldgs & Equip"},{"$f":"IF(AB134=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB134))","v":1},{"$f":"IFERROR(MATCH($AB134,AssignmentSummary!$G:$G,0),\"\")","v":311},{"$f":"IFERROR(IF(AE$4>$AC134,\"\",MATCH($AB134,INDIRECT(\"AssignmentSummary!G\"&AD134&\":G10000\"),0))+AD134,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A134+1","v":96},null,"RB-004 & DM-022 demolition","m³",{"$f":"2402.4+283.2+460.3+2281.6","v":5427.5},"TMAC",13.12,{"$f":"G135*E135","v":71208.800000000003},0.5,{"$f":"H135*I135","v":35604.400000000001},{"$f":"+H135*(1-I135)","v":35604.400000000001},null,null,null,"SRK_1.4.2",0,"demolish (steel modular structure)",0,"m3",13.120682447576288,{"$f":"T135*R135","v":0},{"$f":"SUM(U135:U138)","v":29935.545520997472},41273.254479002528,"RB-004 demolition double-counted with Lines 19-21; removed this instance",{"$f":"U138","v":29935.545520997472},null,null,{"$f":"IF(ISNUMBER(A135),A135&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"96_Bldgs & Equip"},{"$f":"IF(AB135=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB135))","v":4},{"$f":"IFERROR(MATCH($AB135,AssignmentSummary!$G:$G,0),\"\")","v":309},{"$f":"IFERROR(IF(AE$4>$AC135,\"\",MATCH($AB135,INDIRECT(\"AssignmentSummary!G\"&AD135&\":G10000\"),0))+AD135,\"\")","v":310},311,313,"","","","","","","","",null,"SRK_1.4.2","SRK_1.4.3","Assign","SRK_2.22.2","","","","","","","","",null,31521.59985662538,3715.7772691536043,"",29935.545520997472,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.4.3",0,"demolish wood structures (warehouse roof, crew lounge)",0,"m3",13.120682447576288,{"$f":"T136*R136","v":0},{"$f":"IF(ISBLANK($H136),\"\",SUM(BD136:BO136))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.4.4",0,"demolish tent structure (light vehicle shop)",0,"m3",13.120682447576288,0,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.22.2",0,"demolish building",2281.5540000000001,"m3",13.120682447576288,29935.545520997472,"","",null,""]
[{"$f":"A135+1","v":97},null,"RB-004 Haul HVAC equipmentfor off-site disposal","m³",{"$f":"33.2*7","v":232.40000000000003},"TMAC",2.2999999999999998,{"$f":"G139*E139","v":534.52},0.5,{"$f":"H139*I139","v":267.26},{"$f":"+H139*(1-I139)","v":267.26},1,"Not clear why this work was removed from update",null,"Assign","","","","","","",0,534.52,null,534.52,null,null,{"$f":"IF(ISNUMBER(A139),A139&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"97_Bldgs & Equip"},{"$f":"IF(AB139=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB139))","v":1},{"$f":"IFERROR(MATCH($AB139,AssignmentSummary!$G:$G,0),\"\")","v":314},{"$f":"IFERROR(IF(AE$4>$AC139,\"\",MATCH($AB139,INDIRECT(\"AssignmentSummary!G\"&AD139&\":G10000\"),0))+AD139,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A139+1","v":98},null,"RB-004 & DM-022 Consolidate and dispose of waste at landfill","m³",{"$f":"780+550","v":1330},"TMAC",{"$f":"10.23+4.92","v":15.15},{"$f":"G140*E140","v":20149.5},0.5,{"$f":"H140*I140","v":10074.75},{"$f":"+H140*(1-I140)","v":10074.75},null,"add haulage rate.",null,"SRK_1.4.6",0,"load waste into containers ",776.92264560000001,"m3",10.227916666666665,7946.3000756429992,20808.49001716953,-658.99001716952989,null,20808.49001716953,null,null,{"$f":"IF(ISNUMBER(A140),A140&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"98_Bldgs & Equip"},{"$f":"IF(AB140=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB140))","v":4},{"$f":"IFERROR(MATCH($AB140,AssignmentSummary!$G:$G,0),\"\")","v":315},{"$f":"IFERROR(IF(AE$4>$AC140,\"\",MATCH($AB140,INDIRECT(\"AssignmentSummary!G\"&AD140&\":G10000\"),0))+AD140,\"\")","v":316},317,318,"","","","","","","","",null,"SRK_1.4.6","SRK_1.4.7","SRK_2.22.4","SRK_2.22.5","","","","","","","","",null,7946.3000756429992,4656.335504313246,5622.3852323818992,2583.4692048313832,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.4.7",0,"haul containers to Quarry 3 landfill",776.92264560000001,"m3",5.993306451657439,4656.335504313246,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.22.4",0,"load waste into containers ",549.70972247999998,"m3",10.227916666666665,5622.3852323818992,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.22.5",0,"haul containers to Quarry 3 landfill",549.70972247999998,"m3",4.6996971295616428,2583.4692048313832,"","",null,""]
[{"$f":"A140+1","v":99},null,"Madrid North MN-007 Mine Equipment Tent demo ","m³",2250,"TMAC",{"$f":"13.12","v":13.12},{"$f":"G144*E144","v":29520},0.5,{"$f":"H144*I144","v":14760},{"$f":"+H144*(1-I144)","v":14760},null,null,null,"SRK_5.7.2",0,"demolish equipment shop",1125,"m3",13.120682447576288,14760.767753523323,14760.767753523323,14759.232246476677,"INAC included double the quantity for demolition",14760.767753523323,null,null,{"$f":"IF(ISNUMBER(A144),A144&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"99_Bldgs & Equip"},{"$f":"IF(AB144=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB144))","v":1},{"$f":"IFERROR(MATCH($AB144,AssignmentSummary!$G:$G,0),\"\")","v":319},{"$f":"IFERROR(IF(AE$4>$AC144,\"\",MATCH($AB144,INDIRECT(\"AssignmentSummary!G\"&AD144&\":G10000\"),0))+AD144,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.7.2","","","","","","","","","","","",null,14760.767753523323,"","","","","","","","","","",""]
[{"$f":"A144+1","v":100},null,"Madrid North MN-007 Mine Equipment Tent debris haul to landfill","m³",225,"TMAC",{"$f":"10.23+4.92","v":15.15},3408.75,0.5,1704.375,1704.375,null,"Not in the estimate but should have been",null,"SRK_5.7.4",0,"load waste into containers  off-site",{"$f":"481.8","v":481.8},"m3",10.227916666666665,{"$f":"T145*R145","v":4927.8102499999995},{"$f":"U145","v":4927.8102499999995},-1519.0602499999995,"INAC quantity could not be matched with facility; correct quantity was used",{"$f":"V145","v":4927.8102499999995},null,null,"100_Bldgs & Equip",{"$f":"IF(AB145=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB145))","v":1},{"$f":"IFERROR(MATCH($AB145,AssignmentSummary!$G:$G,0),\"\")","v":320},{"$f":"IFERROR(IF(AE$4>$AC145,\"\",MATCH($AB145,INDIRECT(\"AssignmentSummary!G\"&AD145&\":G10000\"),0))+AD145,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.7.3","","","","","","","","","","","",null,168.72231364557874,"","","","","","","","","","",""]
[101,null,"Madrid North MN-007 equipment disconnection","ea",2,"TMAC",680,1360,0.5,680,680,null,null,null,"SRK_5.7.1","Madrid North Mine Equipment Shop","decommission electrical, mechanical, heating ",2,"each",679.51599593835135,1359.0319918767027,{"$f":"IF(ISBLANK($H146),\"\",SUM(BD146:BO146))","v":1359.0319918767027},0.96800812329729524,null,1359.0319918767027,null,null,"101_Bldgs & Equip",{"$f":"IF(AB146=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB146))","v":1},{"$f":"IFERROR(MATCH($AB146,AssignmentSummary!$G:$G,0),\"\")","v":321},{"$f":"IFERROR(IF(AE$4>$AC146,\"\",MATCH($AB146,INDIRECT(\"AssignmentSummary!G\"&AD146&\":G10000\"),0))+AD146,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.7.1","","","","","","","","","","","",null,1359.0319918767027,"","","","","","","","","","",""]
[102,null,"Madrid North MN-007 Mine Equipment Shop demo ","m³",1125,"TMAC",{"$f":"13.12","v":13.12},14760,0.5,7380,7380,null,null,null,"SRK_5.7.2",0,"demolish equipment shop",0,"m3",13.120682447576288,{"$f":"T147*R147","v":0},{"$f":"U147","v":0},14760,"already accounted for in Line 99",0,null,null,"102_Bldgs & Equip",{"$f":"IF(AB147=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB147))","v":1},{"$f":"IFERROR(MATCH($AB147,AssignmentSummary!$G:$G,0),\"\")","v":322},{"$f":"IFERROR(IF(AE$4>$AC147,\"\",MATCH($AB147,INDIRECT(\"AssignmentSummary!G\"&AD147&\":G10000\"),0))+AD147,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.7.4","","","","","","","","","","","",null,2.7615374999999998,"","","","","","","","","","",""]
[103,null,"Madrid North MN-007 Mine Equipment Shop debris haul to landfill","m³",485,"TMAC",{"$f":"10.23+4.92","v":15.15},7347.75,0.5,3673.875,3673.875,null,null,null,"SRK_5.7.5",0,"haul containers to Quarry 3 landfill",481.77,"m3",4.9157154239640226,{"$f":"T148*R148","v":2368.2442198031472},{"$f":"IF(ISBLANK($H148),\"\",SUM(BD148:BO148))","v":2368.2442198031472},4979.5057801968524,null,{"$f":"V148","v":2368.2442198031472},null,null,"103_Bldgs & Equip",{"$f":"IF(AB148=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB148))","v":1},{"$f":"IFERROR(MATCH($AB148,AssignmentSummary!$G:$G,0),\"\")","v":323},{"$f":"IFERROR(IF(AE$4>$AC148,\"\",MATCH($AB148,INDIRECT(\"AssignmentSummary!G\"&AD148&\":G10000\"),0))+AD148,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.7.5","","","","","","","","","","","",null,2368.2442198031472,"","","","","","","","","","",""]
[104,null,"Madrid South MS-004 Mine Equipment Tent demo ","m³",2250,"TMAC",{"$f":"13.12","v":13.12},29520,0.5,14760,14760,null,"Not in the estimate but should have been",null,"SRK_7.4.2",0,"demolish tent housing structure",2250,"m3",13.120682447576288,29521.535507046647,{"$f":"IF(ISBLANK($H149),\"\",SUM(BD149:BO149))","v":29521.535507046647},-1.5355070466466714,null,29521.535507046647,null,null,"104_Bldgs & Equip",{"$f":"IF(AB149=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB149))","v":1},{"$f":"IFERROR(MATCH($AB149,AssignmentSummary!$G:$G,0),\"\")","v":324},{"$f":"IFERROR(IF(AE$4>$AC149,\"\",MATCH($AB149,INDIRECT(\"AssignmentSummary!G\"&AD149&\":G10000\"),0))+AD149,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.4.2","","","","","","","","","","","",null,29521.535507046647,"","","","","","","","","","",""]
[105,null,"Madrid South MS-004 Mine Equipment disconnections","ea",4,"TMAC",680,2720,0.5,1360,1360,null,null,null,"SRK_7.4.1","Madrid South Mine Equipment Shop","decommission electrical, mechanical, heating ",4,"each",679.51599593835135,2718.0639837534054,{"$f":"IF(ISBLANK($H150),\"\",SUM(BD150:BO150))","v":2718.0639837534054},1.9360162465945905,null,2718.0639837534054,null,null,"105_Bldgs & Equip",{"$f":"IF(AB150=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB150))","v":1},{"$f":"IFERROR(MATCH($AB150,AssignmentSummary!$G:$G,0),\"\")","v":325},{"$f":"IFERROR(IF(AE$4>$AC150,\"\",MATCH($AB150,INDIRECT(\"AssignmentSummary!G\"&AD150&\":G10000\"),0))+AD150,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.4.1","","","","","","","","","","","",null,2718.0639837534054,"","","","","","","","","","",""]
[106,null,"Madrid South MS-004 Mine Equipment Tent debris haul to landfil","m³",225,"TMAC",{"$f":"10.23+3.26","v":13.49},3035.25,0.5,1517.625,1517.625,null,"Not in the estimate but should have been",null,"SRK_7.4.4",0,"load waste into containers ",35.370000000000005,"m3",{"$f":"10.23+3.26","v":13.49},{"$f":"T151*R151","v":477.14130000000006},{"$f":"U151","v":477.14130000000006},2558.1086999999998,"the quantity used by INAC does not match the actual quantities",{"$f":"R151*G151","v":477.14130000000006},null,null,"106_Bldgs & Equip",{"$f":"IF(AB151=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB151))","v":1},{"$f":"IFERROR(MATCH($AB151,AssignmentSummary!$G:$G,0),\"\")","v":326},{"$f":"IFERROR(IF(AE$4>$AC151,\"\",MATCH($AB151,INDIRECT(\"AssignmentSummary!G\"&AD151&\":G10000\"),0))+AD151,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.4.4","","","","","","","","","","","",null,361.76141250000001,"","","","","","","","","","",""]
[107,"Core Shack/Warehouse","DM-024 Demolition","m³",3610,"TMAC",13.12,47363.199999999997,0.5,23681.599999999999,23681.599999999999,null,null,null,"SRK_2.24.1","Doris Warehouse / Core Shack","demolish tent structure",3422.2015000000006,"m3",13.120682447576288,44901.619153119253,{"$f":"IF(ISBLANK($H152),\"\",SUM(BD152:BO152))","v":47344.803718761126},18.39628123887087,null,47344.803718761126,null,null,"107_Bldgs & Equip",{"$f":"IF(AB152=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB152))","v":2},{"$f":"IFERROR(MATCH($AB152,AssignmentSummary!$G:$G,0),\"\")","v":327},{"$f":"IFERROR(IF(AE$4>$AC152,\"\",MATCH($AB152,INDIRECT(\"AssignmentSummary!G\"&AD152&\":G10000\"),0))+AD152,\"\")","v":328},"","","","","","","","","","",null,"SRK_2.24.1","SRK_2.24.2","","","","","","","","","","",null,44901.619153119253,2443.1845656418764,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.24.2",0,"dismantle wood flooring, shelving, and lofts",186.20865000000001,"m3",13.120682447576288,2443.1845656418764,{"$f":"IF(ISBLANK($H153),\"\",SUM(BD153:BO153))","v":""},"",null,""]
[{"$f":"A152+1","v":108},null,"DM-024 Load Debris","m³",350,"TMAC",{"$f":"10.23","v":10.23},{"$f":"G154*E154","v":3580.5},0.5,{"$f":"H154*I154","v":1790.25},{"$f":"+H154*(1-I154)","v":1790.25},null,null,null,"SRK_2.24.4",0,"load waste into containers ",350.74665512000007,"m3",10.227916666666665,3587.4075596794337,{"$f":"IF(ISBLANK($H154),\"\",SUM(BD154:BO154))","v":3587.4075596794337},-6.9075596794336889,null,3587.4075596794337,null,null,{"$f":"IF(ISNUMBER(A154),A154&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"108_Bldgs & Equip"},{"$f":"IF(AB154=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB154))","v":1},{"$f":"IFERROR(MATCH($AB154,AssignmentSummary!$G:$G,0),\"\")","v":329},{"$f":"IFERROR(IF(AE$4>$AC154,\"\",MATCH($AB154,INDIRECT(\"AssignmentSummary!G\"&AD154&\":G10000\"),0))+AD154,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.24.4","","","","","","","","","","","",null,3587.4075596794337,"","","","","","","","","","",""]
[{"$f":"A154+1","v":109},null,"Load and haul core boxes","m³",1665,"TMAC",{"$f":"10.23+3.26","v":13.49},22460.85,0.5,11230.424999999999,11230.424999999999,null,null,null,"SRK_3.8.1","Doris-Windy All Weather Road Core Storage Area","load core boxes into containers for shipping",1665,"m3",{"$f":"10.23+3.26","v":13.49},{"$f":"T155*R155","v":22460.85},{"$f":"U155","v":22460.85},0,"INAC contracted the leading and hauling rates",22460.85,null,null,"109_Bldgs & Equip",{"$f":"IF(AB155=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB155))","v":1},{"$f":"IFERROR(MATCH($AB155,AssignmentSummary!$G:$G,0),\"\")","v":330},{"$f":"IFERROR(IF(AE$4>$AC155,\"\",MATCH($AB155,INDIRECT(\"AssignmentSummary!G\"&AD155&\":G10000\"),0))+AD155,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A155+1","v":110},null,"DM-024 haul debris and containers to landfill for disposal","m³",350,"TMAC",4.92,1722,0.5,861,861,null,null,null,"SRK_2.24.5",0,"haul containers to Quarry 3 landfill",350.74665512000007,"m3",4.6996971295616428,1648.4030482708117,{"$f":"IF(ISBLANK($H156),\"\",SUM(BD156:BO156))","v":1648.4030482708117},73.596951729188277,null,1648.4030482708117,null,null,"110_Bldgs & Equip",{"$f":"IF(AB156=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB156))","v":1},{"$f":"IFERROR(MATCH($AB156,AssignmentSummary!$G:$G,0),\"\")","v":331},{"$f":"IFERROR(IF(AE$4>$AC156,\"\",MATCH($AB156,INDIRECT(\"AssignmentSummary!G\"&AD156&\":G10000\"),0))+AD156,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.24.5","","","","","","","","","","","",null,1648.4030482708117,"","","","","","","","","","",""]
[{"$f":"A156+1","v":111},"Underground Wash Bay","DM-023 Demolition of tent structure","m³",776.9,"TMAC",13.12,10192.928,0.5,5096.4639999999999,5096.4639999999999,null,null,null,"SRK_2.23.1","Doris Underground Wash Bay","demolish tent structure",776.88,"m3",13.120682447576288,10193.195779873065,{"$f":"IF(ISBLANK($H157),\"\",SUM(BD157:BO157))","v":10193.195779873065},-0.26777987306559226,null,10193.195779873065,null,null,"111_Bldgs & Equip",{"$f":"IF(AB157=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB157))","v":1},{"$f":"IFERROR(MATCH($AB157,AssignmentSummary!$G:$G,0),\"\")","v":332},{"$f":"IFERROR(IF(AE$4>$AC157,\"\",MATCH($AB157,INDIRECT(\"AssignmentSummary!G\"&AD157&\":G10000\"),0))+AD157,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.23.1","","","","","","","","","","","",null,10193.195779873065,"","","","","","","","","","",""]
[{"$f":"A157+1","v":112},null,"DM-023 Load and haul to landfill","m³",13.5,"TMAC",{"$f":"10.23+4.92","v":15.15},204.52500000000001,0.5,102.2625,102.2625,null,null,null,"SRK_2.23.3",0,"load waste into containers ",13.515465600000002,"m3",10.227916666666665,138.23505586800002,{"$f":"IF(ISBLANK($H158),\"\",SUM(BD158:BO158))","v":138.23505586800002},66.289944131999988,null,138.23505586800002,null,null,"112_Bldgs & Equip",{"$f":"IF(AB158=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB158))","v":1},{"$f":"IFERROR(MATCH($AB158,AssignmentSummary!$G:$G,0),\"\")","v":333},{"$f":"IFERROR(IF(AE$4>$AC158,\"\",MATCH($AB158,INDIRECT(\"AssignmentSummary!G\"&AD158&\":G10000\"),0))+AD158,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.23.3","","","","","","","","","","","",null,138.23505586800002,"","","","","","","","","","",""]
[{"$f":"A158+1","v":113},"Fuel tanks","Roberts Bay RB-013, RB-002, RB-003 & DM-020 decommissioning and dismantling","ea",9,"TMAC",{"$f":"100000","v":100000},900000,0.5,450000,450000,null,null,null,"SRK_1.13.7",0,"dismantle tanks and cut into manageable pieces",4,"each",100000,400000,{"$f":"SUM(U159:U161)","v":900000},0,null,900000,null,null,"113_Bldgs & Equip",{"$f":"IF(AB159=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB159))","v":4},{"$f":"IFERROR(MATCH($AB159,AssignmentSummary!$G:$G,0),\"\")","v":334},{"$f":"IFERROR(IF(AE$4>$AC159,\"\",MATCH($AB159,INDIRECT(\"AssignmentSummary!G\"&AD159&\":G10000\"),0))+AD159,\"\")","v":335},336,337,"","","","","","","","",null,"SRK_1.13.3","SRK_1.2.3","SRK_1.3.3","SRK_2.20.3","","","","","","","","",null,476.06211111687116,476.06211111687116,476.06211111687116,2380.3105555843558,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.2.7",0,"dismantle tanks and cut into manageable pieces",4,"each",100000,400000,{"$f":"IF(ISBLANK($H160),\"\",SUM(BD160:BO160))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.3.7",0,"dismantle tanks and cut into manageable pieces",1,"each",100000,100000,{"$f":"IF(ISBLANK($H161),\"\",SUM(BD161:BO161))","v":""},"",null,""]
[{"$f":"A159+1","v":114},null,"Roberts Bay Tank Farm - cutting tanks and haul to landfill","m³",{"$f":"52+60+17","v":129},"TMAC",{"$f":"10.23+5.99","v":16.22},{"$f":"G162*E162","v":2092.3799999999997},0.5,{"$f":"H162*I162","v":1046.1899999999998},{"$f":"+H162*(1-I162)","v":1046.1899999999998},null,null,null,"SRK_1.13.17",0,"haul containers to Quarry 3 landfill",0,"m3",5.993306451657439,{"$f":"T162*R162","v":0},{"$f":"SUM(U162:U164)","v":0},2092.3799999999997,"double-counted in Line 115",0,null,null,{"$f":"IF(ISNUMBER(A162),A162&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"114_Bldgs & Equip"},{"$f":"IF(AB162=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB162))","v":3},{"$f":"IFERROR(MATCH($AB162,AssignmentSummary!$G:$G,0),\"\")","v":338},{"$f":"IFERROR(IF(AE$4>$AC162,\"\",MATCH($AB162,INDIRECT(\"AssignmentSummary!G\"&AD162&\":G10000\"),0))+AD162,\"\")","v":339},340,"","","","","","","","","",null,"SRK_1.13.7","SRK_1.2.7","SRK_1.3.7","","","","","","","","","",null,400000,400000,100000,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.2.17",0,"haul containers to Quarry 3 landfill",0,"m3",5.993306451657439,{"$f":"T163*R163","v":0},{"$f":"IF(ISBLANK($H163),\"\",SUM(BD163:BO163))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.3.19",0,"haul containers to Quarry 3 landfill",0,"m3",5.993306451657439,0,{"$f":"IF(ISBLANK($H164),\"\",SUM(BD164:BO164))","v":""},"",null,""]
[{"$f":"A162+1","v":115},null,"Roberts Bay Tank Farm - Waste Consolidation and transfer to landfill","m³",{"$f":"130+120+150","v":400},"TMAC",{"$f":"10.23+5.99","v":16.22},{"$f":"G165*E165","v":6488},0.5,{"$f":"H165*I165","v":3244},{"$f":"+H165*(1-I165)","v":3244},null,null,null,"SRK_1.13.16",0,"load waste into containers ",128.94,"m3",10.227916666666665,{"$f":"T165*R165","v":1318.7875749999998},{"$f":"SUM(U165:U170)","v":6451.8666650492141},36.133334950785866,null,6451.8666650492141,null,null,{"$f":"IF(ISNUMBER(A165),A165&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"115_Bldgs & Equip"},{"$f":"IF(AB165=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB165))","v":5},{"$f":"IFERROR(MATCH($AB165,AssignmentSummary!$G:$G,0),\"\")","v":341},{"$f":"IFERROR(IF(AE$4>$AC165,\"\",MATCH($AB165,INDIRECT(\"AssignmentSummary!G\"&AD165&\":G10000\"),0))+AD165,\"\")","v":342},343,344,345,"","","","","","","",null,"SRK_1.13.8","SRK_1.2.8","SRK_1.2.9","SRK_1.3.8","SRK_1.3.9","","","","","","","",null,529.04449819264551,529.04449819264551,344.95745832851725,172.9281210604085,101.33160617176958,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.13.17",0,"haul containers to Quarry 3 landfill",128.94,"m3",5.993306451657439,772.77693387671013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.2.16",0,"load waste into containers ",118.85400000000001,"m3",10.227916666666665,1215.6288075]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.2.17",0,"haul containers to Quarry 3 landfill",118.85400000000001,"m3",5.993306451657439,712.32844500529336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.3.18",0,"load waste into containers ",149.94830450975937,"m3",10.227916666666665,1533.6587628337761]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.3.19",0,"haul containers to Quarry 3 landfill",149.94830450975937,"m3",5.993306451657439,898.68614083343505]
[{"$f":"A165+1","v":116},null,"Doris Tank Farm DM-020 decommissioning and dismantling","ea",5,"TMAC",75000,{"$f":"G171*E171","v":375000},0.5,{"$f":"H171*I171","v":187500},{"$f":"+H171*(1-I171)","v":187500},null,null,null,"SRK_2.20.3",0,"decommission fuel transfer facilities",5,"each",476.06211111687116,2380.3105555843558,{"$f":"SUM(U171:U173)","v":375819.33378609602},-819.33378609601641,null,375819.33378609602,null,null,{"$f":"IF(ISNUMBER(A171),A171&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"116_Bldgs & Equip"},{"$f":"IF(AB171=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB171))","v":1},{"$f":"IFERROR(MATCH($AB171,AssignmentSummary!$G:$G,0),\"\")","v":346},{"$f":"IFERROR(IF(AE$4>$AC171,\"\",MATCH($AB171,INDIRECT(\"AssignmentSummary!G\"&AD171&\":G10000\"),0))+AD171,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.20.2","","","","","","","","","","","",null,546.55407813530417,"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.20.6",0,"disconnect piping and controls",5,"each",476.06211111687116,2380.3105555843558]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.20.7",0,"dismantle tanks and cut into manageable pieces",5,"each",74211.74253498546,371058.71267492732]
[{"$f":"A171+1","v":117},null,"Doris Mine Tank Farm - cutting tanks and haul to landfill","m³",25,"TMAC",{"$f":"10.23+4.7","v":14.93},{"$f":"G174*E174","v":373.25},0.5,{"$f":"H174*I174","v":186.625},{"$f":"+H174*(1-I174)","v":186.625},null,null,null,"SRK_2.20.8",0,"prepare pieces for transportation",25.282223704966277,"m3",10.227916666666665,258.58447720241963,{"$f":"U174","v":258.58447720241963},114.66552279758037,null,258.58447720241963,null,null,{"$f":"IF(ISNUMBER(A174),A174&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"117_Bldgs & Equip"},{"$f":"IF(AB174=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB174))","v":1},{"$f":"IFERROR(MATCH($AB174,AssignmentSummary!$G:$G,0),\"\")","v":347},{"$f":"IFERROR(IF(AE$4>$AC174,\"\",MATCH($AB174,INDIRECT(\"AssignmentSummary!G\"&AD174&\":G10000\"),0))+AD174,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.20.7","","","","","","","","","","","",null,371058.71267492732,"","","","","","","","","","",""]
[{"$f":"A174+1","v":118},null,"Doris Mine Tank Farm - Waste Consolidation and transfer to landfill","m³",{"$f":"85","v":85},"TMAC",{"$f":"10.23+4.7","v":14.93},{"$f":"G175*E175","v":1269.05},0.5,{"$f":"H175*I175","v":634.52499999999998},{"$f":"+H175*(1-I175)","v":634.52499999999998},null,null,null,"SRK_2.20.15",0,"load waste into containers ",82.5,"m3",10.227916666666665,843.80312499999991,{"$f":"SUM(U175:U176)","v":1231.5281381888353},37.521861811164626,null,1231.5281381888353,null,null,{"$f":"IF(ISNUMBER(A175),A175&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"118_Bldgs & Equip"},{"$f":"IF(AB175=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB175))","v":2},{"$f":"IFERROR(MATCH($AB175,AssignmentSummary!$G:$G,0),\"\")","v":348},{"$f":"IFERROR(IF(AE$4>$AC175,\"\",MATCH($AB175,INDIRECT(\"AssignmentSummary!G\"&AD175&\":G10000\"),0))+AD175,\"\")","v":349},"","","","","","","","","","",null,"SRK_2.20.8","SRK_2.20.9","","","","","","","","","","",null,258.58447720241963,124.28021701861157,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.20.16",0,"haul containers to Quarry 3 landfill",82.5,"m3",4.6996971295616428,387.72501318883553,{"$f":"IF(ISBLANK($H176),\"\",SUM(BD176:BO176))","v":""},"",null,""]
[{"$f":"A175+1","v":119},null,"Madrid North Tank Farm MN-011 decommissioning and dismantling","ea",3,"TMAC",75000,{"$f":"G177*E177","v":225000},0.5,{"$f":"H177*I177","v":112500},{"$f":"+H177*(1-I177)","v":112500},null,null,null,"SRK_5.11.3",0,"decommission fuel transfer facilities",3,"each",476.06211111687116,1428.1863333506135,{"$f":"SUM(U177:U179)","v":225491.6002716576},-491.60027165760403,null,225491.6002716576,null,null,{"$f":"IF(ISNUMBER(A177),A177&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"119_Bldgs & Equip"},{"$f":"IF(AB177=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB177))","v":2},{"$f":"IFERROR(MATCH($AB177,AssignmentSummary!$G:$G,0),\"\")","v":350},{"$f":"IFERROR(IF(AE$4>$AC177,\"\",MATCH($AB177,INDIRECT(\"AssignmentSummary!G\"&AD177&\":G10000\"),0))+AD177,\"\")","v":351},"","","","","","","","","","",null,"SRK_5.11.3","SRK_5.11.6","","","","","","","","","","",null,1428.1863333506135,1428.1863333506135,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.11.6",0,"disconnect piping and controls",3,"each",476.06211111687116,1428.1863333506135,{"$f":"IF(ISBLANK($H178),\"\",SUM(BD178:BO178))","v":""},{"$f":"IF(V178=\"\",\"\",SUM(J178:K178)-V178)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.11.7",0,"dismantle tanks and cut into manageable pieces",3,"each",74211.74253498546,222635.22760495637,{"$f":"IF(ISBLANK($H179),\"\",SUM(BD179:BO179))","v":""},{"$f":"IF(V179=\"\",\"\",SUM(J179:K179)-V179)","v":""},null,""]
[{"$f":"A177+1","v":120},null,"Madrid North Tank Farm - cutting tanks and haul to landfill","m³",20,"TMAC",{"$f":"10.23+4.92","v":15.15},{"$f":"G180*E180","v":303},0.5,151.5,151.5,null,null,null,"SRK_5.11.8",0,"prepare pieces for transportation",16.284667630483142,"m3",10.227916666666665,166.55822346894567,{"$f":"SUM(U180:U181)","v":246.60901531423929},56.390984685760714,null,246.60901531423929,null,null,{"$f":"IF(ISNUMBER(A180),A180&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"120_Bldgs & Equip"},{"$f":"IF(AB180=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB180))","v":3},{"$f":"IFERROR(MATCH($AB180,AssignmentSummary!$G:$G,0),\"\")","v":352},{"$f":"IFERROR(IF(AE$4>$AC180,\"\",MATCH($AB180,INDIRECT(\"AssignmentSummary!G\"&AD180&\":G10000\"),0))+AD180,\"\")","v":353},354,"","","","","","","","","",null,"SRK_5.11.7","SRK_5.11.8","SRK_5.11.9","","","","","","","","","",null,222635.22760495637,166.55822346894567,80.050791845293631,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.11.9",0,"haul cut metal to quarry 3 landfill",16.284667630483142,"m3",4.9157154239640226,80.050791845293631,{"$f":"IF(ISBLANK($H181),\"\",SUM(BD181:BO181))","v":""},"",null,""]
[{"$f":"A180+1","v":121},null,"Madrid North Tank Farm - Waste Consolidation and transfer to landfill","m³",35,"TMAC",{"$f":"10.23+4.92","v":15.15},{"$f":"G182*E182","v":530.25},0.5,265.125,265.125,null,null,null,"SRK_5.11.15",0,"load waste into containers  ",32.318809647771857,"m3",10.227916666666665,330.55409184327323,{"$f":"IF(ISBLANK($H182),\"\",SUM(BD182:BO182))","v":489.42416291298264},40.825837087017362,null,489.42416291298264,null,null,{"$f":"IF(ISNUMBER(A182),A182&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"121_Bldgs & Equip"},{"$f":"IF(AB182=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB182))","v":2},{"$f":"IFERROR(MATCH($AB182,AssignmentSummary!$G:$G,0),\"\")","v":355},{"$f":"IFERROR(IF(AE$4>$AC182,\"\",MATCH($AB182,INDIRECT(\"AssignmentSummary!G\"&AD182&\":G10000\"),0))+AD182,\"\")","v":356},"","","","","","","","","","",null,"SRK_5.11.15","SRK_5.11.16","","","","","","","","","","",null,330.55409184327323,158.87007106970938,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.11.16",0,"haul containers to Quarry 3 landfill",32.318809647771857,"m3",4.9157154239640226,158.87007106970938,{"$f":"IF(ISBLANK($H183),\"\",SUM(BD183:BO183))","v":""},"",null,""]
[{"$f":"A182+1","v":122},null,"Madrid South Tank Farm MS-017 decommissioning and dismantling","ea",1,"TMAC",75000,{"$f":"G184*E184","v":75000},0.5,37500,37500,null,null,null,"SRK_7.17.3",0,"decommission fuel transfer facilities",1,"each",476.06211111687116,476.06211111687116,{"$f":"SUM(U184:U186)","v":75163.866757219206},-163.86675721920619,null,75163.866757219206,null,null,{"$f":"IF(ISNUMBER(A184),A184&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"122_Bldgs & Equip"},{"$f":"IF(AB184=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB184))","v":2},{"$f":"IFERROR(MATCH($AB184,AssignmentSummary!$G:$G,0),\"\")","v":357},{"$f":"IFERROR(IF(AE$4>$AC184,\"\",MATCH($AB184,INDIRECT(\"AssignmentSummary!G\"&AD184&\":G10000\"),0))+AD184,\"\")","v":358},"","","","","","","","","","",null,"SRK_7.17.3","SRK_7.17.6","","","","","","","","","","",null,476.06211111687116,476.06211111687116,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.17.6",0,"disconnect piping and controls",1,"each",476.06211111687116,476.06211111687116,{"$f":"IF(ISBLANK($H185),\"\",SUM(BD185:BO185))","v":""},{"$f":"IF(V185=\"\",\"\",SUM(J185:K185)-V185)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.17.7",0,"dismantle tanks and cut into manageable pieces",1,"each",74211.74253498546,74211.74253498546,{"$f":"IF(ISBLANK($H186),\"\",SUM(BD186:BO186))","v":""},{"$f":"IF(V186=\"\",\"\",SUM(J186:K186)-V186)","v":""},null,""]
[{"$f":"A184+1","v":123},null,"Madrid South Tank Farm - cutting tanks and haul to landfill","m³",1,"TMAC",{"$f":"10.23+3.26","v":13.49},{"$f":"G187*E187","v":13.49},0.5,6.7450000000000001,6.7450000000000001,null,null,null,"SRK_7.17.8",0,"prepare pieces for transportation",0.7542970244454037,"m3",10.227916666666665,7.7148871079422179,{"$f":"SUM(U187:U188)","v":10.173816577320487},3.3161834226795133,null,10.173816577320487,null,null,{"$f":"IF(ISNUMBER(A187),A187&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"123_Bldgs & Equip"},{"$f":"IF(AB187=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB187))","v":3},{"$f":"IFERROR(MATCH($AB187,AssignmentSummary!$G:$G,0),\"\")","v":359},{"$f":"IFERROR(IF(AE$4>$AC187,\"\",MATCH($AB187,INDIRECT(\"AssignmentSummary!G\"&AD187&\":G10000\"),0))+AD187,\"\")","v":360},361,"","","","","","","","","",null,"SRK_7.17.7","SRK_7.17.8","SRK_7.17.9","","","","","","","","","",null,74211.74253498546,7.7148871079422179,2.4589294693782695,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.17.9",0,"haul cut metal to quarry 3 landfill",0.7542970244454037,"m3",3.2598954916814042,2.4589294693782695,{"$f":"IF(ISBLANK($H188),\"\",SUM(BD188:BO188))","v":""},"",null,""]
[{"$f":"A187+1","v":124},null,"Madrid South Tank Farm - Waste Consolidation and transfer to landfill","m³",4,"TMAC",{"$f":"10.23+3.26","v":13.49},{"$f":"G189*E189","v":53.96},0.5,26.98,26.98,null,null,null,"SRK_7.17.15",0,"load waste into containers ",3.375,"m3",10.227916666666665,34.519218749999993,{"$f":"SUM(U189:U190)","v":45.52136603442473},8.4386339655752707,null,45.52136603442473,null,null,{"$f":"IF(ISNUMBER(A189),A189&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"124_Bldgs & Equip"},{"$f":"IF(AB189=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB189))","v":2},{"$f":"IFERROR(MATCH($AB189,AssignmentSummary!$G:$G,0),\"\")","v":362},{"$f":"IFERROR(IF(AE$4>$AC189,\"\",MATCH($AB189,INDIRECT(\"AssignmentSummary!G\"&AD189&\":G10000\"),0))+AD189,\"\")","v":363},"","","","","","","","","","",null,"SRK_7.17.14","SRK_7.17.15","","","","","","","","","","",null,63.89255303798226,34.519218749999993,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.17.16",0,"haul containers to Quarry 3 landfill",3.375,"m3",3.2598954916814042,11.002147284424739,{"$f":"IF(ISBLANK($H190),\"\",SUM(BD190:BO190))","v":""},"",null,""]
[{"$f":"A189+1","v":125},null,"Patch Lake tank farm - sump removal","each",1,"TMAC",7190,{"$f":"G191*E191","v":7190},0.5,{"$f":"H191*I191","v":3595},{"$f":"+H191*(1-I191)","v":3595},null,null,null,"Assign","","","","","","",{"$f":"IF(ISBLANK($H191),\"\",SUM(BD191:BO191))","v":0},{"$f":"IF(V191=\"\",\"\",SUM(J191:K191)-V191)","v":7190},"there is no sump at Patch Lake Tank Farm",0,null,null,{"$f":"IF(ISNUMBER(A191),A191&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"125_Bldgs & Equip"},{"$f":"IF(AB191=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB191))","v":1},{"$f":"IFERROR(MATCH($AB191,AssignmentSummary!$G:$G,0),\"\")","v":364},{"$f":"IFERROR(IF(AE$4>$AC191,\"\",MATCH($AB191,INDIRECT(\"AssignmentSummary!G\"&AD191&\":G10000\"),0))+AD191,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A191+1","v":126},null,"Windy Tank Farm Haul reusable material to Doris and unload containers","m³",11,"TMAC",{"$f":"2.77+34.08","v":36.85},{"$f":"G192*E192","v":405.35},0.5,{"$f":"H192*I192","v":202.67500000000001},{"$f":"+H192*(1-I192)","v":202.67500000000001},null,null,null,"SRK_19.1.1","Windy Tank Farm","haul reusable materials to Doris camp",10.78,"m3",2.7656790696621067,29.814020370957508,{"$f":"IF(ISBLANK($H192),\"\",SUM(BD192:BO192))","v":29.814020370957508},375.53597962904252,null,29.814020370957508,null,null,{"$f":"IF(ISNUMBER(A192),A192&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"126_Bldgs & Equip"},{"$f":"IF(AB192=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB192))","v":1},{"$f":"IFERROR(MATCH($AB192,AssignmentSummary!$G:$G,0),\"\")","v":365},{"$f":"IFERROR(IF(AE$4>$AC192,\"\",MATCH($AB192,INDIRECT(\"AssignmentSummary!G\"&AD192&\":G10000\"),0))+AD192,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.1.1","","","","","","","","","","","",null,29.814020370957508,"","","","","","","","","","",""]
[{"$f":"A192+1","v":127},null,"Windy Tank Farm load debris into seacans and transport to landfill","m³",12,"TMAC",{"$f":"10.23+3.26","v":13.49},{"$f":"G193*E193","v":161.88},0.5,{"$f":"H193*I193","v":80.94},{"$f":"+H193*(1-I193)","v":80.94},null,null,null,"SRK_19.1.4",0,"load debris into seacans for transport",12,"m3",10.227916666666665,122.73499999999999,{"$f":"IF(ISBLANK($H193),\"\",SUM(BD193:BO193))","v":122.73499999999999},39.14500000000001,null,122.73499999999999,null,null,{"$f":"IF(ISNUMBER(A193),A193&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"127_Bldgs & Equip"},{"$f":"IF(AB193=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB193))","v":1},{"$f":"IFERROR(MATCH($AB193,AssignmentSummary!$G:$G,0),\"\")","v":366},{"$f":"IFERROR(IF(AE$4>$AC193,\"\",MATCH($AB193,INDIRECT(\"AssignmentSummary!G\"&AD193&\":G10000\"),0))+AD193,\"\")","v":""},"","","","","","","","","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD193),\"\")","v":"SRK_19.1.4"},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE193),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF193),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG193),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH193),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI193),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ193),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK193),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL193),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM193),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN193),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO193),\"\")","v":""},null,122.73499999999999,"","","","","","","","","","",""]
[{"$f":"A193+1","v":128},"Fuel Containment areas","RB-013, RB-002, RB-003 & DM-020 excavation of cover soil","m³",{"$f":"4800+6546+2628+3360","v":17334},"TMAC",2.75,{"$f":"G194*E194","v":47668.5},0.5,{"$f":"H194*I194","v":23834.25},{"$f":"+H194*(1-I194)","v":23834.25},null,null,null,"SRK_1.13.10",0,"excavate and stockpile liner protection cover",0,"m3",2.7486950914297958,{"$f":"T194*R194","v":0},0,47668.5,"Accounted for in the \"Chemicals\" sheet (line 70)",0,null,null,{"$f":"IF(ISNUMBER(A194),A194&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"128_Bldgs & Equip"},{"$f":"IF(AB194=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB194))","v":4},{"$f":"IFERROR(MATCH($AB194,AssignmentSummary!$G:$G,0),\"\")","v":367},{"$f":"IFERROR(IF(AE$4>$AC194,\"\",MATCH($AB194,INDIRECT(\"AssignmentSummary!G\"&AD194&\":G10000\"),0))+AD194,\"\")","v":368},369,370,"","","","","","","","",null,"SRK_1.13.10","SRK_1.2.10","SRK_1.3.12","SRK_2.20.10","","","","","","","","",null,28353.339607116628,21779.560426453128,8190.836502951649,9235.6155072041147,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.2.10",0,"excavate and stockpile liner protection cover",0,"m3",2.7486950914297958,{"$f":"T195*R195","v":0},{"$f":"IF(ISBLANK($H195),\"\",SUM(BD195:BO195))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.3.12",0,"excavate and stockpile liner protection cover",0,"m3",2.7486950914297958,0,{"$f":"IF(ISBLANK($H196),\"\",SUM(BD196:BO196))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.20.10",0,"excavate and stockpile liner protection cover",0,"m3",2.7486950914297958,0,{"$f":"IF(ISBLANK($H197),\"\",SUM(BD197:BO197))","v":""},"",null,""]
[{"$f":"A194+1","v":129},"Fuel tank piping and containment structure","RB-013, RB-002, RB-003 & DM-020 includes load and transport to landfill","m³",{"$f":"25.9+30+51.7+92.7+16.9+98.8+82.5+25.3+3.9+1.1+4.5+2.2","v":435.5},"TMAC",{"$f":"10.23+14.08","v":24.310000000000002},{"$f":"G198*E198","v":10587.005000000001},0.5,{"$f":"H198*I198","v":5293.5025000000005},{"$f":"+H198*(1-I198)","v":5293.5025000000005},null,null,null,"SRK_1.13.16",0,"load waste into containers ",0,"m3",10.227916666666665,{"$f":"T198*R198","v":0},{"$f":"SUM(U198:U205)","v":0},10587.005000000001,"Accounted for in Line 115",0,null,null,{"$f":"IF(ISNUMBER(A198),A198&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"129_Bldgs & Equip"},{"$f":"IF(AB198=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB198))","v":8},{"$f":"IFERROR(MATCH($AB198,AssignmentSummary!$G:$G,0),\"\")","v":371},{"$f":"IFERROR(IF(AE$4>$AC198,\"\",MATCH($AB198,INDIRECT(\"AssignmentSummary!G\"&AD198&\":G10000\"),0))+AD198,\"\")","v":372},373,374,375,376,377,378,"","","","",null,"SRK_1.13.16","SRK_1.13.17","SRK_1.2.16","SRK_1.2.17","SRK_1.3.18","SRK_1.3.19","SRK_2.20.15","SRK_2.20.16","","","","",null,1318.7875749999998,772.77693387671013,1215.6288075,712.32844500529336,1533.6587628337761,898.68614083343505,843.80312499999991,387.72501318883553,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.13.17",0,"haul containers to Quarry 3 landfill",0,"m3",5.993306451657439,{"$f":"T199*R199","v":0},{"$f":"IF(ISBLANK($H199),\"\",SUM(BD199:BO199))","v":""},"","Accounted for in Line 115",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.2.16",0,"load waste into containers ",0,"m3",10.227916666666665,{"$f":"T200*R200","v":0},"","","Accounted for in Line 115",{"$f":"IF(U200=\"\",H200,V200)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.2.17",0,"haul containers to Quarry 3 landfill",0,"m3",5.993306451657439,{"$f":"T201*R201","v":0},"","","Accounted for in Line 115",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.3.18",0,"load waste into containers ",0,"m3",10.227916666666665,0,"","","Accounted for in Line 115",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.3.19",0,"haul containers to Quarry 3 landfill",0,"m3",5.993306451657439,0,"","","Accounted for in Line 115",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.20.15",0,"load waste into containers ",0,"m3",10.227916666666665,0,"","","Accounted for in Line 115",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.20.16",0,"haul containers to Quarry 3 landfill",0,"m3",4.6996971295616428,0,"","","Accounted for in Line 115",""]
[{"$f":"A198+1","v":130},"Backup Generator","DM-002 Decommission","each",4,"TMAC",680,{"$f":"G206*E206","v":2720},0.5,{"$f":"H206*I206","v":1360},{"$f":"+H206*(1-I206)","v":1360},null,null,null,"SRK_2.2.1","Doris Backup Power generator","decommission (electrical)",4,"each",679.51599593835135,2718.0639837534054,2718.0639837534054,1.9360162465945905,null,2718.0639837534054,null,null,{"$f":"IF(ISNUMBER(A206),A206&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"130_Bldgs & Equip"},{"$f":"IF(AB206=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB206))","v":1},{"$f":"IFERROR(MATCH($AB206,AssignmentSummary!$G:$G,0),\"\")","v":379},{"$f":"IFERROR(IF(AE$4>$AC206,\"\",MATCH($AB206,INDIRECT(\"AssignmentSummary!G\"&AD206&\":G10000\"),0))+AD206,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC206,\"\",MATCH($AB206,INDIRECT(\"AssignmentSummary!G\"&AK206&\":G10000\"),0))+AK206,\"\")","v":""},"","","",null,"SRK_2.2.1","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK206),\"\")","v":""},"","","","",null,2718.0639837534054,"","","","","","","","","","",""]
[{"$f":"A206+1","v":131},null,"DM-002 disconnect generator and prep for off-site removal","each",2,"TMAC",785,1570,0.5,{"$f":"H207*I207","v":785},{"$f":"+H207*(1-I207)","v":785},null,null,null,"SRK_2.2.2",0,"disconnect generator units and prep for shipping off-site",2,"each",784.27403382268608,1568.5480676453722,1568.5480676453722,1.4519323546278429,null,1568.5480676453722,null,null,{"$f":"IF(ISNUMBER(A207),A207&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"131_Bldgs & Equip"},{"$f":"IF(AB207=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB207))","v":1},{"$f":"IFERROR(MATCH($AB207,AssignmentSummary!$G:$G,0),\"\")","v":380},{"$f":"IFERROR(IF(AE$4>$AC207,\"\",MATCH($AB207,INDIRECT(\"AssignmentSummary!G\"&AD207&\":G10000\"),0))+AD207,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC207,\"\",MATCH($AB207,INDIRECT(\"AssignmentSummary!G\"&AK207&\":G10000\"),0))+AK207,\"\")","v":""},"","","",null,"SRK_2.2.2","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK207),\"\")","v":""},"","","","",null,1568.5480676453722,"","","","","","","","","","",""]
[{"$f":"A207+1","v":132},null,"DM-002 demolition","m³",1296.5999999999999,"TMAC",{"$f":"13.12+10.23+4.92","v":28.270000000000003},36654.882000000005,0.5,{"$f":"H208*I208","v":18327.441000000003},{"$f":"+H208*(1-I208)","v":18327.441000000003},null,"added cost to containerize and haul to landfill",null,"SRK_2.2.4",0,"demolish tent housing structure",1296.5999999999999,"m3",13.120682447576288,17012.276861527414,{"$f":"SUM(U208:U209)","v":17230.956797579081},19423.925202420924,"Quantity is not appropriate for the amalgamated demolition and waste deisposal tasks used by INAC",17230.956797579081,null,null,{"$f":"IF(ISNUMBER(A208),A208&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"132_Bldgs & Equip"},{"$f":"IF(AB208=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB208))","v":1},{"$f":"IFERROR(MATCH($AB208,AssignmentSummary!$G:$G,0),\"\")","v":381},{"$f":"IFERROR(IF(AE$4>$AC208,\"\",MATCH($AB208,INDIRECT(\"AssignmentSummary!G\"&AD208&\":G10000\"),0))+AD208,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC208,\"\",MATCH($AB208,INDIRECT(\"AssignmentSummary!G\"&AK208&\":G10000\"),0))+AK208,\"\")","v":""},"","","",null,"SRK_2.2.4","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK208),\"\")","v":""},"","","","",null,17012.276861527414,"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.2.6",0,"load waste into containers ",21.380692000000003,"m3",10.227916666666665,218.67993605166669,{"$f":"IF(ISBLANK($H209),\"\",SUM(BD209:BO209))","v":""},{"$f":"IF(V209=\"\",\"\",SUM(J209:K209)-V209)","v":""}]
[{"$f":"A208+1","v":133},null,"DM-002 Haulage to laydown or landfill","m³",{"$f":"67.6+21.4","v":89},"TMAC",4.7,418.3,0.5,{"$f":"H210*I210","v":209.15},{"$f":"+H210*(1-I210)","v":209.15},null,null,null,"SRK_2.2.3",0,"haul units to quarry 3 landfill",67.599999999999994,"m3",4.6996971295616428,317.69952595836702,317.69952595836702,100.60047404163299,null,317.69952595836702,null,null,{"$f":"IF(ISNUMBER(A210),A210&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"133_Bldgs & Equip"},{"$f":"IF(AB210=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB210))","v":1},{"$f":"IFERROR(MATCH($AB210,AssignmentSummary!$G:$G,0),\"\")","v":382},{"$f":"IFERROR(IF(AE$4>$AC210,\"\",MATCH($AB210,INDIRECT(\"AssignmentSummary!G\"&AD210&\":G10000\"),0))+AD210,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC210,\"\",MATCH($AB210,INDIRECT(\"AssignmentSummary!G\"&AK210&\":G10000\"),0))+AK210,\"\")","v":""},"","","",null,"SRK_2.2.3","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK210),\"\")","v":""},"","","","",null,317.69952595836702,"","","","","","","","","","",""]
[{"$f":"A210+1","v":134},null,"DM-002 Consolidate and dispose of waste at landfill","m³",{"$f":"21.4","v":21.4},"TMAC",{"$f":"10.23+4.7","v":14.93},319.50199999999995,0.5,{"$f":"H211*I211","v":159.75099999999998},{"$f":"+H211*(1-I211)","v":159.75099999999998},null,"added haulage cost",null,"SRK_2.2.7",0,"haul containers to Quarry 3 landfill",21.380692000000003,"m3",4.6996971295616428,100.4827768204416,100.4827768204416,219.01922317955837,null,100.4827768204416,null,null,"134_Bldgs & Equip",{"$f":"IF(AB211=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB211))","v":1},{"$f":"IFERROR(MATCH($AB211,AssignmentSummary!$G:$G,0),\"\")","v":383},{"$f":"IFERROR(IF(AE$4>$AC211,\"\",MATCH($AB211,INDIRECT(\"AssignmentSummary!G\"&AD211&\":G10000\"),0))+AD211,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.2.7","","","","","","","","","","","",null,100.4827768204416,"","","","","","","","","","",""]
[135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,0,null,null,"135_Bldgs & Equip",{"$f":"IF(AB212=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB212))","v":0},{"$f":"IFERROR(MATCH($AB212,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC212,\"\",MATCH($AB212,INDIRECT(\"AssignmentSummary!G\"&AD212&\":G10000\"),0))+AD212,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[136,"Fire Protection pumping station",null,"m",null,"brs1h",{"$f":"IF(ISNA(F213),0,INDEX(IF(UPPER(RIGHT(F213,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F213,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F213,LEN(F213)-1)),CostCode,0)))","v":65},{"$f":"G213*E213","v":0},0.5,{"$f":"H213*I213","v":0},{"$f":"+H213*(1-I213)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"136_Bldgs & Equip",{"$f":"IF(AB213=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB213))","v":0},{"$f":"IFERROR(MATCH($AB213,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC213,\"\",MATCH($AB213,INDIRECT(\"AssignmentSummary!G\"&AD213&\":G10000\"),0))+AD213,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[137,"Fire Water Storage Tank","Doris Fire Water Storage Tank pad regrade (DM-005)","m²",75,"TMAC",4.7,352.5,0.5,176.25,176.25,null,null,null,"Assign","","","","","","",0,352.5,null,352.5,null,null,"137_Bldgs & Equip",{"$f":"IF(AB214=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB214))","v":1},{"$f":"IFERROR(MATCH($AB214,AssignmentSummary!$G:$G,0),\"\")","v":384},{"$f":"IFERROR(IF(AE$4>$AC214,\"\",MATCH($AB214,INDIRECT(\"AssignmentSummary!G\"&AD214&\":G10000\"),0))+AD214,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[138,null,"Doris Fire Water Storage Tank (DM-005) decom equipment elec/mech","each",3,"TMAC",1330,3990,0.5,1995,1995,null,null,null,"SRK_2.5.1","Doris Fire Water Storage Tank","decommission and disconnect electrical and plumbing",3,"each",1327.705505081331,3983.116515243993,3983.116515243993,6.8834847560069647,null,3983.116515243993,null,null,"138_Bldgs & Equip",{"$f":"IF(AB215=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB215))","v":1},{"$f":"IFERROR(MATCH($AB215,AssignmentSummary!$G:$G,0),\"\")","v":385},{"$f":"IFERROR(IF(AE$4>$AC215,\"\",MATCH($AB215,INDIRECT(\"AssignmentSummary!G\"&AD215&\":G10000\"),0))+AD215,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.5.1","","","","","","","","","","","",null,3983.116515243993,"","","","","","","","","","",""]
[139,null,"Remove insulation","each",1,"TMAC",750,750,0.5,375,375,null,null,null,"SRK_2.5.4",0,"remove tank insulation",1,"each",746.45876783200595,746.45876783200595,746.45876783200595,3.5412321679940533,null,746.45876783200595,null,null,"139_Bldgs & Equip",{"$f":"IF(AB216=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB216))","v":1},{"$f":"IFERROR(MATCH($AB216,AssignmentSummary!$G:$G,0),\"\")","v":386},{"$f":"IFERROR(IF(AE$4>$AC216,\"\",MATCH($AB216,INDIRECT(\"AssignmentSummary!G\"&AD216&\":G10000\"),0))+AD216,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.5.4","","","","","","","","","","","",null,746.45876783200595,"","","","","","","","","","",""]
[140,null,"Doris Fire Water Storage Tank (DM-005) disconnect pumps and pipe","each",1,"TMAC",1370,1370,0.5,685,685,null,null,null,"SRK_2.5.2",0,"disconnect and remove container housing the pumps and controls, and prep for shipping",1,"each",1368.9375059286804,1368.9375059286804,1368.9375059286804,1.0624940713196338,null,1368.9375059286804,null,null,"140_Bldgs & Equip",{"$f":"IF(AB217=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB217))","v":1},{"$f":"IFERROR(MATCH($AB217,AssignmentSummary!$G:$G,0),\"\")","v":387},{"$f":"IFERROR(IF(AE$4>$AC217,\"\",MATCH($AB217,INDIRECT(\"AssignmentSummary!G\"&AD217&\":G10000\"),0))+AD217,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.5.2","","","","","","","","","","","",null,1368.9375059286804,"","","","","","","","","","",""]
[141,null,"Doris Fire Water Storage Tank (DM-005) dismantle tank","LS",1,"TMAC",{"$f":"100000","v":100000},100000,0.5,50000,50000,null,null,null,"SRK_2.5.5",0,"dismantle tanks and cut into manageable pieces ",0,"LS",100000,{"$f":"T218*R218","v":0},{"$f":"U218","v":0},100000,"Already accounted in Line 42",0,null,null,"141_Bldgs & Equip",{"$f":"IF(AB218=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB218))","v":1},{"$f":"IFERROR(MATCH($AB218,AssignmentSummary!$G:$G,0),\"\")","v":388},{"$f":"IFERROR(IF(AE$4>$AC218,\"\",MATCH($AB218,INDIRECT(\"AssignmentSummary!G\"&AD218&\":G10000\"),0))+AD218,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.5.5","","","","","","","","","","","",null,100000,"","","","","","","","","","",""]
[142,null,"Doris Fire Water Storage Tank demo","m³",2,"TMAC",{"$f":"10.23","v":10.23},20.46,0.5,10.23,10.23,null,null,null,"SRK_2.5.9",0,"load waste into containers ",4.3882944282587329E-2,"m3",10.227916666666665,0.44883109721027958,{"$f":"IF(ISBLANK($H219),\"\",SUM(BD219:BO219))","v":0.44883109721027958},20.01116890278972,null,0.44883109721027958,null,null,"142_Bldgs & Equip",{"$f":"IF(AB219=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB219))","v":1},{"$f":"IFERROR(MATCH($AB219,AssignmentSummary!$G:$G,0),\"\")","v":389},{"$f":"IFERROR(IF(AE$4>$AC219,\"\",MATCH($AB219,INDIRECT(\"AssignmentSummary!G\"&AD219&\":G10000\"),0))+AD219,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.5.9","","","","","","","","","","","",null,0.44883109721027958,"","","","","","","","","","",""]
[143,null,"Doris Fire Water Storage Tank haul to landfill","m³",2,"TMAC",4.92,9.84,0.5,4.92,4.92,null,null,null,"SRK_2.5.10",0,"haul containers to Quarry 3 landfill",4.3882944282587329E-2,"m3",4.6996971295616428,0.20623654728158916,0.20623654728158916,9.6337634527184104,null,0.20623654728158916,null,null,"143_Bldgs & Equip",{"$f":"IF(AB220=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB220))","v":1},{"$f":"IFERROR(MATCH($AB220,AssignmentSummary!$G:$G,0),\"\")","v":390},{"$f":"IFERROR(IF(AE$4>$AC220,\"\",MATCH($AB220,INDIRECT(\"AssignmentSummary!G\"&AD220&\":G10000\"),0))+AD220,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.5.10","","","","","","","","","","","",null,0.20623654728158916,"","","","","","","","","","",""]
[144,"Freshwater intake","DM-026 Remove water line","lm",25,"TMAC",11.08,277,0.5,138.5,138.5,null,null,null,"SRK_2.26.1","Doris Water Intake Structure and Pumping Facility","remove water intake line from Doris lake",25,"lm",11.084447485572777,277.11118713931944,277.11118713931944,-0.11118713931944058,null,277.11118713931944,null,null,"144_Bldgs & Equip",{"$f":"IF(AB221=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB221))","v":1},{"$f":"IFERROR(MATCH($AB221,AssignmentSummary!$G:$G,0),\"\")","v":391},{"$f":"IFERROR(IF(AE$4>$AC221,\"\",MATCH($AB221,INDIRECT(\"AssignmentSummary!G\"&AD221&\":G10000\"),0))+AD221,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.26.1","","","","","","","","","","","",null,277.11118713931944,"","","","","","","","","","",""]
[145,null,"DM-026 Decommission Structure","each",2,"TMAC",1330,2660,0.5,1330,1330,null,null,null,"SRK_2.26.2",0,"decommission pumping facility (remove electrical) ",2,"each",1327.705505081331,2655.411010162662,2655.411010162662,4.5889898373379765,null,2655.411010162662,null,null,"145_Bldgs & Equip",{"$f":"IF(AB222=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB222))","v":1},{"$f":"IFERROR(MATCH($AB222,AssignmentSummary!$G:$G,0),\"\")","v":392},{"$f":"IFERROR(IF(AE$4>$AC222,\"\",MATCH($AB222,INDIRECT(\"AssignmentSummary!G\"&AD222&\":G10000\"),0))+AD222,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.26.2","","","","","","","","","","","",null,2655.411010162662,"","","","","","","","","","",""]
[146,null,"DM-026 Disconnect equipment/clean and run O/W separator","each",1,"TMAC",{"$f":"94.44+24.05+31.89","v":150.38},150.38,0.5,75.19,75.19,null,null,null,"SRK_2.26.4",0,"disconnect and remove generator fuel tank (place in Doris tank farm for cleaning)",1,"each",95.443528286923879,95.443528286923879,95.443528286923879,54.936471713076116,null,95.443528286923879,null,null,"146_Bldgs & Equip",{"$f":"IF(AB223=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB223))","v":1},{"$f":"IFERROR(MATCH($AB223,AssignmentSummary!$G:$G,0),\"\")","v":393},{"$f":"IFERROR(IF(AE$4>$AC223,\"\",MATCH($AB223,INDIRECT(\"AssignmentSummary!G\"&AD223&\":G10000\"),0))+AD223,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.26.4","","","","","","","","","","","",null,95.443528286923879,"","","","","","","","","","",""]
[147,null,"DM-026 Prep Equipment for off-site removal","each",2,"TMAC",1370,2740,0.5,1370,1370,null,null,null,"SRK_2.26.3",0,"prep containers for shipping off-site",2,"each",1368.9375059286804,2737.8750118573607,2737.8750118573607,2.1249881426392676,null,2737.8750118573607,null,null,"147_Bldgs & Equip",{"$f":"IF(AB224=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB224))","v":1},{"$f":"IFERROR(MATCH($AB224,AssignmentSummary!$G:$G,0),\"\")","v":394},{"$f":"IFERROR(IF(AE$4>$AC224,\"\",MATCH($AB224,INDIRECT(\"AssignmentSummary!G\"&AD224&\":G10000\"),0))+AD224,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.26.3","","","","","","","","","","","",null,2737.8750118573607,"","","","","","","","","","",""]
[148,null,"DM-026 haul containers and debris to landfill","m³",{"$f":"66.4+21.3","v":87.7},"TMAC",4.7,412.19000000000005,0.5,206.09500000000003,206.09500000000003,null,null,null,"SRK_2.26.8",0,"haul containers to Roberts bay laydown",66.400000000000006,"m3",2.2973773991675288,152.54585930472393,152.54585930472393,259.64414069527612,null,152.54585930472393,null,null,"148_Bldgs & Equip",{"$f":"IF(AB225=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB225))","v":1},{"$f":"IFERROR(MATCH($AB225,AssignmentSummary!$G:$G,0),\"\")","v":395},{"$f":"IFERROR(IF(AE$4>$AC225,\"\",MATCH($AB225,INDIRECT(\"AssignmentSummary!G\"&AD225&\":G10000\"),0))+AD225,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.26.8","","","","","","","","","","","",null,152.54585930472393,"","","","","","","","","","",""]
[149,null,"DM-026 Consolidate and load debris","m³",{"$f":"66.4+21.3","v":87.7},"TMAC",{"$f":"10.23","v":10.23},897.17100000000005,0.5,448.58550000000002,448.58550000000002,null,null,null,"SRK_2.26.9",0,"collect debris",2226.17,"m2",0.37493847476795272,834.67678437417339,834.67678437417339,62.494215625826655,null,834.67678437417339,null,null,"149_Bldgs & Equip",{"$f":"IF(AB226=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB226))","v":1},{"$f":"IFERROR(MATCH($AB226,AssignmentSummary!$G:$G,0),\"\")","v":396},{"$f":"IFERROR(IF(AE$4>$AC226,\"\",MATCH($AB226,INDIRECT(\"AssignmentSummary!G\"&AD226&\":G10000\"),0))+AD226,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.26.9","","","","","","","","","","","",null,834.67678437417339,"","","","","","","","","","",""]
[150,null,"Windy Potable Water Supply Decommission and Dismantle","each",1,"TMAC",{"$f":"1330+535","v":1865},1865,0.5,932.5,932.5,null,null,null,"SRK_19.6.1","Windy Potable Water Supply System","decommission potable water supply system",1,"LS",1327.705505081331,1327.705505081331,1327.705505081331,537.29449491866899,null,1327.705505081331,null,null,"150_Bldgs & Equip",{"$f":"IF(AB227=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB227))","v":1},{"$f":"IFERROR(MATCH($AB227,AssignmentSummary!$G:$G,0),\"\")","v":397},{"$f":"IFERROR(IF(AE$4>$AC227,\"\",MATCH($AB227,INDIRECT(\"AssignmentSummary!G\"&AD227&\":G10000\"),0))+AD227,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.6.1","","","","","","","","","","","",null,1327.705505081331,"","","","","","","","","","",""]
[151,null,"Windy Potable Water Supply unit prep","m³",4,"TMAC",805,3220,0.5,1610,1610,null,null,null,"SRK_19.6.3",0,"load treatment units and tanks on skids for transport",4,"m3",804.48724458135007,3217.9489783254003,{"$f":"U228","v":3217.9489783254003},2.0510216745997241,null,3217.9489783254003,null,null,"151_Bldgs & Equip",{"$f":"IF(AB228=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB228))","v":1},{"$f":"IFERROR(MATCH($AB228,AssignmentSummary!$G:$G,0),\"\")","v":398},{"$f":"IFERROR(IF(AE$4>$AC228,\"\",MATCH($AB228,INDIRECT(\"AssignmentSummary!G\"&AD228&\":G10000\"),0))+AD228,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.6.2","","","","","","","","","","","",null,534.78344028886329,"","","","","","","","","","",""]
[152,null,"Windy Potable Water Supply relocate","m³",35,"TMAC",{"$f":"10.23+2.77","v":13},455,0.5,227.5,227.5,null,"added containerization/loading cost",null,"SRK_19.6.4",0,"haul reusable materials to Doris Camp",35.647680000000001,"m3",2.7656790696621067,98.590042458012491,{"$f":"U229","v":98.590042458012491},356.40995754198752,null,98.590042458012491,null,null,"152_Bldgs & Equip",{"$f":"IF(AB229=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB229))","v":1},{"$f":"IFERROR(MATCH($AB229,AssignmentSummary!$G:$G,0),\"\")","v":399},{"$f":"IFERROR(IF(AE$4>$AC229,\"\",MATCH($AB229,INDIRECT(\"AssignmentSummary!G\"&AD229&\":G10000\"),0))+AD229,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.6.3","","","","","","","","","","","",null,3217.9489783254003,"","","","","","","","","","",""]
[153,"Roberts Bay Waste Management Facility","RB-005 Prep containers for off-site disposal","each",11,"TMAC",1370,15070,0.5,7535,7535,null,null,null,"SRK_1.5.4",0,"disconnect containers and prep for shipping",11,"each",1368.9375059286804,15058.312565215485,{"$f":"IF(ISBLANK($H230),\"\",SUM(BD230:BO230))","v":15058.312565215485},11.687434784515062,null,15058.312565215485,null,null,"153_Bldgs & Equip",{"$f":"IF(AB230=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB230))","v":1},{"$f":"IFERROR(MATCH($AB230,AssignmentSummary!$G:$G,0),\"\")","v":400},{"$f":"IFERROR(IF(AE$4>$AC230,\"\",MATCH($AB230,INDIRECT(\"AssignmentSummary!G\"&AD230&\":G10000\"),0))+AD230,\"\")","v":""},"","","","","","","","","","",null,"SRK_1.5.4","","","","","","","","","","","",null,15058.312565215485,"","","","","","","","","","",""]
[154,null,"RB-005 Dismantle facility","each",2,"TMAC",535,1070,0.5,535,535,null,null,null,"SRK_1.5.2",0,"dismantle (welding crew)",2,"each",534.78344028886329,1069.5668805777266,1069.5668805777266,0.43311942227342115,null,1069.5668805777266,null,null,"154_Bldgs & Equip",{"$f":"IF(AB231=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB231))","v":1},{"$f":"IFERROR(MATCH($AB231,AssignmentSummary!$G:$G,0),\"\")","v":401},{"$f":"IFERROR(IF(AE$4>$AC231,\"\",MATCH($AB231,INDIRECT(\"AssignmentSummary!G\"&AD231&\":G10000\"),0))+AD231,\"\")","v":""},"","","","","","","","","","",null,"SRK_1.5.2","","","","","","","","","","","",null,1069.5668805777266,"","","","","","","","","","",""]
[155,null,"RB-005 demolition","m³",321.60000000000002,"TMAC",13.12,4219.3919999999998,0.5,2109.6959999999999,2109.6959999999999,null,null,null,"SRK_1.5.3",0,"demolish wood structures (roof, entryway, etc.)",321.649,"m3",13.120682447576288,4220.2543885804653,4220.2543885804653,-0.86238858046544919,null,4220.2543885804653,null,null,"155_Bldgs & Equip",{"$f":"IF(AB232=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB232))","v":1},{"$f":"IFERROR(MATCH($AB232,AssignmentSummary!$G:$G,0),\"\")","v":402},{"$f":"IFERROR(IF(AE$4>$AC232,\"\",MATCH($AB232,INDIRECT(\"AssignmentSummary!G\"&AD232&\":G10000\"),0))+AD232,\"\")","v":""},"","","","","","","","","","",null,"SRK_1.5.3","","","","","","","","","","","",null,4220.2543885804653,"","","","","","","","","","",""]
[156,null,"RB-005 Consolidate and dispose of waste at landfill","m³",{"$f":"189.8","v":189.8},"TMAC",{"$f":"10.23+5.23","v":15.46},2934.3080000000004,0.5,1467.1540000000002,1467.1540000000002,null,null,null,"SRK_1.5.6",0,"load waste into containers ",189.76616180000002,"m3",10.227916666666665,1940.9124890435833,3078.2392508657931,-143.93125086579266,null,3078.2392508657931,null,null,"156_Bldgs & Equip",{"$f":"IF(AB233=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB233))","v":2},{"$f":"IFERROR(MATCH($AB233,AssignmentSummary!$G:$G,0),\"\")","v":403},{"$f":"IFERROR(IF(AE$4>$AC233,\"\",MATCH($AB233,INDIRECT(\"AssignmentSummary!G\"&AD233&\":G10000\"),0))+AD233,\"\")","v":404},"","","","","","","","","","",null,"SRK_1.5.6","SRK_1.5.7","","","","","","","","","","",null,1940.9124890435833,1137.3267618222096,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.5.7",0,"haul containers to Quarry 3 landfill",189.76616180000002,"m3",5.993306451657439,1137.3267618222096,"","",null,""]
[{"$f":"A233+1","v":157},"Communications Towers","RB-009 & DM-004 Decommission and dismantle","each",{"$f":"1+2","v":3},"TMAC",{"$f":"679.52+15749.71","v":16429.23},{"$f":"G235*E235","v":49287.69},0.5,{"$f":"H235*I235","v":24643.845000000001},{"$f":"+H235*(1-I235)","v":24643.845000000001},null,"includes decon and dismantle",null,"SRK_1.9.1","Roberts Bay Communications Tower","decommission tower",1,"Each",679.51599593835135,679.51599593835135,47928.635124666667,1359.0548753333351,null,47928.635124666667,null,null,{"$f":"IF(ISNUMBER(A235),A235&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"157_Bldgs & Equip"},{"$f":"IF(AB235=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB235))","v":3},{"$f":"IFERROR(MATCH($AB235,AssignmentSummary!$G:$G,0),\"\")","v":405},{"$f":"IFERROR(IF(AE$4>$AC235,\"\",MATCH($AB235,INDIRECT(\"AssignmentSummary!G\"&AD235&\":G10000\"),0))+AD235,\"\")","v":406},407,"","","","","",{"$f":"IFERROR(IF(AL$4>$AC235,\"\",MATCH($AB235,INDIRECT(\"AssignmentSummary!G\"&AK235&\":G10000\"),0))+AK235,\"\")","v":""},"","","",null,"SRK_1.9.1","SRK_1.9.3","SRK_2.4.2","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK235),\"\")","v":""},"","","","",null,679.51599593835135,15749.706376242772,31499.412752485543,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.9.3",0,"dismantle towers",1,"each",15749.706376242772,15749.706376242772,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.4.2",0,"Dismantle the communications towers and prepare for shipping off-site",2,"each",15749.706376242772,31499.412752485543,"","",null,""]
[{"$f":"A235+1","v":158},null,"RB-009 & DM-004 Remove equipment","each",{"$f":"4+12","v":16},"TMAC",375,{"$f":"G238*E238","v":6000},0.5,{"$f":"H238*I238","v":3000},{"$f":"+H238*(1-I238)","v":3000},null,"TMAC update does not include for 4 units at RB-009 so added back in",null,"SRK_1.9.2",0,"remove communication equipment",4,"each",374.33516870613107,1497.3406748245243,5989.3626992980971,10.637300701902859,null,5989.3626992980971,null,null,{"$f":"IF(ISNUMBER(A238),A238&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"158_Bldgs & Equip"},{"$f":"IF(AB238=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB238))","v":2},{"$f":"IFERROR(MATCH($AB238,AssignmentSummary!$G:$G,0),\"\")","v":408},{"$f":"IFERROR(IF(AE$4>$AC238,\"\",MATCH($AB238,INDIRECT(\"AssignmentSummary!G\"&AD238&\":G10000\"),0))+AD238,\"\")","v":409},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC238,\"\",MATCH($AB238,INDIRECT(\"AssignmentSummary!G\"&AK238&\":G10000\"),0))+AK238,\"\")","v":""},"","","",null,"SRK_1.9.2","SRK_2.4.1","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK238),\"\")","v":""},"","","","",null,1497.3406748245243,4492.0220244735729,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.4.1","Doris Communications Tower","Remove communications equipment",12,"each",374.33516870613107,4492.0220244735729,"","",null,""]
[{"$f":"A238+1","v":159},null,"DM-004 Relocate tower equipment for off-site transfer","m³",37.200000000000003,"TMAC",2.2999999999999998,{"$f":"G240*E240","v":85.56},0.5,{"$f":"H240*I240","v":42.78},{"$f":"+H240*(1-I240)","v":42.78},null,null,null,"SRK_2.4.8",0,"Transport Communications tower equipment to Roberts Bay",37.209999999999994,"m3",2.2973773991675288,85.485413023023739,85.485413023023739,7.4586976976263486E-2,null,85.485413023023739,null,null,{"$f":"IF(ISNUMBER(A240),A240&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"159_Bldgs & Equip"},{"$f":"IF(AB240=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB240))","v":1},{"$f":"IFERROR(MATCH($AB240,AssignmentSummary!$G:$G,0),\"\")","v":410},{"$f":"IFERROR(IF(AE$4>$AC240,\"\",MATCH($AB240,INDIRECT(\"AssignmentSummary!G\"&AD240&\":G10000\"),0))+AD240,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC240,\"\",MATCH($AB240,INDIRECT(\"AssignmentSummary!G\"&AK240&\":G10000\"),0))+AK240,\"\")","v":""},"","","",null,"SRK_2.4.8","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK240),\"\")","v":""},"","","","",null,85.485413023023739,"","","","","","","","","","",""]
[{"$f":"A240+1","v":160},null,"DM-004 Remove equipment from Doris Mt.","m³",9,"TMAC",2509.33,{"$f":"G241*E241","v":22583.97},0.5,{"$f":"H241*I241","v":11291.985000000001},{"$f":"+H241*(1-I241)","v":11291.985000000001},null,null,null,"SRK_2.4.5",0,"Remove all equipment, material, and waste from Doris Mountain,",8.972294999999999,"m3",2509.3311070732157,22514.458945337476,22514.458945337476,69.511054662525567,null,22514.458945337476,null,null,{"$f":"IF(ISNUMBER(A241),A241&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"160_Bldgs & Equip"},{"$f":"IF(AB241=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB241))","v":1},{"$f":"IFERROR(MATCH($AB241,AssignmentSummary!$G:$G,0),\"\")","v":411},{"$f":"IFERROR(IF(AE$4>$AC241,\"\",MATCH($AB241,INDIRECT(\"AssignmentSummary!G\"&AD241&\":G10000\"),0))+AD241,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC241,\"\",MATCH($AB241,INDIRECT(\"AssignmentSummary!G\"&AK241&\":G10000\"),0))+AK241,\"\")","v":""},"","","",null,"SRK_2.4.5","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK241),\"\")","v":""},"","","","",null,22514.458945337476,"","","","","","","","","","",""]
[{"$f":"A241+1","v":161},null,"DM-004 demolish housing shack","m³",24,"TMAC",13.12,{"$f":"G242*E242","v":314.88},0.5,{"$f":"H242*I242","v":157.44},{"$f":"+H242*(1-I242)","v":157.44},null,null,null,"SRK_2.4.3",0,"Demolish equipment housing shack",24.012749999999997,"m3",13.120682447576288,315.06366744303745,315.06366744303745,-0.18366744303745008,null,315.06366744303745,null,null,{"$f":"IF(ISNUMBER(A242),A242&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"161_Bldgs & Equip"},{"$f":"IF(AB242=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB242))","v":1},{"$f":"IFERROR(MATCH($AB242,AssignmentSummary!$G:$G,0),\"\")","v":412},{"$f":"IFERROR(IF(AE$4>$AC242,\"\",MATCH($AB242,INDIRECT(\"AssignmentSummary!G\"&AD242&\":G10000\"),0))+AD242,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC242,\"\",MATCH($AB242,INDIRECT(\"AssignmentSummary!G\"&AK242&\":G10000\"),0))+AK242,\"\")","v":""},"","","",null,"SRK_2.4.3","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK242),\"\")","v":""},"","","","",null,315.06366744303745,"","","","","","","","","","",""]
[{"$f":"A242+1","v":162},null,"DM-004 remove fibre optics and elec.","m",12,"TMAC",680,{"$f":"G243*E243","v":8160},0.5,{"$f":"H243*I243","v":4080},{"$f":"+H243*(1-I243)","v":4080},null,null,null,"SRK_2.4.4",0,"Remove electrical and fiber optics cables",12,"each",679.51599593835135,8154.1919512602162,8154.1919512602162,5.8080487397837715,null,8154.1919512602162,null,null,{"$f":"IF(ISNUMBER(A243),A243&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"162_Bldgs & Equip"},{"$f":"IF(AB243=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB243))","v":1},{"$f":"IFERROR(MATCH($AB243,AssignmentSummary!$G:$G,0),\"\")","v":413},{"$f":"IFERROR(IF(AE$4>$AC243,\"\",MATCH($AB243,INDIRECT(\"AssignmentSummary!G\"&AD243&\":G10000\"),0))+AD243,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC243,\"\",MATCH($AB243,INDIRECT(\"AssignmentSummary!G\"&AK243&\":G10000\"),0))+AK243,\"\")","v":""},"","","",null,"SRK_2.4.4","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK243),\"\")","v":""},"","","","",null,8154.1919512602162,"","","","","","","","","","",""]
[{"$f":"A243+1","v":163},null,"RB-009 & DM-004 Load and haul for disposal","m³",{"$f":"23.9+9","v":32.9},"TMAC",{"$f":"10.23+4.7","v":14.93},491.19699999999995,0.5,245.59849999999997,245.59849999999997,null,null,null,"SRK_1.9.5",0,"load waste into containers ",4.0579000000000001,"m3",10.227916666666665,41.503863041666662,83.670932098746931,407.52606790125299,null,83.670932098746931,null,null,{"$f":"IF(ISNUMBER(A244),A244&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"163_Bldgs & Equip"},{"$f":"IF(AB244=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB244))","v":2},{"$f":"IFERROR(MATCH($AB244,AssignmentSummary!$G:$G,0),\"\")","v":414},{"$f":"IFERROR(IF(AE$4>$AC244,\"\",MATCH($AB244,INDIRECT(\"AssignmentSummary!G\"&AD244&\":G10000\"),0))+AD244,\"\")","v":415},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC244,\"\",MATCH($AB244,INDIRECT(\"AssignmentSummary!G\"&AK244&\":G10000\"),0))+AK244,\"\")","v":""},"","","",null,"SRK_1.9.5","SRK_2.4.7","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK244),\"\")","v":""},"","","","",null,41.503863041666662,42.167069057080276,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.4.7",0,"haul containers to Quarry 3 landfill",8.972294999999999,"m3",4.6996971295616428,42.167069057080276,"","",null,""]
[{"$f":"A244+1","v":164},"Reagent Pad Exploration Drilling Support Shop & Laydown Pads","RP-004 Prep containers for off-site disposal","each",13,"TMAC",1370,17810,0.5,8905,8905,null,null,null,"SRK_12.4.3",0,"prep sea-cans for moving",13,"each",1368.9375059286804,17796.187577072844,17796.187577072844,13.812422927156149,null,17796.187577072844,null,null,{"$f":"IF(ISNUMBER(A246),A246&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"164_Bldgs & Equip"},{"$f":"IF(AB246=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB246))","v":1},{"$f":"IFERROR(MATCH($AB246,AssignmentSummary!$G:$G,0),\"\")","v":416},{"$f":"IFERROR(IF(AE$4>$AC246,\"\",MATCH($AB246,INDIRECT(\"AssignmentSummary!G\"&AD246&\":G10000\"),0))+AD246,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC246,\"\",MATCH($AB246,INDIRECT(\"AssignmentSummary!G\"&AK246&\":G10000\"),0))+AK246,\"\")","v":""},"","","",null,"SRK_12.4.3","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK246),\"\")","v":""},"","","","",null,17796.187577072844,"","","","","","","","","","",""]
[{"$f":"A246+1","v":165},null,"RP-004 Decommission facility","each",2,"TMAC",680,1360,0.5,680,680,null,null,null,"SRK_12.4.1","Reagent Pads Exploration Drilling Support Shop","Decommission electrical, mechanical, heating ",2,"each",679.51599593835135,1359.0319918767027,1359.0319918767027,0.96800812329729524,null,1359.0319918767027,null,null,{"$f":"IF(ISNUMBER(A247),A247&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"165_Bldgs & Equip"},{"$f":"IF(AB247=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB247))","v":1},{"$f":"IFERROR(MATCH($AB247,AssignmentSummary!$G:$G,0),\"\")","v":417},{"$f":"IFERROR(IF(AE$4>$AC247,\"\",MATCH($AB247,INDIRECT(\"AssignmentSummary!G\"&AD247&\":G10000\"),0))+AD247,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC247,\"\",MATCH($AB247,INDIRECT(\"AssignmentSummary!G\"&AK247&\":G10000\"),0))+AK247,\"\")","v":""},"","","",null,"SRK_12.4.1","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK247),\"\")","v":""},"","","","",null,1359.0319918767027,"","","","","","","","","","",""]
[{"$f":"A247+1","v":166},null,"RP-004 demolition","m³",708.7,"TMAC",{"$f":"13.12+10.23+4.92","v":28.270000000000003},20034.949000000004,0.5,10017.474500000002,10017.474500000002,null,"Added cost for containerization and haulage to landfill",null,"SRK_12.4.2",0,"demolish  building (tent structure)",708.66,"m3",13.120682447576288,9298.1028232994122,{"$f":"SUM(U248:U250)","v":9489.8249173884378},10545.124082611566,"Quantity is not appropriate for the amalgamated demolition and waste deisposal tasks used by INAC",9489.8249173884378,null,null,{"$f":"IF(ISNUMBER(A248),A248&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"166_Bldgs & Equip"},{"$f":"IF(AB248=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB248))","v":1},{"$f":"IFERROR(MATCH($AB248,AssignmentSummary!$G:$G,0),\"\")","v":418},{"$f":"IFERROR(IF(AE$4>$AC248,\"\",MATCH($AB248,INDIRECT(\"AssignmentSummary!G\"&AD248&\":G10000\"),0))+AD248,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC248,\"\",MATCH($AB248,INDIRECT(\"AssignmentSummary!G\"&AK248&\":G10000\"),0))+AK248,\"\")","v":""},"","","",null,"SRK_12.4.2","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK248),\"\")","v":""},"","","","",null,9298.1028232994122,"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_12.4.6",0,"load waste into containers ",12.402780000000002,"m3",10.227916666666665,126.854600275,{"$f":"IF(ISBLANK($H249),\"\",SUM(BD249:BO249))","v":""},{"$f":"IF(V249=\"\",\"\",SUM(J249:K249)-V249)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_12.4.7",0,"haul containers to Quarry 3 landfill",12.402780000000002,"m3",5.2300769516209176,64.867493814024897,{"$f":"IF(ISBLANK($H250),\"\",SUM(BD250:BO250))","v":""},{"$f":"IF(V250=\"\",\"\",SUM(J250:K250)-V250)","v":""}]
[{"$f":"A248+1","v":167},null,"RP-002 Consolidate Debris","m²",{"$f":"35245+25420","v":60665},"TMAC",0.37,22446.05,0.5,{"$f":"H251*I251","v":11223.025},{"$f":"+H251*(1-I251)","v":11223.025},null,null,null,"SRK_12.2.1","Reagent Pads Materials Laydown Area","collect all debris",25421,"m2",0.37493847476795272,9531.310967076126,{"$f":"IF(ISBLANK($H251),\"\",SUM(BD251:BO251))","v":9531.310967076126},12914.739032923873,"The quantity used by INAC includes RP-001",{"$f":"H251","v":22446.05},null,null,{"$f":"IF(ISNUMBER(A251),A251&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"167_Bldgs & Equip"},{"$f":"IF(AB251=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB251))","v":1},{"$f":"IFERROR(MATCH($AB251,AssignmentSummary!$G:$G,0),\"\")","v":419},{"$f":"IFERROR(IF(AE$4>$AC251,\"\",MATCH($AB251,INDIRECT(\"AssignmentSummary!G\"&AD251&\":G10000\"),0))+AD251,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC251,\"\",MATCH($AB251,INDIRECT(\"AssignmentSummary!G\"&AK251&\":G10000\"),0))+AK251,\"\")","v":""},"","","",null,"SRK_12.2.1","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK251),\"\")","v":""},"","","","",null,9531.310967076126,"","","","","","","","","","",""]
[{"$f":"A251+1","v":168},null,"RP-003 Remove Liner Cover Soil","m³",1390,"TMAC",2.75,3822.5,0.5,{"$f":"H252*I252","v":1911.25},{"$f":"+H252*(1-I252)","v":1911.25},null,null,null,"SRK_12.3.1","Reagent Pads Ammonium Nitrate Storage Area","remove and stockpile liner protection cover",0,"m3",2.7486950914297958,{"$f":"T252*R252","v":0},{"$f":"U252","v":0},3822.5,"Accounted for under \"Chemicals\", Line 71",0,null,null,{"$f":"IF(ISNUMBER(A252),A252&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"168_Bldgs & Equip"},{"$f":"IF(AB252=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB252))","v":1},{"$f":"IFERROR(MATCH($AB252,AssignmentSummary!$G:$G,0),\"\")","v":420},{"$f":"IFERROR(IF(AE$4>$AC252,\"\",MATCH($AB252,INDIRECT(\"AssignmentSummary!G\"&AD252&\":G10000\"),0))+AD252,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC252,\"\",MATCH($AB252,INDIRECT(\"AssignmentSummary!G\"&AK252&\":G10000\"),0))+AK252,\"\")","v":""},"","","",null,"SRK_12.3.1","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK252),\"\")","v":""},"","","","",null,2455.0245078614362,"","","","","","","","","","",""]
[{"$f":"A252+1","v":169},null,"RP-001, RP-002, RP-003 & RP-004 Load waste for disposal","m³",{"$f":"12.4+20+20+25.2","v":77.599999999999994},"TMAC",10.23,793.84799999999996,0.5,396.92399999999998,396.92399999999998,null,null,null,"SRK_12.1.2",0,"load waste for transport to landfill",20,"m3",10.227916666666665,204.55833333333331,{"$f":"IF(ISBLANK($H253),\"\",SUM(BD253:BO253))","v":764.35041819166668},29.49758180833328,null,764.35041819166668,null,null,{"$f":"IF(ISNUMBER(A253),A253&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"169_Bldgs & Equip"},{"$f":"IF(AB253=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB253))","v":4},{"$f":"IFERROR(MATCH($AB253,AssignmentSummary!$G:$G,0),\"\")","v":421},{"$f":"IFERROR(IF(AE$4>$AC253,\"\",MATCH($AB253,INDIRECT(\"AssignmentSummary!G\"&AD253&\":G10000\"),0))+AD253,\"\")","v":422},423,424,"","","","",{"$f":"IFERROR(IF(AL$4>$AC253,\"\",MATCH($AB253,INDIRECT(\"AssignmentSummary!G\"&AK253&\":G10000\"),0))+AK253,\"\")","v":""},"","","",null,"SRK_12.1.2","SRK_12.2.2","SRK_12.3.4","SRK_12.4.6","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK253),\"\")","v":""},"","","","",null,204.55833333333331,204.55833333333331,228.37915124999998,126.854600275,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_12.2.2",0,"load waste to ship to Landfill",20,"m3",10.227916666666665,204.55833333333331,{"$f":"IF(ISBLANK($H254),\"\",SUM(BD254:BO254))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_12.3.4",0,"load waste for transport to landfill",22.329000000000001,"m3",10.227916666666665,228.37915124999998,{"$f":"IF(ISBLANK($H255),\"\",SUM(BD255:BO255))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_12.4.6",0,"load waste into containers ",0,"m3",10.227916666666665,{"$f":"T256*R256","v":0},{"$f":"IF(ISBLANK($H256),\"\",SUM(BD256:BO256))","v":""},"","double-counted in Line 166",""]
[{"$f":"A253+1","v":170},null,"RP-001, RP-002, RP-003 & RP-004 Haul and dispose of demo waste & containers to landfill","m³",{"$f":"12.4+483.7+25.2+20+20","v":561.29999999999995},"TMAC",5.23,2935.5990000000002,0.5,1467.7995000000001,1467.7995000000001,null,null,null,"SRK_12.1.4",0,"haul waste to Quarry 3 Landfill",20,"m3",5.2300769516209176,104.60153903241834,{"$f":"SUM(U257:U261)","v":2855.930590125166},79.668409874834197,null,2855.930590125166,null,null,{"$f":"IF(ISNUMBER(A257),A257&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"170_Bldgs & Equip"},{"$f":"IF(AB257=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB257))","v":4},{"$f":"IFERROR(MATCH($AB257,AssignmentSummary!$G:$G,0),\"\")","v":425},{"$f":"IFERROR(IF(AE$4>$AC257,\"\",MATCH($AB257,INDIRECT(\"AssignmentSummary!G\"&AD257&\":G10000\"),0))+AD257,\"\")","v":426},427,428,"","","","",{"$f":"IFERROR(IF(AL$4>$AC257,\"\",MATCH($AB257,INDIRECT(\"AssignmentSummary!G\"&AK257&\":G10000\"),0))+AK257,\"\")","v":""},"","","",null,"SRK_12.1.4","SRK_12.2.4","SRK_12.3.5","SRK_12.4.7","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK257),\"\")","v":""},"","","","",null,104.60153903241834,104.60153903241834,116.78238825274347,64.867493814024897,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_12.2.4",0,"haul waste to Quarry 3 Landfill",20,"m3",5.2300769516209176,104.60153903241834,{"$f":"IF(ISBLANK($H258),\"\",SUM(BD258:BO258))","v":""},{"$f":"IF(V258=\"\",\"\",SUM(J258:K258)-V258)","v":""},null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_12.3.5",0,"Haul waste to Quarry 3 Landfill",22.329000000000001,"m3",5.2300769516209176,116.78238825274347,{"$f":"IF(ISBLANK($H259),\"\",SUM(BD259:BO259))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_12.4.4",0,"haul sea-cans Quarry 3 landfill",483.7299999999999,"m3",5.2300769516209176,2529.9451238075858,{"$f":"IF(ISBLANK($H260),\"\",SUM(BD260:BO260))","v":""},{"$f":"IF(V260=\"\",\"\",SUM(J260:K260)-V260)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_12.4.7",0,"haul containers to Quarry 3 landfill",0,"m3",5.2300769516209176,{"$f":"T261*R261","v":0},{"$f":"IF(ISBLANK($H261),\"\",SUM(BD261:BO261))","v":""},"","double-counted in Line 166",""]
[{"$f":"A257+1","v":171},"Waste Management Area Landfarm, Batch Plant, and Burn Pan Area","WM-001 Treat Contaminated Water","LS",1,"TMAC",5000,{"$f":"G262*E262","v":5000},null,{"$f":"H262*I262","v":0},{"$f":"+H262*(1-I262)","v":5000},null,null,null,"SRK_13.1.3",0,"treat contained water and discharge",1,"LS",5000,5000,{"$f":"IF(ISBLANK($H262),\"\",SUM(BD262:BO262))","v":5000},0,null,5000,null,null,{"$f":"IF(ISNUMBER(A262),A262&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"171_Bldgs & Equip"},{"$f":"IF(AB262=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB262))","v":1},{"$f":"IFERROR(MATCH($AB262,AssignmentSummary!$G:$G,0),\"\")","v":429},{"$f":"IFERROR(IF(AE$4>$AC262,\"\",MATCH($AB262,INDIRECT(\"AssignmentSummary!G\"&AD262&\":G10000\"),0))+AD262,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC262,\"\",MATCH($AB262,INDIRECT(\"AssignmentSummary!G\"&AK262&\":G10000\"),0))+AK262,\"\")","v":""},"","","",null,"SRK_13.1.3","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK262),\"\")","v":""},"","","","",null,5000,"","","","","","","","","","",""]
[{"$f":"A262+1","v":172},null,"WM-001 Remove Cover Soil from Containment","m³",2591,"TMAC",2.75,{"$f":"G263*E263","v":7125.25},0.5,{"$f":"H263*I263","v":3562.625},{"$f":"+H263*(1-I263)","v":3562.625},null,null,null,"SRK_13.1.4",0,"remove and stockpile liner protection cover",0,"m3",2.7486950914297958,{"$f":"T263*R263","v":0},{"$f":"U263","v":0},7125.25,"Accounted for under \"Chemicals\", Line 72",0,null,null,{"$f":"IF(ISNUMBER(A263),A263&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"172_Bldgs & Equip"},{"$f":"IF(AB263=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB263))","v":1},{"$f":"IFERROR(MATCH($AB263,AssignmentSummary!$G:$G,0),\"\")","v":430},{"$f":"IFERROR(IF(AE$4>$AC263,\"\",MATCH($AB263,INDIRECT(\"AssignmentSummary!G\"&AD263&\":G10000\"),0))+AD263,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC263,\"\",MATCH($AB263,INDIRECT(\"AssignmentSummary!G\"&AK263&\":G10000\"),0))+AK263,\"\")","v":""},"","","",null,"SRK_13.1.4","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK263),\"\")","v":""},"","","","",null,7121.8689818946013,"","","","","","","","","","",""]
[{"$f":"A263+1","v":173},null,"WM-001 & WM-002 load and haul debris to landfill","m³",{"$f":"118.4+55.9","v":174.3},"TMAC",{"$f":"10.23+4.7","v":14.93},{"$f":"G264*E264","v":2602.299},0.5,{"$f":"H264*I264","v":1301.1495},{"$f":"+H264*(1-I264)","v":1301.1495},null,null,null,"SRK_13.1.6",0,"remove and cut liner into manageable pieces",4384,"m2",0.17038014143461935,746.94654004937127,{"$f":"IF(ISBLANK($H264),\"\",SUM(BD264:BO264))","v":2529.1621954264547},73.136804573545305,null,2529.1621954264547,null,null,{"$f":"IF(ISNUMBER(A264),A264&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"173_Bldgs & Equip"},{"$f":"IF(AB264=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB264))","v":3},{"$f":"IFERROR(MATCH($AB264,AssignmentSummary!$G:$G,0),\"\")","v":431},{"$f":"IFERROR(IF(AE$4>$AC264,\"\",MATCH($AB264,INDIRECT(\"AssignmentSummary!G\"&AD264&\":G10000\"),0))+AD264,\"\")","v":432},433,"","","","","",{"$f":"IFERROR(IF(AL$4>$AC264,\"\",MATCH($AB264,INDIRECT(\"AssignmentSummary!G\"&AK264&\":G10000\"),0))+AK264,\"\")","v":""},"","","",null,"SRK_13.1.6","SRK_13.1.7","SRK_13.2.3","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK264),\"\")","v":""},"","","","",null,746.94654004937127,1210.65804,571.55761537708338,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_13.1.7",0,"load waste for transport to landfill",118.36800000000001,"m3",10.227916666666665,1210.65804,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_13.2.3",0,"load waste for transport to landfill",55.882115000000006,"m3",10.227916666666665,571.55761537708338,"","",null,""]
[{"$f":"A264+1","v":174},null,"WM-002 Demolish Structure & collect debris","m³",3700,"TMAC",13.12,48544,0.5,24272,24272,null,null,null,"SRK_13.2.1","Waste Management Area Batch Plant Pad","demolish tent structure",3701.6499999999996,"m3",13.120682447576288,48568.174182070761,48845.752383095722,-301.7523830957216,null,48845.752383095722,null,null,{"$f":"IF(ISNUMBER(A267),A267&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"174_Bldgs & Equip"},{"$f":"IF(AB267=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB267))","v":2},{"$f":"IFERROR(MATCH($AB267,AssignmentSummary!$G:$G,0),\"\")","v":434},{"$f":"IFERROR(IF(AE$4>$AC267,\"\",MATCH($AB267,INDIRECT(\"AssignmentSummary!G\"&AD267&\":G10000\"),0))+AD267,\"\")","v":435},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC267,\"\",MATCH($AB267,INDIRECT(\"AssignmentSummary!G\"&AK267&\":G10000\"),0))+AK267,\"\")","v":""},"","","",null,"SRK_13.2.1","SRK_13.2.2","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK267),\"\")","v":""},"","","","",null,48568.174182070761,277.57820102495839,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_13.2.2",0,"collect all debris",740.32999999999993,"m2",0.37493847476795272,277.57820102495839,"","",null,{"$f":"IF(U268=\"\",H268,V268)","v":""}]
[{"$f":"A267+1","v":175},null,"WM-003 Consolidate ash from burn pan","m³",0.1,"TMAC",765,{"$f":"G269*E269","v":76.5},0.5,{"$f":"H269*I269","v":38.25},{"$f":"+H269*(1-I269)","v":38.25},null,null,null,"SRK_13.3.1","Waste Management Area Burn Pan","Collect ashes and place in containers",0.1,"m3",763.54822629539103,76.3548226295391,76.3548226295391,0.14517737046089962,null,76.3548226295391,null,null,{"$f":"IF(ISNUMBER(A269),A269&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"175_Bldgs & Equip"},{"$f":"IF(AB269=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB269))","v":1},{"$f":"IFERROR(MATCH($AB269,AssignmentSummary!$G:$G,0),\"\")","v":436},{"$f":"IFERROR(IF(AE$4>$AC269,\"\",MATCH($AB269,INDIRECT(\"AssignmentSummary!G\"&AD269&\":G10000\"),0))+AD269,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC269,\"\",MATCH($AB269,INDIRECT(\"AssignmentSummary!G\"&AK269&\":G10000\"),0))+AK269,\"\")","v":""},"","","",null,"SRK_13.3.1","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK269),\"\")","v":""},"","","","",null,76.3548226295391,"","","","","","","","","","",""]
[{"$f":"A269+1","v":176},null,"WM-003 Dismantle Burn Pan ","each",1,"TMAC",535,535,0.5,267.5,267.5,null,null,null,"SRK_13.3.2",0,"Dismantle (welding crew)",1,"each",534.78344028886329,534.78344028886329,534.78344028886329,0.21655971113671058,null,534.78344028886329,null,null,"176_Bldgs & Equip",{"$f":"IF(AB270=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB270))","v":1},{"$f":"IFERROR(MATCH($AB270,AssignmentSummary!$G:$G,0),\"\")","v":437},{"$f":"IFERROR(IF(AE$4>$AC270,\"\",MATCH($AB270,INDIRECT(\"AssignmentSummary!G\"&AD270&\":G10000\"),0))+AD270,\"\")","v":""},"","","","","","","","","","",null,"SRK_13.3.2","","","","","","","","","","","",null,534.78344028886329,"","","","","","","","","","",""]
[177,null,"WM-003 load and haul waste","m³",1,"TMAC",{"$f":"10.23+4.7","v":14.93},14.93,0.5,7.4649999999999999,7.4649999999999999,null,null,null,"SRK_13.3.3",0,"load waste into containers ",0.24686924999999998,"m3",10.227916666666665,2.5249581165624995,2.5249581165624995,12.4050418834375,null,2.5249581165624995,null,null,"177_Bldgs & Equip",{"$f":"IF(AB271=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB271))","v":1},{"$f":"IFERROR(MATCH($AB271,AssignmentSummary!$G:$G,0),\"\")","v":438},{"$f":"IFERROR(IF(AE$4>$AC271,\"\",MATCH($AB271,INDIRECT(\"AssignmentSummary!G\"&AD271&\":G10000\"),0))+AD271,\"\")","v":""},"","","","","","","","","","",null,"SRK_13.3.3","","","","","","","","","","","",null,2.5249581165624995,"","","","","","","","","","",""]
[178,null,"Windy Waste Incinerator dismantling","each",1,"TMAC",535,535,0.5,267.5,267.5,null,null,null,"SRK_19.7.3",0,"dismantle (welding crew)",1,"each",534.78344028886329,534.78344028886329,534.78344028886329,0.21655971113671058,null,534.78344028886329,null,null,"178_Bldgs & Equip",{"$f":"IF(AB272=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB272))","v":1},{"$f":"IFERROR(MATCH($AB272,AssignmentSummary!$G:$G,0),\"\")","v":439},{"$f":"IFERROR(IF(AE$4>$AC272,\"\",MATCH($AB272,INDIRECT(\"AssignmentSummary!G\"&AD272&\":G10000\"),0))+AD272,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.7.3","","","","","","","","","","","",null,534.78344028886329,"","","","","","","","","","",""]
[179,null,"Windy Waste Incinerator load into containers","m³",7,"TMAC",{"$f":"805+2.77","v":807.77},5654.3899999999994,0.5,2827.1949999999997,2827.1949999999997,null,null,null,"SRK_19.7.4",0,"load waste into containers ",6.75,"m3",804.48724458135007,5430.2889009241126,{"$f":"U273","v":5430.2889009241126},224.10109907588685,null,5430.2889009241126,null,null,"179_Bldgs & Equip",{"$f":"IF(AB273=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB273))","v":1},{"$f":"IFERROR(MATCH($AB273,AssignmentSummary!$G:$G,0),\"\")","v":440},{"$f":"IFERROR(IF(AE$4>$AC273,\"\",MATCH($AB273,INDIRECT(\"AssignmentSummary!G\"&AD273&\":G10000\"),0))+AD273,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.7.2","","","","","","","","","","","",null,763.54822629539103,"","","","","","","","","","",""]
[180,null,"Windy Waste incinerator - decommissioning mechanical ","each",1,"TMAC",1325,{"$f":"G274*E274","v":1325},0.5,{"$f":"H274*I274","v":662.5},{"$f":"+H274*(1-I274)","v":662.5},null,null,null,"SRK_19.7.1","Windy Waste Incinerator","decommission waste incinerator (mechanical)",1,"each",1322.2173394430865,1322.2173394430865,{"$f":"IF(ISBLANK($H274),\"\",SUM(BD274:BO274))","v":1322.2173394430865},2.7826605569134699,null,1322.2173394430865,null,null,"180_Bldgs & Equip",{"$f":"IF(AB274=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB274))","v":1},{"$f":"IFERROR(MATCH($AB274,AssignmentSummary!$G:$G,0),\"\")","v":441},{"$f":"IFERROR(IF(AE$4>$AC274,\"\",MATCH($AB274,INDIRECT(\"AssignmentSummary!G\"&AD274&\":G10000\"),0))+AD274,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.7.1","","","","","","","","","","","",null,1322.2173394430865,"","","","","","","","","","",""]
[181,null,"Windy Waste Incinerator consolidate waste and transfer to landfill","m³",1,"TMAC",{"$f":"763.55+3.26","v":766.81},766.81,0.5,383.40499999999997,383.40499999999997,null,null,null,"SRK_19.7.2",0,"collect ashes and place in containers",1,"m3",763.54822629539103,763.54822629539103,{"$f":"U275","v":763.54822629539103},3.2617737046089132,null,763.54822629539103,null,null,"181_Bldgs & Equip",{"$f":"IF(AB275=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB275))","v":1},{"$f":"IFERROR(MATCH($AB275,AssignmentSummary!$G:$G,0),\"\")","v":442},{"$f":"IFERROR(IF(AE$4>$AC275,\"\",MATCH($AB275,INDIRECT(\"AssignmentSummary!G\"&AD275&\":G10000\"),0))+AD275,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.7.4","","","","","","","","","","","",null,5430.2889009241126,"","","","","","","","","","",""]
[182,"Doris/Windy AWR and Waste Management  Core Storage Areas","DW-008 Load and haul core boxes/containers to Q3 landfill","m³",{"$f":"1665+1665","v":3330},"TMAC",{"$f":"10.23+3.26","v":13.49},44921.7,0.5,22460.85,22460.85,null,null,null,"SRK_3.8.1","Doris-Windy All Weather Road Core Storage Area","load core boxes into containers for shipping",0,"m3",10.227916666666665,{"$f":"T276*R276","v":0},{"$f":"U276","v":0},44921.7,"already accounted in Line 109",0,null,null,"182_Bldgs & Equip",{"$f":"IF(AB276=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB276))","v":1},{"$f":"IFERROR(MATCH($AB276,AssignmentSummary!$G:$G,0),\"\")","v":443},{"$f":"IFERROR(IF(AE$4>$AC276,\"\",MATCH($AB276,INDIRECT(\"AssignmentSummary!G\"&AD276&\":G10000\"),0))+AD276,\"\")","v":""},"","","","","","","","","","",null,"SRK_3.8.1","","","","","","","","","","","",null,17029.481249999997,"","","","","","","","","","",""]
[183,null,"Relocate crusher and hopper","each",2,"TMAC",3300,6600,0.5,3300,3300,null,null,null,"SRK_8.36.1","Madrid-Boston All Weather Road Crusher","dismantle hopper/crusher parts for transport",2,"each",3397.5799796917568,6795.1599593835135,{"$f":"U277","v":6795.1599593835135},-195.15995938351352,null,6795.1599593835135,null,null,"183_Bldgs & Equip",{"$f":"IF(AB277=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB277))","v":1},{"$f":"IFERROR(MATCH($AB277,AssignmentSummary!$G:$G,0),\"\")","v":444},{"$f":"IFERROR(IF(AE$4>$AC277,\"\",MATCH($AB277,INDIRECT(\"AssignmentSummary!G\"&AD277&\":G10000\"),0))+AD277,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[184,null,"Load and haul equipment to Roberts Bay","m³",35,"TMAC",{"$f":"10.23+4.04","v":14.27},499.45,0.5,249.72499999999999,249.72499999999999,null,"added a high unit rate for haulage and loading cost",null,"Assign","","","","","","",{"$f":"IF(ISBLANK($H278),\"\",SUM(BD278:BO278))","v":0},499.45,null,499.45,null,null,"184_Bldgs & Equip",{"$f":"IF(AB278=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB278))","v":1},{"$f":"IFERROR(MATCH($AB278,AssignmentSummary!$G:$G,0),\"\")","v":445},{"$f":"IFERROR(IF(AE$4>$AC278,\"\",MATCH($AB278,INDIRECT(\"AssignmentSummary!G\"&AD278&\":G10000\"),0))+AD278,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[185,null,"DW-008 Collect Debris","m²",{"$f":"10000+10000","v":20000},"TMAC",0.18,3600,0.5,1800,1800,null,null,null,"SRK_3.8.3",0,"collect all debris",10000,"m2",0.37493847476795272,3749.3847476795272,{"$f":"IF(ISBLANK($H279),\"\",SUM(BD279:BO279))","v":3749.3847476795272},-149.38474767952721,null,3749.3847476795272,null,null,"185_Bldgs & Equip",{"$f":"IF(AB279=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB279))","v":1},{"$f":"IFERROR(MATCH($AB279,AssignmentSummary!$G:$G,0),\"\")","v":446},{"$f":"IFERROR(IF(AE$4>$AC279,\"\",MATCH($AB279,INDIRECT(\"AssignmentSummary!G\"&AD279&\":G10000\"),0))+AD279,\"\")","v":""},"","","","","","","","","","",null,"SRK_3.8.3","","","","","","","","","","","",null,3749.3847476795272,"","","","","","","","","","",""]
[186,null,"DW-008 laod and haul waste to Boston Landfill","m³",{"$f":"6+6","v":12},"TMAC",{"$f":"10.23+3.26","v":13.49},161.88,0.5,80.94,80.94,null,null,null,"SRK_3.8.4",0,"load waste into containers  ",6,"m3",10.227916666666665,61.367499999999993,{"$f":"U280","v":61.367499999999993},100.5125,null,61.367499999999993,null,null,"186_Bldgs & Equip",{"$f":"IF(AB280=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB280))","v":1},{"$f":"IFERROR(MATCH($AB280,AssignmentSummary!$G:$G,0),\"\")","v":447},{"$f":"IFERROR(IF(AE$4>$AC280,\"\",MATCH($AB280,INDIRECT(\"AssignmentSummary!G\"&AD280&\":G10000\"),0))+AD280,\"\")","v":""},"","","","","","","","","","",null,"SRK_3.8.2","","","","","","","","","","","",null,5427.7259936495384,"","","","","","","","","","",""]
[187,"Madrid Boston & Doris Windry AWR Turbine Pad ","Waste removal from Pads 1 to 6 and ship to landfill","m³",{"$f":"580*6","v":3480},"TMAC",3.21,11170.8,0.5,5585.4,5585.4,null,null,null,"SRK_3.11.6",0,"transport waste to landfill",580.548,"m3",3.2081511187975726,1862.4857157156932,{"$f":"SUM(U281:U286)","v":11174.91429429416},-4.1142942941605725,null,11174.91429429416,null,null,"187_Bldgs & Equip",{"$f":"IF(AB281=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB281))","v":6},{"$f":"IFERROR(MATCH($AB281,AssignmentSummary!$G:$G,0),\"\")","v":448},{"$f":"IFERROR(IF(AE$4>$AC281,\"\",MATCH($AB281,INDIRECT(\"AssignmentSummary!G\"&AD281&\":G10000\"),0))+AD281,\"\")","v":449},450,451,452,453,"","","","","","",null,"SRK_3.11.5","SRK_3.12.5","SRK_8.38.5","SRK_8.39.5","SRK_8.40.5","SRK_8.41.5","","","","","","",null,5937.7965649999996,5937.7965649999996,5937.7965649999996,5937.7965649999996,5937.7965649999996,5937.7965649999996,"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_3.12.6",0,"transport waste to landfill",580.548,"m3",3.2081511187975726,1862.4857157156932,{"$f":"IF(ISBLANK($H282),\"\",SUM(BD282:BO282))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.38.6",0,"transport waste to landfill",580.548,"m3",3.2081511187975726,1862.4857157156932,{"$f":"IF(ISBLANK($H283),\"\",SUM(BD283:BO283))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.39.6",0,"transport waste to landfill",580.548,"m3",3.2081511187975726,1862.4857157156932,{"$f":"IF(ISBLANK($H284),\"\",SUM(BD284:BO284))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.40.6",0,"transport waste to landfill",580.548,"m3",3.2081511187975726,1862.4857157156932,{"$f":"IF(ISBLANK($H285),\"\",SUM(BD285:BO285))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.41.6",0,"transport waste to landfill",580.548,"m3",3.2081511187975726,1862.4857157156932,{"$f":"IF(ISBLANK($H286),\"\",SUM(BD286:BO286))","v":""},"",null,""]
[{"$f":"A281+1","v":188},null,"Collect debris from Pads 1 to 6","m²",{"$f":"5080*6","v":30480},"TMAC",0.56999999999999995,{"$f":"G287*E287","v":17373.599999999999},0.5,{"$f":"H287*I287","v":8686.7999999999993},{"$f":"+H287*(1-I287)","v":8686.7999999999993},null,null,null,"SRK_3.11.4",0,"collect debris",1,"each",0.37493847476795272,1904.6874518211998,{"$f":"SUM(U287:U292)","v":11428.124710927197},5945.4752890728014,"unit rate used by INAC is incorrect",11428.124710927197,null,null,{"$f":"IF(ISNUMBER(A287),A287&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"188_Bldgs & Equip"},{"$f":"IF(AB287=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB287))","v":6},{"$f":"IFERROR(MATCH($AB287,AssignmentSummary!$G:$G,0),\"\")","v":454},{"$f":"IFERROR(IF(AE$4>$AC287,\"\",MATCH($AB287,INDIRECT(\"AssignmentSummary!G\"&AD287&\":G10000\"),0))+AD287,\"\")","v":455},456,457,458,459,"","",{"$f":"IFERROR(IF(AL$4>$AC287,\"\",MATCH($AB287,INDIRECT(\"AssignmentSummary!G\"&AK287&\":G10000\"),0))+AK287,\"\")","v":""},"","","",null,"SRK_3.11.4","SRK_3.12.4","SRK_8.38.4","SRK_8.39.4","SRK_8.40.4","SRK_8.41.4","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK287),\"\")","v":""},"","","","",null,1904.6874518211998,1904.6874518211998,1904.6874518211998,1904.6874518211998,1904.6874518211998,1904.6874518211998,"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_3.12.4",0,"collect debris",1,"each",0.37493847476795272,1904.6874518211998,{"$f":"IF(ISBLANK($H288),\"\",SUM(BD288:BO288))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.38.4",0,"collect debris",1,"each",0.37493847476795272,1904.6874518211998,{"$f":"IF(ISBLANK($H289),\"\",SUM(BD289:BO289))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.39.4",0,"collect debris",1,"each",0.37493847476795272,1904.6874518211998,{"$f":"IF(ISBLANK($H290),\"\",SUM(BD290:BO290))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.40.4",0,"collect debris",1,"each",0.37493847476795272,1904.6874518211998,{"$f":"IF(ISBLANK($H291),\"\",SUM(BD291:BO291))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.41.4",0,"collect debris",1,"each",0.37493847476795272,1904.6874518211998,{"$f":"IF(ISBLANK($H292),\"\",SUM(BD292:BO292))","v":""},"",null,""]
[{"$f":"A287+1","v":189},null,"Load and haul debris from Pads 1 to 6 to landfill","m³",{"$f":"580*6","v":3480},"TMAC",{"$f":"10.23+3.26","v":13.49},{"$f":"G293*E293","v":46945.200000000004},0.5,{"$f":"H293*I293","v":23472.600000000002},{"$f":"+H293*(1-I293)","v":23472.600000000002},null,"added unit rate for haulage to landfill",null,"SRK_3.11.5",0,"load waste into trucks for transport to landfill",1,"m3",10.227916666666665,5937.7965649999996,{"$f":"SUM(U293:U298)","v":35626.779389999996},11318.420610000008,"haulage already accounted for in Line 187",35626.779389999996,null,null,{"$f":"IF(ISNUMBER(A293),A293&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"189_Bldgs & Equip"},{"$f":"IF(AB293=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB293))","v":6},{"$f":"IFERROR(MATCH($AB293,AssignmentSummary!$G:$G,0),\"\")","v":460},{"$f":"IFERROR(IF(AE$4>$AC293,\"\",MATCH($AB293,INDIRECT(\"AssignmentSummary!G\"&AD293&\":G10000\"),0))+AD293,\"\")","v":461},462,463,464,465,"","",{"$f":"IFERROR(IF(AL$4>$AC293,\"\",MATCH($AB293,INDIRECT(\"AssignmentSummary!G\"&AK293&\":G10000\"),0))+AK293,\"\")","v":""},"","","",null,"SRK_3.11.6","SRK_3.12.6","SRK_8.38.6","SRK_8.39.6","SRK_8.40.6","SRK_8.41.6","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK293),\"\")","v":""},"","","","",null,1862.4857157156932,1862.4857157156932,1862.4857157156932,1862.4857157156932,1862.4857157156932,1862.4857157156932,"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_3.12.5",0,"load waste into trucks for transport to landfill",1,"m3",10.227916666666665,5937.7965649999996,{"$f":"IF(ISBLANK($H294),\"\",SUM(BD294:BO294))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.38.5",0,"load waste into trucks for transport to landfill",1,"m3",10.227916666666665,5937.7965649999996,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.39.5",0,"load waste into trucks for transport to landfill",1,"m3",10.227916666666665,5937.7965649999996,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.40.5",0,"load waste into trucks for transport to landfill",1,"m3",10.227916666666665,5937.7965649999996,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.41.5",0,"load waste into trucks for transport to landfill",1,"each",10.227916666666665,5937.7965649999996,"","",null,""]
[{"$f":"A293+1","v":190},null,"Doris Windy AWR turbines dismantling","each",6,"TMAC",500000,{"$f":"G299*E299","v":3000000},0.5,{"$f":"H299*I299","v":1500000},{"$f":"+H299*(1-I299)","v":1500000},null,null,null,"SRK_3.11.1","Doris-Windy All Weather Road Turbine Pad #1","Dismantle wind turbine and prepare for shipping off-site",1,"each",500000,500000,3000000,0,null,3000000,null,null,{"$f":"IF(ISNUMBER(A299),A299&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"190_Bldgs & Equip"},{"$f":"IF(AB299=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB299))","v":6},{"$f":"IFERROR(MATCH($AB299,AssignmentSummary!$G:$G,0),\"\")","v":466},{"$f":"IFERROR(IF(AE$4>$AC299,\"\",MATCH($AB299,INDIRECT(\"AssignmentSummary!G\"&AD299&\":G10000\"),0))+AD299,\"\")","v":467},468,469,470,471,"","",{"$f":"IFERROR(IF(AL$4>$AC299,\"\",MATCH($AB299,INDIRECT(\"AssignmentSummary!G\"&AK299&\":G10000\"),0))+AK299,\"\")","v":""},"","","",null,"SRK_3.11.1","SRK_3.12.1","SRK_8.38.1","SRK_8.39.1","SRK_8.40.1","SRK_8.41.1","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK299),\"\")","v":""},"","","","",null,500000,500000,500000,500000,500000,500000,"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_3.12.1","Doris-Windy All Weather Road Turbine Pad #2","Dismantle wind turbine and prepare for shipping off-site",1,"each",500000,500000,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.38.1","Madrid-Boston All Weather Road Turbine Pad #3","Dismantle wind turbine and prepare for shipping off-site",1,"each",500000,500000,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.39.1","Madrid-Boston All Weather Road Turbine Pad #4","Dismantle wind turbine and prepare for shipping off-site",1,"each",500000,500000,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.40.1","Madrid-Boston All Weather Road Turbine Pad #5","Dismantle wind turbine and prepare for shipping off-site",1,"each",500000,500000,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.41.1","Madrid-Boston All Weather Road Turbine Pad #6","Dismantle wind turbine and prepare for shipping off-site",1,"each",500000,500000,"","",null,""]
[{"$f":"A299+1","v":191},null,"Doris Windy AWR turbines transport parts to Roberts Bay","each",6,"TMAC",15000,{"$f":"G305*E305","v":90000},0.5,{"$f":"H305*I305","v":45000},{"$f":"+H305*(1-I305)","v":45000},null,"average the cost between the six turbines",null,"SRK_3.11.7",0,"transport wind turbine parts to Roberts Bay",1,"m3",10000,10000,90000,0,null,90000,null,null,{"$f":"IF(ISNUMBER(A305),A305&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"191_Bldgs & Equip"},{"$f":"IF(AB305=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB305))","v":6},{"$f":"IFERROR(MATCH($AB305,AssignmentSummary!$G:$G,0),\"\")","v":472},{"$f":"IFERROR(IF(AE$4>$AC305,\"\",MATCH($AB305,INDIRECT(\"AssignmentSummary!G\"&AD305&\":G10000\"),0))+AD305,\"\")","v":473},474,475,476,477,"","",{"$f":"IFERROR(IF(AL$4>$AC305,\"\",MATCH($AB305,INDIRECT(\"AssignmentSummary!G\"&AK305&\":G10000\"),0))+AK305,\"\")","v":""},"","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD305),\"\")","v":"SRK_3.11.7"},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE305),\"\")","v":"SRK_3.12.7"},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF305),\"\")","v":"SRK_8.38.7"},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG305),\"\")","v":"SRK_8.39.7"},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH305),\"\")","v":"SRK_8.40.7"},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI305),\"\")","v":"SRK_8.41.7"},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ305),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK305),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL305),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM305),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN305),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO305),\"\")","v":""},null,10000,10000,15000,15000,20000,20000,"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_3.12.7",0,"transport wind turbine parts to Roberts Bay",1,"m3",10000,10000,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.38.7",0,"transport wind turbine parts to Roberts Bay",1,"m3",15000,15000,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.39.7",0,"transport wind turbine parts to Roberts Bay",1,"m3",15000,15000,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.40.7",0,"transport wind turbine parts to Roberts Bay",1,"m3",20000,20000,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.41.7",0,"transport wind turbine parts to Roberts Bay",1,"each",20000,20000,"","",null,""]
[{"$f":"A305+1","v":192},null,"Doris Windy demolition and containerization of sheds demo debris","m³",{"$f":"290*6","v":1740},"TMAC",{"$f":"13.12+10.23","v":23.35},{"$f":"G311*E311","v":40629},0.5,{"$f":"H311*I311","v":20314.5},{"$f":"+H311*(1-I311)","v":20314.5},null,"added cost for containerization to demo cost",null,"SRK_3.11.2",0,"Demolish equipment housing shack",288.75,"m3",13.120682447576288,3788.597056737653,22731.582340425917,17897.417659574083,"Unit rate for containerization included by INAC is not appropriate. The debris is mostly concrete blocks, thus open trucks will be used for hauling this waste. ",22731.582340425917,null,null,{"$f":"IF(ISNUMBER(A311),A311&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"192_Bldgs & Equip"},{"$f":"IF(AB311=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB311))","v":6},{"$f":"IFERROR(MATCH($AB311,AssignmentSummary!$G:$G,0),\"\")","v":478},{"$f":"IFERROR(IF(AE$4>$AC311,\"\",MATCH($AB311,INDIRECT(\"AssignmentSummary!G\"&AD311&\":G10000\"),0))+AD311,\"\")","v":479},480,481,482,483,"","",{"$f":"IFERROR(IF(AL$4>$AC311,\"\",MATCH($AB311,INDIRECT(\"AssignmentSummary!G\"&AK311&\":G10000\"),0))+AK311,\"\")","v":""},"","","",null,"SRK_3.11.2","SRK_3.12.2","SRK_8.38.2","SRK_8.39.2","SRK_8.40.2","SRK_8.41.2","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK311),\"\")","v":""},"","","","",null,3788.597056737653,3788.597056737653,3788.597056737653,3788.597056737653,3788.597056737653,3788.597056737653,"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_3.12.2",0,"Demolish equipment housing shack",288.75,"m3",13.120682447576288,3788.597056737653,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.38.2",0,"Demolish equipment housing shack",288.75,"m3",13.120682447576288,3788.597056737653,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.39.2",0,"Demolish equipment housing shack",288.75,"m3",13.120682447576288,3788.597056737653,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.40.2",0,"Demolish equipment housing shack",288.75,"m3",13.120682447576288,3788.597056737653,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.41.2",0,"Demolish equipment housing shack",288.75,"m3",13.120682447576288,3788.597056737653,"","",null,""]
[{"$f":"A311+1","v":193},null,"Doris Windy AWR turbine wiring removal (fibre optic and elec)","lm",{"$f":"11950+11950+3385+1695+405+4260","v":33645},"TMAC",14.04,{"$f":"G317*E317","v":472375.8},0.5,{"$f":"H317*I317","v":236187.9},{"$f":"+H317*(1-I317)","v":236187.9},null,null,null,"SRK_3.11.3",0,"Remove electrical and fiber optics cables",4261,"m",14.037275637955162,59812.831493326943,472227.98973644961,147.81026355037466,null,472227.98973644961,null,null,{"$f":"IF(ISNUMBER(A317),A317&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"193_Bldgs & Equip"},{"$f":"IF(AB317=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB317))","v":6},{"$f":"IFERROR(MATCH($AB317,AssignmentSummary!$G:$G,0),\"\")","v":484},{"$f":"IFERROR(IF(AE$4>$AC317,\"\",MATCH($AB317,INDIRECT(\"AssignmentSummary!G\"&AD317&\":G10000\"),0))+AD317,\"\")","v":485},486,487,488,489,"","",{"$f":"IFERROR(IF(AL$4>$AC317,\"\",MATCH($AB317,INDIRECT(\"AssignmentSummary!G\"&AK317&\":G10000\"),0))+AK317,\"\")","v":""},"","","",null,"SRK_3.11.3","SRK_3.12.3","SRK_8.38.3","SRK_8.39.3","SRK_8.40.3","SRK_8.41.3","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK317),\"\")","v":""},"","","","",null,59812.831493326943,5685.0966333718407,23751.070379420133,47516.178034478224,167731.40659792622,167731.40659792622,"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_3.12.3",0,"Remove electrical and fiber optics cables",405,"m",14.037275637955162,5685.0966333718407,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.38.3",0,"Remove electrical and fiber optics cables",1692,"m",14.037275637955162,23751.070379420133,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.39.3",0,"Remove electrical and fiber optics cables",3385,"m",14.037275637955162,47516.178034478224,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.40.3",0,"Remove electrical and fiber optics cables",11949,"m",14.037275637955162,167731.40659792622,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.41.3",0,"Remove electrical and fiber optics cables",11949,"m",14.037275637955162,167731.40659792622,"","",null,""]
[{"$f":"A317+1","v":194},"Roberts Bay Jetty","RB-001 Remove mooring points ","LS",1,"TMAC",1200,{"$f":"G323*E323","v":1200},0.5,{"$f":"H323*I323","v":600},{"$f":"+H323*(1-I323)","v":600},null,null,null,"SRK_1.1.2",0,"remove on-shore mooring points",1,"LS",1200,1200,1200,{"$f":"IF(V323=\"\",\"\",SUM(J323:K323)-V323)","v":0},null,1200,null,null,{"$f":"IF(ISNUMBER(A323),A323&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"194_Bldgs & Equip"},{"$f":"IF(AB323=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB323))","v":1},{"$f":"IFERROR(MATCH($AB323,AssignmentSummary!$G:$G,0),\"\")","v":490},{"$f":"IFERROR(IF(AE$4>$AC323,\"\",MATCH($AB323,INDIRECT(\"AssignmentSummary!G\"&AD323&\":G10000\"),0))+AD323,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC323,\"\",MATCH($AB323,INDIRECT(\"AssignmentSummary!G\"&AK323&\":G10000\"),0))+AK323,\"\")","v":""},"","","",null,"SRK_1.1.2","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK323),\"\")","v":""},"","","","",null,1200,"","","","","","","","","","",""]
[{"$f":"A323+1","v":195},null,"RB-01 Remove rock fill and grade","m³",1220,"TMAC",2.75,3355,0.5,1677.5,1677.5,null,{"$f":"SUM(H281:H317)","v":3678494.4},null,"SRK_1.1.1","Roberts Bay Jetty","remove rock fill to 0.3 m below llwl",1216.6128000000001,"m3",2.7486950914297958,3344.0976315306602,3344.0976315306602,10.902368469339763,null,3344.0976315306602,null,null,"195_Bldgs & Equip",{"$f":"IF(AB324=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB324))","v":1},{"$f":"IFERROR(MATCH($AB324,AssignmentSummary!$G:$G,0),\"\")","v":491},{"$f":"IFERROR(IF(AE$4>$AC324,\"\",MATCH($AB324,INDIRECT(\"AssignmentSummary!G\"&AD324&\":G10000\"),0))+AD324,\"\")","v":""},"","","","","","","","","","",null,"SRK_1.1.1","","","","","","","","","","","",null,3344.0976315306602,"","","","","","","","","","",""]
[196,null,"RB-001 Remove mooring buoy","LS",1,"TMAC",2500,2500,0.5,1250,1250,null,null,null,"SRK_1.1.3",0,"remove mooring buoy",1,"LS",2500,2500,2500,0,null,2500,null,null,"196_Bldgs & Equip",{"$f":"IF(AB325=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB325))","v":1},{"$f":"IFERROR(MATCH($AB325,AssignmentSummary!$G:$G,0),\"\")","v":492},{"$f":"IFERROR(IF(AE$4>$AC325,\"\",MATCH($AB325,INDIRECT(\"AssignmentSummary!G\"&AD325&\":G10000\"),0))+AD325,\"\")","v":""},"","","","","","","","","","",null,"SRK_1.1.3","","","","","","","","","","","",null,2500,"","","","","","","","","","",""]
[197,"Roberts Bay Cargo Dock","RB-012 Remove rock fill, sheet piling and mooring points, and grade","LS",1,"TMAC",50000,50000,0.5,25000,25000,null,null,null,"SRK_1.12.3",0,"cut sheet piles to 0.3 m below llwl",1,"each",50000,50000,50000,0,null,50000,null,null,"197_Bldgs & Equip",{"$f":"IF(AB326=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB326))","v":1},{"$f":"IFERROR(MATCH($AB326,AssignmentSummary!$G:$G,0),\"\")","v":493},{"$f":"IFERROR(IF(AE$4>$AC326,\"\",MATCH($AB326,INDIRECT(\"AssignmentSummary!G\"&AD326&\":G10000\"),0))+AD326,\"\")","v":""},"","","","","","","","","","",null,"SRK_1.12.3","","","","","","","","","","","",null,50000,"","","","","","","","","","",""]
[198,null,"RB-012 Remove rock fill and grade","m³",24870,"TMAC",2.75,68392.5,0.5,34196.25,34196.25,null,"TMAC has in Water Management",null,"SRK_1.12.1","Roberts Bay Cargo Dock","remove rock fill to 0.3 m below llwl",24867.599999999999,"m3",2.7486950914297958,68353.450055639594,68353.450055639594,39.049944360405789,null,68353.450055639594,null,null,"198_Bldgs & Equip",{"$f":"IF(AB327=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB327))","v":1},{"$f":"IFERROR(MATCH($AB327,AssignmentSummary!$G:$G,0),\"\")","v":494},{"$f":"IFERROR(IF(AE$4>$AC327,\"\",MATCH($AB327,INDIRECT(\"AssignmentSummary!G\"&AD327&\":G10000\"),0))+AD327,\"\")","v":""},"","","","","","","","","","",null,"SRK_1.12.1","","","","","","","","","","","",null,68353.450055639594,"","","","","","","","","","",""]
[199,null,"RB-012 Remove on-shore mooring points","LS",2,"TMAC",1200,2400,0.5,1200,1200,null,null,null,"SRK_1.12.2",0,"remove on-shore mooring points",2,"LS",1200,2400,2400,0,null,2400,null,null,"199_Bldgs & Equip",{"$f":"IF(AB328=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB328))","v":1},{"$f":"IFERROR(MATCH($AB328,AssignmentSummary!$G:$G,0),\"\")","v":495},{"$f":"IFERROR(IF(AE$4>$AC328,\"\",MATCH($AB328,INDIRECT(\"AssignmentSummary!G\"&AD328&\":G10000\"),0))+AD328,\"\")","v":""},"","","","","","","","","","",null,"SRK_1.12.2","","","","","","","","","","","",null,2400,"","","","","","","","","","",""]
[200,null,"Load and Haul waste from Cargo Dock demo","m³",110,"TMAC",{"$f":"10.23+5.99","v":16.22},1784.1999999999998,0.5,892.09999999999991,892.09999999999991,null,null,null,"SRK_1.12.4",0,"haul cut metal to quarry 3 landfill",15.870000000000001,"m3",5.993306451657439,95.113773387803562,95.113773387803562,1689.0862266121962,null,95.113773387803562,null,null,"200_Bldgs & Equip",{"$f":"IF(AB329=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB329))","v":1},{"$f":"IFERROR(MATCH($AB329,AssignmentSummary!$G:$G,0),\"\")","v":496},{"$f":"IFERROR(IF(AE$4>$AC329,\"\",MATCH($AB329,INDIRECT(\"AssignmentSummary!G\"&AD329&\":G10000\"),0))+AD329,\"\")","v":""},"","","","","","","","","","",null,"SRK_1.12.4","","","","","","","","","","","",null,95.113773387803562,"","","","","","","","","","",""]
[201,"All weather road clear span crossing","DW-004","m³",138,"TMAC",{"$f":"10.23+4.92","v":15.15},2090.7000000000003,0.5,1045.3500000000001,1045.3500000000001,null,null,null,"SRK_3.4.2",0,"load waste materials into containers",137.952,"m3",10.227916666666665,1410.9615599999997,{"$f":"U330","v":1410.9615599999997},679.73844000000054,null,1410.9615599999997,null,null,"201_Bldgs & Equip",{"$f":"IF(AB330=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB330))","v":1},{"$f":"IFERROR(MATCH($AB330,AssignmentSummary!$G:$G,0),\"\")","v":497},{"$f":"IFERROR(IF(AE$4>$AC330,\"\",MATCH($AB330,INDIRECT(\"AssignmentSummary!G\"&AD330&\":G10000\"),0))+AD330,\"\")","v":""},"","","","","","","","","","",null,"SRK_3.4.1","","","","","","","","","","","",null,150000,"","","","","","","","","","",""]
[{"$f":"A330+1","v":202},"Waste on Secondary Road","SR-001 Waste clean up","m³",2170,"TMAC",4.17,9048.9,0.5,4524.45,4524.45,null,null,null,"SRK_15.1.5",0,"Haul waste to the landfill",2167.6989309769574,"m3",4.1741683424602254,9048.3402536688882,{"$f":"U331","v":9048.3402536688882},0.55974633111145522,null,9048.3402536688882,null,null,"202_Bldgs & Equip",{"$f":"IF(AB331=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB331))","v":1},{"$f":"IFERROR(MATCH($AB331,AssignmentSummary!$G:$G,0),\"\")","v":498},{"$f":"IFERROR(IF(AE$4>$AC331,\"\",MATCH($AB331,INDIRECT(\"AssignmentSummary!G\"&AD331&\":G10000\"),0))+AD331,\"\")","v":""},"","","","","","","","","","",null,"SRK_15.1.3","","","","","","","","","","","",null,22171.044024454735,"","","","","","","","","","",""]
[203,"Roberts Bay Pipeline Discharge System","PL-001 Decommission","each",11,"TMAC",680,{"$f":"G332*E332","v":7480},0.5,{"$f":"H332*I332","v":3740},{"$f":"+H332*(1-I332)","v":3740},null,null,null,"SRK_11.1.2",0,"decommission electrical (heat tracing)",11,"each",679.51599593835135,7474.6759553218653,{"$f":"IF(ISBLANK($H332),\"\",SUM(BD332:BO332))","v":7474.6759553218653},5.3240446781346691,null,{"$f":"IF(U332=\"\",H332,V332)","v":7474.6759553218653},null,null,"203_Bldgs & Equip",{"$f":"IF(AB332=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB332))","v":1},{"$f":"IFERROR(MATCH($AB332,AssignmentSummary!$G:$G,0),\"\")","v":499},{"$f":"IFERROR(IF(AE$4>$AC332,\"\",MATCH($AB332,INDIRECT(\"AssignmentSummary!G\"&AD332&\":G10000\"),0))+AD332,\"\")","v":""},"","","","","","","","","","",null,"SRK_11.1.2","","","","","","","","","","","",null,7474.6759553218653,"","","","","","","","","","",""]
[204,null,"PL-001 Dismantle","lm",5470,"TMAC",11.08,60607.6,0.5,30303.8,30303.8,null,null,null,"SRK_11.1.1","Pipeline Roberts Bay Discharge System","Cut pipelines into manageable pieces",5470,"lm",11.084447485572777,60631.927746083093,60631.927746083093,-24.327746083094098,null,60631.927746083093,null,null,"204_Bldgs & Equip",{"$f":"IF(AB333=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB333))","v":1},{"$f":"IFERROR(MATCH($AB333,AssignmentSummary!$G:$G,0),\"\")","v":500},{"$f":"IFERROR(IF(AE$4>$AC333,\"\",MATCH($AB333,INDIRECT(\"AssignmentSummary!G\"&AD333&\":G10000\"),0))+AD333,\"\")","v":""},"","","","","","","","","","",null,"SRK_11.1.1","","","","","","","","","","","",null,60631.927746083093,"","","","","","","","","","",""]
[205,null,"PL-001 load, haul and tip waste at Q3 landfill","m³",1160,"TMAC",{"$f":"10.23+5.99","v":16.22},18815.199999999997,0.5,9407.5999999999985,9407.5999999999985,null,null,null,"SRK_11.1.3",0,"collect electrical cables and controllers and prep for shipping off-site",5470,"m2",0.37493847476795272,2050.9134569807015,17957.257532431271,857.94246756872599,null,17957.257532431271,null,null,"205_Bldgs & Equip",{"$f":"IF(AB334=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB334))","v":3},{"$f":"IFERROR(MATCH($AB334,AssignmentSummary!$G:$G,0),\"\")","v":501},{"$f":"IFERROR(IF(AE$4>$AC334,\"\",MATCH($AB334,INDIRECT(\"AssignmentSummary!G\"&AD334&\":G10000\"),0))+AD334,\"\")","v":502},503,"","","","","","","","","",null,"SRK_11.1.3","SRK_11.1.4","SRK_11.1.5","","","","","","","","","",null,2050.9134569807015,11863.918449172899,4042.4256262776726,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_11.1.4",0,"Load debris for transport to landfill",1159.9545475216914,"m3",10.227916666666665,11863.918449172899,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_11.1.5",0,"haul debris to landfill",1159.9545475216914,"m3",3.4849862306368329,4042.4256262776726,"","",null,""]
[{"$f":"A334+1","v":206},null,"PL-001 remove rock cover ","m³",485,"TMAC",1.23,596.54999999999995,0.5,298.27499999999998,298.27499999999998,null,null,null,"SRK_11.1.6",0,"Remove rock fill to 0.3 m below LLWL",485,"m3",1.2273499999999999,595.26474999999994,595.26474999999994,1.2852500000000191,null,595.26474999999994,null,null,{"$f":"IF(ISNUMBER(A337),A337&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"206_Bldgs & Equip"},{"$f":"IF(AB337=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB337))","v":1},{"$f":"IFERROR(MATCH($AB337,AssignmentSummary!$G:$G,0),\"\")","v":504},{"$f":"IFERROR(IF(AE$4>$AC337,\"\",MATCH($AB337,INDIRECT(\"AssignmentSummary!G\"&AD337&\":G10000\"),0))+AD337,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC337,\"\",MATCH($AB337,INDIRECT(\"AssignmentSummary!G\"&AK337&\":G10000\"),0))+AK337,\"\")","v":""},"","","",null,"SRK_11.1.6","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK337),\"\")","v":""},"","","","",null,595.26474999999994,"","","","","","","","","","",""]
[207,null,"Pl-001 Conduct Survey of submergered section","LS",1,"TMAC",50000,50000,0.5,25000,25000,null,null,null,"SRK_11.1.7",0,"conduct survey of submerged section of pipeline",1,"ls",50000,50000,50000,0,null,50000,null,null,{"$f":"IF(ISNUMBER(A338),A338&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"207_Bldgs & Equip"},{"$f":"IF(AB338=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB338))","v":1},{"$f":"IFERROR(MATCH($AB338,AssignmentSummary!$G:$G,0),\"\")","v":505},{"$f":"IFERROR(IF(AE$4>$AC338,\"\",MATCH($AB338,INDIRECT(\"AssignmentSummary!G\"&AD338&\":G10000\"),0))+AD338,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC338,\"\",MATCH($AB338,INDIRECT(\"AssignmentSummary!G\"&AK338&\":G10000\"),0))+AK338,\"\")","v":""},"","","",null,"SRK_11.1.7","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK338),\"\")","v":""},"","","","",null,50000,"","","","","","","","","","",""]
[208,"Pipleines Madrid ","PL002 Madrid North - haul debris to landfill","m³",3350,"TMAC",{"$f":"5.02+10.23","v":15.25},{"$f":"G339*E339","v":51087.5},0.5,{"$f":"H339*I339","v":25543.75},{"$f":"+H339*(1-I339)","v":25543.75},null,null,null,"SRK_11.2.4",0,"Load debris for transport to landfill",3134.4980951390298,"m3",10.227916666666665,32059.3853089074,47792.071218045246,3295.4287819547535,"Quantity used by INAC is erroneous",47792.071218045246,null,null,{"$f":"IF(ISNUMBER(A339),A339&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"208_Bldgs & Equip"},{"$f":"IF(AB339=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB339))","v":2},{"$f":"IFERROR(MATCH($AB339,AssignmentSummary!$G:$G,0),\"\")","v":506},{"$f":"IFERROR(IF(AE$4>$AC339,\"\",MATCH($AB339,INDIRECT(\"AssignmentSummary!G\"&AD339&\":G10000\"),0))+AD339,\"\")","v":507},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC339,\"\",MATCH($AB339,INDIRECT(\"AssignmentSummary!G\"&AK339&\":G10000\"),0))+AK339,\"\")","v":""},"","","",null,"SRK_11.2.4","SRK_11.2.5","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK339),\"\")","v":""},"","","","",null,32059.3853089074,15732.685909137848,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_11.2.5",0,"haul debris to landfill",3134.4980951390298,"m3",5.0192041697316867,15732.685909137848,"","",null,""]
[{"$f":"A339+1","v":209},null,"MN - cut into pieces","lm",13395,"TMAC",11.08,{"$f":"G341*E341","v":148416.6},0.5,{"$f":"H341*I341","v":74208.3},{"$f":"+H341*(1-I341)","v":74208.3},null,null,null,"SRK_11.2.1","Pipeline Madrid North Reclaim Pipeline","Cut pipelines into manageable pieces",13392,"lm",11.084447485572777,148442.92072679065,148442.92072679065,-26.320726790640038,null,148442.92072679065,null,null,{"$f":"IF(ISNUMBER(A341),A341&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"209_Bldgs & Equip"},{"$f":"IF(AB341=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB341))","v":1},{"$f":"IFERROR(MATCH($AB341,AssignmentSummary!$G:$G,0),\"\")","v":508},{"$f":"IFERROR(IF(AE$4>$AC341,\"\",MATCH($AB341,INDIRECT(\"AssignmentSummary!G\"&AD341&\":G10000\"),0))+AD341,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC341,\"\",MATCH($AB341,INDIRECT(\"AssignmentSummary!G\"&AK341&\":G10000\"),0))+AK341,\"\")","v":""},"","","",null,"SRK_11.2.1","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK341),\"\")","v":""},"","","","",null,148442.92072679065,"","","","","","","","","","",""]
[210,null,"Decom heat trace","each",25,"TMAC",680,{"$f":"G342*E342","v":17000},0.5,{"$f":"H342*I342","v":8500},{"$f":"+H342*(1-I342)","v":8500},null,null,null,"SRK_11.2.2",0,"decommission electrical (heat tracing)",25,"each",679.51599593835135,16987.899898458785,16987.899898458785,12.100101541214826,null,16987.899898458785,null,null,{"$f":"IF(ISNUMBER(A342),A342&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"210_Bldgs & Equip"},{"$f":"IF(AB342=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB342))","v":1},{"$f":"IFERROR(MATCH($AB342,AssignmentSummary!$G:$G,0),\"\")","v":509},{"$f":"IFERROR(IF(AE$4>$AC342,\"\",MATCH($AB342,INDIRECT(\"AssignmentSummary!G\"&AD342&\":G10000\"),0))+AD342,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC342,\"\",MATCH($AB342,INDIRECT(\"AssignmentSummary!G\"&AK342&\":G10000\"),0))+AK342,\"\")","v":""},"","","",null,"SRK_11.2.2","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK342),\"\")","v":""},"","","","",null,16987.899898458785,"","","","","","","","","","",""]
[211,null,"PL-003 Madrid South","m³",3135,"TMAC",{"$f":"5.02+10.23","v":15.25},{"$f":"G343*E343","v":47808.75},0.5,{"$f":"H343*I343","v":23904.375},{"$f":"+H343*(1-I343)","v":23904.375},null,null,null,"SRK_11.3.4",0,"Load debris for transport to landfill",3349.1288264146042,"m3",10.227916666666665,34254.6105424997,51064.571913008476,-3255.8219130084763,"Quantity used by INAC is erroneous",51064.571913008476,null,null,{"$f":"IF(ISNUMBER(A343),A343&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"211_Bldgs & Equip"},{"$f":"IF(AB343=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB343))","v":2},{"$f":"IFERROR(MATCH($AB343,AssignmentSummary!$G:$G,0),\"\")","v":510},{"$f":"IFERROR(IF(AE$4>$AC343,\"\",MATCH($AB343,INDIRECT(\"AssignmentSummary!G\"&AD343&\":G10000\"),0))+AD343,\"\")","v":511},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC343,\"\",MATCH($AB343,INDIRECT(\"AssignmentSummary!G\"&AK343&\":G10000\"),0))+AK343,\"\")","v":""},"","","",null,"SRK_11.3.4","SRK_11.3.5","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK343),\"\")","v":""},"","","","",null,34254.6105424997,16809.961370508772,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_11.3.5",0,"haul debris to landfill",3349.1288264146042,"m3",5.0192041697316867,16809.961370508772,"","",null,""]
[{"$f":"A343+1","v":212},null,"MS - cut into pieces","lm",14310,"TMAC",11.08,{"$f":"G345*E345","v":158554.79999999999},0.5,{"$f":"H345*I345","v":79277.399999999994},{"$f":"+H345*(1-I345)","v":79277.399999999994},null,null,null,"SRK_11.3.1","Pipeline Madrid South Groundwater Pipeline","Cut pipelines into manageable pieces",14309,"lm",11.084447485572777,158607.35907106087,158607.35907106087,-52.559071060881251,null,158607.35907106087,null,null,{"$f":"IF(ISNUMBER(A345),A345&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"212_Bldgs & Equip"},{"$f":"IF(AB345=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB345))","v":1},{"$f":"IFERROR(MATCH($AB345,AssignmentSummary!$G:$G,0),\"\")","v":512},{"$f":"IFERROR(IF(AE$4>$AC345,\"\",MATCH($AB345,INDIRECT(\"AssignmentSummary!G\"&AD345&\":G10000\"),0))+AD345,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC345,\"\",MATCH($AB345,INDIRECT(\"AssignmentSummary!G\"&AK345&\":G10000\"),0))+AK345,\"\")","v":""},"","","",null,"SRK_11.3.1","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK345),\"\")","v":""},"","","","",null,158607.35907106087,"","","","","","","","","","",""]
[213,null,"Decom heat trace","each",25,"TMAC",680,17000,0.5,8500,8500,null,null,null,"SRK_11.3.2",0,"decommission electrical (heat tracing)",25,"each",679.51599593835135,16987.899898458785,16987.899898458785,12.100101541214826,null,16987.899898458785,null,null,"213_Bldgs & Equip",{"$f":"IF(AB346=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB346))","v":1},{"$f":"IFERROR(MATCH($AB346,AssignmentSummary!$G:$G,0),\"\")","v":513},{"$f":"IFERROR(IF(AE$4>$AC346,\"\",MATCH($AB346,INDIRECT(\"AssignmentSummary!G\"&AD346&\":G10000\"),0))+AD346,\"\")","v":""},"","","","","","","","","","",null,"SRK_11.3.2","","","","","","","","","","","",null,16987.899898458785,"","","","","","","","","","",""]
[214,"Contact Water Berms Debris","Madrid North","m³",2,"TMAC",{"$f":"10.23+4.92","v":15.15},30.3,0.5,15.15,15.15,null,null,null,"SRK_5.3.5",0,"remove and cut liner at breach into manageable pieces",210,"m2",0.17038014143461935,35.779829701270067,35.779829701270067,-5.4798297012700665,null,35.779829701270067,null,null,"214_Bldgs & Equip",{"$f":"IF(AB347=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB347))","v":1},{"$f":"IFERROR(MATCH($AB347,AssignmentSummary!$G:$G,0),\"\")","v":514},{"$f":"IFERROR(IF(AE$4>$AC347,\"\",MATCH($AB347,INDIRECT(\"AssignmentSummary!G\"&AD347&\":G10000\"),0))+AD347,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.3.5","","","","","","","","","","","",null,35.779829701270067,"","","","","","","","","","",""]
[215,null,"Madrid South","m³",4,"TMAC",{"$f":"10.23+3.26","v":13.49},53.96,0.5,26.98,26.98,null,null,null,"SRK_7.3.2",0,"load waste into containers ",1.8900000000000001,"m3",10.227916666666665,19.330762499999999,19.330762499999999,34.629237500000002,null,19.330762499999999,null,null,"215_Bldgs & Equip",{"$f":"IF(AB348=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB348))","v":1},{"$f":"IFERROR(MATCH($AB348,AssignmentSummary!$G:$G,0),\"\")","v":515},{"$f":"IFERROR(IF(AE$4>$AC348,\"\",MATCH($AB348,INDIRECT(\"AssignmentSummary!G\"&AD348&\":G10000\"),0))+AD348,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.3.2","","","","","","","","","","","",null,19.330762499999999,"","","","","","","","","","",""]
[216,"Remove Doris Sewage Lines","DM-016 decontaminate","LS",1,"TMAC",667.63,667.63,0.5,333.815,333.815,null,null,null,"SRK_2.16.1","Doris Sewage Discharge Line","flush pipeline prior to decommissioning",1,"Each",677.6841963904925,677.6841963904925,677.6841963904925,-10.054196390492507,null,677.6841963904925,null,null,"216_Bldgs & Equip",{"$f":"IF(AB349=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB349))","v":1},{"$f":"IFERROR(MATCH($AB349,AssignmentSummary!$G:$G,0),\"\")","v":516},{"$f":"IFERROR(IF(AE$4>$AC349,\"\",MATCH($AB349,INDIRECT(\"AssignmentSummary!G\"&AD349&\":G10000\"),0))+AD349,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.16.1","","","","","","","","","","","",null,677.6841963904925,"","","","","","","","","","",""]
[217,null,"DM-016 disconnet electrical","each",1,"TMAC",680,680,0.5,340,340,null,null,null,"SRK_2.16.3",0,"remove electrical cables and controllers",1,"each",679.51599593835135,679.51599593835135,679.51599593835135,0.48400406164864762,null,679.51599593835135,null,null,"217_Bldgs & Equip",{"$f":"IF(AB350=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB350))","v":1},{"$f":"IFERROR(MATCH($AB350,AssignmentSummary!$G:$G,0),\"\")","v":517},{"$f":"IFERROR(IF(AE$4>$AC350,\"\",MATCH($AB350,INDIRECT(\"AssignmentSummary!G\"&AD350&\":G10000\"),0))+AD350,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.16.3","","","","","","","","","","","",null,679.51599593835135,"","","","","","","","","","",""]
[218,null,"DM-016 decommission","each",9,"TMAC",1370,12330,0.5,6165,6165,null,null,null,"SRK_11.3.2",0,"decommission electrical (heat tracing)",2,"each",679.51599593835135,{"$f":"T351*R351","v":1359.0319918767027},{"$f":"U351","v":1359.0319918767027},10970.968008123298,"Decommissioing task is missing from TMAC estimate; however the quantity used by INAC is too large",1359.0319918767027,null,null,"218_Bldgs & Equip",{"$f":"IF(AB351=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB351))","v":1},{"$f":"IFERROR(MATCH($AB351,AssignmentSummary!$G:$G,0),\"\")","v":518},{"$f":"IFERROR(IF(AE$4>$AC351,\"\",MATCH($AB351,INDIRECT(\"AssignmentSummary!G\"&AD351&\":G10000\"),0))+AD351,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.16.5","","","","","","","","","","","",null,426.94602899347376,"","","","","","","","","","",""]
[219,null,"DM-016 Dismantle pipeline","lm",1190,"TMAC",11.08,13185.2,0.5,6592.6,6592.6,null,null,null,"SRK_2.16.2",0,"cut pipelines into manageable pieces and place in containers for hauling to landfill",1190,"m",11.084447485572777,13190.492507831605,{"$f":"IF(ISBLANK($H352),\"\",SUM(BD352:BO352))","v":13190.492507831605},-5.2925078316038707,null,13190.492507831605,null,null,"219_Bldgs & Equip",{"$f":"IF(AB352=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB352))","v":1},{"$f":"IFERROR(MATCH($AB352,AssignmentSummary!$G:$G,0),\"\")","v":519},{"$f":"IFERROR(IF(AE$4>$AC352,\"\",MATCH($AB352,INDIRECT(\"AssignmentSummary!G\"&AD352&\":G10000\"),0))+AD352,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.16.2","","","","","","","","","","","",null,13190.492507831605,"","","","","","","","","","",""]
[220,null,"DM-016 load, haul and tip debris at Q3 landfill","m³",90.8,"TMAC",{"$f":"10.23+4.7","v":14.93},1355.644,0.5,677.822,677.822,null,null,null,"SRK_2.16.4",0,"load debris into containers for hauling to landfill",90.845434763856048,"m3",10.227916666666665,929.15953631182254,{"$f":"IF(ISBLANK($H353),\"\",SUM(BD353:BO353))","v":929.15953631182254},426.48446368817747,null,929.15953631182254,null,null,"220_Bldgs & Equip",{"$f":"IF(AB353=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB353))","v":1},{"$f":"IFERROR(MATCH($AB353,AssignmentSummary!$G:$G,0),\"\")","v":520},{"$f":"IFERROR(IF(AE$4>$AC353,\"\",MATCH($AB353,INDIRECT(\"AssignmentSummary!G\"&AD353&\":G10000\"),0))+AD353,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.16.4","","","","","","","","","","","",null,929.15953631182254,"","","","","","","","","","",""]
[221,"Water Pond Pump Assembles (sump pumps etc.)","DM-015, DM-018 & DM-026 dismantle sump pump assemblies","each",5,"TMAC",680,3400,0.5,1700,1700,null,null,null,"SRK_2.15.1","Doris Sedimentation/Pollution Control Pond","disconnect piping and electrical wiring, remove sump pumps",2,"each",679.51599593835135,1359.0319918767027,{"$f":"SUM(U354:U355)","v":1359.0319918767027},2040.9680081232973,"2 sumps at DM_015 but no sump at DM_026",1359.0319918767027,null,null,"221_Bldgs & Equip",{"$f":"IF(AB354=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB354))","v":3},{"$f":"IFERROR(MATCH($AB354,AssignmentSummary!$G:$G,0),\"\")","v":521},{"$f":"IFERROR(IF(AE$4>$AC354,\"\",MATCH($AB354,INDIRECT(\"AssignmentSummary!G\"&AD354&\":G10000\"),0))+AD354,\"\")","v":522},523,"","","","","","","","","",null,"SRK_2.15.1","SRK_2.18.1","SRK_2.26.2","","","","","","","","","",null,1359.0319918767027,1359.0319918767027,2655.411010162662,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.18.1","Doris Sumps","decommission sumps",0,"each",679.51599593835135,{"$f":"T355*R355","v":0},{"$f":"IF(ISBLANK($H355),\"\",SUM(BD355:BO355))","v":""},"","Accounted under \"Chemicals\" Line 77",""]
[{"$f":"A354+1","v":222},"Water Pond Pump Waste Debris Management","DM-015, DM-018 & DM-026 dismantle sump pump assemblies","m³",{"$f":"70+35+2","v":107},"TMAC",{"$f":"10.23+4.7","v":14.93},{"$f":"G356*E356","v":1597.51},0.5,{"$f":"H356*I356","v":798.755},{"$f":"+H356*(1-I356)","v":798.755},null,null,null,"SRK_2.15.3",0,"load waste into containers for hauling to landfill",{"$f":"70.2+21.3","v":91.5},"m3",10.227916666666665,717.69291249999992,{"$f":"SUM(U356:U358)","v":717.69291249999992},879.81708750000007,"Unit rates and quantities used by INAC do not match the tasks and facilities",{"$f":"R356*G356","v":1366.095},null,null,{"$f":"IF(ISNUMBER(A356),A356&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"222_Bldgs & Equip"},{"$f":"IF(AB356=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB356))","v":3},{"$f":"IFERROR(MATCH($AB356,AssignmentSummary!$G:$G,0),\"\")","v":524},{"$f":"IFERROR(IF(AE$4>$AC356,\"\",MATCH($AB356,INDIRECT(\"AssignmentSummary!G\"&AD356&\":G10000\"),0))+AD356,\"\")","v":525},526,"","","","","",{"$f":"IFERROR(IF(AL$4>$AC356,\"\",MATCH($AB356,INDIRECT(\"AssignmentSummary!G\"&AK356&\":G10000\"),0))+AK356,\"\")","v":""},"","","",null,"SRK_2.15.1","SRK_2.18.2","SRK_2.26.2","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK356),\"\")","v":""},"","","","",null,1359.0319918767027,5000,2655.411010162662,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.18.2",0,"remove pumps, pipes, cables, culverts",0,"LS",2500,{"$f":"R357*T357","v":0},{"$f":"IF(ISBLANK($H357),\"\",SUM(BD357:BO357))","v":""},"","Accounted for in Line 309",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.26.2",0,"decommission pumping facility (remove electrical) ",0,"each",1327.705505081331,{"$f":"R358*T358","v":0},{"$f":"IF(ISBLANK($H358),\"\",SUM(BD358:BO358))","v":""},"","Accounted for in Line 145",""]
[{"$f":"A356+1","v":223},"Airstrip/Apron and Helipad","DM-007, DM-027 & DM-028 Demolition","m³",{"$f":"19.3+70.8+30.5","v":120.6},"TMAC",13.12,{"$f":"G359*E359","v":1582.2719999999999},0.5,{"$f":"H359*I359","v":791.13599999999997},{"$f":"+H359*(1-I359)","v":791.13599999999997},null,null,null,"SRK_2.7.2",0,"demolish helishack",19.339545000000001,"m3",13.120682447576288,253.74802862561177,{"$f":"SUM(U359:U360)","v":653.92884327668855},928.34315672331138,null,653.92884327668855,null,null,{"$f":"IF(ISNUMBER(A359),A359&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"223_Bldgs & Equip"},{"$f":"IF(AB359=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB359))","v":3},{"$f":"IFERROR(MATCH($AB359,AssignmentSummary!$G:$G,0),\"\")","v":527},{"$f":"IFERROR(IF(AE$4>$AC359,\"\",MATCH($AB359,INDIRECT(\"AssignmentSummary!G\"&AD359&\":G10000\"),0))+AD359,\"\")","v":528},529,"","","","","",{"$f":"IFERROR(IF(AL$4>$AC359,\"\",MATCH($AB359,INDIRECT(\"AssignmentSummary!G\"&AK359&\":G10000\"),0))+AK359,\"\")","v":""},"","","",null,"SRK_2.7.2","SRK_2.27.1","SRK_2.28.3","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK359),\"\")","v":""},"","","","",null,253.74802862561177,645.21645259078196,400.18081465107679,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.28.3",0,"demolish control tower structure (wood shack)",30.5,"m3",13.120682447576288,400.18081465107679,{"$f":"IF(ISBLANK($H360),\"\",SUM(BD360:BO360))","v":""},"",null,""]
[{"$f":"A359+1","v":224},null,"DM-007, DM-027 & DM-028 Collect Debris","m²",{"$f":"15500+91500+180.2","v":107180.2},"TMAC",0.37,{"$f":"G361*E361","v":39656.673999999999},0.5,{"$f":"H361*I361","v":19828.337},{"$f":"+H361*(1-I361)","v":19828.337},null,null,null,"SRK_2.7.4",0,"collect debris",180.1506,"m2",0.37493847476795272,67.54539119253154,{"$f":"IF(ISBLANK($H361),\"\",SUM(BD361:BO361))","v":31270.675138331091},8385.9988616689079,"quantities used by INAC do not match the facilities",31270.675138331091,null,null,{"$f":"IF(ISNUMBER(A361),A361&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"224_Bldgs & Equip"},{"$f":"IF(AB361=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB361))","v":3},{"$f":"IFERROR(MATCH($AB361,AssignmentSummary!$G:$G,0),\"\")","v":530},{"$f":"IFERROR(IF(AE$4>$AC361,\"\",MATCH($AB361,INDIRECT(\"AssignmentSummary!G\"&AD361&\":G10000\"),0))+AD361,\"\")","v":531},532,"","","","","",{"$f":"IFERROR(IF(AL$4>$AC361,\"\",MATCH($AB361,INDIRECT(\"AssignmentSummary!G\"&AK361&\":G10000\"),0))+AK361,\"\")","v":""},"","","",null,"SRK_2.7.4","SRK_2.27.2","SRK_2.28.6","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK361),\"\")","v":""},"","","","",null,67.54539119253154,25391.583388235293,5811.546358903267,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.27.2",0,"collect all debris",67722,"m2",0.37493847476795272,25391.583388235293,{"$f":"IF(ISBLANK($H362),\"\",SUM(BD362:BO362))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.28.6",0,"collect all debris",15500,"m2",0.37493847476795272,5811.546358903267,{"$f":"IF(ISBLANK($H363),\"\",SUM(BD363:BO363))","v":""},"",null,""]
[{"$f":"A361+1","v":225},null,"DM-029 Decom elec/HVAC from tower","each",1,"TMAC",375,{"$f":"G364*E364","v":375},0.5,{"$f":"H364*I364","v":187.5},{"$f":"+H364*(1-I364)","v":187.5},null,null,null,"Assign","","","","","","",null,"","mising from TMAC estimate",375,null,null,{"$f":"IF(ISNUMBER(A364),A364&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"225_Bldgs & Equip"},{"$f":"IF(AB364=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB364))","v":1},{"$f":"IFERROR(MATCH($AB364,AssignmentSummary!$G:$G,0),\"\")","v":533},{"$f":"IFERROR(IF(AE$4>$AC364,\"\",MATCH($AB364,INDIRECT(\"AssignmentSummary!G\"&AD364&\":G10000\"),0))+AD364,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC364,\"\",MATCH($AB364,INDIRECT(\"AssignmentSummary!G\"&AK364&\":G10000\"),0))+AK364,\"\")","v":""},"","","",null,"SRK_2.29.1","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK364),\"\")","v":""},"","","","",null,2972.8824822302872,"","","","","","","","","","",""]
[226,null,"DM-029 Airstrip lighting removal","each",70,{"$f":"NA()","v":{"$error":"#N/A"}},42.47,2972.9,0.5,1486.45,1486.45,null,null,null,"SRK_2.29.1","Doris Airstrip Lighting","remove lighting fixtures (airstrip lighting, approach lights)",70,"each",42.46974974614696,2972.8824822302872,{"$f":"IF(ISBLANK($H365),\"\",SUM(BD365:BO365))","v":2972.8824822302872},1.7517769712867448E-2,null,2972.8824822302872,null,null,"226_Bldgs & Equip",{"$f":"IF(AB365=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB365))","v":1},{"$f":"IFERROR(MATCH($AB365,AssignmentSummary!$G:$G,0),\"\")","v":534},{"$f":"IFERROR(IF(AE$4>$AC365,\"\",MATCH($AB365,INDIRECT(\"AssignmentSummary!G\"&AD365&\":G10000\"),0))+AD365,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.29.1","","","","","","","","","","","",null,2972.8824822302872,"","","","","","","","","","",""]
[227,null,"DM-007 Dismantle helipad","m³",15,"TMAC",4.18,62.699999999999996,0.5,31.349999999999998,31.349999999999998,null,null,null,"SRK_2.7.1","Doris Helicopter Support Facilities","dismantle helicopter pads and walkway",15.012549999999999,"m3",4.1816274209846362,62.7768907389029,{"$f":"IF(ISBLANK($H366),\"\",SUM(BD366:BO366))","v":62.7768907389029},-7.6890738902903877E-2,null,62.7768907389029,null,null,"227_Bldgs & Equip",{"$f":"IF(AB366=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB366))","v":1},{"$f":"IFERROR(MATCH($AB366,AssignmentSummary!$G:$G,0),\"\")","v":535},{"$f":"IFERROR(IF(AE$4>$AC366,\"\",MATCH($AB366,INDIRECT(\"AssignmentSummary!G\"&AD366&\":G10000\"),0))+AD366,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.7.1","","","","","","","","","","","",null,62.7768907389029,"","","","","","","","","","",""]
[228,null,"DM-027 Decommission Airstrip","each",2,"TMAC",325,650,0.5,325,325,null,null,null,"SRK_2.27.1","Doris Airstrip","decommission airstrip",2,"Each",322.60822629539098,645.21645259078196,{"$f":"IF(ISBLANK($H367),\"\",SUM(BD367:BO367))","v":645.21645259078196},4.7835474092180448,null,645.21645259078196,null,null,"228_Bldgs & Equip",{"$f":"IF(AB367=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB367))","v":1},{"$f":"IFERROR(MATCH($AB367,AssignmentSummary!$G:$G,0),\"\")","v":536},{"$f":"IFERROR(IF(AE$4>$AC367,\"\",MATCH($AB367,INDIRECT(\"AssignmentSummary!G\"&AD367&\":G10000\"),0))+AD367,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.27.1","","","","","","","","","","","",null,645.21645259078196,"","","","","","","","","","",""]
[229,null,"DM-028 Decommission and Dismantle apron equipment","each",5,"TMAC",1370,6850,0.5,3425,3425,null,null,null,"SRK_2.28.4",0,"disconnect containers and prep for shipping",5,"each",1368.9375059286804,6844.6875296434018,{"$f":"U368","v":6844.6875296434018},5.312470356598169,null,6844.6875296434018,null,null,"229_Bldgs & Equip",{"$f":"IF(AB368=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB368))","v":1},{"$f":"IFERROR(MATCH($AB368,AssignmentSummary!$G:$G,0),\"\")","v":537},{"$f":"IFERROR(IF(AE$4>$AC368,\"\",MATCH($AB368,INDIRECT(\"AssignmentSummary!G\"&AD368&\":G10000\"),0))+AD368,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.28.2","","","","","","","","","","","",null,374.33516870613107,"","","","","","","","","","",""]
[230,null,"DM-007, DM-027 & DM-028 Load and Haul Debris to Landfill","m³",{"$f":"213.3+54.9+31.7+41+235","v":575.9},"TMAC",{"$f":"10.23+4.7","v":14.93},8598.1869999999999,0.5,4299.0934999999999,4299.0934999999999,null,null,null,"SRK_2.7.5",0,"load debris into containers for transport",213.30093335999999,"m3",10.227916666666665,2181.6241713282998,{"$f":"IF(ISBLANK($H369),\"\",SUM(BD369:BO369))","v":2899.7262004949662},5698.4607995050337,"the quantities used by INAC do not match the facilities",{"$f":"SUM(R369:R371)*G369","v":4232.8182350647994},null,null,"230_Bldgs & Equip",{"$f":"IF(AB369=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB369))","v":3},{"$f":"IFERROR(MATCH($AB369,AssignmentSummary!$G:$G,0),\"\")","v":538},{"$f":"IFERROR(IF(AE$4>$AC369,\"\",MATCH($AB369,INDIRECT(\"AssignmentSummary!G\"&AD369&\":G10000\"),0))+AD369,\"\")","v":539},540,"","","","","","","","","",null,"SRK_2.7.5","SRK_2.27.3","SRK_2.28.7","","","","","","","","","",null,2181.6241713282998,415.59298349999995,302.50904566666657,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.27.3",0,"load waste into containers",40.633200000000002,"m3",10.227916666666665,415.59298349999995,{"$f":"IF(ISBLANK($H370),\"\",SUM(BD370:BO370))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.28.7",0,"load waste into containers ",29.576799999999995,"m3",10.227916666666665,302.50904566666657,{"$f":"IF(ISBLANK($H371),\"\",SUM(BD371:BO371))","v":""},"",null,""]
[{"$f":"A369+1","v":231},"Windy Development Area","Windry Development debris clean up","m²",40000,"TMAC",0.37,{"$f":"G372*E372","v":14800},0.5,{"$f":"H372*I372","v":7400},{"$f":"+H372*(1-I372)","v":7400},null,null,null,"SRK_19.10.1","Windy Summer Debris Collection","collect misc. debris scattered around site and stockpile",40000,"m2",0.37493847476795272,14997.538990718109,{"$f":"U372","v":14997.538990718109},-197.53899071810883,null,14997.538990718109,null,null,{"$f":"IF(ISNUMBER(A372),A372&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"231_Bldgs & Equip"},{"$f":"IF(AB372=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB372))","v":1},{"$f":"IFERROR(MATCH($AB372,AssignmentSummary!$G:$G,0),\"\")","v":541},{"$f":"IFERROR(IF(AE$4>$AC372,\"\",MATCH($AB372,INDIRECT(\"AssignmentSummary!G\"&AD372&\":G10000\"),0))+AD372,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC372,\"\",MATCH($AB372,INDIRECT(\"AssignmentSummary!G\"&AK372&\":G10000\"),0))+AK372,\"\")","v":""},"","","",null,"SRK_19.8.1","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK372),\"\")","v":""},"","","","",null,26382.139801819794,"","","","","","","","","","",""]
[232,null,"Windy Disposal of demolition waste","m³",2580,"TMAC",{"$f":"10.23+3.41","v":13.64},{"$f":"G373*E373","v":35191.200000000004},0.5,{"$f":"H373*I373","v":17595.600000000002},{"$f":"+H373*(1-I373)","v":17595.600000000002},null,null,null,"SRK_19.8.2",0,"haul debris to landfill",2579.424594629385,"m3",5.0192041697316867,12946.658680872275,{"$f":"SUM(U373:U374)","v":12946.658680872275},22244.541319127729,"the quantities used by INAC do not match the facilities",12946.658680872275,null,null,{"$f":"IF(ISNUMBER(A373),A373&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"232_Bldgs & Equip"},{"$f":"IF(AB373=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB373))","v":2},{"$f":"IFERROR(MATCH($AB373,AssignmentSummary!$G:$G,0),\"\")","v":542},{"$f":"IFERROR(IF(AE$4>$AC373,\"\",MATCH($AB373,INDIRECT(\"AssignmentSummary!G\"&AD373&\":G10000\"),0))+AD373,\"\")","v":543},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC373,\"\",MATCH($AB373,INDIRECT(\"AssignmentSummary!G\"&AK373&\":G10000\"),0))+AK373,\"\")","v":""},"","","",null,"SRK_19.8.2","SRK_19.8.3","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK373),\"\")","v":""},"","","","",null,12946.658680872275,11790.157894821277,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_19.8.3",0,"hydrocarbon contaminated soils to Madrid underground",0,"m3",2.7656790696621067,{"$f":"T374*R374","v":0},{"$f":"IF(ISBLANK($H374),\"\",SUM(BD374:BO374))","v":""},"","Accounted for in teh \"Chemicals\" sheet, Line 80",""]
[{"$f":"A373+1","v":233},"Emergency Shelters","Madrid North - decommission","each",{"$f":"3+2","v":5},"TMAC",679.52,{"$f":"G375*E375","v":3397.6},0.5,{"$f":"H375*I375","v":1698.8},{"$f":"+H375*(1-I375)","v":1698.8},null,null,null,"SRK_5.4.1","Madrid North Emergency Shelter","decommission (electrical, mechanical, plumbing)",2,"each",679.51599593835135,1359.0319918767027,1359.0319918767027,2038.5680081232972,"the quantities used by INAC do not match the facilities",1359.0319918767027,null,null,{"$f":"IF(ISNUMBER(A375),A375&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"233_Bldgs & Equip"},{"$f":"IF(AB375=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB375))","v":1},{"$f":"IFERROR(MATCH($AB375,AssignmentSummary!$G:$G,0),\"\")","v":544},{"$f":"IFERROR(IF(AE$4>$AC375,\"\",MATCH($AB375,INDIRECT(\"AssignmentSummary!G\"&AD375&\":G10000\"),0))+AD375,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC375,\"\",MATCH($AB375,INDIRECT(\"AssignmentSummary!G\"&AK375&\":G10000\"),0))+AK375,\"\")","v":""},"","","",null,"SRK_5.4.1","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK375),\"\")","v":""},"","","","",null,1359.0319918767027,"","","","","","","","","","",""]
[234,null,"Madrid North Demolish trailers","each",75,"TMAC",13.12,983.99999999999989,0.5,491.99999999999994,491.99999999999994,null,null,null,"SRK_5.4.2",0,"demolish trailers",75,"each",13.120682447576288,984.05118356822152,984.05118356822152,-5.1183568221631504E-2,null,984.05118356822152,null,null,"234_Bldgs & Equip",{"$f":"IF(AB376=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB376))","v":1},{"$f":"IFERROR(MATCH($AB376,AssignmentSummary!$G:$G,0),\"\")","v":545},{"$f":"IFERROR(IF(AE$4>$AC376,\"\",MATCH($AB376,INDIRECT(\"AssignmentSummary!G\"&AD376&\":G10000\"),0))+AD376,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.4.2","","","","","","","","","","","",null,984.05118356822152,"","","","","","","","","","",""]
[235,null,"Madrid North - containerize and haul to landfill for disposal","m³",4,"TMAC",{"$f":"13.12+10.23+4.92","v":28.270000000000003},113.08000000000001,0.5,56.540000000000006,56.540000000000006,null,null,null,"SRK_5.4.5",0,"load waste into containers ",4.0679999999999996,"m3",10.227916666666665,41.607164999999988,41.607164999999988,71.472835000000032,null,41.607164999999988,null,null,"235_Bldgs & Equip",{"$f":"IF(AB377=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB377))","v":1},{"$f":"IFERROR(MATCH($AB377,AssignmentSummary!$G:$G,0),\"\")","v":546},{"$f":"IFERROR(IF(AE$4>$AC377,\"\",MATCH($AB377,INDIRECT(\"AssignmentSummary!G\"&AD377&\":G10000\"),0))+AD377,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.4.5","","","","","","","","","","","",null,41.607164999999988,"","","","","","","","","","",""]
[236,null,"Madrid South - decommission","each",3,"TMAC",679.52,2038.56,0.5,1019.28,1019.28,null,null,null,"SRK_7.5.1","Madrid South Emergency Shelter","decommission (electrical, mechanical, plumbing)",3,"each",679.51599593835135,2038.5479878150541,2038.5479878150541,1.2012184945888293E-2,null,2038.5479878150541,null,null,"236_Bldgs & Equip",{"$f":"IF(AB378=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB378))","v":1},{"$f":"IFERROR(MATCH($AB378,AssignmentSummary!$G:$G,0),\"\")","v":547},{"$f":"IFERROR(IF(AE$4>$AC378,\"\",MATCH($AB378,INDIRECT(\"AssignmentSummary!G\"&AD378&\":G10000\"),0))+AD378,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.5.1","","","","","","","","","","","",null,2038.5479878150541,"","","","","","","","","","",""]
[237,null,"Madrid South Demolish trailers","m³",75,"TMAC",13.12,983.99999999999989,0.5,491.99999999999994,491.99999999999994,null,null,null,"SRK_7.5.2",0,"demolish structure",75,"each",13.120682447576288,984.05118356822152,984.05118356822152,-5.1183568221631504E-2,null,984.05118356822152,null,null,"237_Bldgs & Equip",{"$f":"IF(AB379=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB379))","v":1},{"$f":"IFERROR(MATCH($AB379,AssignmentSummary!$G:$G,0),\"\")","v":548},{"$f":"IFERROR(IF(AE$4>$AC379,\"\",MATCH($AB379,INDIRECT(\"AssignmentSummary!G\"&AD379&\":G10000\"),0))+AD379,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.5.2","","","","","","","","","","","",null,984.05118356822152,"","","","","","","","","","",""]
[238,null,"Madrid South - containerize and haul to landfill for disposal","m³",4,"TMAC",{"$f":"13.12+10.23+3.26","v":26.61},106.44,0.5,53.22,53.22,null,null,null,"SRK_7.5.5",0,"load waste into containers  ",51.167999999999999,"m3",10.227916666666665,523.34203999999988,523.34203999999988,-416.90203999999989,null,523.34203999999988,null,null,"238_Bldgs & Equip",{"$f":"IF(AB380=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB380))","v":1},{"$f":"IFERROR(MATCH($AB380,AssignmentSummary!$G:$G,0),\"\")","v":549},{"$f":"IFERROR(IF(AE$4>$AC380,\"\",MATCH($AB380,INDIRECT(\"AssignmentSummary!G\"&AD380&\":G10000\"),0))+AD380,\"\")","v":""},"","","","","","","","","","",null,"SRK_7.5.5","","","","","","","","","","","",null,523.34203999999988,"","","","","","","","","","",""]
[239,"Roberts Bay Overburden Pile","Debris clean up","m²",14205,"TMAC",0.56999999999999995,8096.8499999999995,0.5,4048.4249999999997,4048.4249999999997,null,null,null,"SRK_1.7.1","Roberts Bay Overburden Pile","collect all debris",14205,"m²",0.37493847476795272,5326.0010340787685,5326.0010340787685,2770.848965921231,"Unit rate used by INAC is erroneous",5326.0010340787685,null,null,"239_Bldgs & Equip",{"$f":"IF(AB381=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB381))","v":1},{"$f":"IFERROR(MATCH($AB381,AssignmentSummary!$G:$G,0),\"\")","v":550},{"$f":"IFERROR(IF(AE$4>$AC381,\"\",MATCH($AB381,INDIRECT(\"AssignmentSummary!G\"&AD381&\":G10000\"),0))+AD381,\"\")","v":""},"","","","","","","","","","",null,"SRK_1.7.1","","","","","","","","","","","",null,5326.0010340787685,"","","","","","","","","","",""]
[240,null,"Load and haul to landfill","m³",9,"TMAC",{"$f":"10.23+5.99","v":16.22},145.97999999999999,0.5,72.989999999999995,72.989999999999995,null,null,null,"SRK_1.7.2",0,"load waste into containers ",8.5229999999999997,"m3",10.227916666666665,87.172533749999985,87.172533749999985,58.807466250000004,null,87.172533749999985,null,null,"240_Bldgs & Equip",{"$f":"IF(AB382=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB382))","v":1},{"$f":"IFERROR(MATCH($AB382,AssignmentSummary!$G:$G,0),\"\")","v":551},{"$f":"IFERROR(IF(AE$4>$AC382,\"\",MATCH($AB382,INDIRECT(\"AssignmentSummary!G\"&AD382&\":G10000\"),0))+AD382,\"\")","v":""},"","","","","","","","","","",null,"SRK_1.7.2","","","","","","","","","","","",null,87.172533749999985,"","","","","","","","","","",""]
[241,"Other ","Decommission elec and mech from WTP at TIA","LS",1,"TMAC",1370,1370,0.5,685,685,1,"Cost not carried in TMAC estimate for the WTP at the TIA",null,"Assign","","","","","","",0,1370,"There is no requirement for water treatment at TIA; no facilites outside of the Doris Process Plant",0,null,null,"241_Bldgs & Equip",{"$f":"IF(AB383=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB383))","v":1},{"$f":"IFERROR(MATCH($AB383,AssignmentSummary!$G:$G,0),\"\")","v":552},{"$f":"IFERROR(IF(AE$4>$AC383,\"\",MATCH($AB383,INDIRECT(\"AssignmentSummary!G\"&AD383&\":G10000\"),0))+AD383,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[242,null,"Remove WTP at TIA for treatment of water (incl demo, containerization and haul)","m³",150,"TMAC",{"$f":"11.23+10.95+1.86","v":24.04},3606,0.5,1803,1803,null,null,null,"Assign","","","","","","",0,3606,"There is no requirement for water treatment at TIA; no facilites outside of the Doris Process Plant",0,null,null,"242_Bldgs & Equip",{"$f":"IF(AB384=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB384))","v":1},{"$f":"IFERROR(MATCH($AB384,AssignmentSummary!$G:$G,0),\"\")","v":553},{"$f":"IFERROR(IF(AE$4>$AC384,\"\",MATCH($AB384,INDIRECT(\"AssignmentSummary!G\"&AD384&\":G10000\"),0))+AD384,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","LANDFILL FOR DEMOLITION WASTE",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(V385=\"\",\"\",SUM(J385:K385)-V385)","v":""},null,null,null,null,null,{"$f":"IF(AB385=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB385))","v":""},{"$f":"IFERROR(MATCH($AB385,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC385,\"\",MATCH($AB385,INDIRECT(\"AssignmentSummary!G\"&AD385&\":G10000\"),0))+AD385,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A384+1","v":243},"Prepare debris for capping","Q3-003 Main Landfill","m³",27081,"TMAC",3.27,{"$f":"G386*E386","v":88554.87},0.5,{"$f":"H386*I386","v":44277.434999999998},{"$f":"+H386*(1-I386)","v":44277.434999999998},null,"used regrading slope rate to account for slower production",null,"Assign","","","","","","",0,88554.87,"this task accounted for in Line 247",0,null,null,{"$f":"IF(ISNUMBER(A386),A386&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"243_Bldgs & Equip"},{"$f":"IF(AB386=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB386))","v":1},{"$f":"IFERROR(MATCH($AB386,AssignmentSummary!$G:$G,0),\"\")","v":554},{"$f":"IFERROR(IF(AE$4>$AC386,\"\",MATCH($AB386,INDIRECT(\"AssignmentSummary!G\"&AD386&\":G10000\"),0))+AD386,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A386+1","v":244},"Empty seacans","dump, grade, place and compact","m³",5280,"TMAC",86.72,457881.59999999998,0.5,228940.79999999999,228940.79999999999,null,null,null,"SRK_16.3.1","Quarry 3 Landfill","empty seacan of debris, place and track pack ",5278.44565231448,"each",86.72325152382993,457763.96996053518,457763.96996053518,117.63003946479876,null,{"$f":"IF(U387=\"\",H387,V387)","v":457763.96996053518},null,null,"244_Bldgs & Equip",{"$f":"IF(AB387=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB387))","v":1},{"$f":"IFERROR(MATCH($AB387,AssignmentSummary!$G:$G,0),\"\")","v":555},{"$f":"IFERROR(IF(AE$4>$AC387,\"\",MATCH($AB387,INDIRECT(\"AssignmentSummary!G\"&AD387&\":G10000\"),0))+AD387,\"\")","v":""},"","","","","","","","","","",null,"SRK_16.3.1","","","","","","","","","","","",null,457763.96996053518,"","","","","","","","","","",""]
[245,"Place rock cover","Q3-003 Prepare Rock Cover for 300 mm cap","m³",8125,"TMAC",16.350000000000001,132843.75,0.5,66421.875,66421.875,null,null,null,"SRK_16.3.4",0,"place 0.3 m thick liner protection layer of crushed rock",8124.2999999999993,"m3",16.3528779809551,132855.6865806735,132855.6865806735,-11.93658067350043,null,132855.6865806735,null,null,"245_Bldgs & Equip",{"$f":"IF(AB388=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB388))","v":1},{"$f":"IFERROR(MATCH($AB388,AssignmentSummary!$G:$G,0),\"\")","v":556},{"$f":"IFERROR(IF(AE$4>$AC388,\"\",MATCH($AB388,INDIRECT(\"AssignmentSummary!G\"&AD388&\":G10000\"),0))+AD388,\"\")","v":""},"","","","","","","","","","",null,"SRK_16.3.4","","","","","","","","","","","",null,132855.6865806735,"","","","","","","","","","",""]
[246,"Generate rock cover","Q3-003 Prepare Rock Cover for 300 mm cap","m³",8125,"TMAC",24.76,201175,0.5,100587.5,100587.5,null,null,null,"SRK_16.3.3",0,"Produce ROQ (quarry drill&blast)",8124.2999999999993,"m3",24.762834601363782,201180.69715185976,201180.69715185976,-5.6971518597565591,null,201180.69715185976,null,null,"246_Bldgs & Equip",{"$f":"IF(AB389=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB389))","v":1},{"$f":"IFERROR(MATCH($AB389,AssignmentSummary!$G:$G,0),\"\")","v":557},{"$f":"IFERROR(IF(AE$4>$AC389,\"\",MATCH($AB389,INDIRECT(\"AssignmentSummary!G\"&AD389&\":G10000\"),0))+AD389,\"\")","v":""},"","","","","","","","","","",null,"SRK_16.3.3","","","","","","","","","","","",null,201180.69715185976,"","","","","","","","","","",""]
[247,"Final grading of landfill cover","Q3-003 regrade cover","m²",27081,"TMAC",1.23,33309.629999999997,0.5,16654.814999999999,16654.814999999999,null,null,null,"SRK_16.3.2",0,"regrade top surface for positive drainage",27081,"m2",1.2273499999999999,33237.86535,33237.86535,71.764649999997346,null,33237.86535,null,null,"247_Bldgs & Equip",{"$f":"IF(AB390=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB390))","v":1},{"$f":"IFERROR(MATCH($AB390,AssignmentSummary!$G:$G,0),\"\")","v":558},{"$f":"IFERROR(IF(AE$4>$AC390,\"\",MATCH($AB390,INDIRECT(\"AssignmentSummary!G\"&AD390&\":G10000\"),0))+AD390,\"\")","v":""},"","","","","","","","","","",null,"SRK_16.3.2","","","","","","","","","","","",null,33237.86535,"","","","","","","","","","",""]
[248,"Place soil cover",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},null,0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"248_Bldgs & Equip",{"$f":"IF(AB391=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB391))","v":0},{"$f":"IFERROR(MATCH($AB391,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC391,\"\",MATCH($AB391,INDIRECT(\"AssignmentSummary!G\"&AD391&\":G10000\"),0))+AD391,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[249,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F392),0,INDEX(IF(UPPER(RIGHT(F392,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F392,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F392,LEN(F392)-1)),CostCode,0)))","v":0},0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"249_Bldgs & Equip",{"$f":"IF(AB392=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB392))","v":0},{"$f":"IFERROR(MATCH($AB392,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC392,\"\",MATCH($AB392,INDIRECT(\"AssignmentSummary!G\"&AD392&\":G10000\"),0))+AD392,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","GRADE AND CONTOUR PADS & QUARRIES",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,{"$f":"IF(AB393=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB393))","v":""},{"$f":"IFERROR(MATCH($AB393,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC393,\"\",MATCH($AB393,INDIRECT(\"AssignmentSummary!G\"&AD393&\":G10000\"),0))+AD393,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A392+1","v":250},"Accomodation Complex","Windy Accommodation Camp Bldgs","m³",150,"TMAC",12.27,{"$f":"G394*E394","v":1840.5},0.5,{"$f":"H394*I394","v":920.25},{"$f":"+H394*(1-I394)","v":920.25},null,null,null,"SRK_19.2.5",0,"regrade area for positive drainage",1248,"m2",1.2273499999999999,1531.7328,1531.7328,308.7672,null,{"$f":"IF(U394=\"\",H394,V394)","v":1531.7328},null,null,{"$f":"IF(ISNUMBER(A394),A394&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"250_Bldgs & Equip"},{"$f":"IF(AB394=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB394))","v":1},{"$f":"IFERROR(MATCH($AB394,AssignmentSummary!$G:$G,0),\"\")","v":559},{"$f":"IFERROR(IF(AE$4>$AC394,\"\",MATCH($AB394,INDIRECT(\"AssignmentSummary!G\"&AD394&\":G10000\"),0))+AD394,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.2.5","","","","","","","","","","","",null,1531.7328,"","","","","","","","","","",""]
[{"$f":"A394+1","v":251},"Process Facilities",null,"m²",null,"AE",8.4700000000000006,0,0.5,{"$f":"H395*I395","v":0},{"$f":"+H395*(1-I395)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"251_Bldgs & Equip",{"$f":"IF(AB395=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB395))","v":0},{"$f":"IFERROR(MATCH($AB395,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC395,\"\",MATCH($AB395,INDIRECT(\"AssignmentSummary!G\"&AD395&\":G10000\"),0))+AD395,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A395+1","v":252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,0,null,null,"252_Bldgs & Equip",{"$f":"IF(AB396=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB396))","v":0},{"$f":"IFERROR(MATCH($AB396,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC396,\"\",MATCH($AB396,INDIRECT(\"AssignmentSummary!G\"&AD396&\":G10000\"),0))+AD396,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[253,"Landfarm",null,"m²",null,"AE",8.4700000000000006,0,0.5,{"$f":"H397*I397","v":0},{"$f":"+H397*(1-I397)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,"253_Bldgs & Equip",{"$f":"IF(AB397=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB397))","v":0},{"$f":"IFERROR(MATCH($AB397,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC397,\"\",MATCH($AB397,INDIRECT(\"AssignmentSummary!G\"&AD397&\":G10000\"),0))+AD397,\"\")","v":""},"","","","","","","","","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD397),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE397),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF397),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG397),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH397),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI397),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ397),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK397),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL397),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM397),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN397),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO397),\"\")","v":""},null,"","","","","","","","","","","",""]
[254,"Q2 Sewage Discharge Area",null,"m³",552,"TMAC",16.350000000000001,{"$f":"G398*E398","v":9025.2000000000007},0.5,4512.6000000000004,4512.6000000000004,null,null,null,"SRK_14.3.1","Quarry 2 Treated Sewage Discharge Areas","Fill in low-lying areas (assumed sourced within 0.5km)",552,"m3",16.3528779809551,9026.788645487215,9026.788645487215,-1.5886454872143076,null,9026.788645487215,null,null,"254_Bldgs & Equip",{"$f":"IF(AB398=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB398))","v":1},{"$f":"IFERROR(MATCH($AB398,AssignmentSummary!$G:$G,0),\"\")","v":560},{"$f":"IFERROR(IF(AE$4>$AC398,\"\",MATCH($AB398,INDIRECT(\"AssignmentSummary!G\"&AD398&\":G10000\"),0))+AD398,\"\")","v":""},"","","","","","","","","","",null,"SRK_14.3.1","","","","","","","","","","","",null,9026.788645487215,"","","","","","","","","","",""]
[255,"Storage Pad",null,"m²",null,"AE",8.4700000000000006,0,0.5,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"255_Bldgs & Equip",{"$f":"IF(AB399=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB399))","v":0},{"$f":"IFERROR(MATCH($AB399,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC399,\"\",MATCH($AB399,INDIRECT(\"AssignmentSummary!G\"&AD399&\":G10000\"),0))+AD399,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[256,"Power Plant",null,"m²",null,"AE",8.4700000000000006,{"$f":"G400*E400","v":0},0.5,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"256_Bldgs & Equip",{"$f":"IF(AB400=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB400))","v":0},{"$f":"IFERROR(MATCH($AB400,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC400,\"\",MATCH($AB400,INDIRECT(\"AssignmentSummary!G\"&AD400&\":G10000\"),0))+AD400,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[257,"Communication Tower",null,"m²",null,"AE",8.4700000000000006,{"$f":"G401*E401","v":0},0.5,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"257_Bldgs & Equip",{"$f":"IF(AB401=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB401))","v":0},{"$f":"IFERROR(MATCH($AB401,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC401,\"\",MATCH($AB401,INDIRECT(\"AssignmentSummary!G\"&AD401&\":G10000\"),0))+AD401,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[258,"U/G Heating Plant",null,"m²",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F402),0,INDEX(IF(UPPER(RIGHT(F402,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F402,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F402,LEN(F402)-1)),CostCode,0)))","v":0},0,0.5,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"258_Bldgs & Equip",{"$f":"IF(AB402=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB402))","v":0},{"$f":"IFERROR(MATCH($AB402,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC402,\"\",MATCH($AB402,INDIRECT(\"AssignmentSummary!G\"&AD402&\":G10000\"),0))+AD402,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[259,"Reagent Equipment and Material Laydown",null,"m²",null,"DRl",{"$f":"IF(ISNA(F403),0,INDEX(IF(UPPER(RIGHT(F403,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F403,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F403,LEN(F403)-1)),CostCode,0)))","v":1.05},0,0.5,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"259_Bldgs & Equip",{"$f":"IF(AB403=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB403))","v":0},{"$f":"IFERROR(MATCH($AB403,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC403,\"\",MATCH($AB403,INDIRECT(\"AssignmentSummary!G\"&AD403&\":G10000\"),0))+AD403,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[260,"Waste Management & Land Farm",null,"m³",null,"DRl",{"$f":"IF(ISNA(F404),0,INDEX(IF(UPPER(RIGHT(F404,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F404,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F404,LEN(F404)-1)),CostCode,0)))","v":1.05},0,0.5,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"260_Bldgs & Equip",{"$f":"IF(AB404=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB404))","v":0},{"$f":"IFERROR(MATCH($AB404,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC404,\"\",MATCH($AB404,INDIRECT(\"AssignmentSummary!G\"&AD404&\":G10000\"),0))+AD404,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[261,"Fuel tanks on site for bulk fuel storage",null,"m³",null,"TMAC",2.75,0,0.5,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"261_Bldgs & Equip",{"$f":"IF(AB405=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB405))","v":0},{"$f":"IFERROR(MATCH($AB405,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC405,\"\",MATCH($AB405,INDIRECT(\"AssignmentSummary!G\"&AD405&\":G10000\"),0))+AD405,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[262,"Vent Raise ","Doris Vent Raises DM-030, DM-033 & DM-034","m²",4150,"DSl",{"$f":"IF(ISNA(F406),0,INDEX(IF(UPPER(RIGHT(F406,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F406,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F406,LEN(F406)-1)),CostCode,0)))","v":0.95},3942.5,0.5,1971.25,1971.25,null,null,null,"SRK_2.30.12",0,"Backfill area to prevent permanent ponding",4150,"m2",1.2273499999999999,5093.5024999999996,5887.8262399999994,-1945.3262399999994,null,5887.8262399999994,null,null,"262_Bldgs & Equip",{"$f":"IF(AB406=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB406))","v":3},{"$f":"IFERROR(MATCH($AB406,AssignmentSummary!$G:$G,0),\"\")","v":561},{"$f":"IFERROR(IF(AE$4>$AC406,\"\",MATCH($AB406,INDIRECT(\"AssignmentSummary!G\"&AD406&\":G10000\"),0))+AD406,\"\")","v":562},563,"","","","","","","","","",null,"SRK_2.30.12","SRK_2.33.7","SRK_2.34.7","","","","","","","","","",null,5093.5024999999996,181.03997999999999,613.28376000000003,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.33.7",0,"Crown road for positive drainage",0.20899999999999999,"km",866.22,181.03997999999999,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.34.7",0,"Crown road for positive drainage",0.70799999999999996,"km",866.22,613.28376000000003,"","",null,""]
[{"$f":"A406+1","v":263},null,"Madrid North Vent Raises","m²",11435,"DSl",{"$f":"IF(ISNA(F409),0,INDEX(IF(UPPER(RIGHT(F409,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F409,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F409,LEN(F409)-1)),CostCode,0)))","v":0.95},{"$f":"G409*E409","v":10863.25},0.5,{"$f":"H409*I409","v":5431.625},{"$f":"+H409*(1-I409)","v":5431.625},null,null,null,"SRK_5.18.6",0,"regrade pads for positive drainage",11435,"m2",1.2273499999999999,14034.747249999999,14034.747249999999,-3171.4972499999985,null,14034.747249999999,null,null,{"$f":"IF(ISNUMBER(A409),A409&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"263_Bldgs & Equip"},{"$f":"IF(AB409=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB409))","v":1},{"$f":"IFERROR(MATCH($AB409,AssignmentSummary!$G:$G,0),\"\")","v":564},{"$f":"IFERROR(IF(AE$4>$AC409,\"\",MATCH($AB409,INDIRECT(\"AssignmentSummary!G\"&AD409&\":G10000\"),0))+AD409,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.18.6","","","","","","","","","","","",null,14034.747249999999,"","","","","","","","","","",""]
[264,null,"Madrid South Vent Raises","m²",11435,"DSl",{"$f":"IF(ISNA(F410),0,INDEX(IF(UPPER(RIGHT(F410,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F410,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F410,LEN(F410)-1)),CostCode,0)))","v":0.95},{"$f":"G410*E410","v":10863.25},0.5,{"$f":"H410*I410","v":5431.625},{"$f":"+H410*(1-I410)","v":5431.625},null,"Not in TMAC estimate so area from Madrid North used",null,null,"","","","","","",{"$f":"H410","v":10863.25},0,"Task missing from TMAC estimate",{"$f":"H410","v":10863.25},null,null,{"$f":"IF(ISNUMBER(A410),A410&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"264_Bldgs & Equip"},{"$f":"IF(AB410=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB410))","v":1},{"$f":"IFERROR(MATCH($AB410,AssignmentSummary!$G:$G,0),\"\")","v":565},{"$f":"IFERROR(IF(AE$4>$AC410,\"\",MATCH($AB410,INDIRECT(\"AssignmentSummary!G\"&AD410&\":G10000\"),0))+AD410,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[265,"Tailings Line","SR-001 Remove tailings line","m",5750,"TMAC",11.08,63710,0.5,{"$f":"H411*I411","v":31855},{"$f":"+H411*(1-I411)","v":31855},null,null,null,"SRK_15.1.2",0,"Cut tailings line running alongside the road into manageable pieces",5750,"m",11.084447485572777,63735.57304204347,{"$f":"IF(ISBLANK($H411),\"\",SUM(BD411:BO411))","v":63735.57304204347},-25.573042043470195,null,63735.57304204347,null,null,{"$f":"IF(ISNUMBER(A411),A411&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"265_Bldgs & Equip"},{"$f":"IF(AB411=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB411))","v":1},{"$f":"IFERROR(MATCH($AB411,AssignmentSummary!$G:$G,0),\"\")","v":566},{"$f":"IFERROR(IF(AE$4>$AC411,\"\",MATCH($AB411,INDIRECT(\"AssignmentSummary!G\"&AD411&\":G10000\"),0))+AD411,\"\")","v":""},"","","","","","","","","","",null,"SRK_15.1.2","","","","","","","","","","","",null,63735.57304204347,"","","","","","","","","","",""]
[266,null,"SR-001 relocate cut pieces of tailings line to landfill","m³",255,"TMAC",{"$f":"10.23+4.17","v":14.4},{"$f":"G412*E412","v":3672},0.5,{"$f":"H412*I412","v":1836},{"$f":"+H412*(1-I412)","v":1836},null,"added cost for containerization",null,"SRK_15.1.3",0,"Strap together or load pipe sections in containers for transport to landfill",2167.6989309769574,"m3",10.227916666666665,22171.044024454735,{"$f":"SUM(U412:U413)","v":22171.044024454735},-18499.044024454735,"quantities used by INAC do not match the facilities",22171.044024454735,null,null,{"$f":"IF(ISNUMBER(A412),A412&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"266_Bldgs & Equip"},{"$f":"IF(AB412=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB412))","v":1},{"$f":"IFERROR(MATCH($AB412,AssignmentSummary!$G:$G,0),\"\")","v":567},{"$f":"IFERROR(IF(AE$4>$AC412,\"\",MATCH($AB412,INDIRECT(\"AssignmentSummary!G\"&AD412&\":G10000\"),0))+AD412,\"\")","v":""},"","","","","","","","","","",null,"SRK_15.1.5","","","","","","","","","","","",null,9048.3402536688882,"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_15.1.5",0,"Haul waste to the landfill",0,"m3",4.1741683424602254,{"$f":"T413*R413","v":0},{"$f":"IF(ISBLANK($H413),\"\",SUM(BD413:BO413))","v":""},"","accounted for in Line 202",""]
[{"$f":"A412+1","v":267},"WTP & Fresh Water Pumping Station",null,"m²",null,"AE",8.4700000000000006,0,0.5,{"$f":"H414*I414","v":0},{"$f":"+H414*(1-I414)","v":0},null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H414),\"\",SUM(BD414:BO414))","v":0},0,null,0,null,null,{"$f":"IF(ISNUMBER(A414),A414&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"267_Bldgs & Equip"},{"$f":"IF(AB414=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB414))","v":0},{"$f":"IFERROR(MATCH($AB414,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC414,\"\",MATCH($AB414,INDIRECT(\"AssignmentSummary!G\"&AD414&\":G10000\"),0))+AD414,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[268,"General Site Grading","RB-011 & DM-032","ha",{"$f":"(137500+460000)/10000","v":59.75},"ACI",1230,73492.5,0.5,{"$f":"H415*I415","v":36746.25},{"$f":"+H415*(1-I415)","v":36746.25},null,null,null,"SRK_1.11.1","Roberts Bay Developed Areas (for regrading)","regrade for positive drainage",0,"m2",9.8795238095238103E-3,{"$f":"T415*R415","v":0},{"$f":"U415","v":0},73492.5,"Accounted for in Line 319",0,null,null,{"$f":"IF(ISNUMBER(A415),A415&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"268_Bldgs & Equip"},{"$f":"IF(AB415=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB415))","v":2},{"$f":"IFERROR(MATCH($AB415,AssignmentSummary!$G:$G,0),\"\")","v":568},{"$f":"IFERROR(IF(AE$4>$AC415,\"\",MATCH($AB415,INDIRECT(\"AssignmentSummary!G\"&AD415&\":G10000\"),0))+AD415,\"\")","v":569},"","","","","","","","","","",null,"SRK_1.11.1","SRK_2.32.1","","","","","","","","","","",null,1358.4345238095239,4544.580952380953,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.32.1","Doris Developed Areas (for regrading)","regrade for positive drainage",460000,"m2",9.8795238095238103E-3,4544.580952380953,{"$f":"IF(ISBLANK($H416),\"\",SUM(BD416:BO416))","v":""},"",null,""]
[{"$f":"A415+1","v":269},"Grade Quarries",null,"m²",null,"TMAC",1.23,{"$f":"G417*E417","v":0},0.5,{"$f":"H417*I417","v":0},{"$f":"+H417*(1-I417)","v":0},null,null,null,null,"","","","","","",0,0,null,0,null,null,{"$f":"IF(ISNUMBER(A417),A417&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"269_Bldgs & Equip"},{"$f":"IF(AB417=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB417))","v":0},{"$f":"IFERROR(MATCH($AB417,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC417,\"\",MATCH($AB417,INDIRECT(\"AssignmentSummary!G\"&AD417&\":G10000\"),0))+AD417,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[270,"Other","Drill Holes at Windy Reclaim backfill","m³",100,"TMAC",16.350000000000001,{"$f":"G418*E418","v":1635.0000000000002},0.5,{"$f":"H418*I418","v":817.50000000000011},{"$f":"+H418*(1-I418)","v":817.50000000000011},null,null,null,"SRK_19.12.3",0,"Fill in low-lying areas (assumed sourced within 0.5km)",100,"m3",16.3528779809551,1635.28779809551,1635.28779809551,-0.28779809550974278,null,1635.28779809551,null,null,"270_Bldgs & Equip",{"$f":"IF(AB418=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB418))","v":1},{"$f":"IFERROR(MATCH($AB418,AssignmentSummary!$G:$G,0),\"\")","v":570},{"$f":"IFERROR(IF(AE$4>$AC418,\"\",MATCH($AB418,INDIRECT(\"AssignmentSummary!G\"&AD418&\":G10000\"),0))+AD418,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.12.3","","","","","","","","","","","",null,1635.28779809551,"","","","","","","","","","",""]
[271,null,"Drill Holes at Windy cut tops of drill rods","each",889,"TMAC",13.11,{"$f":"G419*E419","v":11654.789999999999},0.5,{"$f":"H419*I419","v":5827.3949999999995},{"$f":"+H419*(1-I419)","v":5827.3949999999995},null,null,null,"SRK_19.12.1","Windy Reclaim Drill Holes","cut top of drill pipes and cap",889,"each",13.108760699673617,11653.688262009846,11653.688262009846,1.1017379901531967,null,11653.688262009846,null,null,"271_Bldgs & Equip",{"$f":"IF(AB419=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB419))","v":1},{"$f":"IFERROR(MATCH($AB419,AssignmentSummary!$G:$G,0),\"\")","v":571},{"$f":"IFERROR(IF(AE$4>$AC419,\"\",MATCH($AB419,INDIRECT(\"AssignmentSummary!G\"&AD419&\":G10000\"),0))+AD419,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.12.1","","","","","","","","","","","",null,11653.688262009846,"","","","","","","","","","",""]
[272,null,"Windy Winter Road to Patch lake","m³",225,"TMAC",12.27,{"$f":"G420*E420","v":2760.75},0.5,{"$f":"H420*I420","v":1380.375},{"$f":"+H420*(1-I420)","v":1380.375},null,null,null,"SRK_19.4.1","Windy Winter Road to Patch","Fill in low-lying areas with rock fill (to prevent ponding)",225,"m",12.2735,2761.5374999999999,2761.5374999999999,-0.78749999999990905,null,2761.5374999999999,null,null,"272_Bldgs & Equip",{"$f":"IF(AB420=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB420))","v":1},{"$f":"IFERROR(MATCH($AB420,AssignmentSummary!$G:$G,0),\"\")","v":572},{"$f":"IFERROR(IF(AE$4>$AC420,\"\",MATCH($AB420,INDIRECT(\"AssignmentSummary!G\"&AD420&\":G10000\"),0))+AD420,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.4.1","","","","","","","","","","","",null,2761.5374999999999,"","","","","","","","","","",""]
[273,null,"Patch Lake Roads and Trails","m³",120,"TMAC",12.27,{"$f":"G421*E421","v":1472.3999999999999},0.5,{"$f":"H421*I421","v":736.19999999999993},{"$f":"+H421*(1-I421)","v":736.19999999999993},null,null,null,"SRK_18.2.1","Patch Lake Roads and Trails","Fill in low-lying areas",119.39999999999999,"m3",12.2735,1465.4558999999999,1465.4558999999999,6.9440999999999349,null,1465.4558999999999,null,null,"273_Bldgs & Equip",{"$f":"IF(AB421=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB421))","v":1},{"$f":"IFERROR(MATCH($AB421,AssignmentSummary!$G:$G,0),\"\")","v":573},{"$f":"IFERROR(IF(AE$4>$AC421,\"\",MATCH($AB421,INDIRECT(\"AssignmentSummary!G\"&AD421&\":G10000\"),0))+AD421,\"\")","v":""},"","","","","","","","","","",null,"SRK_18.2.1","","","","","","","","","","","",null,1465.4558999999999,"","","","","","","","","","",""]
[274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,0,null,null,"274_Bldgs & Equip",{"$f":"IF(AB422=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB422))","v":0},{"$f":"IFERROR(MATCH($AB422,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC422,\"\",MATCH($AB422,INDIRECT(\"AssignmentSummary!G\"&AD422&\":G10000\"),0))+AD422,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,0,null,null,"275_Bldgs & Equip",{"$f":"IF(AB423=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB423))","v":0},{"$f":"IFERROR(MATCH($AB423,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC423,\"\",MATCH($AB423,INDIRECT(\"AssignmentSummary!G\"&AD423&\":G10000\"),0))+AD423,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","REMOVE LINED CONTAINMENT STRUCTURES",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,{"$f":"IF(AB424=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB424))","v":""},{"$f":"IFERROR(MATCH($AB424,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC424,\"\",MATCH($AB424,INDIRECT(\"AssignmentSummary!G\"&AD424&\":G10000\"),0))+AD424,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A423+1","v":276},"Cut Liner as part of removal - load and haul carried above under Remove Bldgs","Madrid North Diversion Berm and Contact Water Pond Berm, CaCl Laydown Area plus Fuel Storage Area","m²",{"$f":"550+210+25+20","v":805},"TMAC",0.56999999999999995,{"$f":"G425*E425","v":458.84999999999997},null,{"$f":"H425*I425","v":0},{"$f":"+H425*(1-I425)","v":458.84999999999997},null,"Used 550 m² for the diversion berm as cubic metres stated did  not make sense",null,"Assign","","","","","","",0,458.84999999999997,null,{"$f":"IF(U425=\"\",H425,V425)","v":458.84999999999997},null,null,{"$f":"IF(ISNUMBER(A425),A425&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"276_Bldgs & Equip"},{"$f":"IF(AB425=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB425))","v":1},{"$f":"IFERROR(MATCH($AB425,AssignmentSummary!$G:$G,0),\"\")","v":574},{"$f":"IFERROR(IF(AE$4>$AC425,\"\",MATCH($AB425,INDIRECT(\"AssignmentSummary!G\"&AD425&\":G10000\"),0))+AD425,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A425+1","v":277},null,"Doris Run-off berm, Sedimentation/Pollution Control Pond, Reagent Pads Storage Areas, Waste Management Landfarm and Primary Vent Raise plus Tanks Farms at Doris and Roberts Bay","m²",{"$f":"300+14110+210+2485+1230+5500+8600+13200+9935","v":55570},"TMAC",0.56999999999999995,{"$f":"G426*E426","v":31674.899999999998},null,{"$f":"H426*I426","v":0},{"$f":"+H426*(1-I426)","v":31674.899999999998},null,"Used 300 m² for the diversion berm as cubic metres stated did  not make sense",null,"SRK_1.13.15",0,"remove and cut liner into manageable pieces",59818.8,"m2",0.17038014143461935,{"$f":"T426*R426","v":10191.935604449209},{"$f":"U426","v":10191.935604449209},21482.964395550789,"the quantities and unit rates used by INAC do not match the tasks and facilities",{"$f":"IF(U426=\"\",H426,V426)","v":10191.935604449209},null,null,{"$f":"IF(ISNUMBER(A426),A426&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"277_Bldgs & Equip"},{"$f":"IF(AB426=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB426))","v":1},{"$f":"IFERROR(MATCH($AB426,AssignmentSummary!$G:$G,0),\"\")","v":575},{"$f":"IFERROR(IF(AE$4>$AC426,\"\",MATCH($AB426,INDIRECT(\"AssignmentSummary!G\"&AD426&\":G10000\"),0))+AD426,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A426+1","v":278},null,"Madrid South CaCl laydown plus Fuel Storage Area","m²",{"$f":"20+375","v":395},"TMAC",0.56999999999999995,{"$f":"G427*E427","v":225.14999999999998},null,{"$f":"H427*I427","v":0},{"$f":"+H427*(1-I427)","v":225.14999999999998},null,null,null,"Assign","","","","","","",{"$f":"IF(ISBLANK($H427),\"\",SUM(BD427:BO427))","v":0},225.14999999999998,null,{"$f":"IF(U427=\"\",H427,V427)","v":225.14999999999998},null,null,{"$f":"IF(ISNUMBER(A427),A427&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"278_Bldgs & Equip"},{"$f":"IF(AB427=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB427))","v":1},{"$f":"IFERROR(MATCH($AB427,AssignmentSummary!$G:$G,0),\"\")","v":576},{"$f":"IFERROR(IF(AE$4>$AC427,\"\",MATCH($AB427,INDIRECT(\"AssignmentSummary!G\"&AD427&\":G10000\"),0))+AD427,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","RECLAIM ROADS",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H428),\"\",SUM(BD428:BO428))","v":""},"",null,null,null,null,null,{"$f":"IF(AB428=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB428))","v":""},{"$f":"IFERROR(MATCH($AB428,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC428,\"\",MATCH($AB428,INDIRECT(\"AssignmentSummary!G\"&AD428&\":G10000\"),0))+AD428,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A427+1","v":279},"Remove culverts","Q2 Quarry Overburden Pile culvert","lm",15,"TMAC",96.57,{"$f":"G429*E429","v":1448.55},0.5,{"$f":"H429*I429","v":724.27499999999998},{"$f":"+H429*(1-I429)","v":724.27499999999998},null,null,null,"SRK_14.2.4",0,"Remove Culvert",15,"m",96.568444555671704,1448.5266683350756,{"$f":"SUM(U429:U437)","v":25378.187229230523},{"$f":"IF(V429=\"\",\"\",SUM(H429:H437)-V429)","v":502.57277076947503},null,{"$f":"IF(U429=\"\",H429,V429)","v":25378.187229230523},null,null,{"$f":"IF(ISNUMBER(A429),A429&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"279_Bldgs & Equip"},{"$f":"IF(AB429=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB429))","v":1},{"$f":"IFERROR(MATCH($AB429,AssignmentSummary!$G:$G,0),\"\")","v":577},{"$f":"IFERROR(IF(AE$4>$AC429,\"\",MATCH($AB429,INDIRECT(\"AssignmentSummary!G\"&AD429&\":G10000\"),0))+AD429,\"\")","v":""},"","","","","","","","","","",null,"SRK_14.2.4","","","","","","","","","","","",null,1448.5266683350756,"","","","","","","","","","",""]
[{"$f":"A429+1","v":280},null,"RB Fuel Storage Facility Road","lm",40,"TMAC",96.57,{"$f":"G430*E430","v":3862.7999999999997},0.5,{"$f":"H430*I430","v":1931.3999999999999},{"$f":"+H430*(1-I430)","v":1931.3999999999999},null,null,null,"SRK_1.15.1","Roberts Bay 10ML Fuel Storage Facility Access Road Culvert","remove culvert and create swale",40,"lm",96.568444555671704,3862.7377822268681,null,null,null,null,null,null,"280_Bldgs & Equip",{"$f":"IF(AB430=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB430))","v":1},{"$f":"IFERROR(MATCH($AB430,AssignmentSummary!$G:$G,0),\"\")","v":578},{"$f":"IFERROR(IF(AE$4>$AC430,\"\",MATCH($AB430,INDIRECT(\"AssignmentSummary!G\"&AD430&\":G10000\"),0))+AD430,\"\")","v":""},"","","","","","","","","","",null,"SRK_1.15.1","","","","","","","","","","","",null,3862.7377822268681,"","","","","","","","","","",""]
[281,null,"Madrid North TIA Road Culvert","lm",60,"TMAC",96.57,5794.2,0.5,2897.1,2897.1,null,null,null,"SRK_4.2.1","Madrid North - TIA Road Culvert crossings","remove culvert and create swale",60,"lm",96.568444555671704,5794.1066733403022,null,null,null,null,null,null,"281_Bldgs & Equip",{"$f":"IF(AB431=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB431))","v":1},{"$f":"IFERROR(MATCH($AB431,AssignmentSummary!$G:$G,0),\"\")","v":579},{"$f":"IFERROR(IF(AE$4>$AC431,\"\",MATCH($AB431,INDIRECT(\"AssignmentSummary!G\"&AD431&\":G10000\"),0))+AD431,\"\")","v":""},"","","","","","","","","","",null,"SRK_4.2.1","","","","","","","","","","","",null,5794.1066733403022,"","","","","","","","","","",""]
[282,null,"Cargo Dock Road Culvert","lm",30,"TMAC",96.57,2897.1,0.5,1448.55,1448.55,null,null,null,"SRK_21.2.1","Cargo Dock Access Road Culverts","remove culvert and create swale",30,"lm",96.568444555671704,2897.0533366701511,null,null,null,null,null,null,"282_Bldgs & Equip",{"$f":"IF(AB432=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB432))","v":1},{"$f":"IFERROR(MATCH($AB432,AssignmentSummary!$G:$G,0),\"\")","v":580},{"$f":"IFERROR(IF(AE$4>$AC432,\"\",MATCH($AB432,INDIRECT(\"AssignmentSummary!G\"&AD432&\":G10000\"),0))+AD432,\"\")","v":""},"","","","","","","","","","",null,"SRK_21.2.1","","","","","","","","","","","",null,2897.0533366701511,"","","","","","","","","","",""]
[283,null,"Secondary Road Culvert","lm",20,"TMAC",96.57,1931.3999999999999,0.5,965.69999999999993,965.69999999999993,null,null,null,"SRK_15.1.6",0,"Remove pipe culvert east of the bridge",18.8,"lm",96.568444555671704,1815.4867576466281,null,null,null,null,null,null,"283_Bldgs & Equip",{"$f":"IF(AB433=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB433))","v":1},{"$f":"IFERROR(MATCH($AB433,AssignmentSummary!$G:$G,0),\"\")","v":581},{"$f":"IFERROR(IF(AE$4>$AC433,\"\",MATCH($AB433,INDIRECT(\"AssignmentSummary!G\"&AD433&\":G10000\"),0))+AD433,\"\")","v":""},"","","","","","","","","","",null,"SRK_15.1.6","","","","","","","","","","","",null,1815.4867576466281,"","","","","","","","","","",""]
[284,null,"Madrid North Vent Raise Road","lm",10,"TMAC",96.57,965.69999999999993,0.5,482.84999999999997,482.84999999999997,null,null,null,"SRK_5.20.1","Madrid North Culverts","remove culvert and create swale",48,"lm",96.568444555671704,4635.2853386722418,null,null,null,null,null,null,"284_Bldgs & Equip",{"$f":"IF(AB434=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB434))","v":1},{"$f":"IFERROR(MATCH($AB434,AssignmentSummary!$G:$G,0),\"\")","v":582},{"$f":"IFERROR(IF(AE$4>$AC434,\"\",MATCH($AB434,INDIRECT(\"AssignmentSummary!G\"&AD434&\":G10000\"),0))+AD434,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.20.1","","","","","","","","","","","",null,4635.2853386722418,"","","","","","","","","","",""]
[285,null,"Madrid North Site Access Culverts","lm",48,"TMAC",96.57,4635.3599999999997,0.5,2317.6799999999998,2317.6799999999998,null,null,null,"SRK_5.20.1","Madrid North Culverts","remove culvert and create swale",48,"lm",96.568444555671704,4635.2853386722418,null,null,null,null,null,null,"285_Bldgs & Equip",{"$f":"IF(AB435=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB435))","v":1},{"$f":"IFERROR(MATCH($AB435,AssignmentSummary!$G:$G,0),\"\")","v":583},{"$f":"IFERROR(IF(AE$4>$AC435,\"\",MATCH($AB435,INDIRECT(\"AssignmentSummary!G\"&AD435&\":G10000\"),0))+AD435,\"\")","v":""},"","","","","","","","","","",null,"SRK_5.20.1","","","","","","","","","","","",null,4635.2853386722418,"","","","","","","","","","",""]
[286,null,"Madrid South AWR Culvert","lm",30,"TMAC",96.57,2897.1,0.5,1448.55,1448.55,null,"Assumes two culverts at 15m each",null,"SRK_6.2.1","Madrid South All Weather Road Culvert crossings","remove culvert and create swale",2,"lm",96.568444555671704,193.13688911134341,null,null,null,null,null,null,"286_Bldgs & Equip",{"$f":"IF(AB436=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB436))","v":1},{"$f":"IFERROR(MATCH($AB436,AssignmentSummary!$G:$G,0),\"\")","v":584},{"$f":"IFERROR(IF(AE$4>$AC436,\"\",MATCH($AB436,INDIRECT(\"AssignmentSummary!G\"&AD436&\":G10000\"),0))+AD436,\"\")","v":""},"","","","","","","","","","",null,"SRK_6.2.1","","","","","","","","","","","",null,193.13688911134341,"","","","","","","","","","",""]
[287,null,"Doris Connector Vent Raise Culvert","lm",15,"TMAC",96.57,1448.55,0.5,724.27499999999998,724.27499999999998,null,"assumes a 15 m culvert",null,"SRK_2.33.6",0,"Remove culvert",1,"each",96.568444555671704,96.568444555671704,null,null,null,null,null,null,"287_Bldgs & Equip",{"$f":"IF(AB437=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB437))","v":1},{"$f":"IFERROR(MATCH($AB437,AssignmentSummary!$G:$G,0),\"\")","v":585},{"$f":"IFERROR(IF(AE$4>$AC437,\"\",MATCH($AB437,INDIRECT(\"AssignmentSummary!G\"&AD437&\":G10000\"),0))+AD437,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.33.6","","","","","","","","","","","",null,96.568444555671704,"","","","","","","","","","",""]
[288,null,"Madrid Boston AWR Crossings -10,-11,-13,-14,-17,-18,-20","lm",{"$f":"34+34+36+34+50+34+40","v":262},"TMAC",96.57,{"$f":"G438*E438","v":25301.339999999997},0.5,{"$f":"H438*I438","v":12650.669999999998},{"$f":"+H438*(1-I438)","v":12650.669999999998},null,null,null,"SRK_8.25.1","Madrid-Boston All Weather Road Crossing C-MBR-10","remove culvert and create swale",34,"lm",96.568444555671704,3283.3271148928379,{"$f":"SUM(U438:U444)","v":25300.932473585985},0.40752641401195433,null,{"$f":"V438","v":25300.932473585985},null,null,"288_Bldgs & Equip",{"$f":"IF(AB438=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB438))","v":8},{"$f":"IFERROR(MATCH($AB438,AssignmentSummary!$G:$G,0),\"\")","v":586},{"$f":"IFERROR(IF(AE$4>$AC438,\"\",MATCH($AB438,INDIRECT(\"AssignmentSummary!G\"&AD438&\":G10000\"),0))+AD438,\"\")","v":587},588,589,590,591,592,593,"","","","",null,"Assign","SRK_8.25.1","SRK_8.26.1","SRK_8.28.1","SRK_8.29.1","SRK_8.32.1","SRK_8.33.1","SRK_8.35.1","","","","",null,"",3283.3271148928379,3283.3271148928379,3476.4640040041813,3283.3271148928379,4828.4222277835852,3283.3271148928379,3862.7377822268681,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.26.1","Madrid-Boston All Weather Road Crossing C-MBR-11","remove culvert and create swale",34,"lm",96.568444555671704,3283.3271148928379,{"$f":"IF(ISBLANK($H439),\"\",SUM(BD439:BO439))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.28.1","Madrid-Boston All Weather Road Crossing C-MBR-13","remove culvert and create swale",36,"lm",96.568444555671704,3476.4640040041813,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.29.1","Madrid-Boston All Weather Road Crossing C-MBR-14","remove culvert and create swale",34,"lm",96.568444555671704,3283.3271148928379,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.32.1","Madrid-Boston All Weather Road Crossing C-MBR-17","remove culvert and create swale",50,"lm",96.568444555671704,4828.4222277835852,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.33.1","Madrid-Boston All Weather Road Crossing C-MBR-18","remove culvert and create swale",34,"lm",96.568444555671704,3283.3271148928379,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.35.1","Madrid-Boston All Weather Road Crossing C-MBR-20","remove culvert and create swale",40,"lm",96.568444555671704,3862.7377822268681,"","",null,""]
[{"$f":"A438+1","v":289},null,"Doris Central Vent Raise Culvert","lm",15,"TMAC",96.57,{"$f":"G445*E445","v":1448.55},0.5,{"$f":"H445*I445","v":724.27499999999998},{"$f":"+H445*(1-I445)","v":724.27499999999998},null,"assumes a 15 m culvert",null,"SRK_2.34.6",0,"Remove culvert",1,"each",96.568444555671704,96.568444555671704,96.568444555671704,1351.9815554443283,null,96.568444555671704,null,null,{"$f":"IF(ISNUMBER(A445),A445&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"289_Bldgs & Equip"},{"$f":"IF(AB445=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB445))","v":1},{"$f":"IFERROR(MATCH($AB445,AssignmentSummary!$G:$G,0),\"\")","v":594},{"$f":"IFERROR(IF(AE$4>$AC445,\"\",MATCH($AB445,INDIRECT(\"AssignmentSummary!G\"&AD445&\":G10000\"),0))+AD445,\"\")","v":""},"","","","","","","","","","",null,"SRK_2.34.6","","","","","","","","","","","",null,96.568444555671704,"","","","","","","","","","",""]
[{"$f":"A445+1","v":290},"Remove bridges","CDR-003 Remove Bridge","each",1,"TMAC",50000,50000,0.5,25000,25000,null,null,null,"SRK_21.3.1","Cargo Dock Access Road Bridge Crossing","remove bridge (timber deck and steel girders)",1,"each",50000,50000,50000,0,null,50000,null,null,"290_Bldgs & Equip",{"$f":"IF(AB446=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB446))","v":1},{"$f":"IFERROR(MATCH($AB446,AssignmentSummary!$G:$G,0),\"\")","v":595},{"$f":"IFERROR(IF(AE$4>$AC446,\"\",MATCH($AB446,INDIRECT(\"AssignmentSummary!G\"&AD446&\":G10000\"),0))+AD446,\"\")","v":""},"","","","","","","","","","",null,"SRK_21.3.1","","","","","","","","","","","",null,50000,"","","","","","","","","","",""]
[{"$f":"A446+1","v":291},null,"CDR-003 Cut Bridge Piles ","each",8,"TMAC",{"$f":"535","v":535},4280,0.5,2140,2140,null,null,null,"SRK_21.3.2",0,"cut piles to ground surface",8,"each",534.78344028886329,4278.2675223109063,4278.2675223109063,{"$f":"IF(V447=\"\",\"\",SUM(J447:K447)-V447)","v":1.7324776890936846},null,4278.2675223109063,null,null,"291_Bldgs & Equip",{"$f":"IF(AB447=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB447))","v":1},{"$f":"IFERROR(MATCH($AB447,AssignmentSummary!$G:$G,0),\"\")","v":596},{"$f":"IFERROR(IF(AE$4>$AC447,\"\",MATCH($AB447,INDIRECT(\"AssignmentSummary!G\"&AD447&\":G10000\"),0))+AD447,\"\")","v":""},"","","","","","","","","","",null,"SRK_21.3.2","","","","","","","","","","","",null,4278.2675223109063,"","","","","","","","","","",""]
[{"$f":"A447+1","v":292},null,"CDR-003 Regrade abutements","m²",225,"TMAC",3.27,735.75,0.5,367.875,367.875,null,null,null,"SRK_21.3.6",0,"reslope abutments",225,"m2",3.2729333333333335,736.41000000000008,736.41000000000008,-0.66000000000008185,null,736.41000000000008,null,null,"292_Bldgs & Equip",{"$f":"IF(AB448=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB448))","v":1},{"$f":"IFERROR(MATCH($AB448,AssignmentSummary!$G:$G,0),\"\")","v":597},{"$f":"IFERROR(IF(AE$4>$AC448,\"\",MATCH($AB448,INDIRECT(\"AssignmentSummary!G\"&AD448&\":G10000\"),0))+AD448,\"\")","v":""},"","","","","","","","","","",null,"SRK_21.3.6","","","","","","","","","","","",null,736.41000000000008,"","","","","","","","","","",""]
[{"$f":"A448+1","v":293},null,"SR-002 Remove Bridge from Secondary Road","each",1,"TMAC",50000,50000,0.5,25000,25000,null,null,null,"SRK_15.1.1","Secondary Road Secondary Road","Remove Doris Creek bridge",1,"LS",50000,50000,{"$f":"U449","v":50000},0,null,50000,null,null,"293_Bldgs & Equip",{"$f":"IF(AB449=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB449))","v":1},{"$f":"IFERROR(MATCH($AB449,AssignmentSummary!$G:$G,0),\"\")","v":598},{"$f":"IFERROR(IF(AE$4>$AC449,\"\",MATCH($AB449,INDIRECT(\"AssignmentSummary!G\"&AD449&\":G10000\"),0))+AD449,\"\")","v":""},"","","","","","","","","","",null,"SRK_15.1.1","","","","","","","","","","","",null,50000,"","","","","","","","","","",""]
[{"$f":"A449+1","v":294},null,"Madrid Boston AWR Regrade Crossings MBR-22,-23,-24,-27,-30,-31 and -34","m²",{"$f":"225*7","v":1575},"TMAC",3.27,5150.25,0.5,2575.125,2575.125,null,null,null,"Assign","","","","","","",{"$f":"SUM(U451:U457)","v":4694.6137499999995},455.63625000000047,null,5150.25,null,null,"294_Bldgs & Equip",{"$f":"IF(AB450=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB450))","v":8},{"$f":"IFERROR(MATCH($AB450,AssignmentSummary!$G:$G,0),\"\")","v":599},{"$f":"IFERROR(IF(AE$4>$AC450,\"\",MATCH($AB450,INDIRECT(\"AssignmentSummary!G\"&AD450&\":G10000\"),0))+AD450,\"\")","v":600},601,602,603,604,605,606,"","","","",null,"Assign","SRK_8.22.6","SRK_8.23.6","SRK_8.24.6","SRK_8.27.6","SRK_8.30.6","SRK_8.31.6","SRK_8.34.6","","","","",null,"",736.41000000000008,736.41000000000008,276.15375,736.41000000000008,736.41000000000008,736.41000000000008,736.41000000000008,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.22.6",0,"reslope abutments",225,"m2",3.2729333333333335,736.41000000000008,{"$f":"IF(ISBLANK($H451),\"\",SUM(BD451:BO451))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.23.6",0,"reslope abutments",225,"m2",3.2729333333333335,736.41000000000008,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.24.6",0,"reslope abutments",225,"m2",1.2273499999999999,276.15375,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.27.6",0,"reslope abutments",225,"m2",3.2729333333333335,736.41000000000008,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.30.6",0,"reslope abutments",225,"m2",3.2729333333333335,736.41000000000008,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.31.6",0,"reslope abutments",225,"m2",3.2729333333333335,736.41000000000008,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.34.6",0,"reslope abutments",225,"m2",3.2729333333333335,736.41000000000008,"","",null,""]
[{"$f":"A450+1","v":295},null,"MNT-003 Madrid North to TIA Regrade bridge abutment","m²",225,"TMAC",3.27,{"$f":"G458*E458","v":735.75},0.5,{"$f":"H458*I458","v":367.875},{"$f":"+H458*(1-I458)","v":367.875},null,null,null,"SRK_4.3.6",0,"reslope abutments",225,"m2",3.2729333333333335,{"$f":"T458*R458","v":736.41000000000008},736.41000000000008,{"$f":"IF(V458=\"\",\"\",SUM(J458:K458)-V458)","v":-0.66000000000008185},null,736.41000000000008,null,null,{"$f":"IF(ISNUMBER(A458),A458&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"295_Bldgs & Equip"},{"$f":"IF(AB458=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB458))","v":1},{"$f":"IFERROR(MATCH($AB458,AssignmentSummary!$G:$G,0),\"\")","v":607},{"$f":"IFERROR(IF(AE$4>$AC458,\"\",MATCH($AB458,INDIRECT(\"AssignmentSummary!G\"&AD458&\":G10000\"),0))+AD458,\"\")","v":""},"","","","","","","","","","",null,"SRK_4.3.6","","","","","","","","","","","",null,736.41000000000008,"","","","","","","","","","",""]
[{"$f":"A458+1","v":296},null,"MNT-003 Madrid North to TIA remove bridge","each",1,"TMAC",50000,50000,0.5,25000,25000,null,null,null,"SRK_4.3.1","Madrid North - TIA Road Bridge crossing","remove bridge (timber deck and steel girders)",1,"each",50000,50000,50000,0,null,50000,null,null,"296_Bldgs & Equip",{"$f":"IF(AB459=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB459))","v":1},{"$f":"IFERROR(MATCH($AB459,AssignmentSummary!$G:$G,0),\"\")","v":608},{"$f":"IFERROR(IF(AE$4>$AC459,\"\",MATCH($AB459,INDIRECT(\"AssignmentSummary!G\"&AD459&\":G10000\"),0))+AD459,\"\")","v":""},"","","","","","","","","","",null,"SRK_4.3.1","","","","","","","","","","","",null,50000,"","","","","","","","","","",""]
[297,null,"MNT-003 Cut Piles at ground surface","each",8,"TMAC",535,4280,0.5,2140,2140,null,null,null,"SRK_4.3.2",0,"cut piles to ground surface",8,"each",534.78344028886329,{"$f":"T460*R460","v":4278.2675223109063},4278.2675223109063,1.7324776890936846,null,4278.2675223109063,null,null,"297_Bldgs & Equip",{"$f":"IF(AB460=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB460))","v":1},{"$f":"IFERROR(MATCH($AB460,AssignmentSummary!$G:$G,0),\"\")","v":609},{"$f":"IFERROR(IF(AE$4>$AC460,\"\",MATCH($AB460,INDIRECT(\"AssignmentSummary!G\"&AD460&\":G10000\"),0))+AD460,\"\")","v":""},"","","","","","","","","","",null,"SRK_4.3.2","","","","","","","","","","","",null,4278.2675223109063,"","","","","","","","","","",""]
[298,null,"MNT-003 load and haul waste frrom demolition","m³",95,"TMAC",{"$f":"10.23+4.92","v":15.15},1439.25,0.5,719.625,719.625,null,"added haulage to landfillC4.59",null,"SRK_4.3.3",0,"load waste materials into containers for shipping",92.01061929829747,"m3",10.227916666666665,941.07694663137818,941.07694663137818,498.17305336862182,null,941.07694663137818,null,null,"298_Bldgs & Equip",{"$f":"IF(AB461=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB461))","v":1},{"$f":"IFERROR(MATCH($AB461,AssignmentSummary!$G:$G,0),\"\")","v":610},{"$f":"IFERROR(IF(AE$4>$AC461,\"\",MATCH($AB461,INDIRECT(\"AssignmentSummary!G\"&AD461&\":G10000\"),0))+AD461,\"\")","v":""},"","","","","","","","","","",null,"SRK_4.3.3","","","","","","","","","","","",null,941.07694663137818,"","","","","","","","","","",""]
[299,null,"Doris-Windy AWR remove bridges","each",3,"TMAC",50000,150000,0.5,75000,75000,null,null,null,"SRK_3.4.1","Doris-Windy All Weather Road Clear-span crossings","remove bridge (timber deck and steel girders)",3,"each",50000,150000,{"$f":"U462","v":150000},0,null,150000,null,null,"299_Bldgs & Equip",{"$f":"IF(AB462=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB462))","v":1},{"$f":"IFERROR(MATCH($AB462,AssignmentSummary!$G:$G,0),\"\")","v":611},{"$f":"IFERROR(IF(AE$4>$AC462,\"\",MATCH($AB462,INDIRECT(\"AssignmentSummary!G\"&AD462&\":G10000\"),0))+AD462,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[300,null,"Doris-Windy AWR Load and Haul Waste to landfill","m³",140,"TMAC",{"$f":"10.23+4.92","v":15.15},2121,0.5,1060.5,1060.5,null,null,null,"SRK_3.4.2",0,"load waste materials into containers",137.952,"m3",10.227916666666665,1410.9615599999997,{"$f":"U463","v":1410.9615599999997},710.03844000000026,null,1410.9615599999997,null,null,"300_Bldgs & Equip",{"$f":"IF(AB463=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB463))","v":1},{"$f":"IFERROR(MATCH($AB463,AssignmentSummary!$G:$G,0),\"\")","v":612},{"$f":"IFERROR(IF(AE$4>$AC463,\"\",MATCH($AB463,INDIRECT(\"AssignmentSummary!G\"&AD463&\":G10000\"),0))+AD463,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[301,null,"Madrid-Boston AWR Bridge Removal -7,-8,-9,-12,-15,16 &-19","each",7,"TMAC",50000,350000,0.5,175000,175000,null,null,null,"SRK_8.22.1","Madrid-Boston All Weather Road Crossing C-MBR-7","remove bridge (timber deck and steel girders)",1,"each",50000,50000,{"$f":"SUM(U464:U470)","v":350000},0,null,350000,null,null,"301_Bldgs & Equip",{"$f":"IF(AB464=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB464))","v":8},{"$f":"IFERROR(MATCH($AB464,AssignmentSummary!$G:$G,0),\"\")","v":613},{"$f":"IFERROR(IF(AE$4>$AC464,\"\",MATCH($AB464,INDIRECT(\"AssignmentSummary!G\"&AD464&\":G10000\"),0))+AD464,\"\")","v":614},615,616,617,618,619,620,"","","","",null,"Assign","SRK_8.22.1","SRK_8.23.1","SRK_8.24.1","SRK_8.27.1","SRK_8.30.1","SRK_8.31.1","SRK_8.34.1","","","","",null,"",50000,50000,50000,50000,50000,50000,50000,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.23.1","Madrid-Boston All Weather Road Crossing C-MBR-8","remove bridge (timber deck and steel girders)",1,"each",50000,50000,{"$f":"IF(ISBLANK($H465),\"\",SUM(BD465:BO465))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.24.1","Madrid-Boston All Weather Road Crossing C-MBR-9","remove bridge (timber deck and steel girders)",1,"each",50000,50000,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.27.1","Madrid-Boston All Weather Road Crossing C-MBR-12","remove bridge (timber deck and steel girders)",1,"each",50000,50000,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.30.1","Madrid-Boston All Weather Road Crossing C-MBR-15","remove bridge (timber deck and steel girders)",1,"each",50000,50000,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.31.1","Madrid-Boston All Weather Road Crossing C-MBR-16","remove bridge (timber deck and steel girders)",1,"each",50000,50000,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.34.1","Madrid-Boston All Weather Road Crossing C-MBR-19","remove bridge (timber deck and steel girders)",1,"each",50000,50000,"","",null,""]
[{"$f":"A464+1","v":302},null,"Madrid-Boston AWR Bridge -7,-8,-9,-12,-15,16 &-19 Pile Removal","each",{"$f":"8*7","v":56},"TMAC",{"$f":"535","v":535},{"$f":"G471*E471","v":29960},0.5,{"$f":"H471*I471","v":14980},{"$f":"+H471*(1-I471)","v":14980},null,null,null,"SRK_8.23.2",0,"cut piles to ground surface",8,"each",13.108760699673617,104.87008559738894,{"$f":"SUM(U471:U477)","v":734.09059918172238},29225.909400818276,"the unit rate of $535 was used erroneously form MBR_022; INAC's use of this unit rate is not appropriate",{"$f":"V471","v":734.09059918172238},null,null,{"$f":"IF(ISNUMBER(A471),A471&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"302_Bldgs & Equip"},{"$f":"IF(AB471=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB471))","v":8},{"$f":"IFERROR(MATCH($AB471,AssignmentSummary!$G:$G,0),\"\")","v":621},{"$f":"IFERROR(IF(AE$4>$AC471,\"\",MATCH($AB471,INDIRECT(\"AssignmentSummary!G\"&AD471&\":G10000\"),0))+AD471,\"\")","v":622},623,624,625,626,627,628,"","","","",null,"Assign","SRK_8.22.2","SRK_8.23.2","SRK_8.24.2","SRK_8.27.2","SRK_8.30.2","SRK_8.31.2","SRK_8.34.2","","","","",null,"",4278.2675223109063,104.87008559738894,104.87008559738894,104.87008559738894,104.87008559738894,104.87008559738894,104.87008559738894,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.23.2",0,"cut piles to ground surface",8,"each",13.108760699673617,104.87008559738894,{"$f":"IF(ISBLANK($H472),\"\",SUM(BD472:BO472))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.24.2",0,"cut piles to ground surface",8,"each",13.108760699673617,104.87008559738894,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.27.2",0,"cut piles to ground surface",8,"each",13.108760699673617,104.87008559738894,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.30.2",0,"cut piles to ground surface",8,"each",13.108760699673617,104.87008559738894,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.31.2",0,"cut piles to ground surface",8,"each",13.108760699673617,104.87008559738894,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.34.2",0,"cut piles to ground surface",8,"each",13.108760699673617,104.87008559738894,"","",null,""]
[{"$f":"A471+1","v":303},null,"Madrid-Boston AWR Bridge -7,-8,-9,-12,-15,16 &-19 Waste Load and Haul","m²",{"$f":"135+126+180+180+108+90+108","v":927},"TMAC",{"$f":"10.23+4.92","v":15.15},{"$f":"G478*E478","v":14044.050000000001},0.5,{"$f":"H478*I478","v":7022.0250000000005},{"$f":"+H478*(1-I478)","v":7022.0250000000005},null,"used an average haulage cost of $4.92/m³",null,"SRK_8.22.3",0,"load waste materials into containers for shipping",135,"m3",10.227916666666665,1380.7687499999997,{"$f":"SUM(U478:U484)","v":9481.2787499999995},4562.7712500000016,"INAC amalgamated the waste loading and haulig rates; this is appropriate in thios case",9481.2787499999995,null,null,{"$f":"IF(ISNUMBER(A478),A478&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"303_Bldgs & Equip"},{"$f":"IF(AB478=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB478))","v":8},{"$f":"IFERROR(MATCH($AB478,AssignmentSummary!$G:$G,0),\"\")","v":629},{"$f":"IFERROR(IF(AE$4>$AC478,\"\",MATCH($AB478,INDIRECT(\"AssignmentSummary!G\"&AD478&\":G10000\"),0))+AD478,\"\")","v":630},631,632,633,634,635,636,"","","","",null,"Assign","SRK_8.22.3","SRK_8.23.3","SRK_8.24.3","SRK_8.27.3","SRK_8.30.3","SRK_8.31.3","SRK_8.34.3","","","","",null,"",1380.7687499999997,1288.7174999999997,1841.0249999999999,1841.0249999999999,1104.6149999999998,920.51249999999993,1104.6149999999998,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.23.3",0,"load waste materials into containers for shipping",126,"m3",10.227916666666665,1288.7174999999997,{"$f":"IF(ISBLANK($H479),\"\",SUM(BD479:BO479))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.24.3",0,"load waste materials into containers for shipping",180,"m3",10.227916666666665,1841.0249999999999,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.27.3",0,"load waste materials into containers for shipping",180,"m3",10.227916666666665,1841.0249999999999,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.30.3",0,"load waste materials into containers for shipping",108,"m3",10.227916666666665,1104.6149999999998,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.31.3",0,"load waste materials into containers for shipping",90,"m3",10.227916666666665,920.51249999999993,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.34.3",0,"load waste materials into containers for shipping",108,"m3",10.227916666666665,1104.6149999999998,"","",null,""]
[{"$f":"A478+1","v":304},"Remove Arch Culverts","DW-005","each",1,"TMAC",100000,{"$f":"G485*E485","v":100000},null,{"$f":"H485*I485","v":0},{"$f":"+H485*(1-I485)","v":100000},null,null,null,"SRK_3.5.1","Doris-Windy All Weather Road Arched Culvert Crossing","remove arched culvert",1,"each",100000,100000,100000,0,null,100000,null,null,{"$f":"IF(ISNUMBER(A485),A485&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"304_Bldgs & Equip"},{"$f":"IF(AB485=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB485))","v":1},{"$f":"IFERROR(MATCH($AB485,AssignmentSummary!$G:$G,0),\"\")","v":637},{"$f":"IFERROR(IF(AE$4>$AC485,\"\",MATCH($AB485,INDIRECT(\"AssignmentSummary!G\"&AD485&\":G10000\"),0))+AD485,\"\")","v":""},"","","","","","","","","","",null,"SRK_3.5.1","","","","","","","","","","","",null,100000,"","","","","","","","","","",""]
[{"$f":"A485+1","v":305},null,"DW-005 load and haul waste to landfill","m³",180,"TMAC",{"$f":"10.23+3.26","v":13.49},{"$f":"G486*E486","v":2428.1999999999998},0.5,{"$f":"H486*I486","v":1214.0999999999999},{"$f":"+H486*(1-I486)","v":1214.0999999999999},null,null,null,"SRK_3.5.2",0,"load waste into containers",180,"m3",10.227916666666665,1841.0249999999999,2427.8061885026527,0.39381149734708742,null,2427.8061885026527,null,null,{"$f":"IF(ISNUMBER(A486),A486&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"305_Bldgs & Equip"},{"$f":"IF(AB486=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB486))","v":2},{"$f":"IFERROR(MATCH($AB486,AssignmentSummary!$G:$G,0),\"\")","v":638},{"$f":"IFERROR(IF(AE$4>$AC486,\"\",MATCH($AB486,INDIRECT(\"AssignmentSummary!G\"&AD486&\":G10000\"),0))+AD486,\"\")","v":639},"","","","","","","","","","",null,"SRK_3.5.2","SRK_3.5.3","","","","","","","","","","",null,1841.0249999999999,586.78118850265275,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_3.5.3",0,"haul container to quarry 3 landfill",180,"m3",3.2598954916814042,586.78118850265275,"","",null,""]
[{"$f":"A486+1","v":306},"Remove Traffic Boulders","Madrid North -TIA Road Bridge Crossing","m³",24,"TMAC",2.75,{"$f":"G488*E488","v":66},0.5,{"$f":"H488*I488","v":33},{"$f":"+H488*(1-I488)","v":33},null,null,null,"SRK_4.3.5",0,"remove traffic barriers (boulders)",24,"m3",2.7486950914297958,65.968682194315107,{"$f":"U488","v":65.968682194315107},3.1317805684892619E-2,null,65.968682194315107,null,null,{"$f":"IF(ISNUMBER(A488),A488&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"306_Bldgs & Equip"},{"$f":"IF(AB488=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB488))","v":1},{"$f":"IFERROR(MATCH($AB488,AssignmentSummary!$G:$G,0),\"\")","v":640},{"$f":"IFERROR(IF(AE$4>$AC488,\"\",MATCH($AB488,INDIRECT(\"AssignmentSummary!G\"&AD488&\":G10000\"),0))+AD488,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A488+1","v":307},null,"Cargo Dock Access Road Bridge Crossing","m³",24,"TMAC",2.75,{"$f":"G489*E489","v":66},0.5,{"$f":"H489*I489","v":33},{"$f":"+H489*(1-I489)","v":33},null,null,null,"SRK_21.3.5",0,"remove traffic barriers (boulders)",24,"m3",2.7486950914297958,65.968682194315107,{"$f":"U489","v":65.968682194315107},3.1317805684892619E-2,null,{"$f":"IF(U489=\"\",H489,V489)","v":65.968682194315107},null,null,{"$f":"IF(ISNUMBER(A489),A489&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"307_Bldgs & Equip"},{"$f":"IF(AB489=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB489))","v":1},{"$f":"IFERROR(MATCH($AB489,AssignmentSummary!$G:$G,0),\"\")","v":641},{"$f":"IFERROR(IF(AE$4>$AC489,\"\",MATCH($AB489,INDIRECT(\"AssignmentSummary!G\"&AD489&\":G10000\"),0))+AD489,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A489+1","v":308},null,"Madrid Boston AWR Crossings -7,-8,-9,-12,-15,-16 & -19","m³",{"$f":"24*7","v":168},"TMAC",2.75,{"$f":"G490*E490","v":462},0.5,{"$f":"H490*I490","v":231},{"$f":"+H490*(1-I490)","v":231},null,null,null,"SRK_8.22.5",0,"remove traffic barriers (boulders)",24,"m3",2.7486950914297958,65.968682194315107,{"$f":"SUM(U490:U496)","v":461.78077536020567},0.2192246397943336,null,461.78077536020567,null,null,{"$f":"IF(ISNUMBER(A490),A490&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"308_Bldgs & Equip"},{"$f":"IF(AB490=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB490))","v":8},{"$f":"IFERROR(MATCH($AB490,AssignmentSummary!$G:$G,0),\"\")","v":642},{"$f":"IFERROR(IF(AE$4>$AC490,\"\",MATCH($AB490,INDIRECT(\"AssignmentSummary!G\"&AD490&\":G10000\"),0))+AD490,\"\")","v":643},644,645,646,647,648,649,"","","","",null,"Assign","SRK_8.22.5","SRK_8.23.5","SRK_8.24.5","SRK_8.27.5","SRK_8.30.5","SRK_8.31.5","SRK_8.34.5","","","","",null,"",65.968682194315107,65.968682194315107,65.968682194315107,65.968682194315107,65.968682194315107,65.968682194315107,65.968682194315107,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.23.5",0,"remove traffic barriers (boulders)",24,"m3",2.7486950914297958,65.968682194315107,{"$f":"IF(ISBLANK($H491),\"\",SUM(BD491:BO491))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.24.5",0,"remove traffic barriers (boulders)",24,"m3",2.7486950914297958,65.968682194315107,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.27.5",0,"remove traffic barriers (boulders)",24,"m3",2.7486950914297958,65.968682194315107,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.30.5",0,"remove traffic barriers (boulders)",24,"m3",2.7486950914297958,65.968682194315107,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.31.5",0,"remove traffic barriers (boulders)",24,"m3",2.7486950914297958,65.968682194315107,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_8.34.5",0,"remove traffic barriers (boulders)",24,"m3",2.7486950914297958,65.968682194315107,"","",null,""]
[{"$f":"A490+1","v":309},"Doris Sump Removal","Remove pumps and culverts","each",2,"TMAC",2500,{"$f":"G497*E497","v":5000},0.5,{"$f":"H497*I497","v":2500},{"$f":"+H497*(1-I497)","v":2500},null,null,null,"SRK_2.18.2",0,"remove pumps, pipes, cables, culverts",2,"LS",2500,5000,{"$f":"U497","v":5000},0,null,{"$f":"V497","v":5000},null,null,{"$f":"IF(ISNUMBER(A497),A497&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"309_Bldgs & Equip"},{"$f":"IF(AB497=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB497))","v":1},{"$f":"IFERROR(MATCH($AB497,AssignmentSummary!$G:$G,0),\"\")","v":650},{"$f":"IFERROR(IF(AE$4>$AC497,\"\",MATCH($AB497,INDIRECT(\"AssignmentSummary!G\"&AD497&\":G10000\"),0))+AD497,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A497+1","v":310},"Scarify Roads","Madrid North - Fuel storage access & bypass roads, TIA AWR, Vent raise access","ha",{"$f":"((579+116+5405+1128)*10/10000)","v":7.2279999999999998},"ACI",1230,8890.44,0.5,4445.22,4445.22,null,"increased cost from 0.087 to 0.123/m²",null,"SRK_4.1.1","Madrid North - TIA Road All-Weather Road","crown road for positive drainage",7.2,"km",{"$f":"Unit_Costs!$H$26","v":940},{"$f":"T498*R498","v":6768},{"$f":"U498","v":6768},2122.4400000000005,"the use of $1.23/m² is not appropriate for road regrading",6768,null,null,"310_Bldgs & Equip",{"$f":"IF(AB498=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB498))","v":1},{"$f":"IFERROR(MATCH($AB498,AssignmentSummary!$G:$G,0),\"\")","v":651},{"$f":"IFERROR(IF(AE$4>$AC498,\"\",MATCH($AB498,INDIRECT(\"AssignmentSummary!G\"&AD498&\":G10000\"),0))+AD498,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[311,null,"Madrid South - AWR, Vent Raise pad,","ha",{"$f":"((486+4943)*10/10000)","v":5.4290000000000003},"ACI",1230,6677.67,0.5,3338.835,3338.835,null,null,null,"SRK_7.13.1","Madrid South Vent Raise Pad Access Road","crown road for positive drainage",5.4,"km",{"$f":"Unit_Costs!$H$26","v":940},{"$f":"T499*R499","v":5076},5076,1601.67,"the use of $1.23/m² is not appropriate for road regrading",5076,null,null,"311_Bldgs & Equip",{"$f":"IF(AB499=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB499))","v":1},{"$f":"IFERROR(MATCH($AB499,AssignmentSummary!$G:$G,0),\"\")","v":652},{"$f":"IFERROR(IF(AE$4>$AC499,\"\",MATCH($AB499,INDIRECT(\"AssignmentSummary!G\"&AD499&\":G10000\"),0))+AD499,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[312,null,"Madrid-Boston AWR","ha",{"$f":"((52948)*10/10000)","v":52.948},"ACI",1230,65126.04,0.5,32563.02,32563.02,null,null,null,"SRK_8.1.1","Madrid-Boston All Weather Road All-Weather Road","crown road for positive drainage",52.948,"km",{"$f":"Unit_Costs!$H$26","v":940},{"$f":"T500*R500","v":49771.12},49771.12,15354.919999999998,"the use of $1.23/m² is not appropriate for road regrading",49771.12,null,null,"312_Bldgs & Equip",{"$f":"IF(AB500=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB500))","v":1},{"$f":"IFERROR(MATCH($AB500,AssignmentSummary!$G:$G,0),\"\")","v":653},{"$f":"IFERROR(IF(AE$4>$AC500,\"\",MATCH($AB500,INDIRECT(\"AssignmentSummary!G\"&AD500&\":G10000\"),0))+AD500,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[313,null,"Doris-Windy AWR","ha",{"$f":"((7318)*10/10000)","v":7.3179999999999996},"ACI",1230,9001.14,0.5,4500.57,4500.57,null,null,null,"SRK_3.1.1","Doris-Windy All Weather Road All weather road","crown road for positive drainage",7.3178000000000001,"km",{"$f":"Unit_Costs!$H$26","v":940},6338.8247160000001,6338.8247160000001,2662.3152839999993,"the use of $1.23/m² is not appropriate for road regrading",6338.8247160000001,null,null,"313_Bldgs & Equip",{"$f":"IF(AB501=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB501))","v":1},{"$f":"IFERROR(MATCH($AB501,AssignmentSummary!$G:$G,0),\"\")","v":654},{"$f":"IFERROR(IF(AE$4>$AC501,\"\",MATCH($AB501,INDIRECT(\"AssignmentSummary!G\"&AD501&\":G10000\"),0))+AD501,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[314,null,"Roberts Bay Jetty","m²",1045,"TMAC",1.23,1285.3499999999999,0.5,642.67499999999995,642.67499999999995,null,null,null,"SRK_1.1.4",0,"crown jetty for positive drainage",1045.2,"m2",1.2273499999999999,1282.8262199999999,1282.8262199999999,2.5237799999999879,"the use of $1.23/m² is not appropriate for road regrading",1282.8262199999999,null,null,"314_Bldgs & Equip",{"$f":"IF(AB502=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB502))","v":1},{"$f":"IFERROR(MATCH($AB502,AssignmentSummary!$G:$G,0),\"\")","v":655},{"$f":"IFERROR(IF(AE$4>$AC502,\"\",MATCH($AB502,INDIRECT(\"AssignmentSummary!G\"&AD502&\":G10000\"),0))+AD502,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[315,null,"Madrid-Boston AWR Quarry Roads (L,M,N,O,S,S,W,X,Z,AB)","ha",{"$f":"((270+748+259+88+1167+453+1183+40+49+1183)*10/10000)","v":5.44},"ACI",1230,6691.2000000000007,0.5,3345.6000000000004,3345.6000000000004,null,"increased cost from 0.087 to 0.123/m²",null,"SRK_8.5.1","Madrid-Boston All Weather Road Quarry L","crown access road for positive drainage",5.9,"Km",{"$f":"Unit_Costs!$H$26","v":940},{"$f":"R503*T503","v":5546},5546,1145.2000000000007,"the use of $1.23/m² is not appropriate for road regrading",5546,null,null,"315_Bldgs & Equip",{"$f":"IF(AB503=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB503))","v":1},{"$f":"IFERROR(MATCH($AB503,AssignmentSummary!$G:$G,0),\"\")","v":656},{"$f":"IFERROR(IF(AE$4>$AC503,\"\",MATCH($AB503,INDIRECT(\"AssignmentSummary!G\"&AD503&\":G10000\"),0))+AD503,\"\")","v":""},"","","","","","","","","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD503),\"\")","v":"Assign"},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE503),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF503),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG503),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH503),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI503),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ503),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK503),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL503),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM503),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN503),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO503),\"\")","v":""},null,"","","","","","","","","","","",""]
[316,null,"Roberts Bay Access Roads","ha",{"$f":"((184+2800+336)*10/10000)","v":3.32},"ACI",1230,4083.6,0.5,2041.8,2041.8,null,null,null,"SRK_1.14.1","Roberts Bay 10ML Fuel Storage Facility Access Road","crown road for positive drainage",3.3,"km",{"$f":"Unit_Costs!$H$26","v":940},{"$f":"T504*R504","v":3102},3102,981.59999999999991,"the use of $1.23/m² is not appropriate for road regrading",3102,null,null,"316_Bldgs & Equip",{"$f":"IF(AB504=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB504))","v":1},{"$f":"IFERROR(MATCH($AB504,AssignmentSummary!$G:$G,0),\"\")","v":657},{"$f":"IFERROR(IF(AE$4>$AC504,\"\",MATCH($AB504,INDIRECT(\"AssignmentSummary!G\"&AD504&\":G10000\"),0))+AD504,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[317,null,"Doris Access Roads","ha",{"$f":"((3480+300+230+2420)*10/10000)","v":6.43},"ACI",1230,7908.9,0.5,3954.45,3954.45,null,null,null,"SRK_2.31.1","Doris Primary Road","Crown road for positive drainage",3,"km",{"$f":"Unit_Costs!$H$26","v":940},{"$f":"T505*R505","v":2820},2820,5088.8999999999996,"the use of $1.23/m² is not appropriate for road regrading",2820,null,null,"317_Bldgs & Equip",{"$f":"IF(AB505=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB505))","v":1},{"$f":"IFERROR(MATCH($AB505,AssignmentSummary!$G:$G,0),\"\")","v":658},{"$f":"IFERROR(IF(AE$4>$AC505,\"\",MATCH($AB505,INDIRECT(\"AssignmentSummary!G\"&AD505&\":G10000\"),0))+AD505,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[318,"Scarify Laydown Area","Patch Lake Development Area","m²",291,"TMAC",1.23,357.93,0.5,178.965,178.965,null,null,null,"SRK_18.3.4",0,"regrade for positive drainage",291,"m2",1.2273499999999999,357.15884999999997,357.15884999999997,0.7711500000000342,null,357.15884999999997,null,null,"318_Bldgs & Equip",{"$f":"IF(AB506=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB506))","v":1},{"$f":"IFERROR(MATCH($AB506,AssignmentSummary!$G:$G,0),\"\")","v":659},{"$f":"IFERROR(IF(AE$4>$AC506,\"\",MATCH($AB506,INDIRECT(\"AssignmentSummary!G\"&AD506&\":G10000\"),0))+AD506,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[319,null,"Roberts Bay Development Area","ha",{"$f":"((137500)/10000)","v":13.75},"ACI",1230,16912.5,0.5,8456.25,8456.25,null,"increased cost from 0.01 to 0.123/m²",null,"SRK_1.11.1","Roberts Bay Developed Areas (for regrading)","regrade for positive drainage",137500,"m2",{"$f":"Unit_Costs!$H$27","v":0.23499999999999999},{"$f":"T507*R507","v":32312.499999999996},32312.499999999996,{"$f":"IF(V507=\"\",\"\",SUM(J507:K507)-V507)","v":-15399.999999999996},"the use of $1.23/m² is not appropriate for laydown regrading",32312.499999999996,null,null,"319_Bldgs & Equip",{"$f":"IF(AB507=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB507))","v":1},{"$f":"IFERROR(MATCH($AB507,AssignmentSummary!$G:$G,0),\"\")","v":660},{"$f":"IFERROR(IF(AE$4>$AC507,\"\",MATCH($AB507,INDIRECT(\"AssignmentSummary!G\"&AD507&\":G10000\"),0))+AD507,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[320,null,"Madrid North Development Area","ha",{"$f":"((95000)/10000)","v":9.5},"ACI",1230,11685,0.5,5842.5,5842.5,null,null,null,"SRK_5.16.1","Madrid North Developed Areas (for regrading)","regrade for positive drainage",95000,"m2",{"$f":"Unit_Costs!$H$27","v":0.23499999999999999},{"$f":"T508*R508","v":22325},22325,-10640,"the use of $1.23/m² is not appropriate for laydown regrading",22325,null,null,"320_Bldgs & Equip",{"$f":"IF(AB508=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB508))","v":1},{"$f":"IFERROR(MATCH($AB508,AssignmentSummary!$G:$G,0),\"\")","v":661},{"$f":"IFERROR(IF(AE$4>$AC508,\"\",MATCH($AB508,INDIRECT(\"AssignmentSummary!G\"&AD508&\":G10000\"),0))+AD508,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[321,null,"Madrid South Development Area","ha",{"$f":"((108340)/10000)","v":10.834},"ACI",1230,13325.82,0.5,6662.91,6662.91,null,null,null,"SRK_7.21.1","Madrid South Developed Areas (for regrading)","regrade for positive drainage",108340,"m2",{"$f":"Unit_Costs!$H$27","v":0.23499999999999999},{"$f":"T509*R509","v":25459.899999999998},25459.899999999998,-12134.079999999998,"the use of $1.23/m² is not appropriate for laydown regrading",25459.899999999998,null,null,"321_Bldgs & Equip",{"$f":"IF(AB509=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB509))","v":1},{"$f":"IFERROR(MATCH($AB509,AssignmentSummary!$G:$G,0),\"\")","v":662},{"$f":"IFERROR(IF(AE$4>$AC509,\"\",MATCH($AB509,INDIRECT(\"AssignmentSummary!G\"&AD509&\":G10000\"),0))+AD509,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[322,"Grade Fuel Storage Roads","RB-014 & RB-008","ha",{"$f":"(3000+4000)/10000","v":0.7},"ACI",1230,861,0.5,430.5,430.5,null,null,null,"SRK_1.14.1","Roberts Bay 10ML Fuel Storage Facility Access Road","crown road for positive drainage",0.184,"km",{"$f":"Unit_Costs!$H$26","v":940},{"$f":"T510*R510","v":172.96},{"$f":"IF(ISBLANK($H510),\"\",SUM(BD510:BO510))","v":450.43440000000004},410.56559999999996,null,450.43440000000004,null,null,"322_Bldgs & Equip",{"$f":"IF(AB510=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB510))","v":2},{"$f":"IFERROR(MATCH($AB510,AssignmentSummary!$G:$G,0),\"\")","v":663},{"$f":"IFERROR(IF(AE$4>$AC510,\"\",MATCH($AB510,INDIRECT(\"AssignmentSummary!G\"&AD510&\":G10000\"),0))+AD510,\"\")","v":664},"","","","","","","","","","",null,"SRK_1.14.1","SRK_1.8.1","","","","","","","","","","",null,159.38448,291.04992000000004,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.8.1","Roberts Bay Fuel Transfer Access Road","crown road for positive drainage",0.33600000000000002,"km",{"$f":"Unit_Costs!$H$26","v":940},{"$f":"T511*R511","v":315.84000000000003},{"$f":"IF(ISBLANK($H511),\"\",SUM(BD511:BO511))","v":""},"",null,""]
[{"$f":"A510+1","v":323},"Grade Helipad, Airstrip and Aprons","DM-007, DM-027 & DM-028","ha",{"$f":"15500+91500","v":107000},"TMAC",1.23,{"$f":"G512*E512","v":131610},0.5,{"$f":"H512*I512","v":65805},{"$f":"+H512*(1-I512)","v":65805},null,null,null,"Assign","","","","","","",{"$f":"SUM(U513:U514)","v":19557.169999999998},112052.83,"the quantity used by INAC does not match the facilites",{"$f":"V512","v":19557.169999999998},null,null,{"$f":"IF(ISNUMBER(A512),A512&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"323_Bldgs & Equip"},{"$f":"IF(AB512=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB512))","v":3},{"$f":"IFERROR(MATCH($AB512,AssignmentSummary!$G:$G,0),\"\")","v":665},{"$f":"IFERROR(IF(AE$4>$AC512,\"\",MATCH($AB512,INDIRECT(\"AssignmentSummary!G\"&AD512&\":G10000\"),0))+AD512,\"\")","v":666},667,"","","","","","","","","",null,"Assign","SRK_2.27.5","SRK_2.28.1","","","","","","","","","",null,"",83118.596699999995,19023.924999999999,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.27.5",0,"crown airstrip and airstrip expansion for positive drainage",67722,"m2",{"$f":"Unit_Costs!$H$27","v":0.23499999999999999},{"$f":"T513*R513","v":15914.669999999998},{"$f":"IF(ISBLANK($H513),\"\",SUM(BD513:BO513))","v":""},"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.28.1","Doris Airstrip Aprons","crown for positive drainage",15500,"m2",{"$f":"Unit_Costs!$H$27","v":0.23499999999999999},{"$f":"T514*R514","v":3642.5},"","",null,""]
[{"$f":"A512+1","v":324},null,"Place X on airstrip each end","each",2,"TMAC",325,{"$f":"G515*E515","v":650},0.5,{"$f":"H515*I515","v":325},{"$f":"+H515*(1-I515)","v":325},null,null,null,"Assign","","","","","","",0,650,null,650,null,null,{"$f":"IF(ISNUMBER(A515),A515&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"324_Bldgs & Equip"},{"$f":"IF(AB515=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB515))","v":1},{"$f":"IFERROR(MATCH($AB515,AssignmentSummary!$G:$G,0),\"\")","v":668},{"$f":"IFERROR(IF(AE$4>$AC515,\"\",MATCH($AB515,INDIRECT(\"AssignmentSummary!G\"&AD515&\":G10000\"),0))+AD515,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A515+1","v":325},"Scarify ore piles laydown area",null,"ha",null,"scfyl",{"$f":"IF(ISNA(F516),0,INDEX(IF(UPPER(RIGHT(F516,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F516,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F516,LEN(F516)-1)),CostCode,0)))","v":4300},0,null,0,0,null,null,null,null,"","","","","","",0,0,null,0,null,null,"325_Bldgs & Equip",{"$f":"IF(AB516=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB516))","v":0},{"$f":"IFERROR(MATCH($AB516,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC516,\"\",MATCH($AB516,INDIRECT(\"AssignmentSummary!G\"&AD516&\":G10000\"),0))+AD516,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[326,"Vegetate","Windy Tank Farm","m²",1400,"TMAC",0.92,1288,0.5,644,644,null,null,null,"SRK_19.1.6",0,"revegetate area",1400,"m2",0.92034906169502739,1288.4886863730383,1288.4886863730383,-0.4886863730382629,null,1288.4886863730383,null,null,"326_Bldgs & Equip",{"$f":"IF(AB517=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB517))","v":1},{"$f":"IFERROR(MATCH($AB517,AssignmentSummary!$G:$G,0),\"\")","v":669},{"$f":"IFERROR(IF(AE$4>$AC517,\"\",MATCH($AB517,INDIRECT(\"AssignmentSummary!G\"&AD517&\":G10000\"),0))+AD517,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.1.6","","","","","","","","","","","",null,1288.4886863730383,"","","","","","","","","","",""]
[327,null,"Windy Accommodation Bldg","m²",1250,"TMAC",0.92,1150,0.5,575,575,null,null,null,"SRK_19.2.7",0,"revegetate area",1248,"m2",0.92034906169502739,1148.5956289953942,1148.5956289953942,1.404371004605764,null,1148.5956289953942,null,null,"327_Bldgs & Equip",{"$f":"IF(AB518=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB518))","v":1},{"$f":"IFERROR(MATCH($AB518,AssignmentSummary!$G:$G,0),\"\")","v":670},{"$f":"IFERROR(IF(AE$4>$AC518,\"\",MATCH($AB518,INDIRECT(\"AssignmentSummary!G\"&AD518&\":G10000\"),0))+AD518,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.2.7","","","","","","","","","","","",null,1148.5956289953942,"","","","","","","","","","",""]
[328,null,"Windy Reclaim Drill Holes","m²",100,"TMAC",0.92,92,0.5,46,46,null,null,null,"SRK_19.12.5",0,"revegetate area",100,"m2",0.92034906169502739,92.034906169502733,92.034906169502733,-3.4906169502733064E-2,null,92.034906169502733,null,null,"328_Bldgs & Equip",{"$f":"IF(AB519=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB519))","v":1},{"$f":"IFERROR(MATCH($AB519,AssignmentSummary!$G:$G,0),\"\")","v":671},{"$f":"IFERROR(IF(AE$4>$AC519,\"\",MATCH($AB519,INDIRECT(\"AssignmentSummary!G\"&AD519&\":G10000\"),0))+AD519,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.12.5","","","","","","","","","","","",null,92.034906169502733,"","","","","","","","","","",""]
[329,null,"Windy Development Area (apply nutrient for soil bioremediation)","m³",115,"TMAC",260,29900,0.5,14950,14950,null,null,null,"SRK_19.11.2",0,"apply nutrients for soil bioremediation",113.5,"m3",260,29510,29510,390,null,29510,null,null,"329_Bldgs & Equip",{"$f":"IF(AB520=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB520))","v":1},{"$f":"IFERROR(MATCH($AB520,AssignmentSummary!$G:$G,0),\"\")","v":672},{"$f":"IFERROR(IF(AE$4>$AC520,\"\",MATCH($AB520,INDIRECT(\"AssignmentSummary!G\"&AD520&\":G10000\"),0))+AD520,\"\")","v":""},"","","","","","","","","","",null,"SRK_19.11.2","","","","","","","","","","","",null,29510,"","","","","","","","","","",""]
[330,"Other","DW-001, DM-31, CDR-001, SR-003 & Q3-002","ha",{"$f":"(((2400+2800+300+200)*10)+101334.9)/10000","v":15.833489999999999},"ACI",1230,19475.1927,null,0,19475.1927,null,null,null,"SRK_3.1.1","Doris-Windy All Weather Road All weather road","crown road for positive drainage",7.3178000000000001,"km",866.22,6338.8247160000001,11319.589716,8155.6029839999992,"the use of $1.23/m² is not appropriate for road regrading",11319.589716,null,null,"330_Bldgs & Equip",{"$f":"IF(AB521=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB521))","v":5},{"$f":"IFERROR(MATCH($AB521,AssignmentSummary!$G:$G,0),\"\")","v":673},{"$f":"IFERROR(IF(AE$4>$AC521,\"\",MATCH($AB521,INDIRECT(\"AssignmentSummary!G\"&AD521&\":G10000\"),0))+AD521,\"\")","v":674},675,676,677,"","","","","","","",null,"SRK_3.1.1","SRK_2.31.1","SRK_21.1.1","SRK_15.3.1","SRK_16.2.1","","","","","","","",null,6338.8247160000001,2096.2523999999999,2425.4159999999997,259.86599999999999,199.23060000000001,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_21.1.1","Cargo Dock Access Road All-Weather Road","crown road for positive drainage",2.8,"km",866.22,2425.4159999999997,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_15.3.1","Secondary Road Tail Lake Access Road","Crown road for positive drainage",0.3,"km",866.22,259.86599999999999,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_16.2.1","Quarry 3 Access Road","Crown road for positive drainage",0.23,"km",866.22,199.23060000000001,"","",null,""]
["a","SPECIALIZED ITEMS",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,{"$f":"IF(AB525=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB525))","v":""},{"$f":"IFERROR(MATCH($AB525,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC525,\"\",MATCH($AB525,INDIRECT(\"AssignmentSummary!G\"&AD525&\":G10000\"),0))+AD525,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A521+1","v":331},"Remove Thermosyphons","TIA-003","each",12,"TMAC",535,{"$f":"G526*E526","v":6420},0.5,{"$f":"H526*I526","v":3210},{"$f":"+H526*(1-I526)","v":3210},null,null,null,"SRK_10.3.3",0,"Remove thermosyphon radiators and superstructure",12,"each",534.78344028886329,6417.401283466359,6417.401283466359,2.5987165336409817,null,{"$f":"IF(U526=\"\",H526,V526)","v":6417.401283466359},null,null,{"$f":"IF(ISNUMBER(A526),A526&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"331_Bldgs & Equip"},{"$f":"IF(AB526=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB526))","v":1},{"$f":"IFERROR(MATCH($AB526,AssignmentSummary!$G:$G,0),\"\")","v":678},{"$f":"IFERROR(IF(AE$4>$AC526,\"\",MATCH($AB526,INDIRECT(\"AssignmentSummary!G\"&AD526&\":G10000\"),0))+AD526,\"\")","v":""},"","","","","","","","","","",null,"SRK_10.3.3","","","","","","","","","","","",null,6417.401283466359,"","","","","","","","","","",""]
[{"$f":"A526+1","v":332},"Dispose of misc. debris and laydown area refuse",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F527),0,INDEX(IF(UPPER(RIGHT(F527,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F527,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F527,LEN(F527)-1)),CostCode,0)))","v":0},{"$f":"G527*E527","v":0},null,{"$f":"H527*I527","v":0},{"$f":"+H527*(1-I527)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(A527),A527&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"332_Bldgs & Equip"},{"$f":"IF(AB527=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB527))","v":0},{"$f":"IFERROR(MATCH($AB527,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC527,\"\",MATCH($AB527,INDIRECT(\"AssignmentSummary!G\"&AD527&\":G10000\"),0))+AD527,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["END",null,null,null,null,null,"Total",{"$f":"SUM(H6:H527)+0.0001","v":14598547.599799993},null,{"$f":"SUM(J6:J527)","v":7220856.7534999959},{"$f":"SUM(K6:K527)","v":7377690.8461999958},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V6:V526)","v":13264472.257744163},{"$f":"V528-Bldg1Total","v":-1334075.3420558292},null,{"$f":"SUM(Y6:Y527)","v":13335404.397149157},null,null,null,{"$f":"IF(AB528=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB528))","v":""},{"$f":"IFERROR(MATCH($AB528,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC528,\"\",MATCH($AB528,INDIRECT(\"AssignmentSummary!G\"&AD528&\":G10000\"),0))+AD528,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J528/H528","v":0.49462843506424742},{"$f":"K528/H528","v":0.50537156492890256}]
[]
[null,"Note:  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W528/V528","v":-0.10057507876176222},null,{"$f":"(Bldg1Total-Y528)/Y528","v":9.4721027201910016E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"SUMIF(L8:L507,1,H8:H507)+'Water Management'!H55","v":491249.32}]

{"sheet":"Water Management","index":9,"n_rows":82,"n_cols":67,"rows_kept":82,"cut":false,"hidden":false,"merged":[[0,29,0,40],[0,42,0,53],[0,55,0,66],[5,1,13,1],[5,2,13,2],[5,3,13,3],[5,4,13,4],[5,5,13,5],[5,6,13,6],[5,7,13,7],[2,1,2,13],[2,14,2,21],[2,22,2,23],[14,6,18,6],[14,7,18,7],[22,1,25,1],[22,2,25,2],[22,3,25,3],[22,4,25,4],[22,5,25,5],[22,6,25,6],[22,7,25,7],[14,1,18,1],[14,2,18,2],[14,3,18,3],[14,4,18,4],[14,5,18,5],[37,6,39,6],[37,7,39,7],[48,1,49,1],[48,2,49,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[48,6,49,6],[48,7,49,7],[37,1,39,1],[37,2,39,2],[37,3,39,3],[37,4,39,4],[37,5,39,5]]}
[null,"Capital Expenditures and Short Term Water Treatment identified in 'Instructions' worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Match",null,null,null,null,null,null,null,null,null,null,null,null,"SRK Code",null,null,null,null,null,null,null,null,null,null,null,null,"SRK Estimate"]
[]
[null,"INAC COST March 2018",null,null,null,null,null,null,null,null,null,null,null,null,"TMAC COST (Nov 2017)*",null,null,null,null,null,null,null,"Cost Difference ",null,"PROPOSED COSTS (April 2018)"]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost",null,null,null,null,null,null,"SRK Row Number","Facility Name","Task Description","Qty","Unit","Unit Cost","Cost","SRK Total ","Cost Difference \n(INAC-TMAC)","Notes","Carry Forward Costs",null,null,"Lookup","Count",1,{"$f":"AD4+1","v":2},{"$f":"AE4+1","v":3},4,5,6,7,8,{"$f":"AK4+1","v":9},10,11,12,null,1,{"$f":"AQ4+1","v":2},3,4,5,6,7,8,9,10,11,12,null,1,{"$f":"BD4+1","v":2},{"$f":"BE4+1","v":3},4,5,6,7,8,{"$f":"Bm³+1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["a","BREACH WATER PONDS & CONTAINMENT BERMS",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H5),\"\",SUM(AZ5:BK5))","v":""},{"$f":"IF(V5=\"\",\"\",SUM(J5:K5)-V5)","v":""},null,null,null,null,{"$f":"IF(ISNUMBER(A5),A5&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":""},{"$f":"IF(AB5=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB5))","v":""},{"$f":"IFERROR(MATCH($AB5,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC5,\"\",MATCH($AB5,INDIRECT(\"AssignmentSummary!G\"&AD5&\":G10000\"),0))+AD5,\"\")","v":""},"","","","","","","","","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO5),\"\")","v":""},null,"","","","","","","","","","","",""]
[1,"Remove/Level Berms (excavation)","MN-022, RB-013, RB-002, RB-003, RP-003, WM-001,DM-013, DM-014, DM-020","m³",{"$f":"45+154+77.8+90+90+76+453.6+28.8+76","v":1091.1999999999998},"TMAC",2.75,{"$f":"G6*E6","v":3000.7999999999993},null,null,null,null,null,null,"SRK_5.22.1","Madrid North Diversion Berm","breach berm to original ground (one location) to restore natural flow paths",75.599999999999994,"m3",2.7486950914297958,207.80134891209255,{"$f":"IF(ISBLANK($H6),\"\",SUM(BD6:BO6))","v":2828.1453390283855},{"$f":"IF(V6=\"\",\"\",H6-V6)","v":172.65466097161379},null,{"$f":"IF(U6=\"\",H6,V6)","v":2828.1453390283855},null,null,{"$f":"IF(ISNUMBER(A6),A6&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"1_Water Management"},{"$f":"IF(AB6=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB6))","v":9},{"$f":"IFERROR(MATCH($AB6,AssignmentSummary!$G:$G,0),\"\")","v":679},{"$f":"IFERROR(IF(AE$4>$AC6,\"\",MATCH($AB6,INDIRECT(\"AssignmentSummary!G\"&AD6&\":G10000\"),0))+AD6,\"\")","v":680},681,682,683,684,685,686,687,"","","",null,"SRK_5.22.1","SRK_1.13.18","SRK_1.2.18","SRK_1.3.20","SRK_12.3.6","SRK_13.1.9","SRK_2.13.1",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK6),\"\")","v":"SRK_2.14.1"},"SRK_2.20.17","","","",null,207.80134891209255,123.69127911434082,423.2715571292743,213.73853030958091,38.906994999999995,247.38255822868163,1246.8080934725554,79.162418633178106,247.38255822868163,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.13.18",0,"breach containment berm",45,"m3",2.7486950914297958,123.69127911434082,"",{"$f":"IF(V7=\"\",\"\",H7-V7)","v":""},null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.2.18",0,"breach containment berm",153.99,"m3",2.7486950914297958,423.2715571292743,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.3.20",0,"breach containment berm",77.759999999999991,"m3",2.7486950914297958,213.73853030958091,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_12.3.6",0,"level containment berms",31.7,"m2",1.2273499999999999,38.906994999999995,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_13.1.9",0,"breach contact water containment berm",90,"m3",2.7486950914297958,247.38255822868163,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.13.1","Doris Run-off Diversion Berm","breach the berm to original ground in several locations (4 locations) to restore natural flow path",453.59999999999997,"m3",2.7486950914297958,1246.8080934725554,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.14.1","Doris Sedimentation Berm","breach the berm to restore a free drainage path",28.799999999999997,"m3",2.7486950914297958,79.162418633178106,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.20.17",0,"level containment berms",90,"m3",2.7486950914297958,247.38255822868163,"","",null,""]
[{"$f":"A6+1","v":2},"Remove/Level Berms (grading)","DM-015, DM-035, MN-003, MS-003 & MS-012","m³",{"$f":"3130+1008+1008+1008+1008","v":7162},"TMAC",1.23,{"$f":"G15*E15","v":8809.26},null,null,null,null,null,null,"SRK_2.15.5",0,"breach contact water containment berm",3129.8399999999997,"m3",1.2273499999999999,3841.4091239999993,8790.0843239999977,19.175676000002568,null,8790.0843239999977,null,null,{"$f":"IF(ISNUMBER(A15),A15&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"2_Water Management"},{"$f":"IF(AB15=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB15))","v":5},{"$f":"IFERROR(MATCH($AB15,AssignmentSummary!$G:$G,0),\"\")","v":688},{"$f":"IFERROR(IF(AE$4>$AC15,\"\",MATCH($AB15,INDIRECT(\"AssignmentSummary!G\"&AD15&\":G10000\"),0))+AD15,\"\")","v":689},690,691,692,"","","","","","","",null,"SRK_2.15.5","SRK_2.35.4","SRK_5.3.4","SRK_7.3.4","SRK_7.12.4","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK15),\"\")","v":""},"","","","",null,3841.4091239999993,1237.1687999999999,1237.1687999999999,1237.1687999999999,1237.1687999999999,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_2.35.4",0,"breach contact water containment berm",1008,"m3",1.2273499999999999,1237.1687999999999,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.3.4",0,"breach contact water containment berm",1008,"m3",1.2273499999999999,1237.1687999999999,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.3.4",0,"breach contact water containment berm",1008,"m3",1.2273499999999999,1237.1687999999999,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_7.12.4",0,"breach contact water containment berm",1008,"m3",1.2273499999999999,1237.1687999999999,"","",null,""]
[{"$f":"A15+1","v":3},"Contour water intake area",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F20),0,INDEX(IF(UPPER(RIGHT(F20,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F20,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F20,LEN(F20)-1)),CostCode,0)))","v":0},{"$f":"G20*E20","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,{"$f":"IF(ISNUMBER(A20),A20&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"3_Water Management"},{"$f":"IF(AB20=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB20))","v":0},{"$f":"IFERROR(MATCH($AB20,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC20,\"\",MATCH($AB20,INDIRECT(\"AssignmentSummary!G\"&AD20&\":G10000\"),0))+AD20,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK20),\"\")","v":""},"","","","",null,"","","","","","","","","","","",""]
["a","STABILIZE SEDIMENT PONDS/WATER MANAGEMENT PONDS/SEWAGE DISCHARGE AREA",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,{"$f":"IF(ISNUMBER(A21),A21&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":""},{"$f":"IF(AB21=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB21))","v":""},{"$f":"IFERROR(MATCH($AB21,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC21,\"\",MATCH($AB21,INDIRECT(\"AssignmentSummary!G\"&AD21&\":G10000\"),0))+AD21,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC21,\"\",MATCH($AB21,INDIRECT(\"AssignmentSummary!G\"&AK21&\":G10000\"),0))+AK21,\"\")","v":""},"","","",null,"","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK21),\"\")","v":""},"","","","",null,"","","","","","","","","","","",""]
[{"$f":"A20+1","v":4},"Place soil cover","Q2-003","m³",552,"TMAC",16.350000000000001,{"$f":"G22*E22","v":9025.2000000000007},null,null,null,null,null,null,"SRK_14.3.1","Quarry 2 Treated Sewage Discharge Areas","Fill in low-lying areas (assumed sourced within 0.5km)",552,"m3",16.3528779809551,9026.788645487215,{"$f":"U22","v":9026.788645487215},-1.5886454872143076,null,9026.788645487215,null,null,{"$f":"IF(ISNUMBER(A22),A22&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"4_Water Management"},{"$f":"IF(AB22=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB22))","v":1},{"$f":"IFERROR(MATCH($AB22,AssignmentSummary!$G:$G,0),\"\")","v":693},{"$f":"IFERROR(IF(AE$4>$AC22,\"\",MATCH($AB22,INDIRECT(\"AssignmentSummary!G\"&AD22&\":G10000\"),0))+AD22,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC22,\"\",MATCH($AB22,INDIRECT(\"AssignmentSummary!G\"&AK22&\":G10000\"),0))+AK22,\"\")","v":""},"","","",null,"SRK_14.3.2","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK22),\"\")","v":""},"","","","",null,2224.9139522358223,"","","","","","","","","","",""]
[{"$f":"A22+1","v":5},"Place erosion control blanket","Q2-002, Q2-003, PLA-001, WC-002","m²",{"$f":"2635+380+460+500+100","v":4075},"TMAC",4.84,19723,null,null,null,null,null,null,"SRK_14.2.3",0,"install erosion protection measures (coconut matting)",2634.4,"m2",4.8367694613822225,12741.985469065328,{"$f":"IF(ISBLANK($H23),\"\",SUM(BD23:BO23))","v":19230.511701509578},492.48829849042158,null,19230.511701509578,null,null,{"$f":"IF(ISNUMBER(A23),A23&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"5_Water Management"},{"$f":"IF(AB23=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB23))","v":4},{"$f":"IFERROR(MATCH($AB23,AssignmentSummary!$G:$G,0),\"\")","v":694},{"$f":"IFERROR(IF(AE$4>$AC23,\"\",MATCH($AB23,INDIRECT(\"AssignmentSummary!G\"&AD23&\":G10000\"),0))+AD23,\"\")","v":695},696,697,"","","","",{"$f":"IFERROR(IF(AL$4>$AC23,\"\",MATCH($AB23,INDIRECT(\"AssignmentSummary!G\"&AK23&\":G10000\"),0))+AK23,\"\")","v":""},"","","",null,"SRK_14.2.3","SRK_14.3.2","SRK_18.1.4","SRK_19.2.6","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK23),\"\")","v":""},"","","","",null,12741.985469065328,2224.9139522358223,1845.2275495173178,2418.3847306911111,"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_14.3.2",0,"erosion protection: Supply and place coconut matting",460,"m2",4.8367694613822225,2224.9139522358223,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_18.1.4",0,"install erosion protection measures (coconut matting)",381.5,"m2",4.8367694613822225,1845.2275495173178,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_19.2.6",0,"install erosion protection measures (coconut matting)",500,"m2",4.8367694613822225,2418.3847306911111,"","",null,""]
[{"$f":"A23+1","v":6},"place ROQ ","PLA-003","m³",552,"TMAC",12.69,{"$f":"G27*E27","v":7004.88},null,null,null,null,null,null,"SRK_18.3.3",0,"backfill area with ROQ",243.6,"m3",12.685593455239728,{"$f":"T27*R27","v":3090.2105656963977},3090.2105656963977,3914.6694343036024,"erroneous quantity used by INAC",3090.2105656963977,null,null,{"$f":"IF(ISNUMBER(A27),A27&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"6_Water Management"},{"$f":"IF(AB27=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB27))","v":1},{"$f":"IFERROR(MATCH($AB27,AssignmentSummary!$G:$G,0),\"\")","v":698},{"$f":"IFERROR(IF(AE$4>$AC27,\"\",MATCH($AB27,INDIRECT(\"AssignmentSummary!G\"&AD27&\":G10000\"),0))+AD27,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC27,\"\",MATCH($AB27,INDIRECT(\"AssignmentSummary!G\"&AK27&\":G10000\"),0))+AK27,\"\")","v":""},"","","",null,"SRK_18.3.3","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK27),\"\")","v":""},"","","","",null,3090.2105656963977,"","","","","","","","","","",""]
[{"$f":"A27+1","v":7},"Doze & spread excavated material",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F28),0,INDEX(IF(UPPER(RIGHT(F28,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F28,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F28,LEN(F28)-1)),CostCode,0)))","v":0},0,null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"7_Water Management",{"$f":"IF(AB28=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB28))","v":0},{"$f":"IFERROR(MATCH($AB28,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC28,\"\",MATCH($AB28,INDIRECT(\"AssignmentSummary!G\"&AD28&\":G10000\"),0))+AD28,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A28+1","v":8},"Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F29),0,INDEX(IF(UPPER(RIGHT(F29,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F29,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F29,LEN(F29)-1)),CostCode,0)))","v":0},0,null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"8_Water Management",{"$f":"IF(AB29=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB29))","v":0},{"$f":"IFERROR(MATCH($AB29,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC29,\"\",MATCH($AB29,INDIRECT(\"AssignmentSummary!G\"&AD29&\":G10000\"),0))+AD29,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A29+1","v":9},"Rip rap in channel base",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F30),0,INDEX(IF(UPPER(RIGHT(F30,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F30,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F30,LEN(F30)-1)),CostCode,0)))","v":0},0,null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"9_Water Management",{"$f":"IF(AB30=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB30))","v":0},{"$f":"IFERROR(MATCH($AB30,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC30,\"\",MATCH($AB30,INDIRECT(\"AssignmentSummary!G\"&AD30&\":G10000\"),0))+AD30,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A30+1","v":10},"Remove sediment from WRSF Pond",null,"allow",null,"AE",10000,0,null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"10_Water Management",{"$f":"IF(AB31=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB31))","v":0},{"$f":"IFERROR(MATCH($AB31,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC31,\"\",MATCH($AB31,INDIRECT(\"AssignmentSummary!G\"&AD31&\":G10000\"),0))+AD31,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","REDIRECT RUNOFF/CONSTRUCT DIVERSION DITCHES",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,"",{"$f":"IF(AB32=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB32))","v":""},{"$f":"IFERROR(MATCH($AB32,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC32,\"\",MATCH($AB32,INDIRECT(\"AssignmentSummary!G\"&AD32&\":G10000\"),0))+AD32,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A31+1","v":11},"Excavate ditches -soil",null,"m³",null,"sc3l",{"$f":"IF(ISNA(F33),0,INDEX(IF(UPPER(RIGHT(F33,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F33,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F33,LEN(F33)-1)),CostCode,0)))","v":8.9},{"$f":"G33*E33","v":0},null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H33),\"\",SUM(BD33:BO33))","v":0},0,null,0,null,null,"11_Water Management",{"$f":"IF(AB33=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB33))","v":0},{"$f":"IFERROR(MATCH($AB33,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC33,\"\",MATCH($AB33,INDIRECT(\"AssignmentSummary!G\"&AD33&\":G10000\"),0))+AD33,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A33+1","v":12},"Excavate ditches -rock",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F34),0,INDEX(IF(UPPER(RIGHT(F34,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F34,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F34,LEN(F34)-1)),CostCode,0)))","v":0},{"$f":"G34*E34","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"12_Water Management",{"$f":"IF(AB34=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB34))","v":0},{"$f":"IFERROR(MATCH($AB34,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC34,\"\",MATCH($AB34,INDIRECT(\"AssignmentSummary!G\"&AD34&\":G10000\"),0))+AD34,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A34+1","v":13},"Stabilize side slopes",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F35),0,INDEX(IF(UPPER(RIGHT(F35,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F35,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F35,LEN(F35)-1)),CostCode,0)))","v":0},{"$f":"G35*E35","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"13_Water Management",{"$f":"IF(AB35=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB35))","v":0},{"$f":"IFERROR(MATCH($AB35,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC35,\"\",MATCH($AB35,INDIRECT(\"AssignmentSummary!G\"&AD35&\":G10000\"),0))+AD35,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A35+1","v":14},"Rip rap in channel base",null,"m³",null,"rr2l",{"$f":"IF(ISNA(F36),0,INDEX(IF(UPPER(RIGHT(F36,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F36,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F36,LEN(F36)-1)),CostCode,0)))","v":14.2},{"$f":"G36*E36","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"14_Water Management",{"$f":"IF(AB36=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB36))","v":0},{"$f":"IFERROR(MATCH($AB36,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC36,\"\",MATCH($AB36,INDIRECT(\"AssignmentSummary!G\"&AD36&\":G10000\"),0))+AD36,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","BREACH DITCHES & TAILINGS IMPOUNDMENT AREA",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB37=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB37))","v":""},{"$f":"IFERROR(MATCH($AB37,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC37,\"\",MATCH($AB37,INDIRECT(\"AssignmentSummary!G\"&AD37&\":G10000\"),0))+AD37,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A36+1","v":15},"Excavate breaches","TIA-003, RB-013, RB-002","m³",31021.1,"TMAC",8.82,{"$f":"G38*E38","v":273606.10200000001},null,null,null,null,null,null,"SRK_10.3.2",0,"Load and haul material",31021.08,"m3",8.8243688642872442,273741.45248856378,274288.4153248074,-682.31332480738638,null,274288.4153248074,null,null,"15_Water Management",{"$f":"IF(AB38=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB38))","v":3},{"$f":"IFERROR(MATCH($AB38,AssignmentSummary!$G:$G,0),\"\")","v":699},{"$f":"IFERROR(IF(AE$4>$AC38,\"\",MATCH($AB38,INDIRECT(\"AssignmentSummary!G\"&AD38&\":G10000\"),0))+AD38,\"\")","v":700},701,"","","","","","","","","",null,"SRK_10.3.2","SRK_1.13.18","SRK_1.2.18","","","","","","","","","",null,273741.45248856378,123.69127911434082,423.2715571292743,"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.13.18",0,"breach containment berm",45,"m3",2.7486950914297958,123.69127911434082,"","",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_1.2.18",0,"breach containment berm",153.99,"m3",2.7486950914297958,423.2715571292743,"","",null,""]
[{"$f":"A38+1","v":16},"Drill and Blast Ice Core","TIA-003","m³",7028,"TMAC",24.76,{"$f":"G41*E41","v":174013.28},null,null,null,null,null,null,"SRK_10.3.1","TIA North Dam","Breach the dam by cutting a 20 m slot down to original ground (drill and blast)",7028.0320000000011,"m3",24.762834601363782,174033.99398909192,174033.99398909192,-20.713989091920666,null,174033.99398909192,null,null,{"$f":"IF(ISNUMBER(A41),A41&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":"16_Water Management"},{"$f":"IF(AB41=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB41))","v":1},{"$f":"IFERROR(MATCH($AB41,AssignmentSummary!$G:$G,0),\"\")","v":702},{"$f":"IFERROR(IF(AE$4>$AC41,\"\",MATCH($AB41,INDIRECT(\"AssignmentSummary!G\"&AD41&\":G10000\"),0))+AD41,\"\")","v":""},"","","","","","","","","","",null,"SRK_10.3.1","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK41),\"\")","v":""},"","","","",null,174033.99398909192,"","","","","","","","","","",""]
[{"$f":"A41+1","v":17},"Place borrow for core protection","TIA-003","m³",614.20000000000005,"TMAC",16.350000000000001,{"$f":"G42*E42","v":10042.170000000002},null,null,null,null,null,null,"SRK_10.3.4",0,"Clad the cut core faces for thermal protection",614.24,"m3",16.3528779809551,10044.59177102186,10044.59177102186,-2.4217710218581487,null,10044.59177102186,null,null,"17_Water Management",{"$f":"IF(AB42=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB42))","v":1},{"$f":"IFERROR(MATCH($AB42,AssignmentSummary!$G:$G,0),\"\")","v":703},{"$f":"IFERROR(IF(AE$4>$AC42,\"\",MATCH($AB42,INDIRECT(\"AssignmentSummary!G\"&AD42&\":G10000\"),0))+AD42,\"\")","v":""},"","","","","","","","","","",null,"SRK_10.3.4","","","","","","","","","","","",null,10044.59177102186,"","","","","","","","","","",""]
[{"$f":"A42+1","v":18},"Install flow dissipation",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F43),0,INDEX(IF(UPPER(RIGHT(F43,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F43,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F43,LEN(F43)-1)),CostCode,0)))","v":0},{"$f":"G43*E43","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"18_Water Management",{"$f":"IF(AB43=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB43))","v":0},{"$f":"IFERROR(MATCH($AB43,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC43,\"\",MATCH($AB43,INDIRECT(\"AssignmentSummary!G\"&AD43&\":G10000\"),0))+AD43,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A43+1","v":19},"Vegetate remainder of ditch",null,"m²",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F44),0,INDEX(IF(UPPER(RIGHT(F44,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F44,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F44,LEN(F44)-1)),CostCode,0)))","v":0},{"$f":"G44*E44","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"19_Water Management",{"$f":"IF(AB44=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB44))","v":0},{"$f":"IFERROR(MATCH($AB44,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC44,\"\",MATCH($AB44,INDIRECT(\"AssignmentSummary!G\"&AD44&\":G10000\"),0))+AD44,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","DECOMISSION FRESH WATER SUPPLY",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB45=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB45))","v":""},{"$f":"IFERROR(MATCH($AB45,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC45,\"\",MATCH($AB45,INDIRECT(\"AssignmentSummary!G\"&AD45&\":G10000\"),0))+AD45,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A44+1","v":20},"Breach embankment",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F46),0,INDEX(IF(UPPER(RIGHT(F46,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F46,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F46,LEN(F46)-1)),CostCode,0)))","v":0},{"$f":"G46*E46","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"20_Water Management",{"$f":"IF(AB46=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB46))","v":0},{"$f":"IFERROR(MATCH($AB46,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC46,\"\",MATCH($AB46,INDIRECT(\"AssignmentSummary!G\"&AD46&\":G10000\"),0))+AD46,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A46+1","v":21},"Remove pump","Madrid North sump and Doris two sumps","each",3,"TMAC",2500,{"$f":"G47*E47","v":7500},null,null,null,null,null,null,"SRK_5.23.2",0,"remove pumps, pipes, cables, and culverts",3,"each",2500,{"$f":"T47*R47","v":7500},{"$f":"U47","v":7500},0,null,7500,null,null,"21_Water Management",{"$f":"IF(AB47=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB47))","v":1},{"$f":"IFERROR(MATCH($AB47,AssignmentSummary!$G:$G,0),\"\")","v":704},{"$f":"IFERROR(IF(AE$4>$AC47,\"\",MATCH($AB47,INDIRECT(\"AssignmentSummary!G\"&AD47&\":G10000\"),0))+AD47,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A47+1","v":22},"Remove pipeline",null,"LS",null,"AE",40000,{"$f":"G48*E48","v":0},null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H48),\"\",SUM(BD48:BO48))","v":0},0,null,0,null,null,"22_Water Management",{"$f":"IF(AB48=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB48))","v":0},{"$f":"IFERROR(MATCH($AB48,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC48,\"\",MATCH($AB48,INDIRECT(\"AssignmentSummary!G\"&AD48&\":G10000\"),0))+AD48,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A48+1","v":23},"Backfill Sumps","DM-018, MN-023","m³",{"$f":"34+17","v":51},"TMAC",16.350000000000001,{"$f":"G49*E49","v":833.85},null,null,null,null,null,null,"SRK_2.18.3",0,"backfill sump excavation",33.929200658769766,"m3",16.3528779809551,554.84007836420335,832.26011754630508,1.5898824536949405,null,832.26011754630508,null,null,"23_Water Management",{"$f":"IF(AB49=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB49))","v":2},{"$f":"IFERROR(MATCH($AB49,AssignmentSummary!$G:$G,0),\"\")","v":705},{"$f":"IFERROR(IF(AE$4>$AC49,\"\",MATCH($AB49,INDIRECT(\"AssignmentSummary!G\"&AD49&\":G10000\"),0))+AD49,\"\")","v":706},"","","","","","","","","","",null,"SRK_2.18.3","SRK_5.23.3","","","","","","","","","","",null,554.84007836420335,277.42003918210168,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRK_5.23.3",0,"backfill sump excavation",16.964600329384883,"m3",16.3528779809551,277.42003918210168,"","",null,""]
["a","WATER CONTROL IN RECLAMATION QUARRY",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,{"$f":"IF(ISNUMBER(A51),A51&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":""},{"$f":"IF(AB51=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB51))","v":""},{"$f":"IFERROR(MATCH($AB51,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC51,\"\",MATCH($AB51,INDIRECT(\"AssignmentSummary!G\"&AD51&\":G10000\"),0))+AD51,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK51),\"\")","v":""},"","","","",null,"","","","","","","","","","","",""]
[{"$f":"A49+1","v":24},"Install  pumping system",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F52),0,INDEX(IF(UPPER(RIGHT(F52,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F52,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F52,LEN(F52)-1)),CostCode,0)))","v":0},{"$f":"G52*E52","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"24_Water Management",{"$f":"IF(AB52=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB52))","v":0},{"$f":"IFERROR(MATCH($AB52,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC52,\"\",MATCH($AB52,INDIRECT(\"AssignmentSummary!G\"&AD52&\":G10000\"),0))+AD52,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK52),\"\")","v":""},"","","","",null,"","","","","","","","","","","",""]
[{"$f":"A52+1","v":25},"Remove pumping system",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F53),0,INDEX(IF(UPPER(RIGHT(F53,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F53,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F53,LEN(F53)-1)),CostCode,0)))","v":0},{"$f":"G53*E53","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"25_Water Management",{"$f":"IF(AB53=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB53))","v":0},{"$f":"IFERROR(MATCH($AB53,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC53,\"\",MATCH($AB53,INDIRECT(\"AssignmentSummary!G\"&AD53&\":G10000\"),0))+AD53,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK53),\"\")","v":""},"","","","",null,"","","","","","","","","","","",""]
["a","REMOVE PIPELINES",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB54=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB54))","v":""},{"$f":"IFERROR(MATCH($AB54,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC54,\"\",MATCH($AB54,INDIRECT(\"AssignmentSummary!G\"&AD54&\":G10000\"),0))+AD54,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK54),\"\")","v":""},"","","","",null,"","","","","","","","","","","",""]
[{"$f":"A53+1","v":26},"Remove pipes","Process water pipeline from Madrid North to Water Treatment Plant at TIA","m",9000,"TMAC",{"$f":"11.08+4.92","v":16},{"$f":"G55*E55","v":144000},"Not included in TMAC security but required to address movement of water from concentrator to WTP",null,null,null,null,null,"Assign","","","","","","",0,144000,"This item was missing from the TMAC estimate",144000,null,null,"26_Water Management",{"$f":"IF(AB55=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB55))","v":1},{"$f":"IFERROR(MATCH($AB55,AssignmentSummary!$G:$G,0),\"\")","v":707},{"$f":"IFERROR(IF(AE$4>$AC55,\"\",MATCH($AB55,INDIRECT(\"AssignmentSummary!G\"&AD55&\":G10000\"),0))+AD55,\"\")","v":""},"","","","","","","","","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD55),\"\")","v":"Assign"},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN55),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO55),\"\")","v":""},null,"","","","","","","","","","","",""]
[{"$f":"A55+1","v":27},"Concrete plug deep pipes",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F56),0,INDEX(IF(UPPER(RIGHT(F56,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F56,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F56,LEN(F56)-1)),CostCode,0)))","v":0},{"$f":"G56*E56","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"27_Water Management",{"$f":"IF(AB56=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB56))","v":0},{"$f":"IFERROR(MATCH($AB56,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC56,\"\",MATCH($AB56,INDIRECT(\"AssignmentSummary!G\"&AD56&\":G10000\"),0))+AD56,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A56+1","v":28},"Other","Remove pumps and cables","LS",1,"TMAC",2500,{"$f":"G57*E57","v":2500},null,null,null,null,null,null,"Assign","","","","","","",0,2500,"This item was missing from the TMAC estimate",2500,null,null,"28_Water Management",{"$f":"IF(AB57=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB57))","v":1},{"$f":"IFERROR(MATCH($AB57,AssignmentSummary!$G:$G,0),\"\")","v":708},{"$f":"IFERROR(IF(AE$4>$AC57,\"\",MATCH($AB57,INDIRECT(\"AssignmentSummary!G\"&AD57&\":G10000\"),0))+AD57,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","GROUNDWATER COLLECTION SYSTEM",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB58=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB58))","v":""},{"$f":"IFERROR(MATCH($AB58,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC58,\"\",MATCH($AB58,INDIRECT(\"AssignmentSummary!G\"&AD58&\":G10000\"),0))+AD58,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A57+1","v":29},"Excavate/install sumps",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F59),0,INDEX(IF(UPPER(RIGHT(F59,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F59,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F59,LEN(F59)-1)),CostCode,0)))","v":0},{"$f":"G59*E59","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"29_Water Management",{"$f":"IF(AB59=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB59))","v":0},{"$f":"IFERROR(MATCH($AB59,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC59,\"\",MATCH($AB59,INDIRECT(\"AssignmentSummary!G\"&AD59&\":G10000\"),0))+AD59,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A59+1","v":30},"Install pumping wells",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F60),0,INDEX(IF(UPPER(RIGHT(F60,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F60,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F60,LEN(F60)-1)),CostCode,0)))","v":0},{"$f":"G60*E60","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"30_Water Management",{"$f":"IF(AB60=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB60))","v":0},{"$f":"IFERROR(MATCH($AB60,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC60,\"\",MATCH($AB60,INDIRECT(\"AssignmentSummary!G\"&AD60&\":G10000\"),0))+AD60,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A60+1","v":31},"Install pumps/pipelines/power supply",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F61),0,INDEX(IF(UPPER(RIGHT(F61,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F61,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F61,LEN(F61)-1)),CostCode,0)))","v":0},{"$f":"G61*E61","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"31_Water Management",{"$f":"IF(AB61=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB61))","v":0},{"$f":"IFERROR(MATCH($AB61,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC61,\"\",MATCH($AB61,INDIRECT(\"AssignmentSummary!G\"&AD61&\":G10000\"),0))+AD61,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","CONSTRUCT CONTAMINATED WATER STORAGE POND",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB62=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB62))","v":""},{"$f":"IFERROR(MATCH($AB62,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC62,\"\",MATCH($AB62,INDIRECT(\"AssignmentSummary!G\"&AD62&\":G10000\"),0))+AD62,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A61+1","v":32},"Excavate pond",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F63),0,INDEX(IF(UPPER(RIGHT(F63,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F63,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F63,LEN(F63)-1)),CostCode,0)))","v":0},{"$f":"G63*E63","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"32_Water Management",{"$f":"IF(AB63=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB63))","v":0},{"$f":"IFERROR(MATCH($AB63,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC63,\"\",MATCH($AB63,INDIRECT(\"AssignmentSummary!G\"&AD63&\":G10000\"),0))+AD63,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A63+1","v":33},"Doze & spread excavated material",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"33_Water Management",{"$f":"IF(AB64=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB64))","v":0},{"$f":"IFERROR(MATCH($AB64,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC64,\"\",MATCH($AB64,INDIRECT(\"AssignmentSummary!G\"&AD64&\":G10000\"),0))+AD64,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[34,"Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"34_Water Management",{"$f":"IF(AB65=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB65))","v":0},{"$f":"IFERROR(MATCH($AB65,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC65,\"\",MATCH($AB65,INDIRECT(\"AssignmentSummary!G\"&AD65&\":G10000\"),0))+AD65,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[35,"Bedding layer",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"35_Water Management",{"$f":"IF(AB66=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB66))","v":0},{"$f":"IFERROR(MATCH($AB66,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC66,\"\",MATCH($AB66,INDIRECT(\"AssignmentSummary!G\"&AD66&\":G10000\"),0))+AD66,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[36,"Supply geomembrane",null,"m²",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"36_Water Management",{"$f":"IF(AB67=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB67))","v":0},{"$f":"IFERROR(MATCH($AB67,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC67,\"\",MATCH($AB67,INDIRECT(\"AssignmentSummary!G\"&AD67&\":G10000\"),0))+AD67,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[37,"Install geomembrane",null,"m²",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"37_Water Management",{"$f":"IF(AB68=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB68))","v":0},{"$f":"IFERROR(MATCH($AB68,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC68,\"\",MATCH($AB68,INDIRECT(\"AssignmentSummary!G\"&AD68&\":G10000\"),0))+AD68,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[38,"Erosion protection layer",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"38_Water Management",{"$f":"IF(AB69=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB69))","v":0},{"$f":"IFERROR(MATCH($AB69,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC69,\"\",MATCH($AB69,INDIRECT(\"AssignmentSummary!G\"&AD69&\":G10000\"),0))+AD69,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","CONSTRUCT PASSIVE TREATMENT SYSTEM (e.g. Constructed Wetland)",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB70=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB70))","v":""},{"$f":"IFERROR(MATCH($AB70,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC70,\"\",MATCH($AB70,INDIRECT(\"AssignmentSummary!G\"&AD70&\":G10000\"),0))+AD70,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A69+1","v":39},"Construct access roads",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G71*E71","v":0},null,null,null,null,null,null,null,"","","","","","",0,{"$f":"IF(V71=\"\",\"\",H71-V71)","v":0},null,0,null,null,"39_Water Management",{"$f":"IF(AB71=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB71))","v":0},{"$f":"IFERROR(MATCH($AB71,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC71,\"\",MATCH($AB71,INDIRECT(\"AssignmentSummary!G\"&AD71&\":G10000\"),0))+AD71,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A71+1","v":40},"Install HDPE piping system from collection pond",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,null,null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U72=\"\",H72,V72)","v":0},null,null,"40_Water Management",{"$f":"IF(AB72=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB72))","v":0},{"$f":"IFERROR(MATCH($AB72,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC72,\"\",MATCH($AB72,INDIRECT(\"AssignmentSummary!G\"&AD72&\":G10000\"),0))+AD72,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A72+1","v":41},"Inter-cell flow structures",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,null,null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U73=\"\",H73,V73)","v":0},null,null,"41_Water Management",{"$f":"IF(AB73=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB73))","v":0},{"$f":"IFERROR(MATCH($AB73,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC73,\"\",MATCH($AB73,INDIRECT(\"AssignmentSummary!G\"&AD73&\":G10000\"),0))+AD73,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A73+1","v":42},"Install liners",null,"m²",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,null,null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U74=\"\",H74,V74)","v":0},null,null,"42_Water Management",{"$f":"IF(AB74=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB74))","v":0},{"$f":"IFERROR(MATCH($AB74,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC74,\"\",MATCH($AB74,INDIRECT(\"AssignmentSummary!G\"&AD74&\":G10000\"),0))+AD74,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A74+1","v":43},"Install growth media",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,null,null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U75=\"\",H75,V75)","v":0},null,null,"43_Water Management",{"$f":"IF(AB75=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB75))","v":0},{"$f":"IFERROR(MATCH($AB75,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC75,\"\",MATCH($AB75,INDIRECT(\"AssignmentSummary!G\"&AD75&\":G10000\"),0))+AD75,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A75+1","v":44},"Wetland vegetation",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,null,null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U76=\"\",H76,V76)","v":0},null,null,"44_Water Management",{"$f":"IF(AB76=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB76))","v":0},{"$f":"IFERROR(MATCH($AB76,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC76,\"\",MATCH($AB76,INDIRECT(\"AssignmentSummary!G\"&AD76&\":G10000\"),0))+AD76,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","CONSTRUCT WATER TREATMENT PLANT",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB77=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB77))","v":""},{"$f":"IFERROR(MATCH($AB77,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC77,\"\",MATCH($AB77,INDIRECT(\"AssignmentSummary!G\"&AD77&\":G10000\"),0))+AD77,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A76+1","v":45},"Build treatment plant ",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F78),0,INDEX(IF(UPPER(RIGHT(F78,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F78,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F78,LEN(F78)-1)),CostCode,0)))","v":0},{"$f":"G78*E78","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U78=\"\",H78,V78)","v":0},null,null,"45_Water Management",{"$f":"IF(AB78=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB78))","v":0},{"$f":"IFERROR(MATCH($AB78,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC78,\"\",MATCH($AB78,INDIRECT(\"AssignmentSummary!G\"&AD78&\":G10000\"),0))+AD78,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A78+1","v":46},"Build sludge containment facility",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F79),0,INDEX(IF(UPPER(RIGHT(F79,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F79,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F79,LEN(F79)-1)),CostCode,0)))","v":0},{"$f":"G79*E79","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,{"$f":"IF(U79=\"\",H79,V79)","v":0},null,null,"46_Water Management",{"$f":"IF(AB79=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB79))","v":0},{"$f":"IFERROR(MATCH($AB79,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC79,\"\",MATCH($AB79,INDIRECT(\"AssignmentSummary!G\"&AD79&\":G10000\"),0))+AD79,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["END",null,null,null,null,null,"Total",{"$f":"SUM(H6:H79)+0.0001","v":660058.54209999985},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V5:V79)","v":509665.00177818909},{"$f":"V80-Water1Total","v":-150393.54032181075},null,{"$f":"SUM(Y6:Y79)","v":656165.00177818909},null,null,"",{"$f":"IF(AB80=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB80))","v":""},{"$f":"IFERROR(MATCH($AB80,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC80,\"\",MATCH($AB80,INDIRECT(\"AssignmentSummary!G\"&AD80&\":G10000\"),0))+AD80,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[null," For cost of long-term/post-closure water treatment see \"WATER TREATMENT\" Worksheet\""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W80/V80","v":-0.29508312282989252},null,{"$f":"(Water1Total-Y80)/Y80","v":5.9337823737312502E-3}]

{"sheet":"Water Treatment","index":10,"n_rows":42,"n_cols":67,"rows_kept":42,"cut":false,"hidden":false,"merged":[[0,29,0,40],[0,42,0,53],[0,55,0,66],[2,1,2,13],[2,14,2,21],[2,22,2,23]]}
[null,"Post Closure Water Treatment - Identified as long term/post-closure in 'Instructions' worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Match",null,null,null,null,null,null,null,null,null,null,null,null,"SRK Code",null,null,null,null,null,null,null,null,null,null,null,null,"SRK Estimate"]
[]
[null,"INAC COST March 2018",null,null,null,null,null,null,null,null,null,null,null,null,"TMAC COST (Nov 2017)*",null,null,null,null,null,null,null,"Cost Difference ",null,"PROPOSED COSTS (April 2018)"]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost",null,null,null,null,null,null,"SRK Row Number","Facility Name","Task Description","Qty","Unit","Unit Cost","Cost","TMAC Costs","Cost Differences \n(INAC-TMAC)","Notes","Carry Forward Costs",null,null,"Lookup","Count",1,{"$f":"AD4+1","v":2},{"$f":"AE4+1","v":3},4,5,6,7,8,{"$f":"AK4+1","v":9},10,11,12,null,1,{"$f":"AQ4+1","v":2},3,4,5,6,7,8,9,10,11,12,null,1,{"$f":"BD4+1","v":2},{"$f":"BE4+1","v":3},4,5,6,7,8,{"$f":"Bm³+1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["a","ADDITION OF REAGENTS TO WTP",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H5),\"\",SUM(AZ5:BK5))","v":""},{"$f":"IF(V5=\"\",\"\",SUM(J5:K5)-V5)","v":""},null,null,null,null,{"$f":"IF(ISNUMBER(A5),A5&\"_\"&MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),\"\")","v":""},{"$f":"IF(AB5=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB5))","v":""},{"$f":"IFERROR(MATCH($AB5,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC5,\"\",MATCH($AB5,INDIRECT(\"AssignmentSummary!G\"&AD5&\":G10000\"),0))+AD5,\"\")","v":""},{"$f":"IFERROR(IF(AF$4>$AC5,\"\",MATCH($AB5,INDIRECT(\"AssignmentSummary!G\"&AE5&\":G10000\"),0))+AE5,\"\")","v":""},"","","","","",{"$f":"IFERROR(IF(AL$4>$AC5,\"\",MATCH($AB5,INDIRECT(\"AssignmentSummary!G\"&AK5&\":G10000\"),0))+AK5,\"\")","v":""},"","","",null,{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AD5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AE5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AF5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AG5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AH5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AI5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AJ5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AL5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AM5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AN5),\"\")","v":""},{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AO5),\"\")","v":""},null,"","","","","","","","","","","",""]
[1,"H2O2",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F6),0,INDEX(IF(UPPER(RIGHT(F6,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F6,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F6,LEN(F6)-1)),CostCode,0)))","v":0},{"$f":"G6*E6","v":0},null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H6),\"\",SUM(BD6:BO6))","v":0},{"$f":"IF(V6=\"\",\"\",SUM(J6:K6)-V6)","v":0},null,{"$f":"IF(U6=\"\",H6,V6)","v":0},null,null,"1_Water Treatment",{"$f":"IF(AB6=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB6))","v":0},{"$f":"IFERROR(MATCH($AB6,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC6,\"\",MATCH($AB6,INDIRECT(\"AssignmentSummary!G\"&AD6&\":G10000\"),0))+AD6,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A6+1","v":2},"lime",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"2_Water Treatment",{"$f":"IF(AB7=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB7))","v":0},{"$f":"IFERROR(MATCH($AB7,AssignmentSummary!$G:$G,0),\"\")","v":""},"","","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A7+1","v":3},"ferric sulphate",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"3_Water Treatment",{"$f":"IF(AB8=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB8))","v":0},{"$f":"IFERROR(MATCH($AB8,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC8,\"\",MATCH($AB8,INDIRECT(\"AssignmentSummary!G\"&AD8&\":G10000\"),0))+AD8,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A8+1","v":4},"ferrous sulphate",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"4_Water Treatment",{"$f":"IF(AB9=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB9))","v":0},{"$f":"IFERROR(MATCH($AB9,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC9,\"\",MATCH($AB9,INDIRECT(\"AssignmentSummary!G\"&AD9&\":G10000\"),0))+AD9,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A9+1","v":5},"flocculents",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"5_Water Treatment",{"$f":"IF(AB10=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB10))","v":0},{"$f":"IFERROR(MATCH($AB10,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC10,\"\",MATCH($AB10,INDIRECT(\"AssignmentSummary!G\"&AD10&\":G10000\"),0))+AD10,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A10+1","v":6},"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"6_Water Treatment",{"$f":"IF(AB11=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB11))","v":0},{"$f":"IFERROR(MATCH($AB11,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC11,\"\",MATCH($AB11,INDIRECT(\"AssignmentSummary!G\"&AD11&\":G10000\"),0))+AD11,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","LABOUR AND SUPPLIES",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB12=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB12))","v":""},{"$f":"IFERROR(MATCH($AB12,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC12,\"\",MATCH($AB12,INDIRECT(\"AssignmentSummary!G\"&AD12&\":G10000\"),0))+AD12,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A11+1","v":7},"Annual fuel",null,"litres",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F13),0,INDEX(IF(UPPER(RIGHT(F13,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F13,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F13,LEN(F13)-1)),CostCode,0)))","v":0},{"$f":"G13*E13","v":0},null,null,null,null,null,null,null,"","","","","","",0,{"$f":"H13-V13","v":0},null,0,null,null,"7_Water Treatment",{"$f":"IF(AB13=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB13))","v":0},{"$f":"IFERROR(MATCH($AB13,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC13,\"\",MATCH($AB13,INDIRECT(\"AssignmentSummary!G\"&AD13&\":G10000\"),0))+AD13,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A13+1","v":8},"Annual power",null,"kW-h",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F14),0,INDEX(IF(UPPER(RIGHT(F14,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F14,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F14,LEN(F14)-1)),CostCode,0)))","v":0},{"$f":"G14*E14","v":0},null,null,null,null,null,null,null,"","","","","","",0,{"$f":"H14-V14","v":0},null,0,null,null,"8_Water Treatment",{"$f":"IF(AB14=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB14))","v":0},{"$f":"IFERROR(MATCH($AB14,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC14,\"\",MATCH($AB14,INDIRECT(\"AssignmentSummary!G\"&AD14&\":G10000\"),0))+AD14,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[9,"Electrician/mechanic to maintain treatment plant","Closure Dam Reclaim Pond","days",170,"TMAC",1190,202300,null,null,null,null,null,null,"Assign","Electrician/mechanic to maintain treatment plant","Closure Dam Reclaim Pond",170,"day",1189.1300000000001,{"$f":"T15*R15","v":202152.1},{"$f":"U15","v":202152.1},147.89999999999418,null,{"$f":"V15","v":202152.1},null,null,"9_Water Treatment",{"$f":"IF(AB15=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB15))","v":1},{"$f":"IFERROR(MATCH($AB15,AssignmentSummary!$G:$G,0),\"\")","v":709},{"$f":"IFERROR(IF(AE$4>$AC15,\"\",MATCH($AB15,INDIRECT(\"AssignmentSummary!G\"&AD15&\":G10000\"),0))+AD15,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[10,"Equipment maintenance and parts",null,"allow",1,"TMAC",50000,50000,null,null,null,null,null,null,"Assign","Equipment maintenance and parts",null,1,"LS",50000,{"$f":"T16*R16","v":50000},{"$f":"U16","v":50000},0,null,{"$f":"V16","v":50000},null,null,"10_Water Treatment",{"$f":"IF(AB16=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB16))","v":1},{"$f":"IFERROR(MATCH($AB16,AssignmentSummary!$G:$G,0),\"\")","v":710},{"$f":"IFERROR(IF(AE$4>$AC16,\"\",MATCH($AB16,INDIRECT(\"AssignmentSummary!G\"&AD16&\":G10000\"),0))+AD16,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[11,"Misc. supplies, hoses, tools",null,"allow",1,"TMAC",20000,20000,null,null,null,null,null,null,"Assign","Misc. supplies, hoses, tools",null,1,0,20000,{"$f":"T17*R17","v":20000},20000,0,null,20000,null,null,"11_Water Treatment",{"$f":"IF(AB17=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB17))","v":1},{"$f":"IFERROR(MATCH($AB17,AssignmentSummary!$G:$G,0),\"\")","v":711},{"$f":"IFERROR(IF(AE$4>$AC17,\"\",MATCH($AB17,INDIRECT(\"AssignmentSummary!G\"&AD17&\":G10000\"),0))+AD17,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[12,"Communications",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H18),\"\",SUM(BD18:BO18))","v":0},0,null,0,null,null,"12_Water Treatment",{"$f":"IF(AB18=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB18))","v":0},{"$f":"IFERROR(MATCH($AB18,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC18,\"\",MATCH($AB18,INDIRECT(\"AssignmentSummary!G\"&AD18&\":G10000\"),0))+AD18,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[13,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"13_Water Treatment",{"$f":"IF(AB19=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB19))","v":0},{"$f":"IFERROR(MATCH($AB19,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC19,\"\",MATCH($AB19,INDIRECT(\"AssignmentSummary!G\"&AD19&\":G10000\"),0))+AD19,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","WATER MANAGEMENT FROM LANDFARM",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB20=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB20))","v":""},{"$f":"IFERROR(MATCH($AB20,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC20,\"\",MATCH($AB20,INDIRECT(\"AssignmentSummary!G\"&AD20&\":G10000\"),0))+AD20,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A19+1","v":14},"Water Treatment (reagents, equip Op. labour)",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F21),0,INDEX(IF(UPPER(RIGHT(F21,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F21,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F21,LEN(F21)-1)),CostCode,0)))","v":0},{"$f":"G21*E21","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"14_Water Treatment",{"$f":"IF(AB21=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB21))","v":0},{"$f":"IFERROR(MATCH($AB21,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC21,\"\",MATCH($AB21,INDIRECT(\"AssignmentSummary!G\"&AD21&\":G10000\"),0))+AD21,\"\")","v":""},"","","","","","",{"$f":"IFERROR(IF(AL$4>$AC21,\"\",MATCH($AB21,INDIRECT(\"AssignmentSummary!G\"&AK21&\":G10000\"),0))+AK21,\"\")","v":""},"","","",null,"","","","","","","",{"$f":"IFERROR(INDIRECT(\"AssignmentSummary!L\"&AK21),\"\")","v":""},"","","","",null,"","","","","","","","","","","",""]
[{"$f":"A21+1","v":15},"Water pumping from sumps and ponds to treatment plant",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F22),0,INDEX(IF(UPPER(RIGHT(F22,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F22,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F22,LEN(F22)-1)),CostCode,0)))","v":0},{"$f":"G22*E22","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"15_Water Treatment",{"$f":"IF(AB22=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB22))","v":0},{"$f":"IFERROR(MATCH($AB22,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC22,\"\",MATCH($AB22,INDIRECT(\"AssignmentSummary!G\"&AD22&\":G10000\"),0))+AD22,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A22+1","v":16},"Annual Treatment Plant Servicing",null,"manhours",null,"lab-ss",{"$f":"IF(ISNA(F23),0,INDEX(IF(UPPER(RIGHT(F23,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F23,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F23,LEN(F23)-1)),CostCode,0)))","v":120},{"$f":"G23*E23","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"16_Water Treatment",{"$f":"IF(AB23=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB23))","v":0},{"$f":"IFERROR(MATCH($AB23,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC23,\"\",MATCH($AB23,INDIRECT(\"AssignmentSummary!G\"&AD23&\":G10000\"),0))+AD23,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A23+1","v":17},"Treatment Plant Servicing Travel Allowance",null,"visit",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F24),0,INDEX(IF(UPPER(RIGHT(F24,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F24,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F24,LEN(F24)-1)),CostCode,0)))","v":0},{"$f":"G24*E24","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"17_Water Treatment",{"$f":"IF(AB24=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB24))","v":0},{"$f":"IFERROR(MATCH($AB24,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC24,\"\",MATCH($AB24,INDIRECT(\"AssignmentSummary!G\"&AD24&\":G10000\"),0))+AD24,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A24+1","v":18},"Other",null,"allow",1,"TMAC",5000,{"$f":"G25*E25","v":5000},null,null,null,null,null,null,"Assign","Other","",1,"LS",5000,{"$f":"T25*R25","v":5000},{"$f":"U25","v":5000},{"$f":"H25-V25","v":0},null,{"$f":"V25","v":5000},null,null,"18_Water Treatment",{"$f":"IF(AB25=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB25))","v":1},{"$f":"IFERROR(MATCH($AB25,AssignmentSummary!$G:$G,0),\"\")","v":712},{"$f":"IFERROR(IF(AE$4>$AC25,\"\",MATCH($AB25,INDIRECT(\"AssignmentSummary!G\"&AD25&\":G10000\"),0))+AD25,\"\")","v":""},"","","","","","","","","","",null,"Assign","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","WTP WATER SAMPLING AND ANALYSES",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H26),\"\",SUM(BD26:BO26))","v":""},"",null,null,null,null,"",{"$f":"IF(AB26=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB26))","v":""},{"$f":"IFERROR(MATCH($AB26,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC26,\"\",MATCH($AB26,INDIRECT(\"AssignmentSummary!G\"&AD26&\":G10000\"),0))+AD26,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A25+1","v":19},"Sampling equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F27),0,INDEX(IF(UPPER(RIGHT(F27,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F27,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F27,LEN(F27)-1)),CostCode,0)))","v":0},{"$f":"G27*E27","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"19_Water Treatment",{"$f":"IF(AB27=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB27))","v":0},{"$f":"IFERROR(MATCH($AB27,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC27,\"\",MATCH($AB27,INDIRECT(\"AssignmentSummary!G\"&AD27&\":G10000\"),0))+AD27,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A27+1","v":20},"Analyses",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F28),0,INDEX(IF(UPPER(RIGHT(F28,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F28,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F28,LEN(F28)-1)),CostCode,0)))","v":0},{"$f":"G28*E28","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"20_Water Treatment",{"$f":"IF(AB28=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB28))","v":0},{"$f":"IFERROR(MATCH($AB28,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC28,\"\",MATCH($AB28,INDIRECT(\"AssignmentSummary!G\"&AD28&\":G10000\"),0))+AD28,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A28+1","v":21},"Shipping to laboratory",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F29),0,INDEX(IF(UPPER(RIGHT(F29,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F29,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F29,LEN(F29)-1)),CostCode,0)))","v":0},{"$f":"G29*E29","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"21_Water Treatment",{"$f":"IF(AB29=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB29))","v":0},{"$f":"IFERROR(MATCH($AB29,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC29,\"\",MATCH($AB29,INDIRECT(\"AssignmentSummary!G\"&AD29&\":G10000\"),0))+AD29,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A29+1","v":22},"Reporting",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F30),0,INDEX(IF(UPPER(RIGHT(F30,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F30,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F30,LEN(F30)-1)),CostCode,0)))","v":0},{"$f":"G30*E30","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"22_Water Treatment",{"$f":"IF(AB30=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB30))","v":0},{"$f":"IFERROR(MATCH($AB30,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC30,\"\",MATCH($AB30,INDIRECT(\"AssignmentSummary!G\"&AD30&\":G10000\"),0))+AD30,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A30+1","v":23},"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F31),0,INDEX(IF(UPPER(RIGHT(F31,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F31,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F31,LEN(F31)-1)),CostCode,0)))","v":0},{"$f":"G31*E31","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"23_Water Treatment",{"$f":"IF(AB31=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB31))","v":0},{"$f":"IFERROR(MATCH($AB31,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC31,\"\",MATCH($AB31,INDIRECT(\"AssignmentSummary!G\"&AD31&\":G10000\"),0))+AD31,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["a","SITE ACCESS",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,"",{"$f":"IF(AB32=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB32))","v":""},{"$f":"IFERROR(MATCH($AB32,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC32,\"\",MATCH($AB32,INDIRECT(\"AssignmentSummary!G\"&AD32&\":G10000\"),0))+AD32,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A31+1","v":24},"Road maintenance (incl. snow removal)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F33),0,INDEX(IF(UPPER(RIGHT(F33,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F33,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F33,LEN(F33)-1)),CostCode,0)))","v":0},{"$f":"G33*E33","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"24_Water Treatment",{"$f":"IF(AB33=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB33))","v":0},{"$f":"IFERROR(MATCH($AB33,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC33,\"\",MATCH($AB33,INDIRECT(\"AssignmentSummary!G\"&AD33&\":G10000\"),0))+AD33,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A33+1","v":25},"Winter road tariff",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F34),0,INDEX(IF(UPPER(RIGHT(F34,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F34,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F34,LEN(F34)-1)),CostCode,0)))","v":0},{"$f":"G34*E34","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"25_Water Treatment",{"$f":"IF(AB34=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB34))","v":0},{"$f":"IFERROR(MATCH($AB34,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC34,\"\",MATCH($AB34,INDIRECT(\"AssignmentSummary!G\"&AD34&\":G10000\"),0))+AD34,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A34+1","v":26},"Truck rental",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F35),0,INDEX(IF(UPPER(RIGHT(F35,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F35,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F35,LEN(F35)-1)),CostCode,0)))","v":0},{"$f":"G35*E35","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"26_Water Treatment",{"$f":"IF(AB35=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB35))","v":0},{"$f":"IFERROR(MATCH($AB35,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC35,\"\",MATCH($AB35,INDIRECT(\"AssignmentSummary!G\"&AD35&\":G10000\"),0))+AD35,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A35+1","v":27},"Air support",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F36),0,INDEX(IF(UPPER(RIGHT(F36,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F36,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F36,LEN(F36)-1)),CostCode,0)))","v":0},{"$f":"G36*E36","v":0},null,null,null,null,null,null,null,"","","","","","",0,0,null,0,null,null,"27_Water Treatment",{"$f":"IF(AB36=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB36))","v":0},{"$f":"IFERROR(MATCH($AB36,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC36,\"\",MATCH($AB36,INDIRECT(\"AssignmentSummary!G\"&AD36&\":G10000\"),0))+AD36,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$f":"A36+1","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,0,null,null,"28_Water Treatment",{"$f":"IF(AB37=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB37))","v":0},{"$f":"IFERROR(MATCH($AB37,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC37,\"\",MATCH($AB37,INDIRECT(\"AssignmentSummary!G\"&AD37&\":G10000\"),0))+AD37,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
["END",null,null,null,null,null,"Annual water treatment costs",{"$f":"SUM(H6:H37)+0.0001","v":277300.0001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y6:Y37)","v":277152.09999999998},null,null,"",{"$f":"IF(AB38=\"\",\"\",COUNTIFS(AssignmentSummary!$G:$G,AB38))","v":""},{"$f":"IFERROR(MATCH($AB38,AssignmentSummary!$G:$G,0),\"\")","v":""},{"$f":"IFERROR(IF(AE$4>$AC38,\"\",MATCH($AB38,INDIRECT(\"AssignmentSummary!G\"&AD38&\":G10000\"),0))+AD38,\"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[null,"Number of years of water treatment",null,"years",2]
[null,null,null,null,null,null,"Total",{"$f":"AnnualTreat1Cost*E39","v":554600.00020000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V6:V36)","v":277152.09999999998},{"$f":"SUM(W6:W36)","v":147.89999999999418},null,{"$f":"SUM(Y6:Y36)","v":277152.09999999998}]

{"sheet":"ICM","index":11,"n_rows":24,"n_cols":19,"rows_kept":24,"cut":false,"hidden":false,"merged":[[2,1,2,7],[2,8,2,15],[2,16,2,17]]}
[1,"Interim Care and Maintenance"]
[]
[null,"INAC COST March 2018",null,null,null,null,null,null,"TMAC COST (Nov 2017)*",null,null,null,null,null,null,null,"Cost Difference ",null,"PROPOSED COSTS (April 2018)"]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","INAC Costs",null,"Facility Name","Task Description","Qty","Unit","Unit Cost","Subtotal","TMAC Costs","Cost Difference\n(INAC-TMAC)","Notes","Carry Forward Costs"]
[null,"INTERIM CARE & MAINTENANCE",null,null,null,null,null,null,null,"INTERIM CARE & MAINTENANCE"]
[null,"on-site caretaker","supervisor","hrs",null,"superh",{"$f":"IF(ISNA(F6),0,INDEX(IF(UPPER(RIGHT(F6,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F6,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F6,LEN(F6)-1)),CostCode,0)))","v":91.84},{"$f":"G6*E6","v":0}]
[null,"extra personnel","one skilled labourer","manmonths",null,"lab-sl",41,0]
[null,"    -electrician","incrmental cost to the overall ICM for Hope Bay","manmonths",null,"elech",{"$f":"IF(ISNA(F8),0,INDEX(IF(UPPER(RIGHT(F8,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F8,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F8,LEN(F8)-1)),CostCode,0)))","v":95},{"$f":"G8*E8","v":0}]
[null,"    -mechanic","incrmental cost to the overall ICM for Hope Bay","manmonths",null,"mechh",{"$f":"IF(ISNA(F9),0,INDEX(IF(UPPER(RIGHT(F9,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F9,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F9,LEN(F9)-1)),CostCode,0)))","v":72.849999999999994},{"$f":"G9*E9","v":0}]
[null,"annual fuel",null,"litre",null,"fcdh",1.39,0]
[null,"misc. supplies",null,"allow",null,"accmh",{"$f":"IF(ISNA(F11),0,INDEX(IF(UPPER(RIGHT(F11,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F11,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F11,LEN(F11)-1)),CostCode,0)))","v":175},{"$f":"G11*E11","v":0}]
[null,"pick-up truck",null,"each",null,"ACI",20000,0]
[null,"small dozer",null,"allow",null,"dozersl",205,0]
[null,"small excavator",null,"allow",null,"exc-sl",190,0]
[null,"Operation and Maintenance","includes camp operations","allow",1,"TMAC",1570000,1570000,"SRK_17.2.2","Closure Compliance","Water Sampling and Testing",3,"each","LS",60000,{"$f":"L15*O15","v":180000},null,"INAC calculated costs as annual average; some taks do not occur annually"]
[null,"Mobilization of ICM Equipment Fleet",null,"allow",0.33,"TMAC",260000,85800,"SRK_17.2.3","Closure Compliance","Regulatory Costs",3,"each","LS",20000,60000]
[null,"SNP/AEMP water sampling & reporting",null,"each",3,"TMAC",60000,180000,"SRK_17.2.1","Closure Compliance","Annual Geotechical Inspection",3,"each","LS",35000,{"$f":"L17*O17","v":105000}]
[null,"Compliance Monitoring",null,"each",1,"TMAC",95000,{"$f":"G18*E18","v":95000},"SRK_23.1.1","Interim Care and Maintenance - Annual ICM","water management and camp care and maintenance",1.5,"year","LS",1569603.1113273443,{"$f":"L18*O18","v":2354404.6669910164}]
[null,"Regulatory reporting",null,"each",3,"TMAC",20000,{"$f":"G19*E19","v":60000},"SRK_23.1.3","Interim Care and Maintenance - Annual ICM","mob/demob ICM fleet",1,"-","LS",256704,256704]
[null,"geotechnical assessment",null,"each",3,"TMAC",35000,{"$f":"G20*E20","v":105000},"SRK_23.1.2","Interim Care and Maintenance - Annual ICM","compliance monitoring",1.5,"year","LS",95000,{"$f":"L20*O20","v":142500}]
[null,"interim water treatment",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,{"$f":"AnnualTreat1Cost","v":277300.0001}]
[null,"other",null,"allow",null,null,null,0]
[null,null,null,null,null,null,"Annual  Interim C&M Cost",{"$f":"SUM(H6:H22)","v":2373100.0000999998}]
[null,"Number of years of ICM",null,"years",3,null,"Total",{"$f":"H23*E24","v":7119300.0002999995},null,null,null,null,null,null,null,{"$f":"SUM(P15:P20)","v":3098608.6669910164},{"$f":"ICMTotal-P24","v":4020691.3333089831},null,{"$f":"P24","v":3098608.6669910164}]

{"sheet":"Mobilization","index":12,"n_rows":60,"n_cols":25,"rows_kept":60,"cut":false,"hidden":false,"merged":[[2,17,2,18],[51,2,52,2],[2,9,2,16],[2,1,2,8]]}
[1,"Mobilization/Demobilization:"]
[]
[null,"INAC COST March 2018",null,null,null,null,null,null,null,"TMAC COST (Nov 2017)*",null,null,null,null,null,null,null,"Cost Difference ",null,"PROPOSED COSTS (April 2018)"]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost",null,"SRK Row Number","Facility Name","Task Description","Qty","Unit","Unit Cost","Cost","TMAC Costs","Cost Difference\n(INAC-TMAC)","Notes","Carry Forward Costs",null,null,null,null,"Carry Forward Costs"]
[null,"MOBILIZE HEAVY EQUIPMENT",null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(ISBLANK($H5),\"\",SUM(AW5:BH5))","v":""},{"$f":"IF(Q5=\"\",\"\",SUM(E5:F5)-Q5)","v":""}]
[null,"Excavators","assume two excavators","km",null,"mherh",{"$f":"IF(ISNA(F6),0,INDEX(IF(UPPER(RIGHT(F6,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F6,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F6,LEN(F6)-1)),CostCode,0)))","v":10.25},{"$f":"G6*E6","v":0},null,null,"","","","","","",{"$f":"IF(ISBLANK($H6),\"\",SUM(AW6:BH6))","v":0},{"$f":"IF(Q6=\"\",\"\",H6-Q6)","v":0}]
[null,"Dump trucks","assume four dump trucks","km",null,"mherl",3.4,0,null,null,"","","","","","",{"$f":"IF(ISBLANK($H7),\"\",SUM(AW7:BH7))","v":0},{"$f":"IF(Q7=\"\",\"\",H7-Q7)","v":0}]
[null,"Dozers","assume two dozers","km",null,"mherh",10.25,0,null,null,"","","","","","",{"$f":"IF(ISBLANK($H8),\"\",SUM(AW8:BH8))","v":0},{"$f":"IF(Q8=\"\",\"\",H8-Q8)","v":0}]
[null,"Demolition shears","assume one set of shears","km",null,"mherh",10.25,0,null,null,"","","","","","",{"$f":"IF(ISBLANK($H9),\"\",SUM(AW9:BH9))","v":0},{"$f":"IF(Q9=\"\",\"\",H9-Q9)","v":0}]
[null,"Crane","assume one crane ","km",null,"mherh",10.25,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q10=\"\",\"\",H10-Q10)","v":""}]
[null,"Loader","assume one loader","km",null,"mherh",10.25,{"$f":"G11*E11","v":0},null,null,null,null,null,null,null,null,null,""]
[null,"Compactor",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F12),0,INDEX(IF(UPPER(RIGHT(F12,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F12,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F12,LEN(F12)-1)),CostCode,0)))","v":0},{"$f":"G12*E12","v":0},null,null,null,null,null,null,null,null,null,""]
[null,"Light duty vehicles","assume three trucks","km",null,"mherl",{"$f":"IF(ISNA(F13),0,INDEX(IF(UPPER(RIGHT(F13,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F13,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F13,LEN(F13)-1)),CostCode,0)))","v":3.4},0,null,null,null,null,null,null,null,null,null,""]
[null,"MOBILIZE MISC. EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Other","Mobilize eqipment and materials","allow",1,{"$f":"NA()","v":{"$error":"#N/A"}},1090000,1090000,null,"SRK_IND_2","Mobilization & Demobilization","Mobilization - all work areas Mob/Demob",1,"ls",1089202.85292,{"$f":"O15*M15","v":1089202.85292},{"$f":"P15","v":1089202.85292},797.14708000002429,"TMAC estimates were developed from first principles; INAC rounding is not appropriate here",{"$f":"IF(P15=\"\",H15,Q15)","v":1089202.85292}]
[null,"MOBILIZE CAMP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(P16=\"\",H16,Q16)","v":0}]
[null,"Maintain Camp Accomodations","Food","man days",19021,"TMAC",110,{"$f":"G17*E17","v":2092310},null,"SRK_IND_8","General and Administration costs","Groceries ",19021.016,"person-day",100,{"$f":"O17*M17","v":1902101.5999999999},{"$f":"P17","v":1902101.5999999999},190208.40000000014,"INAC used higher day rate of $110; the discounted $100 compared to the Boston $110 is beacues of the higher number of people in camp.",1902101.5999999999]
[null,"Camp Mobilization/Demobilization",null,"LS",1,"TMAC",208000,{"$f":"G18*E18","v":208000},null,"SRK_IND_6","General and Administration costs","Camp Mobilization/Demobilization ",1,"LS",208000,{"$f":"O18*M18","v":208000},{"$f":"P18","v":208000},0,null,208000]
[null,"Field Support Staff","mechanic","day",109,"TMAC",1160,{"$f":"G19*E19","v":126440},null,"SRK_IND_11","General and Administration costs","Equipment maintenance support - Mechanic ",109,"days",1157.527529654408,{"$f":"O19*M19","v":126170.50073233047},{"$f":"P19","v":126170.50073233047},269.49926766952558,"TMAC estimates were developed from first principles; INAC rounding is not appropriate here",126170.50073233047]
[null,"Camp Rental",null,"year",3,"TMAC",495000,{"$f":"G20*E20","v":1485000},null,"SRK_IND_9","General and Administration costs","Camp Rental ",3,"yr",495000,{"$f":"O20*M20","v":1485000},{"$f":"P20","v":1485000},0,null,1485000]
[null,"Camp Operations",null,"year",3,"TMAC",816750,{"$f":"G21*E21","v":2450250},null,"SRK_IND_5","General and Administration costs","Camp Management & Operations",3,"yr",816750,{"$f":"O21*M21","v":2450250},{"$f":"P21","v":2450250},0,null,2450250]
[null,"MOBILIZE WORKERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,0]
[null,"Reclamation activities - transport",null,"flight",78,"TMAC",10625,{"$f":"G23*E23","v":828750},null,"SRK_IND_7","General and Administration costs","Crew charters (by-weekly)",78,"each",10617.57,{"$f":"O23*M23","v":828170.46},{"$f":"P23","v":828170.46},579.54000000003725,"TMAC estimates were developed from first principles; INAC rounding is not appropriate here",828170.46]
[null,"Reclamation activities - travel time",null,"man hours",{"$f":"E17*4/14","v":5434.5714285714284},"ACI",80,{"$f":"G24*E24","v":434765.71428571426},null,null,null,null,0,"man hours",80,{"$f":"O24*M24","v":0},{"$f":"P24","v":0},434765.71428571426,"this travel time is included in the loaded labor rates provided by contractor for the works",0]
[null,"Long term reclamation activities (eg pump flooding) - transport",null,"each",null,"AE",3500,{"$f":"G25*E25","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Long term reclamation activities (eg pump flooding) - travel time",null,"manhours",null,"AE",80,{"$f":"G26*E26","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Monitoring Airfare",null,"each",null,"mwl",{"$f":"IF(ISNA(F27),0,INDEX(IF(UPPER(RIGHT(F27,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F27,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F27,LEN(F27)-1)),CostCode,0)))","v":4500},{"$f":"G27*E27","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null," WORKER ACCOMODATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Reclamation activities",null,"man months",null,{"$f":"NA()","v":{"$error":"#N/A"}},2225,{"$f":"G29*E29","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Long term reclamation activities (eg pump flooding)",null,"man months",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F30),0,INDEX(IF(UPPER(RIGHT(F30,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F30,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F30,LEN(F30)-1)),CostCode,0)))","v":0},{"$f":"G30*E30","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"MOBILIZE FUEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Fuel freight - reclamation activities","assumes sufficient fuel is on site to complete the work","litre",null,"fcdh",{"$f":"IF(ISNA(F32),0,INDEX(IF(UPPER(RIGHT(F32,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F32,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F32,LEN(F32)-1)),CostCode,0)))","v":1.39},{"$f":"G32*E32","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Fuel freight - long term reclamation activities","assumes sufficient fuel is on site to complete the work","litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F33),0,INDEX(IF(UPPER(RIGHT(F33,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F33,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F33,LEN(F33)-1)),CostCode,0)))","v":0},{"$f":"G33*E33","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Fuel freight accomodations",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F34),0,INDEX(IF(UPPER(RIGHT(F34,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F34,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F34,LEN(F34)-1)),CostCode,0)))","v":0},{"$f":"G34*E34","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"WINTER ROAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Construction and operation",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F36),0,INDEX(IF(UPPER(RIGHT(F36,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F36,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F36,LEN(F36)-1)),CostCode,0)))","v":0},{"$f":"G36*E36","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Limited winter use",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F37),0,INDEX(IF(UPPER(RIGHT(F37,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F37,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F37,LEN(F37)-1)),CostCode,0)))","v":0},{"$f":"G37*E37","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Winter road tarriff",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F38),0,INDEX(IF(UPPER(RIGHT(F38,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F38,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F38,LEN(F38)-1)),CostCode,0)))","v":0},{"$f":"G38*E38","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DEMOBILIZE EQUIPMENT & MATERIALs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Excavators","assume two excavators","km",null,"mherh",{"$f":"IF(ISNA(F40),0,INDEX(IF(UPPER(RIGHT(F40,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F40,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F40,LEN(F40)-1)),CostCode,0)))","v":10.25},{"$f":"G40*E40","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Dump trucks","assume four dump trucks","km",null,"mherl",{"$f":"IF(ISNA(F41),0,INDEX(IF(UPPER(RIGHT(F41,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F41,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F41,LEN(F41)-1)),CostCode,0)))","v":3.4},0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Dozers","assume two dozers","km",null,"mherh",10.25,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Demolition shears","assume one set of shears","km",null,"mherh",10.25,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Crane","assume one crane ","km",null,"mherh",10.25,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Loader","assume one loader","km",null,"mherh",{"$f":"IF(ISNA(F45),0,INDEX(IF(UPPER(RIGHT(F45,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F45,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F45,LEN(F45)-1)),CostCode,0)))","v":10.25},{"$f":"G45*E45","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Compactor",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F46),0,INDEX(IF(UPPER(RIGHT(F46,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F46,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F46,LEN(F46)-1)),CostCode,0)))","v":0},{"$f":"G46*E46","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Light duty vehicles","assume three trucks","km",null,"mherl",3.4,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other","Demobilize eqipment and materials","allow",1,{"$f":"NA()","v":{"$error":"#N/A"}},1090000,1090000,null,"SRK_IND_3","Mobilization & Demobilization","Demobilization - all work areas Mob/Demob",1,"ls",1089202.8500000001,{"$f":"O48*M48","v":1089202.8500000001},{"$f":"P48","v":1089202.8500000001},{"$f":"H48-Q48","v":797.14999999990687},"TMAC estimates were developed from first principles; INAC rounding is not appropriate here",{"$f":"O48*M48","v":1089202.8500000001}]
[null,"DEMOBILIZE CAMP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F50),0,INDEX(IF(UPPER(RIGHT(F50,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F50,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F50,LEN(F50)-1)),CostCode,0)))","v":0},{"$f":"G50*E50","v":0}]
[null,"DEMOBILIZE WORKERS"]
[null,"crew travel time","cost in mobilization of workers.","man days",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F52),0,INDEX(IF(UPPER(RIGHT(F52,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F52,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F52,LEN(F52)-1)),CostCode,0)))","v":0},{"$f":"G52*E52","v":0}]
[null,"crew transportation",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F53),0,INDEX(IF(UPPER(RIGHT(F53,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F53,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F53,LEN(F53)-1)),CostCode,0)))","v":0},{"$f":"G53*E53","v":0}]
[null,"WINTER ROAD"]
[null,"Construction and operation",null,"km",null,"wrcl",{"$f":"IF(ISNA(F55),0,INDEX(IF(UPPER(RIGHT(F55,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F55,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F55,LEN(F55)-1)),CostCode,0)))","v":2000},{"$f":"G55*E55","v":0}]
[null,"Limited winter use",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F56),0,INDEX(IF(UPPER(RIGHT(F56,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F56,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F56,LEN(F56)-1)),CostCode,0)))","v":0},{"$f":"G56*E56","v":0}]
[null,"Winter road tarriff",null,"tonne km",null,"wrul",{"$f":"IF(ISNA(F57),0,INDEX(IF(UPPER(RIGHT(F57,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F57,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F57,LEN(F57)-1)),CostCode,0)))","v":0.28999999999999998},{"$f":"G57*E57","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H6:H57)","v":9805515.7142857146},null,null,null,null,null,null,null,null,{"$f":"SUM(Q6:Q57)","v":9178098.2636523303},{"$f":"SUM(R6:R57)","v":627417.45063338382},null,{"$f":"SUM(T15:T48)","v":9178098.2636523303}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(MobTotal-Q58)/Q58","v":6.8360289093670035E-2},null,null,{"$f":"(MobTotal-T58)/T58","v":6.8360289093670035E-2}]

{"sheet":"PostClosure","index":13,"n_rows":43,"n_cols":19,"rows_kept":43,"cut":false,"hidden":false,"merged":[[2,1,2,8],[2,9,2,15],[2,16,2,17]]}
[1,"Post-Closure Monitoring &  Maintenance:"]
[]
[null,"INAC COST (March 2018)",null,null,null,null,null,null,null,"TMAC COST (November 2017)*",null,null,null,null,null,null,"Cost Difference ",null,"PROPOSED COST (April 2018)"]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","Notes","Facility Name","Task Description","Qty","Unit","Unit Cost","Cost","TMAC Costs","Cost Difference\n(INAC-TMAC)","Notes","Carry Forward Costs"]
[null,"MONITORING & INSPECTIONS",null,null,null,null,null,null,null,"MONITORING & INSPECTIONS"]
[null,"Annual geotechnical inspection","Year 1, 2, 3, 6, 10, 15, 20, & 25","each",1,"TMAC",28000,{"$f":"G6*E6","v":28000},"8 inspections @$35,000 each = $280,000","Annual geotechnical inspection","Year 1, 2, 3, 6, 10,",5,"each",35000,{"$f":"N6*L6","v":175000},{"$f":"O6","v":175000},{"$f":"H6-P6","v":-147000},null,{"$f":"P6","v":175000}]
[null,"Cover Monitoirng Inspections","Year 2, 4, 6, 8, 10, 15, 20 &25","each",1,"TMAC",28000,28000,"8 inspections @$35,000 each = $280,000","Cover Monitoirng Inspections","Year 2, 4, 6, 8, 10",5,"each",35000,{"$f":"N7*L7","v":175000},{"$f":"O7","v":175000},{"$f":"H7-P7","v":-147000},null,{"$f":"P7","v":175000}]
[null,"Surface water sampling","Year 1 - 5, 7, 10, 15, 20 & 25","each",1,"TMAC",60000,60000,"10 insepctions @$60,000 = $600,000","Surface water sampling","Year 1 - 5, 7, 10",7,"each",60000,{"$f":"N8*L8","v":420000},{"$f":"O8","v":420000},{"$f":"H8-P8","v":-360000},null,{"$f":"P8","v":420000}]
[null,"Groundwater sampling",null,"each",null,"wsh",{"$f":"IF(ISNA(F9),0,INDEX(IF(UPPER(RIGHT(F9,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F9,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F9,LEN(F9)-1)),CostCode,0)))","v":10000},0]
[null,"Receiving.downstream water sampling",null,"each",null,"wsh",{"$f":"IF(ISNA(F10),0,INDEX(IF(UPPER(RIGHT(F10,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F10,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F10,LEN(F10)-1)),CostCode,0)))","v":10000},0]
[null,"Monitoring program","initial confirmatory program","each",1,"TMAC",10000,10000,"1 time event prorated for 10 years total = $100,000","Hydrocarbon decontamination","Confirmatoy sampling and analysis",1,"each",100000,{"$f":"N11*L11","v":100000},{"$f":"O11","v":100000},{"$f":"H11-P11","v":-90000},null,{"$f":"P11","v":100000}]
[null,"Survey inspection",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F12),0,INDEX(IF(UPPER(RIGHT(F12,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F12,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F12,LEN(F12)-1)),CostCode,0)))","v":0},0]
[null,"Regulatory Monitoring*","Year 1 - 10, 15, 20 & 25","each",1,"TMAC",26000,26000,"13 insepctions @$20,000 = $260,000","Regulatory Monitoring*","Year 1 - 10",10,"each",{"$f":"200000/10","v":20000},{"$f":"N13*L13","v":200000},{"$f":"O13","v":200000},{"$f":"H13-P13","v":-174000},null,{"$f":"P13","v":200000}]
[null,"Site water monitoring (AEMP and SNP)",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},25000,0]
[null,"   - Active closure and flooding",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"   - Post pit flooding",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Air Quality Monitoring Program (AQMP)",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Wildlife Effects Monitoring Program (WEMP)",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F18),0,INDEX(IF(UPPER(RIGHT(F18,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F18,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F18,LEN(F18)-1)),CostCode,0)))","v":0},0]
[null,"Vegetation Monitoring",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F19),0,INDEX(IF(UPPER(RIGHT(F19,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F19,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F19,LEN(F19)-1)),CostCode,0)))","v":0},0]
[null,"Other","Equipment mechanic for inspections","days",5,"TMAC",1157.53,{"$f":"G20*E20","v":5787.65},"approximately 50 days of mechanic time over ten years","Other","Equipment mechanic for inspections",null,null,null,0,0,{"$f":"H20-P20","v":5787.65},"no mechanic is needed on site fo rthe inspecitn activities",0]
[null,"COVER MAINTENANCE",null,null,null,null,null,null,null,"COVER MAINTENANCE"]
[null,"Repair erosion - infill gullies",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F22),0,INDEX(IF(UPPER(RIGHT(F22,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F22,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F22,LEN(F22)-1)),CostCode,0)))","v":0},0]
[null,"Repair erosion - upgrade diversion ditches",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G23*E23","v":0}]
[null,"Remove problem vegetation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G24*E24","v":0}]
[null,"Repair animal damage",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G25*E25","v":0}]
[null,"Repair/upgrade access controls",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G26*E26","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G27*E27","v":0}]
[null,"SPILLWAY MAINTENANCE",null,null,null,null,null,null,null,"SPILLWAY MAINTENANCE"]
[null,"Repair erosion",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Clear spillway",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G30*E30","v":0}]
[null,"CWTS MAINTENANCE",null,null,null,null,null,null,null,"CWTS MAINTENANCE"]
[null,"Maintain flow, restore vegetation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F32),0,INDEX(IF(UPPER(RIGHT(F32,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F32,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F32,LEN(F32)-1)),CostCode,0)))","v":0},{"$f":"G32*E32","v":0}]
[null,"POST-CLOSURE WATER TREATMENT",null,null,null,null,null,null,null,"POST-CLOSURE WATER TREATMENT"]
[null,"water treatment - refer to water treatment tab",null,null,1,"wt tab",{"$f":"AnnualTreat1Cost","v":277300.0001},{"$f":"G34*E34","v":277300.0001},null,"water treatment - refer to water treatment tab",null,1,"reference \"Water Treatment\"",{"$f":"'Water Treatment'!Y38","v":277152.09999999998},{"$f":"N34*L34","v":277152.09999999998},{"$f":"O34","v":277152.09999999998},{"$f":"H34-P34","v":147.90010000002803},"included here for sum-totals",{"$f":"P34","v":277152.09999999998}]
[]
[null,"Subtotal, Annual post-closure costs ",null,null,null,null,null,{"$f":"SUM(H6:H35)+0.0001","v":435087.65019999997},null,"Subtotal, Annual post-closure costs ",null,null,null,null,{"$f":"SUM(O6:O13)/10","v":107000}]
[]
[null,"Discount rate for calculation of net present value of post-closure cost, %",null,null,null,0,null,null,null,"Discount rate for calculation of net present value of post-closure cost, %"]
[null,"Number of years of post-closure activity",null,null,null,10,"years",null,null,"Number of years of post-closure activity",null,10]
[null,"Present Value of payment stream",null,null,null,null,null,{"$f":"PV(DiscountRate,PCYears, PCAnnualTotal)*-1","v":4350876.5019999994},null,"Present Value of payment stream",null,null,null,null,{"$f":"O36*L39","v":1070000},null,{"$f":"PC1Total-O40","v":3280876.5019999994},null,{"$f":"SUM(S6:S35)","v":1347152.1}]
[]
[null,"*Regulatory costs - annual reporting, management plans, progress reports etc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(PC1Total-O40)/O40","v":3.0662397214953265},null,{"$f":"(PC1Total-S40)/S40","v":2.2296846822270471}]

{"sheet":"Open Pit","index":14,"n_rows":64,"n_cols":11,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[1,"Open Pit Name: ",null,null,null,null,"Pit #",1]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
[null,"CONTROL ACCESS"]
[null,"Fence",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(UPPER(RIGHT(F5,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F5,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F5,LEN(F5)-1)),CostCode,0)))","v":0},{"$f":"G5*E5","v":0},null,{"$f":"H5*I5","v":0},{"$f":"H5*(1-I5)","v":0}]
[null,"Signs",null,"each",null,"SH",37.08,{"$f":"G6*E6","v":0},null,{"$f":"H6*I6","v":0},{"$f":"H6*(1-I6)","v":0}]
[null,"Berm at crest",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F7),0,INDEX(IF(UPPER(RIGHT(F7,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F7,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F7,LEN(F7)-1)),CostCode,0)))","v":0},{"$f":"G7*E7","v":0},null,0,0]
[null,"Block roads",null,"m³",null,"RB1H",{"$f":"IF(ISNA(F8),0,INDEX(IF(UPPER(RIGHT(F8,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F8,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F8,LEN(F8)-1)),CostCode,0)))","v":17.05},{"$f":"G8*E8","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F9),0,INDEX(IF(UPPER(RIGHT(F9,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F9,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F9,LEN(F9)-1)),CostCode,0)))","v":0},{"$f":"G9*E9","v":0},null,{"$f":"H9*I9","v":0},{"$f":"H9*(1-I9)","v":0}]
[null,"STABILITY STUDY"]
[null,"Conduct stability and setback study",null,"allow",null,"EA",20000,{"$f":"G11*E11","v":0},null,{"$f":"H11*I11","v":0},{"$f":"H11*(1-I11)","v":0}]
[null,"STABILIZE SLOPES"]
[null,"Off-load crest, soil A",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F13),0,INDEX(IF(UPPER(RIGHT(F13,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F13,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F13,LEN(F13)-1)),CostCode,0)))","v":0},{"$f":"G13*E13","v":0},null,0,0]
[null,"Off-load crest, soil B",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Doze/trim overburden at crest",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Drill & blast pit crest",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Buttress slope",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"COVER/CONTOUR SLOPES"]
[null,"Place fill, soil A",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F20),0,INDEX(IF(UPPER(RIGHT(F20,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F20,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F20,LEN(F20)-1)),CostCode,0)))","v":0},{"$f":"G20*E20","v":0},null,0,0]
[null,"Place fill, soil B",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Rip rap",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate slopes",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate pit floor",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"CONSTRUCT DIVERSION DITCHES"]
[null,"Excavate ditches -soil","covered under Surface Water Mgmt","m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F27),0,INDEX(IF(UPPER(RIGHT(F27,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F27,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F27,LEN(F27)-1)),CostCode,0)))","v":0},{"$f":"G27*E27","v":0},null,{"$f":"H27*I27","v":0},{"$f":"H27*(1-I27)","v":0}]
[null,"Excavate ditches -rock",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F28),0,INDEX(IF(UPPER(RIGHT(F28,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F28,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F28,LEN(F28)-1)),CostCode,0)))","v":0},{"$f":"G28*E28","v":0},null,{"$f":"H28*I28","v":0},{"$f":"H28*(1-I28)","v":0}]
[null,"Rip rap in channel base",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F29),0,INDEX(IF(UPPER(RIGHT(F29,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F29,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F29,LEN(F29)-1)),CostCode,0)))","v":0},{"$f":"G29*E29","v":0},null,{"$f":"H29*I29","v":0},{"$f":"H29*(1-I29)","v":0}]
[null,"CONSTRUCT SPILLWAY"]
[null,"Excavate channel",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F31),0,INDEX(IF(UPPER(RIGHT(F31,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F31,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F31,LEN(F31)-1)),CostCode,0)))","v":0},{"$f":"G31*E31","v":0},null,0,0]
[null,"Concrete",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F32),0,INDEX(IF(UPPER(RIGHT(F32,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F32,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F32,LEN(F32)-1)),CostCode,0)))","v":0},{"$f":"G32*E32","v":0},null,0,0]
[null,"Rip rap",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F33),0,INDEX(IF(UPPER(RIGHT(F33,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F33,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F33,LEN(F33)-1)),CostCode,0)))","v":0},{"$f":"G33*E33","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F34),0,INDEX(IF(UPPER(RIGHT(F34,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F34,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F34,LEN(F34)-1)),CostCode,0)))","v":0},{"$f":"G34*E34","v":0},null,0,0]
[null,"RECLAIM QUARRIES"]
[null,"Contour slopes",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F36),0,INDEX(IF(UPPER(RIGHT(F36,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F36,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F36,LEN(F36)-1)),CostCode,0)))","v":0},{"$f":"G36*E36","v":0},null,{"$f":"H36*I36","v":0},{"$f":"H36*(1-I36)","v":0}]
[null,"Place overburden",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F37),0,INDEX(IF(UPPER(RIGHT(F37,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F37,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F37,LEN(F37)-1)),CostCode,0)))","v":0},{"$f":"G37*E37","v":0},null,{"$f":"H37*I37","v":0},{"$f":"H37*(1-I37)","v":0}]
[null,"Vegetate",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F38),0,INDEX(IF(UPPER(RIGHT(F38,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F38,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F38,LEN(F38)-1)),CostCode,0)))","v":0},{"$f":"G38*E38","v":0},null,{"$f":"H38*I38","v":0},{"$f":"H38*(1-I38)","v":0}]
[null,"FLOOD PIT-Captital"]
[null,"Remove stationary equipment (sump pumps)",null,"Allow",null,null,10000,{"$f":"G40*E40","v":0},null,0,0]
[null,"Remove dewatering pipeline",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F41),0,INDEX(IF(UPPER(RIGHT(F41,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F41,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F41,LEN(F41)-1)),CostCode,0)))","v":0},0,null,{"$f":"H41*I41","v":0},{"$f":"H41*(1-I41)","v":0}]
[null,"Remove power lines",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Construct diversion ditches",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H43*I43","v":0},{"$f":"H43*(1-I43)","v":0}]
[null,"    -Ditch, mat'l A",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H44*I44","v":0},{"$f":"+H44*(1-I44)","v":0}]
[null,"    -Ditch, mat'l B",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H45*I45","v":0},{"$f":"+H45*(1-I45)","v":0}]
[null,"Construct embankment/dam",null,"m³",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Supply/install pump station",null,"Allow",null,null,500000,0,null,0,0]
[null,"Supply/install piping system",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F48),0,INDEX(IF(UPPER(RIGHT(F48,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F48,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F48,LEN(F48)-1)),CostCode,0)))","v":0},0,null,{"$f":"H48*I48","v":0},{"$f":"H48*(1-I48)","v":0}]
[null,"Remove pump post-closure",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F49),0,INDEX(IF(UPPER(RIGHT(F49,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F49,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F49,LEN(F49)-1)),CostCode,0)))","v":0},0,null,{"$f":"H49*I49","v":0},{"$f":"H49*(1-I49)","v":0}]
[null,"Remove pipeline post-closure",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F50),0,INDEX(IF(UPPER(RIGHT(F50,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F50,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F50,LEN(F50)-1)),CostCode,0)))","v":0},0,null,{"$f":"H50*I50","v":0},{"$f":"H50*(1-I50)","v":0}]
[null,"FLOOD PIT-Annual Cost"]
[null,"Operate pumps (power)",null,"each",null,null,439359.8,{"$f":"G52*E52","v":0},null,0,0]
[null,"Maintain pump/pipeline",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F53),0,INDEX(IF(UPPER(RIGHT(F53,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F53,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F53,LEN(F53)-1)),CostCode,0)))","v":0},0,null,{"$f":"H53*I53","v":0},{"$f":"H53*(1-I53)","v":0}]
[null,"Labour:fuel management, comissioning/decom",null,"$/h",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H54*I54","v":0},{"$f":"H54*(1-I54)","v":0}]
[null,"Chemical addition,  _____ kg/m³ of water",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Chemicals, purchase and shipping",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Passive/biological additives",null,"$/ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H57*I57","v":0},{"$f":"H57*(1-I57)","v":0}]
[null,"Passive additives purchase and shipping",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H58*I58","v":0},{"$f":"H58*(1-I58)","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H59*I59","v":0},0]
[null,null,null,null,null,null,"Annual pumping costs",{"$f":"SUM(H52:H59)+0.0001","v":1E-4}]
[null,"Number of years of pump flooding",null,"years",0]
[null,null,null,null,null,null,"Total pumping costs",{"$f":"H60*E61","v":0},null,{"$f":"H62*I62","v":0},{"$f":"H62*(1-I62)","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H50)+H62+0.0001","v":1E-4},null,{"$f":"SUM(J5:J50)+J62","v":0},{"$f":"SUM(K5:K50)+K62","v":0}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J63/H63","v":0},{"$f":"K63/H63","v":0}]

{"sheet":"Unit_Costs","index":15,"n_rows":175,"n_cols":17,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Unit Cost Table (for refining unit costs see \"Estimator\" worksheet)"]
[null,null,null,"Filter by unit",null,"",""]
[null,null,null,null,null,"","",""]
["ITEM","Detail",null,"COST CODE","UNITS","LOW $","HIGH $","SPECIFIED $",null,"COMMENTS"]
[null,null,null,null,null,"","",""]
["Accomodation"]
[null,null,null,"ACCM","manday",100,175]
["Buildings - Decontaminate",null,null,null,null,"","",""]
[null,"Asbestos",null,"BDA","m²",25.6,51.2,null,null,"Low: removal of asbestos siding & flooring; High: removal of insulated pipes, friable asbestos"]
["Buildings - Remove",null,null,null,null,"","","",null,"Unit costs are based on 3m high, single storey building.  Scale areas accordingly."]
[null,"Wood",null,"BRW","m²",27.5,41]
[null,"Concrete",null,"BRC","m²",40,65,6,null,"Specified: puncture concrete foundation slabs"]
[null,"Steel - teardown",null,"BRS1","m²",45,65]
[null,"Steel - for salvage",null,"BRS2","m²",67,100]
["Concrete work",null,null,null,null,"","",""]
[null,"Small pour",null,"CSF","m³",426.5,639.75,null,null,"Low: YK; High=1.5xLow"]
[null,"Large pour",null,"CLF","m³",353.5,530.25,2130,null,"Specified: concrete crown pillar"]
["Contaminated Soils",null,null,null,null,"","",""]
[null,"ESA Phase 1",null,"CS1","each",7500,null,null,null,"Low: small, \"clean\" site"]
[null,"ESA Phase 1",null,"CS2","each",50000,null,null,null,"Low: small, \"clean\" site"]
[null,"Remediate on site",null,"CSR","m³",47,146]
["Dozing",null,null,null,null,"","",""]
[null,"doze rock piles",null,"DR","m³",1.05,2.4,null,null,"Low cost: doze crest off dump"]
[null,"doze overburden/soil piles",null,"DS","m³",0.95,3.8,null,null,"High cost: push up to 300 m"]
["Regrade Road and Pads",null,null,null,null,"","","",null,null,null,null,null,null,"All-found Grader cost",235,"$/hr"]
[null,"Roads (Heavy blading - Grader)",null,"RGP","km",null,null,{"$f":"P30","v":940},null,"8 m wide road; 4 trips of grader to cover road width; travel speed 1km/h; all-in grader cost $235/h",null,null,null,null,"# of trips for road width coverage",4,"each"]
[null,"Rock Pads (Heavy blading - Grader)",null,"RGR","m²",null,null,{"$f":"P30/P29/1000*2","v":0.23499999999999999},null,"same technique as above; 50% efficiency",null,null,null,null,"travel speed",1,"km/h"]
["Excavate Rock; Low Spec's and QA/QC",null,null,null,null,"","","",null,null,null,null,null,null,"# of passes",1,"each"]
[null,"drill/blast/load/short haul",null,"RB1","m³",11.4,17.05,null,null,"Low:quarry operations for bulk fill",null,null,null,null,"road width",8,"m"]
[null,"drill/blast/load/long haul",null,"RB2","m³",12.05,17.8,null,null,null,null,null,null,null,"cost per km",{"$f":"P25/(1/P26*P27)","v":940},"$/km"]
[null,"RB1 + spread and compact",null,"RB3","m³",12.05,17.8,null,null,null,null,null,null,null,"cost per m2 (regrading pads)",{"$f":"P30/P29/1000/0.5","v":0.23499999999999999},"$/m2"]
[null,"RB2 + spread and compact",null,"RB4","m³",12.5,30.75]
[null,"Specified activity",null,"RBS","m³"]
["Excavate Rock; High Spec's and QA/QC ",null,null,null,null,"","","",null,"(e.g. ditch/spillway excavation)"]
[null,"drill/blast/load/short haul",null,"RC1","m³",12.05,17.8,null,null,"Low:foundation excavation;High:spillway excavation"]
[null,"drill/blast/load/long haul",null,"RC2","m³",12.7,18.399999999999999]
[null,"RC1 + spread and compact",null,"RC3","m³",12.7,18.399999999999999,null,null,"e,g, cover construction"]
[null,"RC2 + spread and compact",null,"RC4","m³",13.5,19.2,null,null,"e,g, cover construction"]
[null,"Specified activity",null,"RCS","m³",null,null,175,null,"Specified-drift excavation"]
["Excavate Rip Rap",null,null,null,null,"","",""]
[null,"drill/blast/load/short haul/place",null,"RR1","m³",13.5,17.75,null,null,"High: quarry & place rip rap in channel"]
[null,"drill/blast/load/long haul/place",null,"RR2","m³",14.2,20.65]
[null,"source is waste dump/short haul",null,"RR3","m³",7,null,null,null,"cost includes sorting"]
[null,"source is waste dump/long haul",null,"RR4","m³",7.6]
[null,"Specified activity",null,"RRS","m³"]
["Excavate Soil; Low Spec's and QA/QC",null,null,null,null,"","",""]
[null,"clear & grub",null,"SBC","m²",3.4,5,""]
[null,"excavate/load/short haul",null,"SB1","m³",4.3,5.9]
[null,"excavate/load/long haul",null,"SB2","m³",4.5999999999999996,7.3]
[null,"SB1 + spread and compact",null,"SB3","m³",5.0999999999999996,8.9,null,null,"Low: non-engineered; High:engineered"]
[null,"SB2 + spread and compact",null,"SB4","m³",5.5,11,null,null,"Low: non-engineered; High:engineered"]
[null,"Specified activity",null,"SBS","m³",3.2,6.3,"",null,"Low: rehandle waste rock dump by dozing; High:rehandle waste rock by hauling"]
[null,"Tailings ",null,"SBT","m³",1.35,3.7,15.5,null,"High:contour surface - wet or frozen; Specified:haul/place wet infill"]
["Excavate Soil, High Spec's and QA/QC",null,null,null,null,"","",""]
[null,"excavate/load/short haul",null,"SC1","m³",6.8,9.3000000000000007]
[null,"excavate/load/long haul",null,"SC2","m³",7.1,11.75]
[null,"SC1 + spread and compact",null,"SC3","m³",8.9,14.2,null,null,"Low: non-engineered; High:engineered"]
[null,"SC2 + spread and compact",null,"SC4","m³",9.3000000000000007,23.2,null,null,"Low: non-engineered; High:engineered (e.g. complex covers, low volume dam construction)"]
[null,"Specified activity",null,"SCS","m³",null,null,18.8,null,"Backfill adit with waste rock"]
["Fence",null,null,null,null,"","",""]
[null,null,null,"FNC","m",13.55,203]
["Fuel and Electricity",null,null,null,null,"","",""]
[null,"Fuel cost - gas",null,"FCG","litre",1.05,1.4,null,null,null,null," "]
[null,"Fuel cost - diesel",null,"FCD","litre",0.99,1.39]
[null,"Fuel mobilization",null,"FCM","litre",0.22,0.42,null,null,"High: winter road usage"]
[null,"Electricity",null,"FCE","kW-h",0.17,0.19,0.49,null,"Low and High:Yellowknife; Specified:diesel generator"]
["Geo-Synthetics",null,null,null,null,"","",""]
[null,"geotextile",null,"GST","m²",3.44,null,null,null,"Supply and install"]
[null,"geogrid",null,"GSG","m²",5.75,""]
[null,"liner, HDPE",null,"GSHDPE","m²",7.95,"",null,null,"Supply and install; large quantity"]
[null,"liner, ES3",null,"GSES3","m²",20.2,"","",null,"FOB Yellowknife"]
[null,"geosynthetic installation",null,"GSI","m²",3.16,14,null,null,"Low:geotextile; High:ES3 or HDPE"]
[null,"bentonite soil ammendment",null,"GSBA","tonne",308.3,348.5,null,null,"FOB Edmonton, add shipping & mixing"]
["Grouting (/m³ of rock grouted)",null,null,null,null,"","",""]
[null,null,null,"grout","m³",236.55,286.75,null,null,"High: cement, FOB Yellowknife"]
["Labour & Equipment Rates",null,null,null,null,"","",""]
[null,"Site manager",null,"sman","$/hr",125,152]
[null,"Supervisor",null,"super","$/hr",52,91.84]
[null,"Registered engineer",null,"eng","$/hr",95,220]
[null,"Environmental coordinator",null,"envco","$/hr",74.16,130]
[null,"Evironmental technologist",null,"envtech","$/hr",36]
[null,"Electrician",null,"elec","$/hr",74,95]
[null,"Journeyman - various",null,"journey","$/hr",44,71.790000000000006]
[null,"Labour - skilled ",null,"lab-s","$/hr",41,49.6,120]
[null,"Labour - unskilled",null,"lab-us","$/hr",31,43.98]
[null,"Equipment operator",null,"oper","$/hr",41,65]
[null,"Heavy duty mechanic",null,"mech","$/hr",49,72.849999999999994]
[null,"Water treatment plant operator",null,"oper-wt","$/hr",41,59.86]
[null,"Security / first aid",null,"safety","$/hr",36,66.97]
[null,"Administative staff",null,"admin","$/hr",38,57.89]
[]
[null,"Equipment rates include operator and fuel"]
[null,"Loader - 4 cu.yd (3.06m³)",null,"load-s","$/hr",175,null,""]
[null,"Loader - 7 cu.yd (5.35m³)",null,"load-l","$/hr",315]
[null,"Excavator - 26.76-30.84 tonnes",null,"exc-s","$/hr",190]
[null,"Excavator - 68.95+tonnes",null,"exc-l","$/hr",420,null,""]
[null,"Grader",null,"grad","$/hr",190]
[null,"Dump truck off hwy 30-50 tonnes",null,"truck-s","$/hr",225,null,""]
[null,"Dump truck off hwy 55-75 tonnes",null,"truck-l","$/hr",300]
[null,"dozer, small",null,"dozers","$/hr",205,260,""]
[null,"dozer, large",null,"dozerl","$/hr",490,565,""]
[null,"smooth drum compactor",null,"comp","$/hr",155,null,""]
[null,"scooptram, 6 yd3 bucket",null,"scoop","$/hr",170,null,""]
[null,"flat bed truck with hiab",null,"hiab","$/hr",155,null,""]
[null,"fuel truck",null,"ftruck","$/hr",150]
[null,"water truck",null,"wtruck","$/hr",58,150]
["Mobilize Heavy Equipment",null,null,null,null,"","",""]
[null,"Road access",null,"MHER","kmtonne",3.4,10.25]
[null,"Air access",null,"MHEA","kmtonne",12,null,null,null,"cargo rate>500lb"]
["Mobilize Camp",null,null,null,null,"","",""]
[null,"Road access",null,"MCR","each",50000,null,null,null,"refurbish existing camp"]
["Mobilize Workers",null,null,null,null,"","",""]
[null,"flight",null,"MW","each",4500,9100,null,null,"Low:e.g. 8 passenger; High: Dash 7"]
["Oil Removal",null,null,null,null,"","",""]
[null,"oil removal",null,"OR","litre",0.43,1.2,null,null,"Low:waste oil heater; High: ship offsite"]
["PCB Removal"]
[null,"Remove from site",null,"PCBR","litre",40.200000000000003,46.9,null,null,"Low: shipping, handling & disposal from Yellowknife"]
["Pipes, small (< 6 in dia.)",null,null,null,null,"","",""]
[null,"remove/dispose on site",null,"PSR","m",1,24,null,null,"Low: remove/dispose on site; High: remove/re-use"]
[null,"supply",null,"PSS","m",6.1,11.1,null,null,"Low:supply; High:supply and ship"]
[null,"install",null,"PSI","m",25]
["Pipes, large (> 6 in dia.)",null,null,null,null,"","",""]
[null,"remove/dispose on site",null,"PLR","m",22,72,null,null,"Low: remove/dispose on site; High: remove/re-use"]
[null,"supply",null,"PLS","m",129,143,null,null,"Low:supply; High:supply and ship"]
[null,"install",null,"PLI","m",50]
["Power Lines",null,null,null,null,"","",""]
[null,"remove/dispose on site",null,"POWR","m",25.5]
["Process Chemicals",null,null,null,null,"","",""]
[null,"Remove from site",null,"PCR","kg",0.45,2.5,null,null,"Low: shipping, handling & disposal from Yellowknife"]
["Pumps",null,null,null,null,"","",""]
[null,"Pump capital cost",null,"PC","each",195000]
[null,"Pump shipping",null,"PS","each",2500]
[null,"Pump operating cost",null,"POC","m³",0.12,null,null,null,"pump operating costs should be calculated based on pump capacity, fuel costs, etc."]
[null,"Pump maintenance",null,"PM","allow",25000]
["Pump sand BackFill",null,null,null,null,"","",""]
[null,null,null,"PBF","m³",85,300]
["Scarify - road/mine site"]
[null,null,null,"SCFY","ha",4300,6030,2150]
["Shaft, Raise & Portal Closures",null,null,null,null,"","",""]
[null,"Shaft & Raises",null,"SR","m²",645,2132,null,null,"Low:pre-cast concrete slabs, little site prep. Area=shaft+>1m all around"]
[null,"Portals",null,"POR","m³",18.8,250,1200,null,"Low:unit cost code SCS;High:excavate & backfill collapsed portal;Spec: installed pressure plug"]
["Site Inspection Report"]
[null,null,null,"RPT","each",10000,20000]
["SpillWay - Clear"]
[null,null,null,"SW","each",3000,7000]
["Survey/Instrumentation"]
[null,null,null,"SI","each",1800,3600,null,null,"2 person crew"]
["Treatment Plant - Construct",null,null,null,null,"","",""]
[null,"Small (< 1000 m³/d)",null,"TPS","lump sum",9000000,15000000]
[null,"Large (> 1000 m³/d)",null,"TPL","lump sum",15000000,46000000]
[null,"Constructed Wetland",null,"CWTS","ha",200000,300000]
["Treatment Plant - Operate"]
[null,null,null,"TPO","m³",0.35,2]
["Treatment Chemicals",null,null,null,null,"","",""]
[null,"ferric sulphate",null,"ferric","kg",1.19,"",""]
[null,"ferrous sulphate",null,"ferrous","kg",1.32,"",""]
[null,"lime",null,"lime","kg",0.56000000000000005,null,""]
[null,"hydrogen peroxide, 35%",null,"hperox","kg",1.5,"",""]
[null,"Sodium Metabisulfate",null,"Nametab","kg",1.18,"",""]
[null,"Caustic soda, 50%",null,"caustic","kg",0.74,"",""]
[null,"Sulfuric acid, 93%",null,"sulfuric","kg",0.31,"",""]
[null,"flocculant",null,"flocc","kg",6,"",""]
[null,"copper sulphate",null,"copper","kg","","",""]
[null,"shipping",null,"shipping","kg",0.2,"",""]
["Vegetation",null,null,null,null,"","",""]
[null,"Hydroseed, Flat",null,"VHF","ha",4000]
[null,"Hydroseed, Sloped",null,"VHS","ha",4500]
[null,"Veg. blanket/erosion mat",null,"VB","ha",13000]
[null,"Tree planting",null,"VT","ha",2600,6000]
[null,"Wetland species",null,"VW","ha",null,null,47.72,null,"Specified= /m³, Wetland Growth Media Substrate mixed and installed (sand, biochar and fertilizer, woodchips)"]
["Water Sampling/Analysis/Reporting"]
[null,null,null,"WS","each",7000,10000]
["Winter Road"]
[null,"Construction",null,"WRC","km",2000,11500]
[null,"Usage",null,"WRU","kmtonne",0.28999999999999998]

{"sheet":"Estimator","index":16,"n_rows":55,"n_cols":15,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[null,"Unit Cost Estimator",null,1,"Equipment Productivity Figures and Graphs have been reproduced from Caterpillar Performance Handbook - Edition 42 "]
[null,"EXCAVATION",null,null,null,null,"HAUL AND DUMPING",null,null,null,null,"SPREADING/DOZING"]
[null,"Productivity",null,null,null,null,"Productivity",null,null,null,null,"Productivity"]
[null,"Machine","Cat 336EL",null,null,null,"Machine","Cat 770",null,null,null,"Machine","Cat D8"]
[null,"bucket capacity",null,3.16,"m³",null,"truck capacity",null,25.1,"m³",null,"Estimate production using example curves provided or ",null,600,"m³/hr"]
[null,"fill factor",null,0.75,"%",null,"fill factor",null,0.8,"%",null,"equivalent from other supplier"]
[null,"cycle time",null,45,"seconds",null,null,null,null,null,null,"Correction factors (see table provided)"]
[null,"operator skill",null,0.8,"%",null,"load time",null,6,"min.",null,"      operator skill",null,0.75]
[null,"machine availability",null,0.83,"%",null,"haul distance",null,1.5,"km",null,"      material type, see table",null,0.8]
[null,"altitude adjustment",null,1,"%",null,"average velocity",null,20,"km/hr",null,"      slot dozing",null,1]
[null,"Hourly productivity",null,{"$f":"D5*D6*(60*60/D7)*D8*D9*D10","v":125.89440000000002},"m³/hr",null,"haul time + return time",null,{"$f":"+I9/I10*60*2","v":9},"min.",null,"     side by side dozing",null,1]
[null,null,null,null,null,null,"wait time",null,0.5,"min.",null,"     visibility",null,1]
[null,null,null,null,null,null,"dump time",null,1,"min.",null,"     job efficiency",null,0.83]
[null,null,null,null,null,null,"cycle time",null,{"$f":"I8+SUM(I11:I13)","v":16.5},"min.",null,"     altitude adjustment",null,1]
[null,null,null,null,null,null,"machine availability",null,0.83,"%",null,"     slope adjustment",null,1]
[null,null,null,null,null,null,"altitude adjustment",null,1,"%",null,"Hourly productivity",null,{"$f":"+N5*N8*N9*N10*N11*N12*N13*N14*N15","v":298.8},"m³/hr"]
[null,null,null,null,null,null,null,null,{"$f":"I14*I15*I16","v":13.694999999999999},"ave. min/cycle"]
[null,null,null,null,null,null,"Hourly productivity",null,{"$f":"I5*I6*60/I17","v":87.973713033954027},"m³/hr"]
[null,"Operating Costs",null,null,null,null,"Operating Costs",null,null,null,null,"Operating Costs"]
[null," - Contractor",null,null,null,null," - Contractor",null,null,null,null," - Contractor"]
[null,"Contractor  hourly rate",null,180,"$/hr",null,"Contractor  hourly rate",null,225,"$/hr",null,"Hourly rate - contractor supplied",null,260,"$/hr"]
[null,"Excavation cost - contractor rate",null,{"$f":"D21/D11","v":1.4297697117584258},"$/m³",null,"Haul and Dump - contractor rate",null,{"$f":"I21/I18","v":2.5575821713147402},"$/m³",null,"Dozing - contractor rate",null,{"$f":"N21/N16","v":0.8701472556894243},"$/m³"]
[]
[null," - Owner",null,null,null,null," - Owner",null,null,null,null," - Owner"]
[null,"ownership, daily",null,null,"$/day",null,"ownership, daily",null,null,"$/day",null,"ownership, daily",null,null,"$/day"]
[null,"maintenance",null,null,"$/hr",null,"maintenance",null,null,"$/hr",null,"maintenance",null,null,"$/hr"]
[null,"fuel",null,null,"$/hr",null,"fuel",null,null,"$/hr",null,"fuel",null,null,"$/hr"]
[null,"consumables (cutters, tires)",null,null,"$/hr",null,"consumables (cutters, tires)",null,null,"$/hr",null,"consumables (cutters, tires)",null,null,"$/hr"]
[null,"operator",null,null,"$/hr",null,"operator",null,null,"$/hr",null,"operator",null,null,"$/hr"]
[null,"Owner hourly rate",null,{"$f":"D25/10+SUM(D26:D29)","v":0},"$/hr",null,"Owner hourly rate",null,{"$f":"I25/10+SUM(I26:I29)","v":0},"$/hr",null,"Owner hourly rate",null,{"$f":"N25/10+SUM(N26:N29)","v":0}]
[null,"Excavation cost - owner rate",null,{"$f":"D30/D11","v":0},"$/m³",null,"Haul/Dumping Cost - owner rate",null,{"$f":"I30/I18","v":0},"$/m³",null,"Spreading/Dozing Cost - owner rate",null,{"$f":"N30/N16","v":0},"$/hr"]
[null,"Excavation cost - select contractor or owner rate (D22 or D31)",null,null,"$/m³",null,"Haul/Dumping Cost - select contractor or owner rate (I22 or I31",null,null,"$/m³",null,"Spreading/Dozing Cost - select contractor or owner rate (N22 or N31)",null,null,"$/m³"]
[]
[]
[]
[null,"Excavator",null,null,null,null,"Trucking",null,null,null,null,"Dozing"]
[null,null,"Cat 320","Cat 325B","Cat 375",null,null,"Cat 771 D","Cat 777D","Cat 789C"]
[null,"heaped bucket capacity, m³",1.5,2.2000000000000002,5.4,null,"Truck capacity - heaped, m³",27.5,60.5,137]
[null,null,null,"Typical Cycle Times (seconds)"]
[null,"easy digging, shallow digging, small swing angle",16,18,20]
[null,"med. to  hard digging, rocky soil, swing angle to 90 deg.",23,23,25]
[null,"tough digging, sandstone, caliche, at max.  machine depth, swing angle > 120 deg. ",27,29,35]
[]
[null,"Material","Fill Factor (% of heaped bucket capacity"]
[null,"Moist loam or sandy clay",null,"100 - 110"]
[null,"sand and gravel (not till)",null,"95 - 110"]
[null,"hard tough clay",null,"80 - 90"]
[null,"rock - will blasted",null,"60 - 75"]
[null,"rock - poorly blasted",null,"40 -60"]
[]
[null,"Operator Skill","poor","average","good"]
[null,"Correction factor",0.6,0.75,1]
[]
[null,"Machine availability","poor","average","good"]
[null,"Correction factor",0.9,0.95,1]

{"sheet":"Tools","index":17,"n_rows":12,"n_cols":12,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["The functions in this worksheet serve as a back up in the event that the menu item \"Add-Ins\" is not shown in Excel menu bar"]
[]
[]
[null,null,"Save file before clearing all data"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"These functions duplicate components within worksheet"]
[]
[]
[null,null,"Shows both active worksheet as well as table of Unit Costs in a separate window"]
[]
[]
[null,null,"Prints all worksheets having non-zero sums"]