{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Instructions","Summary","Open Pit","UG Mine","Tailings","Rock Pile","Chemicals","Bldgs & Equip","Water Management","Water Treatment","ICM","PostClosure","Mobilization","Unit_Costs","Estimator","Tools"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":1,"defined_names":139,"comments":6,"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,"DORIS                    ","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":27,"n_cols":7,"rows_kept":27,"cut":false,"hidden":false,"merged":[[2,6,3,6],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]]}
[null,null,"DORIS NORTH PROJECT - 2015 RECLAMATION COST ESTIMATE (2016 UPDATE)"]
[]
[null,"DIRECT COSTS","COMPONENT NAME","PRINCIPLE ESTIMATE","WATER \nLICENCE","ROBERTS BAY JETTY","MARINE OUTFALL"]
[]
[null,"OPEN PIT",{"$f":"IF(ISBLANK('Open Pit'!$C$1),\"\",'Open Pit'!$C$1)","v":"Roberts Bay Area / Airstrip"},{"$f":"Pit1Total","v":457188.05009999999},{"$f":"+D5-F5","v":446478.63010000001},{"$f":"SUM('Open Pit'!H61:H64)","v":10709.42}]
[null,"UG MINE",{"$f":"IF(ISBLANK('UG Mine'!$C$1),\"\",'UG Mine'!$C$1)","v":"U/G Workings and Reagent Pads"},{"$f":"UG1Total","v":248726.01209999999},{"$f":"+D6","v":248726.01209999999}]
[null,"TAILINGS",{"$f":"IF(ISBLANK(Tailings!$C$1),\"\",Tailings!$C$1)","v":"North and South Dams / Interim Dyke"},{"$f":"Tailings1Total","v":7312644.7401000001},{"$f":"+D7","v":7312644.7401000001}]
[null,"ROCK PILE",{"$f":"IF(ISBLANK('Rock Pile'!$C$1),\"\",'Rock Pile'!$C$1)","v":"Doris Windy Road / Secondary Road"},{"$f":"RP1Total","v":379285.11409999995},{"$f":"+D8","v":379285.11409999995}]
[null,"DORIS CAMP",{"$f":"IF(ISBLANK('Bldgs & Equip'!$C$1),\"\",'Bldgs & Equip'!$C$1)","v":"Doris Camp"},{"$f":"Bldg1Total","v":3876328.857499999},{"$f":"+D9","v":3876328.857499999}]
[null,"CHEMICALS",{"$f":"IF(ISBLANK(Chemicals!$C$1),\"\",Chemicals!$C$1)","v":"Quarry #2 / Doris Mtn / Doris Waste Area / Ocean Discharge System . Off-Site Disposal"},{"$f":"Chem1Total","v":632071.20710000012},{"$f":"+D10-G10","v":340231.15710000013},null,{"$f":"Chemicals!M115+Chemicals!M109","v":291840.05}]
[null,"SURFACE AND GROUNDWATER MANAGEMENT",{"$f":"IF(ISBLANK('Water Treatment'!$C$1),\"\",'Water Treatment'!$C$1)","v":""},{"$f":"Water1Total","v":1450000},{"$f":"+D11","v":1450000}]
[null,"INTERIM CARE AND MAINTENANCE (18 months)",null,{"$f":"ICMTotal","v":2438175},{"$f":"+D12","v":2438175}]
[null,null,"SUBTOTAL: Direct Costs",{"$f":"SUM(D5:D12)","v":16794418.980999999},16491869.510999998,10709.42,291840.05]
[null,null,"PERCENT OF SUBTOTAL ",null,{"$f":"E13/E13","v":1}]
[]
[null,"INDIRECT COSTS",null,"PRINCIPLE ESTIMATE","WATER \nLICENCE","ROBERTS BAY JETTY","MARINE\n OUTFALL"]
[null,"MOBILIZATION/DEMOBILIZATION",{"$f":"IF(ISBLANK(Mobilization!$C$1),\"\",Mobilization!$C$1)","v":""},{"$f":"MobTotal","v":7800688.4001000011},{"$f":"+D17-F17-G17","v":7660159.9219338056},{"$f":"($F$13/$D$13)*D17","v":4974.3220328319239},{"$f":"($G$13/$D$13)*D17","v":135554.15613336393}]
[null,"POST-CLOSURE MONITORING AND MAINTENANCE",{"$f":"IF(ISBLANK(PostClosure!$C$1),\"\",PostClosure!$C$1)","v":""},{"$f":"PC1Total","v":1320000.0020000001},{"$f":"+D18-F18-G18","v":1296220.3582113751},841.73405685613716,22937.909731768657]
[null,"ENGINEERING ",0.05,{"$f":"C19*$D$13","v":839720.94904999994},824593.47554999997,535.471,14592.002500000001]
[null,"PROJECT MANAGEMENT",0.05,839720.94904999994,824593.47554999997,535.471,14592.002500000001]
[null,"HEALTH AND SAFETY PLANS/MONITORING & QA/QC",0.01,167944.18980999998,164918.69511,107.0942,2918.4004999999997]
[null,"BONDING/INSURANCE",0.01,167944.18980999998,164918.69511,107.0942,2918.4004999999997]
[null,"CONTINGENCY ",0.2,3358883.7961999997,3298373.9021999999,2141.884,58368.01]
[null,"MARKET PRICE FACTOR ADJUSTMENT",0,0,0,0,0]
[null,null,"SUBTOTAL: Indirect Costs",{"$f":"SUM(D17:D24)","v":14494902.476020001},{"$f":"SUM(E17:E24)","v":14233778.523665182},9243.0704896880598,251880.88186513257]
[]
[null,"TOTAL COSTS",null,{"$f":"D13+D25","v":31289321.45702},{"$f":"E13+E25","v":30725648.034665182},{"$f":"F13+F25","v":19952.490489688062},{"$f":"+G25+G13","v":543720.93186513253}]

{"sheet":"Open Pit","index":2,"n_rows":173,"n_cols":14,"rows_kept":173,"cut":false,"hidden":false,"merged":[]}
[1,"Open Pit Name: ","Roberts Bay Area / Airstrip"]
[]
[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,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G6*E6","v":0},null,{"$f":"H6*I6","v":0},{"$f":"H6*(1-I6)","v":0}]
[null,"Berm at crest",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G7*E7","v":0},null,0,0]
[null,"Block roads",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G8*E8","v":0},null,0,0]
[null,"Other",null,null,null,{"$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},{"$f":"H9*(1-I9)","v":0}]
[null,"STABILITY STUDY"]
[null,"Conduct stability and setback study",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$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":0},{"$f":"G11*E11","v":0},null,{"$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":{"$error":"#N/A"}},0,{"$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"}},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":{"$error":"#N/A"}},0,0,null,0,0]
[null,"CONSTRUCT DIVERSION DITCHES"]
[null,"Excavate ditches -soil",null,"m3",null,{"$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":{"$error":"#N/A"}},0,{"$f":"G31*E31","v":0},null,0,0]
[null,"Concrete",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G32*E32","v":0},null,0,0]
[null,"Rip rap",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G33*E33","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},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},{"$f":"H38*(1-I38)","v":0}]
[null,"FLOOD PIT-Capital"]
[null,"Remove stationary equipment (sump pumps)",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$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":{"$error":"#N/A"}},{"$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},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"}},{"$f":"IF(ISNA(F44),0,INDEX(IF(UPPER(RIGHT(F44,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F44,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F44,LEN(F44)-1)),CostCode,0)))","v":0},0,null,{"$f":"H44*I44","v":0},{"$f":"+H44*(1-I44)","v":0}]
[null,"    -Ditch, mat'l B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$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},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,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,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},{"$f":"H50*(1-I50)","v":0}]
[null,"FLOOD PIT-Annual Cost",null,null,60]
[null,"Operate pumps (power)",null,"m3",60,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G52*E52","v":0},null,0,0,null,{"$f":"SUM(H52:H62)","v":7481.42}]
[null,"Maintain pump/pipeline",null,"allow",null,{"$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, commissioning/decom",null,"$/h",null,{"$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},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":{"$error":"#N/A"}},{"$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},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"}},{"$f":"IF(ISNA(F58),0,INDEX(IF(UPPER(RIGHT(F58,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F58,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F58,LEN(F58)-1)),CostCode,0)))","v":0},0,null,{"$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,"JETTY",null,null,null,null,null,null,null,null,null,null,"ROBERTS BAY AREA"]
[null,"Remove rock fill to 0.3 m below LLWL, place in surrounding water",null,"m3",1013.8,"SB1H",{"$f":"IF(ISNA(F61),0,INDEX(IF(UPPER(RIGHT(F61,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F61,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F61,LEN(F61)-1)),CostCode,0)))","v":5.9},{"$f":"G61*E61","v":5981.42},null,null,null,null,{"$f":"SUM(H61:H148)","v":437867.45400000003}]
[null,"Remove on-shore mooring points",null,"LS",1,"OSHRL",1500,{"$f":"G62*E62","v":1500}]
[null,"Remove mooring buoy",null,"LS",1,"FSHRL",3000,{"$f":"G63*E63","v":3000}]
[null,"Crown jetty for positive drainage",null,"m2",1900,"c518l",0.12,{"$f":"G64*E64","v":228}]
[null,"ROBERTS BAY TANK FARM - 20ML",null,null,null,null,null,null,null,null,null,null,"Jetty Total",{"$f":"SUM(H61:H64)","v":10709.42}]
[null,"Drain tanks into portable fuel storage (EnviroTanks) ",null,"each",4,"C203L",{"$f":"IF(ISNA(F66),0,INDEX(IF(UPPER(RIGHT(F66,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F66,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F66,LEN(F66)-1)),CostCode,0)))","v":10000},{"$f":"G66*E66","v":40000},0.5,{"$f":"H66*I66","v":20000},{"$f":"+H66*(1-I66)","v":20000}]
[null,"Decommission fuel transfer facilities ",null,"each",4,"C102L",550,2200,0.9,1980,219.99999999999994]
[null,"Wash tanks ",null,"each",4,"C204L",1420,5680,0.5,2840,2840]
[null,"Operate oil/water separator ",null,"m3",50,"C208L",30,1500,0.5,750,750]
[null,"Disconnect piping and controls ",null,"each",4,"C102L",550,2200,0.5,1100,1100]
[null,"Dismantle tanks and cut into manageable pieces",null,"each",4,"CUT5L",15000,60000,0.8,48000,11999.999999999998]
[null,"Load pieces for transportation ",null,"m3",43.5,"C401L",13.13,571.15500000000009,0.9,{"$f":"H72*I72","v":514.03950000000009},{"$f":"+H72*(1-I72)","v":57.115499999999997}]
[null,"Haul cut metal to Landfill ",null,"m3",51.4,"C415L",6.34,325.87599999999998,0.9,293.28839999999997,32.587599999999988]
[null,"Remove and stockpile liner protection cover ",null,"m3",5455,"SB1L",{"$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":4.3},23456.5,0.9,21110.850000000002,2345.6499999999996]
[null,"load contained contaminated soils into megabags for shipping off-site ",null,"m3",50,"C412L",{"$f":"IF(ISNA(F75),0,INDEX(IF(UPPER(RIGHT(F75,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F75,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F75,LEN(F75)-1)),CostCode,0)))","v":100.25},{"$f":"G75*E75","v":5012.5},0.9,4511.25,501.24999999999989]
[null,"haul contaminated material to Roberts Bay laydown",null,"m3",56.8,"C404L",6.34,{"$f":"G76*E76","v":360.11199999999997},0.9,324.10079999999999,36.011199999999988]
[null," Clean liner ",null,"m2",10300,"C210L",0.39,4017,0.5,2008.5,2008.5]
[null,"Remove and cut liner into manageable pieces ",null,"m2",10300,"C302L",0.56000000000000005,5768.0000000000009,0.9,5191.2000000000007,576.79999999999995]
[null,"Load Debris into Waste Trucks ",null,"m3",92.7,"C401L",13.13,1217.1510000000001,0.9,1095.4359000000002,121.71509999999998]
[null,"Haul containers to Quarry 3 Landfill ",null,"m3",92.7,"C415L",6.34,587.71799999999996,0.9,528.94619999999998,58.771799999999985]
[null,"Level containment berms ",null,"m2",231.3,"C505L",1.58,365.45400000000001,0.5,182.727,182.727]
[null,"Regrade area for positive drainage ",null,"m2",11530,"C518L",0.12,1383.6,0.5,691.8,691.8]
[null,"QUARRY 1 TANK FARM"]
[null,"5ML Drain tanks into portable fuel storage (EnviroTanks)",null,"each",1,"C203L",{"$f":"IF(ISNA(F84),0,INDEX(IF(UPPER(RIGHT(F84,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F84,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F84,LEN(F84)-1)),CostCode,0)))","v":10000},{"$f":"G84*E84","v":10000},0.5,{"$f":"H84*I84","v":5000},{"$f":"+H84*(1-I84)","v":5000}]
[null,"1ML Drain tanks into portable fuel storage (EnviroTanks)",null,"each",1,"C203L",10000,{"$f":"G85*E85","v":10000},0.5,5000,5000]
[null,"Decommission fuel transfer facilities ",null,"each",2,"C102L",550,{"$f":"G86*E86","v":1100},0.9,990,109.99999999999997]
[null,"Wash tanks",null,"each",2,"C204L",1420,2840,0.5,1420,1420]
[null," Operate oil/water separator ",null,"m3",220,"C208L",30,{"$f":"G88*E88","v":6600},0.5,3300,3300]
[null,"Disconnect piping and controls",null,"each",2,"C102L",550,1100,0.9,990,109.99999999999997]
[null,"Dismantle 5ML diesel fuel tank and cut into manageable pieces ",null,"each",1,"CUT5L",15000,15000,0.9,13500,1499.9999999999998]
[null,"Dismantle 1ML jet fuel tank and cut into manageable pieces ",null,"each",1,"CUT1L",15000,15000,0.9,13500,1499.9999999999998]
[null,"Prepare pieces for transportation ",null,"m3",174,"C401L",13.13,2284.6200000000003,0.9,2056.1580000000004,228.46199999999999]
[null,"Haul cut metal to Landfill ",null,"m3",174,"C415L",6.34,1103.1600000000001,0.9,992.84400000000005,110.31599999999999]
[null,"Remove and stockpile liner protection cover ",null,"m3",2190,"SB1L",4.3,9417,0.9,8475.3000000000011,941.69999999999982]
[null,"load contained contaminated soils into megabags for shipping off-site ",null,"m3",50,"C412L",{"$f":"IF(ISNA(F95),0,INDEX(IF(UPPER(RIGHT(F95,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F95,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F95,LEN(F95)-1)),CostCode,0)))","v":100.25},5012.5,0.9,4511.25,501.24999999999989]
[null,"haul megabags to Roberts Bay laydown ",null,"m3",53.4,"C404L",6.34,338.55599999999998,0.9,304.7004,33.855599999999988]
[null,"Clean liner",null,"m2",6521,"C210L",0.39,2543.19,0.5,1271.595,1271.595]
[null,"Remove and cut liner into manageable pieces",null,"m2",6521,"C302L",0.56000000000000005,3651.76,0.9,3286.5840000000003,365.17599999999993]
[null,"Drain and wash empty fuel drums ",null,"each",150,"C205L",60,9000,0.5,4500,4500]
[null,"Crush empty fuel drums",null,"each",150,"C301L",35,5250,0.9,4725,524.99999999999989]
[null,"Load debris for transport to landfill ",null,"m3",68.2,"C401L",13.13,895.46600000000012,0.9,805.91940000000011,89.546599999999998]
[null,"Haul waste to Landfill",null,"m3",68.2,"C415L",6.34,432.38800000000003,0.9,389.14920000000006,43.238799999999991]
[null," Level containment berms ",null,"m2",279.3,"C505L",1.58,{"$f":"G103*E103","v":441.29400000000004},0.9,397.16460000000006,44.129399999999997]
[null,"Regrade area for positive drainage",null,"m2",3650,"C518L",0.12,{"$f":"G104*E104","v":438},0.5,219,219]
[null,"MECHANICAL SHOP COMPLEX"]
[null,"Decommission electrical, mechanical, heating (including connections to generator house & transformer) ",null,"each",7,"C105L",{"$f":"IF(ISNA(F106),0,INDEX(IF(UPPER(RIGHT(F106,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F106,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F106,LEN(F106)-1)),CostCode,0)))","v":640},{"$f":"G106*E106","v":4480},0.9,{"$f":"H106*I106","v":4032},{"$f":"+H106*(1-I106)","v":447.99999999999989}]
[null,"Demolish (steel modular structure)",null,"m3",2204.4,"C305L",19,41883.599999999999,0.9,37695.24,4188.3599999999988]
[null,"Demolish wood structures (warehouse roof, crew lounge)",null,"m3",283.2,"C305L",19,5380.8,0.9,4842.72,538.07999999999993]
[null,"Demolish tent structure (light vehicle shop) ",null,"m3",460.3,"C305L",19,8745.7000000000007,0.9,7871.130000000001,874.56999999999982]
[null,"Collect Debris ",null,"m2",685.8,"C310L",{"$f":"IF(ISNA(F110),0,INDEX(IF(UPPER(RIGHT(F110,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F110,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F110,LEN(F110)-1)),CostCode,0)))","v":0.18},{"$f":"G110*E110","v":123.44399999999999},0.9,111.0996,12.344399999999997]
[null,"Load debris for transport to landfill ",null,"m3",867.1,"C401L",13.13,11385.023000000001,0.9,10246.520700000001,1138.5022999999999]
[null,"Haul debris to Landfill ",null,"m3",867.1,"C415L",6.34,5497.4139999999998,0.9,4947.6725999999999,549.74139999999989]
[null,"WASTE MANAGEMENT FACILITY"]
[null,"Collect ashes and place in containers",null,"m3",0.5,"C207L",{"$f":"IF(ISNA(F114),0,INDEX(IF(UPPER(RIGHT(F114,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F114,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F114,LEN(F114)-1)),CostCode,0)))","v":13.13},{"$f":"G114*E114","v":6.5650000000000004},0.75,{"$f":"H114*I114","v":4.9237500000000001},{"$f":"+H114*(1-I114)","v":1.6412500000000001}]
[null,"Dismantle (welding crew)",null,"each",2,"C308L",1500,3000,0.95,2850,150.00000000000014]
[null,"Demolish wood structures (roof, entryway, etc.) ",null,"m3",76.2,"C305L",19,1447.8,0.9,1303.02,144.77999999999997]
[null,"Disconnect containers and prep for shipping off-site ",null,"each",11,"C108L",1325,14575,0.9,13117.5,1457.4999999999998]
[null,"Collect all debris",null,"m2",128.69999999999999,"C310L",0.18,23.165999999999997,0.9,20.849399999999999,2.3165999999999993]
[null,"Load debris for transport to landfill ",null,"m3",152.5,"C401L",13.13,2002.325,0.9,1802.0925,200.23249999999996]
[null,"Haul debris to Landfill ",null,"m3",152.5,"C415L",6.34,966.85,0.9,870.16500000000008,96.684999999999974]
[null,"LAYDOWN AREA"]
[null,"Decommission vehicle plug system",null,"each",1,"C105L",{"$f":"IF(ISNA(F122),0,INDEX(IF(UPPER(RIGHT(F122,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F122,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F122,LEN(F122)-1)),CostCode,0)))","v":640},{"$f":"G122*E122","v":640},0.9,{"$f":"H122*I122","v":576},{"$f":"+H122*(1-I122)","v":63.999999999999986}]
[null,"Remove cables and posts ",null,"each",8,"C314L",150,1200,0.9,1080,119.99999999999997]
[null,"Collect all debris",null,"m2",24491.599999999999,"C310L",0.18,4408.4879999999994,0.9,3967.6391999999996,440.84879999999981]
[null,"Load debris for transport to landfill ",null,"m3",10,"C401L",13.13,131.30000000000001,0.9,118.17000000000002,13.129999999999999]
[null," Haul debris to Landfill ",null,"m3",10,"C415L",6.34,63.4,0.9,57.06,6.3399999999999981]
[null,"Regrade area for positive drainage ",null,"m2",24491.599999999999,"C518L",0.12,2938.9919999999997,0.9,2645.0927999999999,293.89919999999989]
[null," Laydown Area Expansion Collect all debris ",null,"m2",38800,"C310L",0.18,6984,0.9,6285.6,698.39999999999986]
[null," Load waste into containers for shipping off-site ",null,"m3",10,"C401L",13.13,131.30000000000001,0.9,118.17000000000002,13.129999999999999]
[null,"Haul debris to Landfill",null,"m3",10,"C415L",6.34,63.4,0.9,57.06,6.3399999999999981]
[null,"Breach safety berms and Regrade area for positive drainage",null,"m2",38800,"C518L",0.12,4656,0.5,2328,2328]
[null,"OVERBURDEN DUMP"]
[null,"Collect all debris ",null,"m2",10448,"C310L",{"$f":"IF(ISNA(F133),0,INDEX(IF(UPPER(RIGHT(F133,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F133,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F133,LEN(F133)-1)),CostCode,0)))","v":0.18},{"$f":"G133*E133","v":1880.6399999999999},0.9,{"$f":"H133*I133","v":1692.576},{"$f":"+H133*(1-I133)","v":188.06399999999994}]
[null,"Load waste into containers for shipping off-site ",null,"m3",10,"C401L",{"$f":"IF(ISNA(F134),0,INDEX(IF(UPPER(RIGHT(F134,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F134,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F134,LEN(F134)-1)),CostCode,0)))","v":13.13},{"$f":"G134*E134","v":131.30000000000001},0.9,{"$f":"H134*I134","v":118.17000000000002},{"$f":"+H134*(1-I134)","v":13.129999999999999}]
[null,"Haul debris to Landfill ",null,"m3",10,"C415L",{"$f":"IF(ISNA(F135),0,INDEX(IF(UPPER(RIGHT(F135,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F135,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F135,LEN(F135)-1)),CostCode,0)))","v":6.34},{"$f":"G135*E135","v":63.4},0.9,{"$f":"H135*I135","v":57.06},{"$f":"+H135*(1-I135)","v":6.3399999999999981}]
[null," Grade for positive drainage ",null,"m2",10448,"C505L",{"$f":"IF(ISNA(F136),0,INDEX(IF(UPPER(RIGHT(F136,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F136,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F136,LEN(F136)-1)),CostCode,0)))","v":1.58},{"$f":"G136*E136","v":16507.84},0.5,{"$f":"H136*I136","v":8253.92},{"$f":"+H136*(1-I136)","v":8253.92}]
[null,"Breach the berm to original ground in several locations (4 locations) to restore natural flow path",null,"m2",378,"C505L",{"$f":"IF(ISNA(F137),0,INDEX(IF(UPPER(RIGHT(F137,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F137,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F137,LEN(F137)-1)),CostCode,0)))","v":1.58},{"$f":"G137*E137","v":597.24},0.5,{"$f":"H137*I137","v":298.62},{"$f":"+H137*(1-I137)","v":298.62}]
[null,"ROBERTS BAY ACCESS ROAD"]
[null,"Crown road for positive drainage",null,"m2",3378,"C518L",{"$f":"IF(ISNA(F139),0,INDEX(IF(UPPER(RIGHT(F139,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F139,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F139,LEN(F139)-1)),CostCode,0)))","v":0.12},{"$f":"G139*E139","v":405.35999999999996},0.5,{"$f":"H139*I139","v":202.67999999999998},{"$f":"+H139*(1-I139)","v":202.67999999999998}]
[null,"COMMUNICATIONS TOWER"]
[null,"Decommission Tower",null,"each",1,"C105L",{"$f":"IF(ISNA(F141),0,INDEX(IF(UPPER(RIGHT(F141,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F141,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F141,LEN(F141)-1)),CostCode,0)))","v":640},{"$f":"G141*E141","v":640},0.9,{"$f":"H141*I141","v":576},{"$f":"+H141*(1-I141)","v":63.999999999999986}]
[null,"Remove communication equipment ",null,"each",4,"C107L",350,1400,0.9,1260,139.99999999999997]
[null,"Dismantle towers ",null,"each",1,"C311L",15500,15500,0.9,13950,1549.9999999999995]
[null," Prep tower sections for shipping off-site",null,"m",8,"C312L",1500,12000,0.9,10800,1199.9999999999998]
[null," Collect all debris ",null,"m2",1.4,"C310L",0.18,0.252,0.9,0.2268,2.5199999999999993E-2]
[null," Load waste into containers for shipping off-site",null,"m3",10.5,"C401L",13.13,137.86500000000001,0.9,124.07850000000001,13.786499999999998]
[null,"Haul hazardous waste to Roberts Bay ",null,"m3",5,"C404L",6.34,31.7,0.9,28.53,3.169999999999999]
[null,"Haul debris to Landfill ",null,"m2",5.5,"C415L",6.34,34.869999999999997,0.9,31.382999999999999,3.4869999999999988]
[null,"ALL WEATHER AIRSTRIP",null,null,null,null,null,null,null,null,null,null,"AIRSTRIP"]
[null,"Decommission Airstrip ",null,"each",1,"C109L",{"$f":"IF(ISNA(F150),0,INDEX(IF(UPPER(RIGHT(F150,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F150,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F150,LEN(F150)-1)),CostCode,0)))","v":1500},{"$f":"G150*E150","v":1500},0.9,{"$f":"H150*I150","v":1350},{"$f":"+H150*(1-I150)","v":149.99999999999997},null,{"$f":"SUM(H150:H168)","v":19320.595999999998}]
[null," Remove lighting fixtures (airstrip lighting, approach lights) ",null,"each",70,"C110L",50,3500,0.9,3150,349.99999999999994]
[null,"collect all debris",null,"m2",2850,"C310L",0.18,513,0.9,461.7,51.29999999999999]
[null,"load waste for transport to landfill ",null,"m3",1.2,"C401L",13.13,15.756,0.9,14.180400000000001,1.5755999999999997]
[null," Haul debris to Landfill",null,"m3",1.2,"C416L",6.34,7.6079999999999997,0.9,6.8472,0.76079999999999981]
[null,"crown airstrip and airstrip expansion for positive drainage ",null,"m2",42000,"C518L",0.12,5040,0.5,2520,2520]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F156),0,INDEX(IF(UPPER(RIGHT(F156,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F156,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F156,LEN(F156)-1)),CostCode,0)))","v":0},0,null,0,0]
[null,"SOUTH APRON"]
[null,"crown for positive drainage",null,"m2",4500,"C518L",{"$f":"IF(ISNA(F158),0,INDEX(IF(UPPER(RIGHT(F158,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F158,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F158,LEN(F158)-1)),CostCode,0)))","v":0.12},{"$f":"G158*E158","v":540},0.5,{"$f":"H158*I158","v":270},{"$f":"+H158*(1-I158)","v":270}]
[null,"Other",null,null,null,{"$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},{"$f":"+H159*(1-I159)","v":0}]
[null,"NORTH APRON "]
[null,"Decommission electrical, and heating from traffic control tower",null,"each",1,"C107L",{"$f":"IF(ISNA(F161),0,INDEX(IF(UPPER(RIGHT(F161,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F161,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F161,LEN(F161)-1)),CostCode,0)))","v":350},{"$f":"G161*E161","v":350},0.9,{"$f":"H161*I161","v":315},{"$f":"+H161*(1-I161)","v":34.999999999999993}]
[null,"demolish control tower structure (wood shack) ",null,"m3",11.7,"C305L",19,{"$f":"G162*E162","v":222.29999999999998},0.9,200.07,22.229999999999993]
[null,"disconnect containers and prep for shipping off-site",null,"each",5,"C108L",1325,{"$f":"G163*E163","v":6625},0.9,5962.5,662.49999999999989]
[null," collect all debris",null,"m2",12.2,"C310L",0.18,2.1959999999999997,0.9,1.9763999999999997,0.21959999999999993]
[null,"load waste for transport to landfill ",null,"m3",17.600000000000001,"C401L",13.13,231.08800000000002,0.9,207.97920000000002,23.108799999999999]
[null,"haul debris to landfill",null,"m3",17.600000000000001,"C416L",6.34,111.584,0.9,100.4256,11.158399999999999]
[null,"crown for positive drainage",null,"m2",5517.2,"C518L",0.12,662.06399999999996,0.5,331.03199999999998,331.03199999999998]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F168),0,INDEX(IF(UPPER(RIGHT(F168,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F168,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F168,LEN(F168)-1)),CostCode,0)))","v":0},{"$f":"G168*E168","v":0},null,{"$f":"H168*I168","v":0},{"$f":"+H168*(1-I168)","v":0}]
[null,null,null,null,null,null,"Annual pumping costs",{"$f":"SUM(H52:H59)+0.0001","v":1E-4}]
[null,"Number of years of pump flooding",null,"years"]
[null,null,null,null,null,null,"Total pumping costs",{"$f":"H169*E170","v":0},null,{"$f":"H171*I171","v":0},{"$f":"H171*(1-I171)","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H60:H168)+H171+0.0001","v":457188.05009999999},null,{"$f":"SUM(J5:J168)+J171","v":345989.48304999992},{"$f":"SUM(K5:K168)+K171","v":100489.14695000002}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J172/H172","v":0.75677717948735146},{"$f":"K172/H172","v":0.21979827978447861}]

{"sheet":"UG Mine","index":3,"n_rows":1027882,"n_cols":13,"rows_kept":4500,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[1,"Underground Mine Name","U/G Workings and Reagent Pads",null,null,null,"UG Mine #",1]
[]
[null,"ACTIVITY/MATERIAL","Notes","Unit","Qty","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,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H6*I6","v":0},{"$f":"H6*(1-I6)","v":0}]
[null,"Block roads",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G7*E7","v":0},null,0,0]
[null,"Berm",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Concrete wall in  portals",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H9*I9","v":0},{"$f":"H9*(1-I9)","v":0}]
[null,"Backfill portal #1",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Backfill portal #2",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Cap raise # 1",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Cap raise #2",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Cap shaft #1",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Cap shaft #2",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Backfill adits",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H16*I16","v":0},{"$f":"H16*(1-I16)","v":0}]
[null,"Backfill open stope",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Concrete cap over open stope",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"REMOVE HAZARDOUS MATERIALS"]
[null,"Remove hazardous materials, U/G labor",null,"mandays",null,{"$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},{"$f":"G21*E21","v":0},null,{"$f":"H21*I21","v":0},{"$f":"H21*(1-I21)","v":0}]
[null,"Remove/decontam. stationary & elect. equip",null,"mandays",null,{"$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},{"$f":"G22*E22","v":0},null,{"$f":"H22*I22","v":0},{"$f":"H22*(1-I22)","v":0}]
[null,"Remove/decontam. mobile equipment",null,"each",null,{"$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},{"$f":"G23*E23","v":0},null,{"$f":"H23*I23","v":0},{"$f":"H23*(1-I23)","v":0}]
[null,"Remove misc. haz. mat & explosives",null,"kg",null,{"$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},{"$f":"G24*E24","v":0},null,{"$f":"H24*I24","v":0},{"$f":"H24*(1-I24)","v":0}]
[null,"Other",null,null,null,{"$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},{"$f":"G25*E25","v":0},null,{"$f":"H25*I25","v":0},{"$f":"H25*(1-I25)","v":0}]
[null,"INSTALL BULKHEADS"]
[null,"Bulkheads to control water flow",null,"each",null,{"$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},{"$f":"H27*(1-I27)","v":0}]
[null,"Grout bulkhead",null,"m3",null,{"$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},{"$f":"H28*(1-I28)","v":0}]
[null,"FLOOD MINE"]
[null,"Supply/install pump",null,"each",null,{"$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},{"$f":"G30*E30","v":0},null,0,0]
[null,"Supply/install piping system",null,"each",null,{"$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},{"$f":"G31*E31","v":0},null,{"$f":"H31*I31","v":0},{"$f":"H31*(1-I31)","v":0}]
[null,"Operate pumps to flood workings",null,"m3",null,{"$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},{"$f":"G32*E32","v":0},null,0,0]
[null,"Other",null,null,null,{"$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},{"$f":"G33*E33","v":0},null,0,0]
[null,"INSTALL GROUNDWATER COLLECTION SYSTEM"]
[null,"Excavate/install sumps",null,"m2",null,{"$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},{"$f":"+H35*(1-I35)","v":0}]
[null,"Install pumping wells",null,"m3",null,{"$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},{"$f":"+H36*(1-I36)","v":0}]
[null,"Install pumps/pipelines/power supply",null,"LS",null,{"$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},{"$f":"+H37*(1-I37)","v":0}]
[null,"SPECIALIZED ITEMS"]
[null,"Install water quality monitoring pipes",null,"each",null,{"$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},0]
[null,"Install permanent pumping system",null,"each",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,{"$f":"H40*I40","v":0},0]
[null,"DORIS NORTH DECLINE PORTAL",null,null,null,null,null,null,null,null,null,null,"UNDERGROUND"]
[null,"remove ducts, pipes, electrical cables ",null,"lm",100,"C316L",{"$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":113},{"$f":"G42*E42","v":11300},0.9,{"$f":"H42*I42","v":10170},{"$f":"H42*(1-I42)","v":1129.9999999999998},null,{"$f":"SUM(H42:H74)","v":216806.72}]
[null,"construct portal plug ",null,"m3",707,"C503L",{"$f":"IF(ISNA(F43),0,INDEX(IF(UPPER(RIGHT(F43,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F43,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F43,LEN(F43)-1)),CostCode,0)))","v":24.53},{"$f":"G43*E43","v":17342.71},0.9,{"$f":"H43*I43","v":15608.439},{"$f":"H43*(1-I43)","v":1734.2709999999995}]
[null,"regrade area for positive drainage",null,"m2",1446,"C518L",{"$f":"IF(ISNA(F44),0,INDEX(IF(UPPER(RIGHT(F44,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F44,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F44,LEN(F44)-1)),CostCode,0)))","v":0.12},{"$f":"G44*E44","v":173.51999999999998},0.5,{"$f":"H44*I44","v":86.759999999999991},{"$f":"H44*(1-I44)","v":86.759999999999991}]
[null,"DORIS NORTH VENT RAISE"]
[null,"Remove ducts, pipes, and cables ",null,"lm",100,"C316L",{"$f":"IF(ISNA(F46),0,INDEX(IF(UPPER(RIGHT(F46,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F46,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F46,LEN(F46)-1)),CostCode,0)))","v":113},{"$f":"G46*E46","v":11300},0.9,{"$f":"H46*I46","v":10170},{"$f":"H46*(1-I46)","v":1129.9999999999998}]
[null,"Construct a concrete cap (0.5 m thick reinforced concrete) to seal the top",null,"each",1,"C603L",40000,40000,0.9,36000,3999.9999999999991]
[null,"Decommission and dismantle all ventilation and heating facilities ",null,"each",4,"C105L",640,2560,0.9,2304,255.99999999999994]
[null,"Prepare units for shipping off-site",null,"each",1,"C108L",1325,{"$f":"G49*E49","v":1325},0.9,{"$f":"H49*I49","v":1192.5},{"$f":"H49*(1-I49)","v":132.49999999999997}]
[null,"Haul units to Roberts Bay",null,"hrs",3,"C404AL",155,465,0.9,418.5,46.499999999999993]
[null,"Regrade pads for positive drainage ",null,"m2",4150,"C518L",0.12,498,0.5,249,249]
[null,"Drain and decommission Enviro Tank ",null,"each",1,"C203L",10000,10000,0.5,5000,5000]
[null,"Haul Enviro Tank to Roberts Bay ",null,"hrs",1.5,"C404AL",155,232.5,0.9,209.25,23.249999999999996]
[null,"Remove liner and cut into manageable pieces ",null,"m2",1230,"C302L",0.56000000000000005,688.80000000000007,0.9,619.92000000000007,68.88]
[null,"Load waste for transport to landfill ",null,"m3",11,"C401L",13.13,144.43,0.9,129.98700000000002,14.442999999999998]
[null,"Haul waste to landfill ",null,"m3",11,"C414L",6.34,69.739999999999995,0.9,62.765999999999998,6.9739999999999975]
[null,"Backfill area to prevent permanent ponding",null,"m2",4150,"C505L",1.58,6557,0.9,5901.3,655.69999999999982]
[null,"DORIS CONNECTOR VENT RAISE"]
[null,"Remove ducts, pipes, and cables ",null,"lm",100,"C316L",{"$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":113},{"$f":"G59*E59","v":11300},0.9,{"$f":"H59*I59","v":10170},{"$f":"H59*(1-I59)","v":1129.9999999999998}]
[null,"Decommission and dismantle all ventilation facilities",null,"each",2,"C105L",640,1280,0.9,1152,127.99999999999997]
[null,"Prepare units for shipping off-site ",null,"each",1,"C108L",1325,{"$f":"G61*E61","v":1325},0.9,{"$f":"H61*I61","v":1192.5},{"$f":"H61*(1-I61)","v":132.49999999999997}]
[null," Haul units to Roberts Bay",null,"hrs",1.5,"C404L",6.34,9.51,0.9,8.5589999999999993,0.95099999999999973]
[null,"Construct a concrete cap (0.5 m thick reinforced concrete) to seal the top ",null,"each",1,"C603L",40000,40000,0.8,32000,7999.9999999999982]
[null,"Remove culvert ",null,"each",1,"RCULL",2625,2625,0.9,2362.5,262.49999999999994]
[null,"Crown road for positive drainage ",null,"km",0.2,"CRWNL",1190,238,0.5,119,119]
[null,"DORIS CENTRAL VENT RAISE"]
[null,"Remove ducts, pipes, and cables ",null,"lm",100,"C316L",{"$f":"IF(ISNA(F67),0,INDEX(IF(UPPER(RIGHT(F67,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F67,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F67,LEN(F67)-1)),CostCode,0)))","v":113},{"$f":"G67*E67","v":11300},0.9,{"$f":"H67*I67","v":10170},{"$f":"H67*(1-I67)","v":1129.9999999999998}]
[null,"Decommission and dismantle all ventilation facilities ",null,"each",2,"C105L",640,1280,0.9,1152,127.99999999999997]
[null,"Prepare units for shipping off-site ",null,"each",1,"C108L",1325,{"$f":"G69*E69","v":1325},0.9,{"$f":"H69*I69","v":1192.5},{"$f":"H69*(1-I69)","v":132.49999999999997}]
[null,"Haul units to Roberts Bay ",null,"hrs",1.5,"C404L",6.34,9.51,0.9,8.5589999999999993,0.95099999999999973]
[null,"Construct a concrete cap (0.5 m thick reinforced concrete) to seal the top ",null,"each",1,"C603L",40000,40000,0.8,32000,7999.9999999999982]
[null,"Remove culvert ",null,"each ",1,"RCULL",2625,2625,0,0,2625]
[null,"Crown road for positive drainage ",null,"km",0.7,"CRWNL",1190,833,0.5,416.5,416.5]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"EQUIPMENT LAYDOWN AREA",null,null,null,null,null,null,null,null,null,null,"REAGENT PADS"]
[null,"collect all debris ",null,"m2",21870,"C310L",{"$f":"IF(ISNA(F76),0,INDEX(IF(UPPER(RIGHT(F76,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F76,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F76,LEN(F76)-1)),CostCode,0)))","v":0.18},{"$f":"G76*E76","v":3936.6},0.9,{"$f":"H76*I76","v":3542.94},{"$f":"H76*(1-I76)","v":393.65999999999991},null,{"$f":"SUM(H76:H101)","v":31919.292000000005}]
[null,"load waste for transport to landfill ",null,"m3",20,"C401L",{"$f":"IF(ISNA(F77),0,INDEX(IF(UPPER(RIGHT(F77,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F77,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F77,LEN(F77)-1)),CostCode,0)))","v":13.13},{"$f":"G77*E77","v":262.60000000000002},0.9,{"$f":"H77*I77","v":236.34000000000003},{"$f":"H77*(1-I77)","v":26.259999999999998}]
[null,"regrade area for positive drainage ",null,"m2",21870,"C518L",{"$f":"IF(ISNA(F78),0,INDEX(IF(UPPER(RIGHT(F78,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F78,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F78,LEN(F78)-1)),CostCode,0)))","v":0.12},{"$f":"G78*E78","v":2624.4},0.5,{"$f":"H78*I78","v":1312.2},{"$f":"H78*(1-I78)","v":1312.2}]
[null,"haul waste to Landfill",null,"m3",20,"C417L",{"$f":"IF(ISNA(F79),0,INDEX(IF(UPPER(RIGHT(F79,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F79,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F79,LEN(F79)-1)),CostCode,0)))","v":6.34},{"$f":"G79*E79","v":126.8},0.9,{"$f":"H79*I79","v":114.12},{"$f":"H79*(1-I79)","v":12.679999999999996}]
[null,"Other",null,null,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,"MATERIALS LAYDOWN AREA"]
[null,"collect all debris ",null,"m2",33399,"C310L",{"$f":"IF(ISNA(F82),0,INDEX(IF(UPPER(RIGHT(F82,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F82,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F82,LEN(F82)-1)),CostCode,0)))","v":0.18},{"$f":"G82*E82","v":6011.82},0.9,{"$f":"H82*I82","v":5410.6379999999999},{"$f":"H82*(1-I82)","v":601.18199999999979}]
[null,"load waste to ship to Landfill ",null,"m3",20,"C401L",{"$f":"IF(ISNA(F83),0,INDEX(IF(UPPER(RIGHT(F83,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F83,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F83,LEN(F83)-1)),CostCode,0)))","v":13.13},{"$f":"G83*E83","v":262.60000000000002},0.9,{"$f":"H83*I83","v":236.34000000000003},{"$f":"H83*(1-I83)","v":26.259999999999998}]
[null,"regrade area for positive drainage ",null,"m2",33399,"C518L",{"$f":"IF(ISNA(F84),0,INDEX(IF(UPPER(RIGHT(F84,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F84,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F84,LEN(F84)-1)),CostCode,0)))","v":0.12},{"$f":"G84*E84","v":4007.8799999999997},0.5,{"$f":"H84*I84","v":2003.9399999999998},{"$f":"H84*(1-I84)","v":2003.9399999999998}]
[null,"haul waste to Landfill",null,"m3",20,"C417L",{"$f":"IF(ISNA(F85),0,INDEX(IF(UPPER(RIGHT(F85,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F85,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F85,LEN(F85)-1)),CostCode,0)))","v":6.34},{"$f":"G85*E85","v":126.8},0.9,{"$f":"H85*I85","v":114.12},{"$f":"H85*(1-I85)","v":12.679999999999996}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F86),0,INDEX(IF(UPPER(RIGHT(F86,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F86,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F86,LEN(F86)-1)),CostCode,0)))","v":0},{"$f":"G86*E86","v":0},null,{"$f":"H86*I86","v":0},{"$f":"H86*(1-I86)","v":0}]
[null,"AMMONIUM NITARATE STORAGE BUILDING"]
[null,"remove and stockpile liner protection cover",null,"m3",1505,"SB1L",{"$f":"IF(ISNA(F88),0,INDEX(IF(UPPER(RIGHT(F88,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F88,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F88,LEN(F88)-1)),CostCode,0)))","v":4.3},{"$f":"G88*E88","v":6471.5},0.9,{"$f":"H88*I88","v":5824.35},{"$f":"H88*(1-I88)","v":647.14999999999986}]
[null,"clean liner",null,"m2",2800,"C210L",{"$f":"IF(ISNA(F89),0,INDEX(IF(UPPER(RIGHT(F89,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F89,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F89,LEN(F89)-1)),CostCode,0)))","v":0.39},{"$f":"G89*E89","v":1092},0.5,{"$f":"H89*I89","v":546},{"$f":"H89*(1-I89)","v":546}]
[null,"remove and cut liner into manageable pieces",null,"m2",2800,"C302L",0.56000000000000005,1568.0000000000002,0.9,1411.2000000000003,156.79999999999998]
[null,"load waste for transport to landfill ",null,"m3",25.2,"C401L",13.13,330.87600000000003,0.9,297.78840000000002,33.087599999999995]
[null,"Haul waste to Landfill ",null,"m3",25.2,"C417L",6.34,159.768,0.9,143.7912,15.976799999999997]
[null,"level containment berms ",null,"m2",32,"C505L",1.58,50.56,0.5,25.28,25.28]
[null,"regrade area for positive drainage ",null,"m2",3858,"C518L",0.12,462.96,0.5,231.48,231.48]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"EXPLORATION DRILLING SUPPORT BUILDING"]
[null,"Decommission electrical, mechanical, heating ",null,"each",2,"C105L",{"$f":"IF(ISNA(F97),0,INDEX(IF(UPPER(RIGHT(F97,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F97,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F97,LEN(F97)-1)),CostCode,0)))","v":640},{"$f":"G97*E97","v":1280},0.9,{"$f":"H97*I97","v":1152},{"$f":"H97*(1-I97)","v":127.99999999999997}]
[null,"demolish building (tent structure) ",null,"m3",149.6,"C305L",{"$f":"IF(ISNA(F98),0,INDEX(IF(UPPER(RIGHT(F98,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F98,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F98,LEN(F98)-1)),CostCode,0)))","v":19},{"$f":"G98*E98","v":2842.4},0.9,{"$f":"H98*I98","v":2558.1600000000003},{"$f":"H98*(1-I98)","v":284.23999999999995}]
[null,"collect all debris ",null,"m2",335,"C310L",{"$f":"IF(ISNA(F99),0,INDEX(IF(UPPER(RIGHT(F99,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F99,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F99,LEN(F99)-1)),CostCode,0)))","v":0.18},{"$f":"G99*E99","v":60.3},0.9,{"$f":"H99*I99","v":54.269999999999996},{"$f":"H99*(1-I99)","v":6.0299999999999985}]
[null,"load waste for transport to landfill ",null,"m3",12.4,"C401L",{"$f":"IF(ISNA(F100),0,INDEX(IF(UPPER(RIGHT(F100,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F100,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F100,LEN(F100)-1)),CostCode,0)))","v":13.13},{"$f":"G100*E100","v":162.81200000000001},0.9,{"$f":"H100*I100","v":146.53080000000003},{"$f":"H100*(1-I100)","v":16.281199999999998}]
[null,"haul waste to Landfill",null,"m3",12.4,"C417L",{"$f":"IF(ISNA(F101),0,INDEX(IF(UPPER(RIGHT(F101,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F101,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F101,LEN(F101)-1)),CostCode,0)))","v":6.34},{"$f":"G101*E101","v":78.616},0.9,{"$f":"H101*I101","v":70.754400000000004},{"$f":"H101*(1-I101)","v":7.8615999999999984}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H101)+0.0001","v":248726.01209999999},null,{"$f":"SUM(J5:J101)","v":205498.78280000002},{"$f":"SUM(K5:K101)","v":43227.229199999994}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J102/H102","v":0.82620543410385028},{"$f":"K102/H102","v":0.17379456549410094}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,77771]

{"sheet":"Tailings","index":4,"n_rows":267,"n_cols":11,"rows_kept":267,"cut":false,"hidden":false,"merged":[]}
[1,"Tailings Impoundment Name:","North and South Dams / Interim Dyke"]
[]
[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,{"$f":"NA()","v":{"$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,"Berm",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,{"$f":"H7*I7","v":0},{"$f":"+H7*(1-I7)","v":0}]
[null,"Block roads",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,"Crown Access Roads",null,"km",0.2,"CRWNL",{"$f":"IF(ISNA(F9),0,INDEX(IF(UPPER(RIGHT(F9,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F9,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F9,LEN(F9)-1)),CostCode,0)))","v":1190},{"$f":"G9*E9","v":238},0.5,{"$f":"H9*I9","v":119},{"$f":"+H9*(1-I9)","v":119}]
[null,"STABILIZE EMBANKMENT(S)"]
[null,"Breach North dam by cutting a 20 m slot down to original ground (drill and blast) ",null,"m3",7028,"RB1H",{"$f":"IF(ISNA(F11),0,INDEX(IF(UPPER(RIGHT(F11,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F11,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F11,LEN(F11)-1)),CostCode,0)))","v":31.99},{"$f":"G11*E11","v":224825.72},0.5,{"$f":"H11*I11","v":112412.86},{"$f":"+H11*(1-I11)","v":112412.86}]
[null,"Load and haul material ",null,"m3",31021.1,"SB3H",8.9,276087.78999999998,0.5,138043.89499999999,138043.89499999999]
[null,"Clad the cut core faces for thermal protection ",null,"m3",614.20000000000005,"RR2H",20.65,12683.23,0.5,6341.6149999999998,6341.6149999999998]
[null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Raise crest",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Flatten slopes",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"SHORELINE PROTECTION"]
[null,"Install separation geotextile ",null,"m2",54340,"GSTH",{"$f":"IF(ISNA(F18),0,INDEX(IF(UPPER(RIGHT(F18,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F18,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F18,LEN(F18)-1)),CostCode,0)))","v":18},{"$f":"G18*E18","v":978120},0.95,{"$f":"H18*I18","v":929214},{"$f":"+H18*(1-I18)","v":48906.000000000044}]
[null,"Haul and place riprap to prevent erosion ",null,"m3",24700,"SBSH",{"$f":"IF(ISNA(F19),0,INDEX(IF(UPPER(RIGHT(F19,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F19,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F19,LEN(F19)-1)),CostCode,0)))","v":6.3},{"$f":"G19*E19","v":155610},0.95,{"$f":"H19*I19","v":147829.5},{"$f":"+H19*(1-I19)","v":7780.5000000000073}]
[null,"Recontour Interim Dyke Crest",null,"m3",2000,"DRH",{"$f":"IF(ISNA(F20),0,INDEX(IF(UPPER(RIGHT(F20,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F20,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F20,LEN(F20)-1)),CostCode,0)))","v":2.4},4800,0.5,{"$f":"H20*I20","v":2400},{"$f":"+H20*(1-I20)","v":2400}]
[null,"COVER TAILINGS"]
[null,"Grade/shape tailings surface",null,"m3",null,{"$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},{"$f":"G22*E22","v":0},null,{"$f":"H22*I22","v":0},{"$f":"+H22*(1-I22)","v":0}]
[null,"Liner bedding",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G23*E23","v":0},null,{"$f":"H23*I23","v":0},{"$f":"+H23*(1-I23)","v":0}]
[null,"Grade/shape tailings surface",null,"m2",440000,"SBTL",1.35,{"$f":"G24*E24","v":594000},0.5,{"$f":"H24*I24","v":297000},{"$f":"+H24*(1-I24)","v":297000}]
[null,"Supply geotextile/geosynthetic",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install geotextile/geosynthetic",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G26*E26","v":0},null,{"$f":"H26*I26","v":0},{"$f":"+H26*(1-I26)","v":0}]
[null,"Soil cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Produce ROQ (quarry drill and blast",null,"m3",132000,"RB1H",31.99,4222680,0.5,2111340,2111340]
[null,"LHDP ROQ (0.3m thick cover)",null,"m3",132000,"SBSH",6.3,{"$f":"G29*E29","v":831600},0.5,{"$f":"H29*I29","v":415800},{"$f":"+H29*(1-I29)","v":415800}]
[null,"Vegetate",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G30*E30","v":0},null,{"$f":"H30*I30","v":0},{"$f":"+H30*(1-I30)","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G31*E31","v":0},null,{"$f":"H31*I31","v":0},{"$f":"+H31*(1-I31)","v":0}]
[null,"BURY PAG ROCK"]
[null,"Relocate PAG rock",null,"m3",null,{"$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},{"$f":"G33*E33","v":0},null,{"$f":"H33*I33","v":0},{"$f":"+H33*(1-I33)","v":0}]
[null,"Place cover over PAG rock",null,"m3",null,{"$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},{"$f":"G34*E34","v":0},null,{"$f":"H34*I34","v":0},{"$f":"+H34*(1-I34)","v":0}]
[null,"Raise crest of dam",null,"m3",null,{"$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},{"$f":"G35*E35","v":0},null,{"$f":"H35*I35","v":0},{"$f":"+H35*(1-I35)","v":0}]
[null,"Other",null,null,null,{"$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},{"$f":"+H36*(1-I36)","v":0}]
[null,"STABILIZE DECANT SYSTEM"]
[null,"Excavate and replace",null,"m3",null,{"$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},{"$f":"+H38*(1-I38)","v":0}]
[null,"Plug/backfill with concrete or clay",null,"m3",null,{"$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},{"$f":"+H39*(1-I39)","v":0}]
[null,"Other",null,null,null,{"$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},{"$f":"G40*E40","v":0},null,{"$f":"H40*I40","v":0},{"$f":"+H40*(1-I40)","v":0}]
[null,"REMOVE TAILINGS DISCHARGE"]
[null,"Cyclones",null,"m3",null,{"$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},{"$f":"+H42*(1-I42)","v":0}]
[null,"Pipe",null,"m3",null,{"$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},{"$f":"G43*E43","v":0},null,{"$f":"H43*I43","v":0},{"$f":"+H43*(1-I43)","v":0}]
[null,"Remove reclaim barge",null,"allow",null,{"$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},{"$f":"+H44*(1-I44)","v":0}]
[null,"CONSTRUCT DIVERSION DITCHES"]
[null,"Excavate ditches -soil",null,"m3",null,{"$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},{"$f":"+H46*(1-I46)","v":0}]
[null,"Excavate ditches -rock",null,"m3",null,{"$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},{"$f":"+H47*(1-I47)","v":0}]
[null,"Rip rap in channel base",null,"m3",null,{"$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},{"$f":"G48*E48","v":0},null,{"$f":"H48*I48","v":0},{"$f":"+H48*(1-I48)","v":0}]
[null,"FLOOD TAILINGS"]
[null,"Doze tailings to final contour",null,"m3",null,{"$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},{"$f":"+H50*(1-I50)","v":0}]
[null,"Raise crest of dam",null,"m3",60,{"$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},{"$f":"+H51*(1-I51)","v":0}]
[null,"Other",null,null,60,{"$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},{"$f":"G52*E52","v":0},null,{"$f":"H52*I52","v":0},{"$f":"+H52*(1-I52)","v":0}]
[null,"UPGRADE SPILLWAY"]
[null,"Excavate channel, rock",null,"m3",null,{"$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},{"$f":"+H54*(1-I54)","v":0}]
[null,"Excavate channel, soil",null,"m3",null,{"$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},{"$f":"+H55*(1-I55)","v":0}]
[null,"Concrete",null,"m3",null,{"$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},{"$f":"G56*E56","v":0},null,{"$f":"H56*I56","v":0},{"$f":"+H56*(1-I56)","v":0}]
[null,"Rip rap",null,"m3",null,{"$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},{"$f":"+H57*(1-I57)","v":0}]
[null,"Other",null,null,null,{"$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},{"$f":"+H58*(1-I58)","v":0}]
[null,"CONSTRUCT SEEPAGE COLLECTION POND"]
[null,"Excavate seepage collection pond",null,"m3",null,{"$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},{"$f":"G60*E60","v":0},null,{"$f":"H60*I60","v":0},{"$f":"+H60*(1-I60)","v":0}]
[null,"Doze & spread excavated material",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Bedding layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Supply geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Erosion protection layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"INSTALL GROUNDWATER COLLECTION SYSTEM"]
[null,"Excavate/install sumps",null,"m3",null,{"$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},{"$f":"+H68*(1-I68)","v":0}]
[null,"Install pumping wells",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F69),0,INDEX(IF(UPPER(RIGHT(F69,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F69,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F69,LEN(F69)-1)),CostCode,0)))","v":0},{"$f":"G69*E69","v":0},null,{"$f":"H69*I69","v":0},{"$f":"+H69*(1-I69)","v":0}]
[null,"Install pumps/pipelines/power supply",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F70),0,INDEX(IF(UPPER(RIGHT(F70,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F70,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F70,LEN(F70)-1)),CostCode,0)))","v":0},{"$f":"G70*E70","v":0},null,{"$f":"H70*I70","v":0},{"$f":"+H70*(1-I70)","v":0}]
[null,"SPECIALIZED ITEMS"]
[null,"Remove thermosyphons radiators and towers",null,"each",12,"THRL",{"$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":1000},{"$f":"G72*E72","v":12000},0.15,{"$f":"H72*I72","v":1800},{"$f":"+H72*(1-I72)","v":10200}]
[null,"Install permanent instrumentation, supply & technician",null,"each",null,{"$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},{"$f":"+H73*(1-I73)","v":0}]
[null,"Install permanent instrumentation, drilling",null,"each",null,{"$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},{"$f":"G74*E74","v":0},null,null,{"$f":"+H74*(1-I74)","v":0}]
[null,"TREAT SEEPAGE - see \"Water Management\" and \"Water Treatment\""]
[null,"TREAT SUPERNATANT"]
[null,"Pump water (to pit, U/G)",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F77),0,INDEX(IF(UPPER(RIGHT(F77,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F77,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F77,LEN(F77)-1)),CostCode,0)))","v":0},{"$f":"G77*E77","v":0},null,{"$f":"H77*I77","v":0},{"$f":"+H77*(1-I77)","v":0}]
[null,"Equipment maintenance and parts",null,"allow",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,{"$f":"H78*I78","v":0},{"$f":"+H78*(1-I78)","v":0}]
[null,"Supply reagents",null,"tonne",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,{"$f":"H79*I79","v":0},{"$f":"+H79*(1-I79)","v":0}]
[null,null,null,null,null,null,"Annual treatment costs",{"$f":"SUM(H77:H79)+0.0001","v":1E-4}]
[null,"Number of years of treatment",null,"years"]
[null,null,null,null,null,null,"Total treatment costs",{"$f":"H80*E81","v":0},null,null,{"$f":"H82","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H74)+H82+0.0001","v":7312644.7401000001},null,{"$f":"SUM(J5:J74)+J82","v":4162300.87},{"$f":"SUM(K5:K74)+K82","v":3150343.87}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J83/H83","v":0.56919227146033635},{"$f":"K83/H83","v":0.4308077285259887}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"TREAT SEEPAGE - see \"Water Management\" and \"Water Treatment\""]
[null,"TREAT SUPERNATANT"]
[null,"Pump water (to pit, U/G)",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F259),0,INDEX(IF(UPPER(RIGHT(F259,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F259,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F259,LEN(F259)-1)),CostCode,0)))","v":0},{"$f":"G259*E259","v":0},null,{"$f":"H259*I259","v":0},{"$f":"+H259*(1-I259)","v":0}]
[null,"Equipment maintenance and parts",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F260),0,INDEX(IF(UPPER(RIGHT(F260,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F260,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F260,LEN(F260)-1)),CostCode,0)))","v":0},{"$f":"G260*E260","v":0},null,{"$f":"H260*I260","v":0},{"$f":"+H260*(1-I260)","v":0}]
[null,"Supply reagents",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F261),0,INDEX(IF(UPPER(RIGHT(F261,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F261,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F261,LEN(F261)-1)),CostCode,0)))","v":0},{"$f":"G261*E261","v":0},null,{"$f":"H261*I261","v":0},{"$f":"+H261*(1-I261)","v":0}]
[null,null,null,null,null,null,"Annual treatment costs",{"$f":"SUM(H259:H261)+0.0001","v":1E-4}]
[null,"Number of years of treatment",null,"years"]
[null,null,null,null,null,null,"Total treatment costs",{"$f":"H262*E263","v":0},null,null,{"$f":"H264","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H74)+H264+0.0001","v":7312644.7401000001},null,{"$f":"SUM(J5:J74)+J264","v":4162300.87},{"$f":"SUM(K5:K74)+K264","v":3150343.87}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J265/H265","v":0.56919227146033635},{"$f":"K265/H265","v":0.4308077285259887}]
[null,"* for construction of passive treatment system refer to \"Water Management\""]

{"sheet":"Rock Pile","index":5,"n_rows":113,"n_cols":13,"rows_kept":113,"cut":false,"hidden":false,"merged":[]}
[1,"Rock Pile Name:","Doris Windy Road / Secondary Road"]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
[null,"STABILIZE SLOPES"]
[null,"Flatten slopes with dozer",null,"m3",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,"Flatten \"bubble dump\" areas",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Divert runon, ditch mat'l A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Divert runon, ditch mat'l B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Toe buttress, drain mat'l",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Toe buttress, fill mat'l A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Toe buttress, fill mat'l B",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 ROCK PILE"]
[null,"Subgrade preparation - doze surface",null,"m3",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,{"$f":"H14*I14","v":0},{"$f":"+H14*(1-I14)","v":0}]
[null,"Soil cover - excavate, haul, spread & compact",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Rock cover - excavate, haul & spread",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Excavate downslope drainage channel & chute",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Rip rap drainage channel and chute",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate",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,"VERY LOW PERMEABILITY COVER (in addition to above)"]
[null,"Liner subgrade preparation - compact",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F22),0,INDEX(IF(UPPER(RIGHT(F22,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F22,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F22,LEN(F22)-1)),CostCode,0)))","v":0},{"$f":"G22*E22","v":0},null,{"$f":"H22*I22","v":0},{"$f":"+H22*(1-I22)","v":0}]
[null,"Supply geomembrame",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F23),0,INDEX(IF(UPPER(RIGHT(F23,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F23,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F23,LEN(F23)-1)),CostCode,0)))","v":0},{"$f":"G23*E23","v":0},null,0,0]
[null,"Install geomembrane",null,"m2",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,0,0]
[null,"Protective cover - excavate, haul, spread & compact",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install infiltration/seepage instrumentation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"CONSTRUCT DIVERSION DITCHES"]
[null,"Excavate ditches -soil",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,"Excavate ditches -rock",null,"m3",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,{"$f":"H30*I30","v":0},{"$f":"+H30*(1-I30)","v":0}]
[null,"Rip rap in channel base",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,{"$f":"H31*I31","v":0},{"$f":"+H31*(1-I31)","v":0}]
[null,"CONSTRUCT SEEPAGE COLLECTION POND"]
[null,"Excavate seepage collection pond",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H33*I33","v":0},{"$f":"+H33*(1-I33)","v":0}]
[null,"Doze & spread excavated material",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Bedding layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Supply geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Erosion protection layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"INSTALL GROUNDWATER COLLECTION SYSTEM"]
[null,"Excavate/install sumps",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,"Install pumping wells",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,"Install pumps/pipelines/power supply",null,"allow",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,"RELOCATE DUMPS"]
[null,"Load, haul, dump or doze",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,"Add lime",null,"tonne",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,"Contour reclaimed area",null,"ha",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,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F48),0,INDEX(IF(UPPER(RIGHT(F48,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F48,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F48,LEN(F48)-1)),CostCode,0)))","v":0},{"$f":"G48*E48","v":0},null,{"$f":"H48*I48","v":0},{"$f":"+H48*(1-I48)","v":0}]
[null,"SPECIALIZED ITEMS"]
[null,"Install permanent instrumentation",null,"each",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,"Install permanent instrumentation, drilling",null,"each",60,{"$f":"NA()","v":{"$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,"TREAT ROCK PILE SEEPAGE - see \"Water Management\"",null,null,60,null,null,null,null,null,null,null,{"$f":"SUM(H52:H62)","v":1E-4}]
[null,"HEAP LEACH SEEPAGE TREATMENT - Cyanide Detox"]
[null,"Cyanide destruction water treatment pumping",null,"m3",null,{"$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},{"$f":"+H54*(1-I54)","v":0}]
[null,"Reagents",null,"tonnes",null,{"$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},{"$f":"+H55*(1-I55)","v":0}]
[null,"Electrician/mechanic to maintain treatment plant",null,"allow",null,{"$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},{"$f":"+H56*(1-I56)","v":0}]
[null,"Equipment maintenance and parts",null,"allow",null,{"$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},{"$f":"+H57*(1-I57)","v":0}]
[null,null,null,null,null,null,"Annual treatment costs",{"$f":"SUM(H54:H57)+0.0001","v":1E-4}]
[null,"Number of years of treatment",null,"years"]
[null,null,null,null,null,null,"Total treatment costs",{"$f":"H58*E59","v":0},null,null,{"$f":"H60","v":0}]
[null,"HEAP LEACH SEEPAGE TREATMENT - ARD/ML**"]
[null,"Upgrade/modify pumping system - report to WTP",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F62),0,INDEX(IF(UPPER(RIGHT(F62,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F62,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F62,LEN(F62)-1)),CostCode,0)))","v":0},{"$f":"G62*E62","v":0},null,null,{"$f":"H62","v":0}]
[null,"ALL WEATHER ROAD",null,null,null,null,null,null,null,null,null,null,"DORIS WINDY ROAD"]
[null,"NOT PART OF DORIS RECLAMATION COSTS",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H63:H78)","v":4431.1480000000001}]
[]
[]
[null,"QUARRY A"]
[null,"No decomm required",null,null,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,"QUARRY B"]
[null,"No decomm required",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F70),0,INDEX(IF(UPPER(RIGHT(F70,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F70,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F70,LEN(F70)-1)),CostCode,0)))","v":0},{"$f":"G70*E70","v":0},null,{"$f":"H70*I70","v":0},{"$f":"+H70*(1-I70)","v":0}]
[null,"QUARRY D"]
[null,"Scale vertical walls",null,null,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,"EXPLOSIVES STORAGE FACILITY"]
[null,"Remove all explosive magazines",null,"m3",66.400000000000006,"C305L",{"$f":"IF(ISNA(F74),0,INDEX(IF(UPPER(RIGHT(F74,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F74,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F74,LEN(F74)-1)),CostCode,0)))","v":19},{"$f":"G74*E74","v":1261.6000000000001},0.9,{"$f":"H74*I74","v":1135.44},{"$f":"+H74*(1-I74)","v":126.15999999999998}]
[null,"Demolish entry gates ",null,"m3",0.5,"C305L",{"$f":"IF(ISNA(F75),0,INDEX(IF(UPPER(RIGHT(F75,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F75,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F75,LEN(F75)-1)),CostCode,0)))","v":19},{"$f":"G75*E75","v":9.5},0.9,{"$f":"H75*I75","v":8.5500000000000007},{"$f":"+H75*(1-I75)","v":0.94999999999999973}]
[null,"Load all debris for transport to landfill",null,"m3",25.4,"C401L",{"$f":"IF(ISNA(F76),0,INDEX(IF(UPPER(RIGHT(F76,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F76,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F76,LEN(F76)-1)),CostCode,0)))","v":13.13},{"$f":"G76*E76","v":333.50200000000001},0.9,{"$f":"H76*I76","v":300.15180000000004},{"$f":"+H76*(1-I76)","v":33.350199999999994}]
[null,"Haul waste to the landfill ",null,"m3",25.4,"C414L",{"$f":"IF(ISNA(F77),0,INDEX(IF(UPPER(RIGHT(F77,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F77,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F77,LEN(F77)-1)),CostCode,0)))","v":6.34},{"$f":"G77*E77","v":161.036},0.9,{"$f":"H77*I77","v":144.9324},{"$f":"+H77*(1-I77)","v":16.103599999999997}]
[null,"Regrade area for positive drainage ",null,"m3",2805.8,"DSL",{"$f":"IF(ISNA(F78),0,INDEX(IF(UPPER(RIGHT(F78,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F78,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F78,LEN(F78)-1)),CostCode,0)))","v":0.95},{"$f":"G78*E78","v":2665.51},0.5,{"$f":"H78*I78","v":1332.7550000000001},{"$f":"+H78*(1-I78)","v":1332.7550000000001}]
[null,"Secondary Road ",null,null,null,null,null,null,null,null,null,null,"SECONDARY ROAD"]
[null,"Remove Doris Creek bridge",null,"ls",1,"RBRGL",{"$f":"IF(ISNA(F80),0,INDEX(IF(UPPER(RIGHT(F80,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F80,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F80,LEN(F80)-1)),CostCode,0)))","v":50000},{"$f":"G80*E80","v":50000},0,{"$f":"H80*I80","v":0},{"$f":"+H80*(1-I80)","v":50000},null,{"$f":"SUM(H80:H111)","v":374853.9659999999}]
[null,"Cut tailings line running alongside the road into manageable pieces ",null,"m",5750,"PLDL",{"$f":"IF(ISNA(F81),0,INDEX(IF(UPPER(RIGHT(F81,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F81,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F81,LEN(F81)-1)),CostCode,0)))","v":11.5},{"$f":"G81*E81","v":66125},0.5,{"$f":"H81*I81","v":33062.5},33062.5]
[null,"Strap together or load pipe sections in containers for transport to landfill",null,"m3",2760,"C401L",{"$f":"IF(ISNA(F82),0,INDEX(IF(UPPER(RIGHT(F82,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F82,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F82,LEN(F82)-1)),CostCode,0)))","v":13.13},{"$f":"G82*E82","v":36238.800000000003},0.9,{"$f":"H82*I82","v":32614.920000000002},3623.8799999999997]
[null,"Haul waste to the landfill ",null,"m3",2760,"C404L",{"$f":"IF(ISNA(F83),0,INDEX(IF(UPPER(RIGHT(F83,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F83,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F83,LEN(F83)-1)),CostCode,0)))","v":6.34},{"$f":"G83*E83","v":17498.399999999998},0.9,{"$f":"H83*I83","v":15748.559999999998},1749.8399999999995]
[null,"Remove pipe culvert east of the bridge ",null,"lm",18.8,"RCULL",{"$f":"IF(ISNA(F84),0,INDEX(IF(UPPER(RIGHT(F84,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F84,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F84,LEN(F84)-1)),CostCode,0)))","v":2625},{"$f":"G84*E84","v":49350},0,{"$f":"H84*I84","v":0},49350]
[null,"Tailings Discharge And Reclaim Water Pipelines "]
[null,"Cut pipelines into manageable pieces ",null,"lm",8125,"PLDL",{"$f":"IF(ISNA(F86),0,INDEX(IF(UPPER(RIGHT(F86,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F86,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F86,LEN(F86)-1)),CostCode,0)))","v":11.5},{"$f":"G86*E86","v":93437.5},0.5,{"$f":"H86*I86","v":46718.75},46718.75]
[null,"decommission electrical (heat tracing) ",null,"each",4,"C105L",{"$f":"IF(ISNA(F87),0,INDEX(IF(UPPER(RIGHT(F87,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F87,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F87,LEN(F87)-1)),CostCode,0)))","v":640},{"$f":"G87*E87","v":2560},0.9,{"$f":"H87*I87","v":2304},255.99999999999994]
[null,"collect electrical cables and controllers and prep for shipping off-site ",null,"m2",4062.5,"C310L",{"$f":"IF(ISNA(F88),0,INDEX(IF(UPPER(RIGHT(F88,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F88,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F88,LEN(F88)-1)),CostCode,0)))","v":0.18},{"$f":"G88*E88","v":731.25},0.9,{"$f":"H88*I88","v":658.125},73.124999999999986]
[null,"Load debris for transport to landfill ",null,"m3",306.3,"C401L",{"$f":"IF(ISNA(F89),0,INDEX(IF(UPPER(RIGHT(F89,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F89,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F89,LEN(F89)-1)),CostCode,0)))","v":13.13},{"$f":"G89*E89","v":4021.7190000000005},0.9,{"$f":"H89*I89","v":3619.5471000000007},402.17189999999994]
[null,"Haul waste to the landfill ",null,"m3",306.3,"C404L",{"$f":"IF(ISNA(F90),0,INDEX(IF(UPPER(RIGHT(F90,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F90,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F90,LEN(F90)-1)),CostCode,0)))","v":6.34},{"$f":"G90*E90","v":1941.942},0.9,{"$f":"H90*I90","v":1747.7478000000001},194.19419999999997]
[null,"TIA Access Road (Chainage 0+725) "]
[null,"Crown road for positive drainage ",null,"km",0.28999999999999998,"CRWNL",{"$f":"IF(ISNA(F92),0,INDEX(IF(UPPER(RIGHT(F92,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F92,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F92,LEN(F92)-1)),CostCode,0)))","v":1190},{"$f":"G92*E92","v":345.09999999999997},0.5,{"$f":"H92*I92","v":172.54999999999998},172.54999999999998]
[null,"Remove floating dock and bridge ",null,"m3",132,"C401L",{"$f":"IF(ISNA(F93),0,INDEX(IF(UPPER(RIGHT(F93,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F93,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F93,LEN(F93)-1)),CostCode,0)))","v":13.13},{"$f":"G93*E93","v":1733.16},0,{"$f":"H93*I93","v":0},1733.16]
[null,"Load all debris to haul to Landfill ",null,"m3",132,"C401L",{"$f":"IF(ISNA(F94),0,INDEX(IF(UPPER(RIGHT(F94,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F94,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F94,LEN(F94)-1)),CostCode,0)))","v":13.13},{"$f":"G94*E94","v":1733.16},0.9,{"$f":"H94*I94","v":1559.8440000000001},173.31599999999997]
[null,"Haul waste to the landfill",null,"m3",132,"C404L",{"$f":"IF(ISNA(F95),0,INDEX(IF(UPPER(RIGHT(F95,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F95,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F95,LEN(F95)-1)),CostCode,0)))","v":6.34},{"$f":"G95*E95","v":836.88},0.9,{"$f":"H95*I95","v":753.19200000000001},83.687999999999974]
[null,"Explosives Facility "]
[null,"Remove all explosive magazines ",null,"m3",265.60000000000002,"C305L",{"$f":"IF(ISNA(F97),0,INDEX(IF(UPPER(RIGHT(F97,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F97,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F97,LEN(F97)-1)),CostCode,0)))","v":19},{"$f":"G97*E97","v":5046.4000000000005},0.9,{"$f":"H97*I97","v":4541.76},504.63999999999993]
[null,"Demolish entry gates",null,"m3",0.5,"C305L",19,9.5,0.9,8.5500000000000007,0.94999999999999973]
[null,"remove and stockpile liner protection cover ",null,"m3",3031,"SB1L",4.3,13033.3,0.9,11729.97,1303.3299999999997]
[null,"clean liner ",null,"m2",4442,"C210L",0.39,1732.38,0.5,866.19,866.19]
[null,"remove and cut liner into manageable pieces ",null,"m2",4442,"C302L",0.56000000000000005,2487.5200000000004,0.9,2238.7680000000005,248.75199999999998]
[null,"load waste into containers for shipping off-site ",null,"m3",200,"C401L",13.13,2626,0.9,2363.4,262.59999999999997]
[null,"Decommission electrical and heating from facilities ",null,"each",2,"C105L",640,1280,0.9,1152,127.99999999999997]
[null,"Demolish building (tent structure) ",null,"m3",430,"C305L",19,8170,0.9,7353,816.99999999999977]
[null,"disconnect containers and prep for shipping off-site ",null,"each",2,"C108L",1325,2650,0.9,2385,264.99999999999994]
[null,"load waste into containers for shipping off-site ",null,"m3",41.5,"C401L",13.13,544.89499999999998,0.9,490.40550000000002,54.489499999999985]
[null,"collect all debris",null,"m2",18558,"C310L",0.18,3340.44,0.9,3006.3960000000002,334.04399999999993]
[null,"Load all waste and debris and waste into containers ",null,"m2",18558,"C310L",0.18,3340.44,0.9,3006.3960000000002,334.04399999999993]
[null,"Haul waste to landfill ",null,"m3",245,"C404L",6.34,1553.3,0.9,1397.97,155.32999999999996]
[null,"Regrade pad area for positive drainage",null,"m2",18558,"C518L",0.12,2226.96,0.5,1113.48,1113.48]
[null,"Recontour berms to blend in with topography ",null,"m2",2166,"C518L",0.12,259.92,0.5,129.96,129.96]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H62:H111)+0.0001","v":379285.11409999995},null,{"$f":"SUM(J62:J111)+0.0001","v":183664.81070000006},{"$f":"SUM(K62:K111)+0.0001","v":195620.30349999998}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J112/H112","v":0.484239438544314},{"$f":"K112/H112","v":0.51576056171934015}]

{"sheet":"Chemicals","index":6,"n_rows":125,"n_cols":13,"rows_kept":125,"cut":false,"hidden":false,"merged":[[2,1,2,7],[124,1,124,10]]}
[1,"Chemicals/Soil Area Name:","Quarry #2 / Doris Mtn / Doris Waste Area / Ocean Discharge System . Off-Site Disposal"]
[]
[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,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
[null,"HAZARDOUS MATERIALS AUDIT"]
[null,"Hazardous materials audit",null,"mandays",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,"BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS"]
[null,"Environmental technician/coordinator",null,"mandays",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,"Decontaminate: oil, fuel",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F9),0,INDEX(IF(UPPER(RIGHT(F9,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F9,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F9,LEN(F9)-1)),CostCode,0)))","v":0},0,null,0,0]
[null,"Decontaminate maintenance shop",null,"mandays",null,{"$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},0,null,0,0]
[null,"Decontaminate power plant",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Decontaminate bulk fuel storage",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Decontaminate ANFO plant",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Decontaminate offices/warehouse/accom",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Removal of asbestos siding on buildings",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Removal of friable asbestos on equipment",null,"m2",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,"HAZARDOUS MATERIALS REMOVAL"]
[null,"Waste oils",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F19),0,INDEX(IF(UPPER(RIGHT(F19,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F19,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F19,LEN(F19)-1)),CostCode,0)))","v":0},{"$f":"G19*E19","v":0},null,{"$f":"H19*I19","v":0},{"$f":"+H19*(1-I19)","v":0}]
[null,"Waste fuel",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Waste batteries",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Assay & environmental lab reagents",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Machine shop paints, solvents etc",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Glycol",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Process reagents",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F25),0,INDEX(IF(UPPER(RIGHT(F25,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F25,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F25,LEN(F25)-1)),CostCode,0)))","v":0},{"$f":"G25*E25","v":0},null,0,0]
[null,"Nuclear sources",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F26),0,INDEX(IF(UPPER(RIGHT(F26,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F26,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F26,LEN(F26)-1)),CostCode,0)))","v":0},0,null,0,0]
[null,"Other hazardous materials",null,"allow",null,{"$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},{"$f":"G27*E27","v":0},null,0,0]
[null,"HAZARDOUS MATERIALS "]
[null,"Transportation to disposal facility",null,"allow",null,{"$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},{"$f":"G29*E29","v":0},null,{"$f":"H29*I29","v":0},{"$f":"+H29*(1-I29)","v":0}]
[null,"Disposal fees",null,"allow",null,{"$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},{"$f":"G30*E30","v":0},null,{"$f":"H30*I30","v":0},{"$f":"+H30*(1-I30)","v":0}]
[null,"Other",null,null,null,{"$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},{"$f":"G31*E31","v":0},null,{"$f":"H31*I31","v":0},{"$f":"+H31*(1-I31)","v":0}]
[null,"CONTAMINATED SOILS "]
[null,"Contam. soil investigation - Phase 1",null,"each",null,{"$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},{"$f":"G33*E33","v":0},null,{"$f":"H33*I33","v":0},{"$f":"+H33*(1-I33)","v":0}]
[null,"Contam. soil investigation - Phase 2",null,"each",null,{"$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},0,null,0,0]
[null,"CONTAMINATED SOIL REMOVAL"]
[null,"Excavate and transport to onsite facility",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,"Manage hydrocarbon remediation at facility",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F37),0,INDEX(IF(UPPER(RIGHT(F37,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F37,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F37,LEN(F37)-1)),CostCode,0)))","v":0},0,null,0,0]
[null,"Reagents/stabilizing agent",null,"m2",null,{"$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},{"$f":"+H38*(1-I38)","v":0}]
[null,"Excavate and transport to offsite facility",null,"m3",null,{"$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},0,null,0,0]
[null,"Contour decontaminated area",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F40),0,INDEX(IF(UPPER(RIGHT(F40,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F40,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F40,LEN(F40)-1)),CostCode,0)))","v":0},0,null,{"$f":"H40*I40","v":0},{"$f":"+H40*(1-I40)","v":0}]
[null,"CONTAMINATED SOIL VERY LOW PERMEABILITY COVER "]
[null,"Supply geomembrame, HDPE, ES3, GCL",null,"m2",null,{"$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},{"$f":"+H42*(1-I42)","v":0}]
[null,"Upper and lower bedding layers",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install geomembrane, HDPE, ES3, GCL",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Erosion protection layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install infiltration/seepage instrumentation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"OTHER"]
[null,null,null,null,null,{"$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},{"$f":"+H50*(1-I50)","v":0}]
[null,"QUARRY #2",null,null,60,null,null,null,null,null,null,null,"QUARRY #2"]
[null,"No decomm required",null,null,60,{"$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},{"$f":"G52*E52","v":0},null,{"$f":"H52*I52","v":0},{"$f":"+H52*(1-I52)","v":0},null,{"$f":"SUM(H52:H62)","v":140604.32}]
[null,"OVERBURDEN DUMP"]
[null,"reslope to 3H:1V ",null,"m3",8781.2999999999993,"SC1L",{"$f":"IF(ISNA(F54),0,INDEX(IF(UPPER(RIGHT(F54,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F54,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F54,LEN(F54)-1)),CostCode,0)))","v":6.8},{"$f":"G54*E54","v":59712.84},0.5,{"$f":"H54*I54","v":29856.42},{"$f":"+H54*(1-I54)","v":29856.42}]
[null,"grade top for positive drainage",null,"m2",18441,"C505L",{"$f":"IF(ISNA(F55),0,INDEX(IF(UPPER(RIGHT(F55,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F55,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F55,LEN(F55)-1)),CostCode,0)))","v":1.58},{"$f":"G55*E55","v":29136.780000000002},0.5,{"$f":"H55*I55","v":14568.390000000001},{"$f":"+H55*(1-I55)","v":14568.390000000001}]
[null," install erosion protection measures (coconut matting)",null,"m2",2634,"GSTH",{"$f":"IF(ISNA(F56),0,INDEX(IF(UPPER(RIGHT(F56,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F56,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F56,LEN(F56)-1)),CostCode,0)))","v":18},{"$f":"G56*E56","v":47412},0.9,{"$f":"H56*I56","v":42670.8},{"$f":"+H56*(1-I56)","v":4741.1999999999989}]
[null,"Remove culvert",null,"ls",1,"RCULL",{"$f":"IF(ISNA(F57),0,INDEX(IF(UPPER(RIGHT(F57,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F57,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F57,LEN(F57)-1)),CostCode,0)))","v":2625},{"$f":"G57*E57","v":2625},0,{"$f":"H57*I57","v":0},{"$f":"+H57*(1-I57)","v":2625}]
[null,"Other",null,null,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,"TREATED SEWAGE DISCHARGE AREAS"]
[null,"Fill in low-lying areas (assumed sourced within 0.5km) ",null,"m3",69.099999999999994,"SB4H",{"$f":"IF(ISNA(F60),0,INDEX(IF(UPPER(RIGHT(F60,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F60,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F60,LEN(F60)-1)),CostCode,0)))","v":11},{"$f":"G60*E60","v":760.09999999999991},0.5,{"$f":"H60*I60","v":380.04999999999995},{"$f":"+H60*(1-I60)","v":380.04999999999995}]
[null,"erosion protection: Supply and place cocoa matting",null,"m2",53.2,"GSTH",{"$f":"IF(ISNA(F61),0,INDEX(IF(UPPER(RIGHT(F61,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F61,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F61,LEN(F61)-1)),CostCode,0)))","v":18},{"$f":"G61*E61","v":957.6},0.9,{"$f":"H61*I61","v":861.84},{"$f":"+H61*(1-I61)","v":95.759999999999977}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F62),0,INDEX(IF(UPPER(RIGHT(F62,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F62,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F62,LEN(F62)-1)),CostCode,0)))","v":0},{"$f":"G62*E62","v":0},null,{"$f":"H62*I62","v":0},{"$f":"+H62*(1-I62)","v":0}]
[null,"Quarry #3  ‐",null,null,null,null,null,null,null,null,null,null,"QUARRY #3"]
[null,"No decomm required",null,null,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,{"$f":"SUM(H64:H68)","v":47086}]
[null,"Q#3 Access Road"]
[null,"crown road for positive drainage",null,"km",0.2,"CRWNL",{"$f":"IF(ISNA(F66),0,INDEX(IF(UPPER(RIGHT(F66,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F66,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F66,LEN(F66)-1)),CostCode,0)))","v":1190},{"$f":"G66*E66","v":238},0.5,{"$f":"H66*I66","v":119},{"$f":"+H66*(1-I66)","v":119}]
[null,"Quarry #3 Landfill "]
[null,"LHDP ROQ to construct 1m landfill cap1",null,"m3",19520,"DRH",{"$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":2.4},{"$f":"G68*E68","v":46848},0.8,{"$f":"H68*I68","v":37478.400000000001},{"$f":"+H68*(1-I68)","v":9369.5999999999985}]
[null,"COMMUNICATIONS TOWER",null,null,null,null,null,null,null,null,null,null,"DORIS MOUNTAIN"]
[null,"Remove communications equipment ",null,"each",12,"C107L",{"$f":"IF(ISNA(F70),0,INDEX(IF(UPPER(RIGHT(F70,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F70,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F70,LEN(F70)-1)),CostCode,0)))","v":350},{"$f":"G70*E70","v":4200},0.9,{"$f":"H70*I70","v":3780},{"$f":"+H70*(1-I70)","v":419.99999999999989},null,{"$f":"SUM(H70:H77)","v":70975.657999999996}]
[null,"Dismantle the communications towers and prepare for shipping off-site ",null,"each",2,"C311L",15500,31000,0.9,27900,3099.9999999999991]
[null,"Demolish equipment housing shack ",null,"m3",9,"C305L",19,171,0.9,153.9,17.099999999999998]
[null,"Remove electrical and fiber optics cables ",null,"each",12,"C105L",640,7680,0.9,6912,767.99999999999977]
[null,"Remove all equipment, material, and waste from Doris Mountain (helicopter)",null,"m3",11,"DEB1L",2500,27500,0.9,24750,2749.9999999999995]
[null,"load waste into trucks for transport to landfill ",null,"m3",11,"C401L",13.13,144.43,0.9,129.98700000000002,14.442999999999998]
[null,"Transport Waste to Landfill ",null,"m3",11,"C415L",6.34,69.739999999999995,0.9,62.765999999999998,6.9739999999999975]
[null,"Transport Communications tower equipment to Roberts Bay ",null,"m3",33.200000000000003,"C404L",6.34,210.488,0.9,189.4392,21.048799999999996]
[null,"Land  FARM",null,null,null,null,null,null,null,null,null,null,"DORIS WASTE MANAGEMENT AREA"]
[null,"load contained contaminated soils into megabags for shipping off-site",null,"m3",100,"C412L",{"$f":"IF(ISNA(F79),0,INDEX(IF(UPPER(RIGHT(F79,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F79,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F79,LEN(F79)-1)),CostCode,0)))","v":100.25},{"$f":"G79*E79","v":10025},0.9,{"$f":"H79*I79","v":9022.5},{"$f":"+H79*(1-I79)","v":1002.4999999999998},null,{"$f":"SUM(H79:H102)","v":46993.198999999993}]
[null,"haul megabags to Roberts Bay laydown",null,"m3",100,"C404L",6.34,634,0.9,570.6,63.399999999999984]
[null,"treat contained water and discharge",null,"ls",1,"TRTL",6500,6500,0,0,6500]
[null,"remove and stockpile liner protection cover",null,"m3",2591,"SB1L",4.3,11141.3,0.9,10027.17,1114.1299999999997]
[null,"clean liner",null,"m2",4384,"C210L",0.39,1709.76,0.5,854.88,854.88]
[null,"remove and cut liner into manageable pieces ",null,"m2",13152,"C302L",0.56000000000000005,7365.1200000000008,0.9,6628.6080000000011,736.51199999999994]
[null,"load waste for transport to landfill",null,"m3",118.4,"C401L",13.13,1554.5920000000001,0.9,1399.1328000000001,155.45919999999998]
[null,"Haul Material to Landfill",null,"m3",118.4,"C414L",6.34,750.65600000000006,0.9,675.59040000000005,75.065599999999989]
[null,"level containment berms",null,"m2",3134.8,"C505L",1.58,4952.9840000000004,0.9,4457.6856000000007,495.2983999999999]
[null,"regrade area for positive drainage",null,"m2",4384,"C518L",0.12,526.07999999999993,0.5,263.03999999999996,263.03999999999996]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"BATCH PLANT PAD"]
[null,"collect all debris",null,"m2",740.3,"C310L",{"$f":"IF(ISNA(F91),0,INDEX(IF(UPPER(RIGHT(F91,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F91,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F91,LEN(F91)-1)),CostCode,0)))","v":0.18},{"$f":"G91*E91","v":133.25399999999999},0.9,{"$f":"H91*I91","v":119.92859999999999},{"$f":"+H91*(1-I91)","v":13.325399999999997}]
[null,"load waste for transport to landfill ",null,"m3",3,"C401L",{"$f":"IF(ISNA(F92),0,INDEX(IF(UPPER(RIGHT(F92,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F92,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F92,LEN(F92)-1)),CostCode,0)))","v":13.13},{"$f":"G92*E92","v":39.39},0.9,{"$f":"H92*I92","v":35.451000000000001},{"$f":"+H92*(1-I92)","v":3.9389999999999992}]
[null,"haul waste to Landfill ",null,"m3",3,"C414L",{"$f":"IF(ISNA(F93),0,INDEX(IF(UPPER(RIGHT(F93,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F93,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F93,LEN(F93)-1)),CostCode,0)))","v":6.34},{"$f":"G93*E93","v":19.02},0.9,{"$f":"H93*I93","v":17.117999999999999},{"$f":"+H93*(1-I93)","v":1.9019999999999995}]
[null,"regrade area for positive drainage",null,"m2",740.3,"C518L",{"$f":"IF(ISNA(F94),0,INDEX(IF(UPPER(RIGHT(F94,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F94,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F94,LEN(F94)-1)),CostCode,0)))","v":0.12},{"$f":"G94*E94","v":88.835999999999984},0.5,{"$f":"H94*I94","v":44.417999999999992},{"$f":"+H94*(1-I94)","v":44.417999999999992}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F95),0,INDEX(IF(UPPER(RIGHT(F95,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F95,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F95,LEN(F95)-1)),CostCode,0)))","v":0},{"$f":"G95*E95","v":0},null,{"$f":"H95*I95","v":0},{"$f":"+H95*(1-I95)","v":0}]
[null,"BURN PAD"]
[null,"Collect ashes and place in containers ",null,"m3",0.1,"C207L",{"$f":"IF(ISNA(F97),0,INDEX(IF(UPPER(RIGHT(F97,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F97,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F97,LEN(F97)-1)),CostCode,0)))","v":13.13},{"$f":"G97*E97","v":1.3130000000000002},0.9,{"$f":"H97*I97","v":1.1817000000000002},{"$f":"+H97*(1-I97)","v":0.1313}]
[null," Dismantle (welding crew)",null,"each",1,"C308L",1500,1500,0.9,1350,149.99999999999997]
[null,"load waste into containers for shipping off-site",null,"m3",0.2,"C401L",13.13,2.6260000000000003,0.9,2.3634000000000004,0.2626]
[null,"haul containers to Roberts Bay laydown",null,"m3",0.2,"C404L",6.34,1.268,0.9,1.1412,0.12679999999999997]
[null,"regrade area for positive drainage",null,"m2",400,"C518L",0.12,48,0.5,24,24]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"OFF-SITE SHIPPING BY BARGE",null,null,null,null,null,null,null,null,null,null,"OFF-SITE SHIPPING BY BARGE"]
[null,"hazardous waste ",null,"m3",120,"hz1l",218.81,26257.200000000001,0.5,13128.6,13128.6,null,{"$f":"SUM(H104:H106)","v":34571.980000000003}]
[null,"hazardous solid waste",null,"m3",38,"hz2l",218.81,8314.7800000000007,0.5,4157.3900000000003,4157.3900000000003]
[null,"hydrocarbon contaminated soils",null,"m3",0,"hy1l",1082,{"$f":"G106*E106","v":0},0.5,{"$f":"H106*I106","v":0},{"$f":"+H106*(1-I106)","v":0}]
[]
[null,"ROBERTS BAY DISCHARGE SYSTEM (MARINE BASED)",null,null,null,null,null,null,null,null,null,null,"ROBERTS BAY OCEAN DISCHARGE SYSTEM (MARINE BASED)"]
[null,"Retrieve Pipeline; cut pipelines into manageable pieces ",null,"lm",2461,"PLRH",{"$f":"IF(ISNA(F109),0,INDEX(IF(UPPER(RIGHT(F109,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F109,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F109,LEN(F109)-1)),CostCode,0)))","v":72},{"$f":"G109*E109","v":177192},null,null,null,null,{"$f":"SUM(H109:H112)","v":194253.75}]
[null,"Load debris for transport to landfill ",null,"m3",525,"C401L",{"$f":"IF(ISNA(F110),0,INDEX(IF(UPPER(RIGHT(F110,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F110,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F110,LEN(F110)-1)),CostCode,0)))","v":13.13},{"$f":"G110*E110","v":6893.25}]
[null,"haul debris to landfill ",null,"m3",525,"C404L",{"$f":"IF(ISNA(F111),0,INDEX(IF(UPPER(RIGHT(F111,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F111,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F111,LEN(F111)-1)),CostCode,0)))","v":6.34},{"$f":"G111*E111","v":3328.5}]
[null,"Retrieve and dismantle diffuser",null,"lm",95,"PLRH",{"$f":"IF(ISNA(F112),0,INDEX(IF(UPPER(RIGHT(F112,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F112,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F112,LEN(F112)-1)),CostCode,0)))","v":72},{"$f":"G112*E112","v":6840}]
[]
[null,"ROBERTS BAY DISCHARGE SYSTEM (LAND BASED)",null,null,null,null,null,null,null,null,null,null,"ROBERTS BAY OCEAN DISCHARGE SYSTEM (LAND BASED)"]
[null,"Cut pipelines into manageable pieces ",null,"lm",5470,"PLDL",{"$f":"IF(ISNA(F115),0,INDEX(IF(UPPER(RIGHT(F115,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F115,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F115,LEN(F115)-1)),CostCode,0)))","v":11.5},{"$f":"G115*E115","v":62905},null,null,null,null,{"$f":"SUM(H115:H120)","v":97586.3}]
[null,"Decommission electrical (heat tracing) ",null,"each",11,"C106L",750,8250]
[null,"Collect electrical cables and controllers and prep for shipping off-site",null,"m2",5470,"C310L",0.18,984.59999999999991]
[null,"Load debris for transport to landfill ",null,"m3",1160,"C401L",13.13,15230.800000000001]
[null,"haul debris to landfill ",null,"m3",1160,"C404L",6.34,7354.4]
[null,"Remove rock fill to 0.3 m below LLWL ",null,"m3",485,"SB1H",5.9,2861.5]
[]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H51:H120)+0.0001","v":632071.20710000012},null,{"$f":"SUM(J6:J120)","v":242593.79090000002},{"$f":"SUM(K51:K120)","v":97637.366099999999}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J122/H122","v":0.38380769156222488},{"$f":"K122/H122","v":0.15447209903448864}]
[]
[null,"1. The landfill cap will be 1 m thick; therefore no processing to produce a specific gradation will be required.  Assumed rock will be present in the Quarry for use as it is landfilled; therefore no loading / transport required. "]

{"sheet":"Bldgs & Equip","index":7,"n_rows":243,"n_cols":13,"rows_kept":243,"cut":false,"hidden":false,"merged":[]}
[1,"Building / Equip Name:","Doris Camp"]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
[null,"DISPOSE MOBILE EQUIPMENT"]
[null,"Decontaminate and ship off-site",null,"allow",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,"Decontaminate and dispose on-site",null,"allow",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,"Other",null,null,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,"REMOVE BUILDINGS - see note below"]
[null,"Accommodation Complex",null,"m2",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,0,0]
[null,"Process Facilities",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Offices, Repair, Lab, Warehouse",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Storage Facilities",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Water and Wastewater Treatment Facilities",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"U/G Heating Plant",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Emulsion Plant",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"AN Storage Facility",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F16),0,INDEX(IF(UPPER(RIGHT(F16,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F16,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F16,LEN(F16)-1)),CostCode,0)))","v":0},0,null,{"$f":"H16*I16","v":0},{"$f":"+H16*(1-I16)","v":0}]
[null,"Warehouse, Shops and Other",null,"m2",null,{"$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,{"$f":"H17*I17","v":0},{"$f":"+H17*(1-I17)","v":0}]
[null,"Storage Facility at Laydown/Airstrip",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F18),0,INDEX(IF(UPPER(RIGHT(F18,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F18,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F18,LEN(F18)-1)),CostCode,0)))","v":0},0,null,{"$f":"H18*I18","v":0},{"$f":"+H18*(1-I18)","v":0}]
[null,"Fuel tanks",null,"m2",null,{"$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,{"$f":"H19*I19","v":0},{"$f":"+H19*(1-I19)","v":0}]
[null,"Fuel Tanks",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F20),0,INDEX(IF(UPPER(RIGHT(F20,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F20,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F20,LEN(F20)-1)),CostCode,0)))","v":0},0,null,{"$f":"H20*I20","v":0},{"$f":"+H20*(1-I20)","v":0}]
[null,"Freshwater intake",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Reclaim pumps",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Outfall & Diffuser",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Airstrip lighting, navigation, electrician",null,"mandays",null,{"$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,"Airstrip lighting, navigation, mechanical",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F25),0,INDEX(IF(UPPER(RIGHT(F25,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F25,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F25,LEN(F25)-1)),CostCode,0)))","v":0},0,null,0,0]
[null,"Break foundation slabs","total of all buildings","m2",null,{"$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,"Consolidate & dump boneyard debris",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,"LANDFILL FOR DEMOLITION WASTE"]
[null,"Place rock cover",null,"m3",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,{"$f":"H30*I30","v":0},{"$f":"+H30*(1-I30)","v":0}]
[null,"Place soil cover",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,"Vegetate",null,"ha",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,"GRADE AND CONTOUR PADS"]
[null,"Accommodation Complex",null,"ha",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,"Process Facilities",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Offices, Repair, Lab, Warehouse",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Storage Facilities",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Water and Wastewater Treatment Facilities",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"U/G Heating Plant",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Emulsion Plant",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Warehouse, Shops and Other",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Place rock cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate",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,"PUNCTURE LINED SUMPS"]
[null,"Puncture liner and place soil cover",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,"RECLAIM ROADS"]
[null,"Remove culverts",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F48),0,INDEX(IF(UPPER(RIGHT(F48,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F48,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F48,LEN(F48)-1)),CostCode,0)))","v":0},{"$f":"G48*E48","v":0},null,0,0]
[null,"Remove bridges",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Scarify and install water breaks",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Scarify airstrip",null,"ha",60,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Scarify laydown areas",null,"ha",60,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,{"$f":"SUM(H52:H62)","v":204186.64}]
[null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H53*I53","v":0},0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H54*I54","v":0},0]
[null,"SPECIALIZED ITEMS"]
[null,"Dispose of misc. debris and laydown area refuse",null,null,null,{"$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},0]
[null,"ACCOMODATION COMPLEX",null,null,null,"","",null,null,null,null,null,"DORIS CAMP"]
[null,"Decommission (electrical, mechanical, plumbing) ",null,"each",103,"C105L",{"$f":"IF(ISNA(F58),0,INDEX(IF(UPPER(RIGHT(F58,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F58,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F58,LEN(F58)-1)),CostCode,0)))","v":640},{"$f":"G58*E58","v":65920},0.9,{"$f":"H58*I58","v":59328},{"$f":"+H58*(1-I58)","v":6591.9999999999982},null,{"$f":"SUM(H58:H239)","v":3876328.8573999992}]
[null,"disconnect trailers and prep for moving (remove boards/piping, etc.; wrap in plastic) ",null,"each",83,"C108L",1325,109975,0.9,98977.5,10997.499999999998]
[null," haul trailers to Roberts Bay for shipping off-site",null,"m3",2756,"C404L",6.34,17473.04,0.9,15725.736000000001,1747.3039999999996]
[null,"demolish cabins",null,"m3",319.10000000000002,"C305L",19,6062.9000000000005,0.9,5456.6100000000006,606.29]
[null,"demolish cribbing, stairs, entryways, etc. ",null,"m3",250.3,"C305L",19,4755.7,0.9,4280.13,475.56999999999988]
[null,"demolish arctic corridor ",null,"m3",132.5,"C305L",19,2517.5,0.9,2265.75,251.74999999999994]
[null,"collect all debris ",null,"m2",380.9,"C310L",0.18,68.561999999999998,0.9,61.705799999999996,6.8561999999999985]
[null,"load waste for transport to Landfill ",null,"m3",623.1,"C401L",13.13,8181.3030000000008,0.9,7363.172700000001,818.13029999999992]
[null,"Haul waste to Landfill ",null,"m3",623.1,"C414L",6.34,3950.4540000000002,0.9,3555.4086000000002,395.04539999999992]
[null,"regrade area for positive drainage",null,"m2",21050,"C518L",0.12,2526,0.9,2273.4,252.59999999999994]
[null,"regrade pad transitions to blend in with topography",null,"m2",15200,"C505L",1.58,24016,0.5,12008,12008]
[null,"regrade surface to prevent ponding",null,"m2",152000,"C518L",0.12,18240,0.5,9120,9120]
[null,"TANK FARM"]
[null,"Drain tanks into portable fuel storage (EnviroTanks) ",null,"each",5,"C203L",{"$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":10000},{"$f":"G71*E71","v":50000},0.1,{"$f":"H71*I71","v":5000},{"$f":"+H71*(1-I71)","v":45000}]
[null,"Decommission Fuel Transfer Facilities ",null,"each",5,"C102L",550,2750,0.9,2475,274.99999999999994]
[null,"Wash tanks ",null,"each",5,"C204L",1420,7100,0.1,710,6390]
[null,"Operate oil/water separator",null,"m3",10,"C208L",30,300,0.1,30,270]
[null,"Disconnect piping and controls",null,"each",5,"C102L",550,2750,0.9,2475,274.99999999999994]
[null,"Dismantle tanks and cut into manageable pieces ",null,"each",5,"CUT1L",15000,75000,0.9,67500,7499.9999999999982]
[null,"prepare pieces for transportation ",null,"m3",22.8,"C401L",13.13,{"$f":"G77*E77","v":299.36400000000003},0.9,{"$f":"H77*I77","v":269.42760000000004},{"$f":"+H77*(1-I77)","v":29.936399999999995}]
[null,"haul cut metal to landfill ",null,"m3",22.8,"C414L",6.34,144.55199999999999,0.9,130.0968,14.455199999999996]
[null,"remove and stockpile liner protection cover ",null,"m3",3360,"SB1L",4.3,14448,0.9,13003.2,1444.7999999999997]
[null,"load contaminated soils into megabags for shipping off-site (assumed worst case)",null,"m3",50,"C412L",100.25,5012.5,0.9,4511.25,501.24999999999989]
[null,"haul contaminated material to Roberts Bay laydown ",null,"m3",62,"C404L",6.34,393.08,0.9,353.77199999999999,39.307999999999993]
[null,"clean liner",null,"m2",5500,"C210L",0.39,2145,0.5,1072.5,1072.5]
[null,"remove and cut geosynthetics into manageable pieces",null,"m2",5500,"C302L",0.56000000000000005,3080.0000000000005,0.9,2772.0000000000005,308]
[null,"load waste into containers for transport to landfill",null,"m3",176.6,"C401L",13.13,2318.7580000000003,0.9,2086.8822000000005,231.87579999999997]
[null,"haul waste to landfill",null,"m3",176.6,"C414L",6.34,1119.644,0.9,1007.6796000000001,111.96439999999997]
[null,"level containment berms",null,"m2",962,"C505L",1.58,1519.96,0.5,759.98,759.98]
[null,"regrade area for positive drainage ",null,"m2",4927.7,"C518L",0.12,591.32399999999996,0.5,295.66199999999998,295.66199999999998]
[null," "]
[null,"PERMANAENT POWER GENERATOR"]
[null,"Decommission (electrical)",null,"each",8,"C106L",{"$f":"IF(ISNA(F90),0,INDEX(IF(UPPER(RIGHT(F90,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F90,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F90,LEN(F90)-1)),CostCode,0)))","v":750},{"$f":"G90*E90","v":6000},0.9,{"$f":"H90*I90","v":5400},{"$f":"+H90*(1-I90)","v":599.99999999999989}]
[null,"Disconnect containers and prep for shipping off-site",null,"each",8,"C108L",1325,10600,0.9,9540,1059.9999999999998]
[null,"haul containers to Roberts Bay laydown ",null,"m3",265.66000000000003,"C404L",6.34,1684.2844000000002,0.9,1515.8559600000003,168.42843999999999]
[null,"dismantle stacks ",null,"each",2,"C313L",20000,40000,0.9,36000,3999.9999999999991]
[null,"prep stacks for shipping off-site ",null,"each",2,"C312L",1500,3000,0.9,2700,299.99999999999994]
[null,"haul stack sections to Roberts Bay laydown ",null,"m3",166,"C404L",6.34,1052.44,0.9,947.19600000000003,105.24399999999999]
[null,"collect all debris ",null,"m2",2103,"C310L",0.18,378.53999999999996,0.9,340.68599999999998,37.853999999999985]
[null,"load waste for shipping to landfill ",null,"m3",2,"C401L",13.13,26.26,0.9,23.634,2.6259999999999994]
[null,"haul waste to landfill ",null,"m3",2,"C414L",6.34,12.68,0.9,11.412000000000001,1.2679999999999998]
[null,"BACKUP POWER GENERATOR"]
[null,"Decommission (electrical)",null,"each",4,"c105l",{"$f":"IF(ISNA(F100),0,INDEX(IF(UPPER(RIGHT(F100,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F100,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F100,LEN(F100)-1)),CostCode,0)))","v":640},{"$f":"G100*E100","v":2560},0.9,{"$f":"H100*I100","v":2304},{"$f":"+H100*(1-I100)","v":255.99999999999994}]
[null,"Disconnect generator units and prep for shipping off-site ",null,"each",2,"c106l",750,1500,0.9,1350,149.99999999999997]
[null,"haul units to Roberts Bay laydown ",null,"m3",67.599999999999994,"C404L",6.34,428.58399999999995,0.9,385.72559999999999,42.858399999999982]
[null,"demolish tent housing structure ",null,"m3",94.1,"C305L",19,1787.8999999999999,0.9,1609.11,178.78999999999994]
[null,"collect all debris ",null,"m2",259.3,"C310L",0.18,46.673999999999999,0.9,42.006599999999999,4.6673999999999989]
[null,"load waste for shipping to landfill ",null,"m3",122.4,"C401L",13.13,1607.1120000000001,0.9,1446.4008000000001,160.71119999999996]
[null,"haul waste to landfill ",null,"m3",122.4,"C414L",6.34,776.01599999999996,0.9,698.4144,77.601599999999976]
[null,"SEWAGE TREATMENT PLANT"]
[null,"Flush & remove sewage plumbing, collect sewage sludge/waste water in 55 gallon drums ",null,"each",9,"C206L",{"$f":"IF(ISNA(F108),0,INDEX(IF(UPPER(RIGHT(F108,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F108,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F108,LEN(F108)-1)),CostCode,0)))","v":657.86},{"$f":"G108*E108","v":5920.74},0,0,{"$f":"+H108*(1-I108)","v":5920.74}]
[null,"Decommission (electrical) 9.0 each",null,"each",9,"C105L",640,5760,0.9,{"$f":"H109*I109","v":5184},575.99999999999989]
[null,"Disconnect containers and prep for shipping off-site ",null,"each",9,"C108L",1325,11925,0.9,10732.5,1192.4999999999998]
[null," haul containers to Roberts Bay laydown ",null,"m3",597.6,"C404L",6.34,3788.7840000000001,0.9,3409.9056,378.87839999999994]
[null,"Collect Debris ",null,"m2",29.8,"C310L",0.18,5.3639999999999999,0.9,4.8276000000000003,0.53639999999999988]
[null,"Load debris into containers for transport (to Roberts Bay) ",null,"m3",23.8,"C401L",13.13,312.49400000000003,0.9,281.24460000000005,31.249399999999994]
[null,"Haul debris to Roberts Bay",null,"m3",23.8,"C414L",6.34,150.892,0.9,135.80279999999999,15.089199999999996]
[null,"FIRE WATER STORAGE TANK"]
[null,"decommission and disconnect electrical and plumbing ",null,"each",3,"C105L",{"$f":"IF(ISNA(F116),0,INDEX(IF(UPPER(RIGHT(F116,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F116,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F116,LEN(F116)-1)),CostCode,0)))","v":640},{"$f":"G116*E116","v":1920},0.9,{"$f":"H116*I116","v":1728},{"$f":"+H116*(1-I116)","v":191.99999999999994}]
[null,"disconnect & remove container housing pumps & controls; prep for shipping ",null,"each",1,"C108L",1325,1325,0.9,1192.5,132.49999999999997]
[null,"haul container to Roberts Bay laydown",null,"m3",33.200000000000003,"C404L",6.34,210.488,0.9,189.4392,21.048799999999996]
[null,"remove tank insulation ",null,"m3",53,"C315L",720,38160,0.9,34344,3815.9999999999991]
[null,"Dismantle tanks and cut into manageable pieces ",null,"m3",2,"C307L",19,38,0.9,34.200000000000003,3.7999999999999989]
[null,"prepare pieces for transportation ",null,"m3",3.4,"C401L",13.13,44.642000000000003,0.9,40.177800000000005,4.4641999999999991]
[null,"haul cut metal to Roberts Bay laydown ",null,"m3",3.4,"C404L",6.34,21.555999999999997,0.9,19.400399999999998,2.1555999999999993]
[null,"Collect Debris",null,"m3",73.2,"C310L",0.18,13.176,0.9,11.8584,1.3175999999999997]
[null," Load debris for transport Landfill ",null,"m2",29.7,"C401L",13.13,389.96100000000001,0.9,350.9649,38.996099999999991]
[null,"Haul debris to landfill",null,"m3",29.7,"C404L",6.34,188.298,0.9,169.4682,18.829799999999995]
[null,"Muster Station "]
[null,"demolish tent structure ",null,"m3",227.3,"C305L",{"$f":"IF(ISNA(F127),0,INDEX(IF(UPPER(RIGHT(F127,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F127,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F127,LEN(F127)-1)),CostCode,0)))","v":19},{"$f":"G127*E127","v":4318.7},0.9,{"$f":"H127*I127","v":3886.83},{"$f":"+H127*(1-I127)","v":431.86999999999989}]
[null,"dismantle wood flooring ",null,"m3",27.3,"C305L",{"$f":"IF(ISNA(F128),0,INDEX(IF(UPPER(RIGHT(F128,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F128,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F128,LEN(F128)-1)),CostCode,0)))","v":19},{"$f":"G128*E128","v":518.70000000000005},0.9,{"$f":"H128*I128","v":466.83000000000004},{"$f":"+H128*(1-I128)","v":51.86999999999999}]
[null,"Collect Debris ",null,"m2",90.9,"C310L",{"$f":"IF(ISNA(F129),0,INDEX(IF(UPPER(RIGHT(F129,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F129,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F129,LEN(F129)-1)),CostCode,0)))","v":0.18},{"$f":"G129*E129","v":16.362000000000002},0.9,{"$f":"H129*I129","v":14.725800000000001},{"$f":"+H129*(1-I129)","v":1.6361999999999999}]
[null,"Load debris for transport to landfill",null,"m3",42.7,"C404L",{"$f":"IF(ISNA(F130),0,INDEX(IF(UPPER(RIGHT(F130,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F130,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F130,LEN(F130)-1)),CostCode,0)))","v":6.34},{"$f":"G130*E130","v":270.71800000000002},0.9,{"$f":"H130*I130","v":243.64620000000002},{"$f":"+H130*(1-I130)","v":27.071799999999996}]
[null,"Haul Debris to landfill",null,"m3",42.7,"C414L",{"$f":"IF(ISNA(F131),0,INDEX(IF(UPPER(RIGHT(F131,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F131,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F131,LEN(F131)-1)),CostCode,0)))","v":6.34},{"$f":"G131*E131","v":270.71800000000002},0.9,{"$f":"H131*I131","v":243.64620000000002},{"$f":"+H131*(1-I131)","v":27.071799999999996}]
[null,"WAREHOUSE / CORE SHACK"]
[null,"demolish tent structure ",null,"m3",269.5,"C305L",{"$f":"IF(ISNA(F133),0,INDEX(IF(UPPER(RIGHT(F133,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F133,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F133,LEN(F133)-1)),CostCode,0)))","v":19},{"$f":"G133*E133","v":5120.5},0.9,{"$f":"H133*I133","v":4608.45},{"$f":"+H133*(1-I133)","v":512.04999999999984}]
[null,"dismantle wood flooring, shelving, and lofts ",null,"m3",186.2,"C305L",19,3537.7999999999997,0.9,3184.02,353.77999999999992]
[null,"Collect Debris ",null,"m2",720.1,"C310L",0.18,129.61799999999999,0.9,116.6562,12.961799999999997]
[null,"Load debris for transport to landfill ",null,"m3",350.3,"C401L",13.13,4599.4390000000003,0.9,4139.4951000000001,459.94389999999993]
[null,"Haul debris to landfill ",null,"m3",350.3,"C414L",6.34,2220.902,0.9,1998.8118000000002,222.09019999999995]
[null,"haul all warehouse containers to Roberts Bay ",null,"m3",796.8,"C404L",6.34,5051.7119999999995,0.9,4546.5407999999998,505.17119999999983]
[null,"OFFICE & MINE DRY COMPLEX"]
[null," Decommission (electrical, mechanical, plumbing) ",null,"each",3,"C105L",{"$f":"IF(ISNA(F140),0,INDEX(IF(UPPER(RIGHT(F140,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F140,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F140,LEN(F140)-1)),CostCode,0)))","v":640},{"$f":"G140*E140","v":1920},0.9,{"$f":"H140*I140","v":1728},{"$f":"+H140*(1-I140)","v":191.99999999999994}]
[null,"disconnect trailers and prep for moving (remove boards, cladding, etc.; wrap in plastic) ",null,"each",17,"C108L",1325,22525,0.9,20272.5,2252.4999999999995]
[null,"haul trailers to Roberts Bay for shipping off-site ",null,"m3",564.4,"C404L",6.34,3578.2959999999998,0.9,3220.4663999999998,357.82959999999991]
[null,"demolish arctic corridor ",null,"m3",219.5,"C305L",19,4170.5,0.9,3753.4500000000003,417.0499999999999]
[null,"demolish cribbing, stairs, entryways, etc. ",null,"m3",998.2,"C305L",19,18965.8,0.9,17069.22,1896.5799999999995]
[null,"collect all debris ",null,"m3",998.2,"C310L",0.18,179.67599999999999,0.9,161.70839999999998,17.967599999999994]
[null,"Load debris for transport to landfill ",null,"m3",2325.6,"C401L",13.13,30535.128000000001,0.9,27481.6152,3053.5127999999995]
[null,"haul debris to landfill ",null,"m3",2325.6,"C414L",6.34,14744.303999999998,0.9,13269.873599999999,1474.4303999999995]
[null,"regrade area for positive drainage",null,"m2",6910,"C518L",0.12,829.19999999999993,0.7,580.43999999999994,248.76000000000002]
[null,"CRUSHING, MILLING & PROCESSING PLANT"]
[null,"decommission crusher, milling, and process plants ",null,"each",1,"PLNT1L",{"$f":"IF(ISNA(F150),0,INDEX(IF(UPPER(RIGHT(F150,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F150,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F150,LEN(F150)-1)),CostCode,0)))","v":150000},{"$f":"G150*E150","v":150000},0.9,{"$f":"H150*I150","v":135000},{"$f":"+H150*(1-I150)","v":14999.999999999996}]
[null,"Drain chemicals and reagents into containers for shipping off site ",null,"m3",8.3000000000000007,"c208al",100,830.00000000000011,0,0,830.00000000000011]
[null,"disassemble equipment ",null,"each",1,"PLNT2L",200000,200000,0.9,180000,19999.999999999996]
[null,"prepare equipment for shipping off-site ",null,"each",1,"PLNT3L",50000,50000,0.9,45000,4999.9999999999991]
[null,"demolish / dismantle mill building ",null,"m3",123515,"C305L",19,2346785,0.9,2112106.5,234678.49999999994]
[null,"Collect Debris ",null,"m2",8700,"C310L",0.18,1566,0.9,1409.4,156.59999999999997]
[null,"load waste for transport to Landfill ",null,"m3",4381.8,"C401L",13.13,57533.034000000007,0.9,51779.73060000001,5753.3033999999998]
[null,"Haul debris to landfill ",null,"m3",4381.8,"C414L",6.34,27780.612000000001,0.9,25002.550800000001,2778.0611999999996]
[null,"transport drums to Roberts Bay ",null,"m3",8.3000000000000007,"C404L",6.34,52.622,0.9,47.3598,5.2621999999999991]
[null,"UNDERGROUND WASHBAY",null,null,null,0.74,""]
[null,"demolish tent structure ",null,"m3",776.9,"C305L",{"$f":"IF(ISNA(F160),0,INDEX(IF(UPPER(RIGHT(F160,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F160,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F160,LEN(F160)-1)),CostCode,0)))","v":19},{"$f":"G160*E160","v":14761.1},0.9,{"$f":"H160*I160","v":13284.99},{"$f":"+H160*(1-I160)","v":1476.1099999999997}]
[null,"Collect Debris ",null,"m2",155.4,"C310L",{"$f":"IF(ISNA(F161),0,INDEX(IF(UPPER(RIGHT(F161,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F161,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F161,LEN(F161)-1)),CostCode,0)))","v":0.18},{"$f":"G161*E161","v":27.972000000000001},0.9,{"$f":"H161*I161","v":25.174800000000001},{"$f":"+H161*(1-I161)","v":2.7971999999999997}]
[null," Load debris for transport to landfill ",null,"m3",15.5,"C401L",{"$f":"IF(ISNA(F162),0,INDEX(IF(UPPER(RIGHT(F162,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F162,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F162,LEN(F162)-1)),CostCode,0)))","v":13.13},{"$f":"G162*E162","v":203.51500000000001},0.9,{"$f":"H162*I162","v":183.16350000000003},{"$f":"+H162*(1-I162)","v":20.351499999999998}]
[null,"Haul debris to landfill ",null,"m3",15.5,"C414L",{"$f":"IF(ISNA(F163),0,INDEX(IF(UPPER(RIGHT(F163,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F163,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F163,LEN(F163)-1)),CostCode,0)))","v":6.34},{"$f":"G163*E163","v":98.27},0.9,{"$f":"H163*I163","v":88.442999999999998},{"$f":"+H163*(1-I163)","v":9.8269999999999982}]
[null,"UNDERGROUND DRILLING SUPPORT SHOP",null,null,null,"",""]
[null," demolish tent structure",null,"m3",859.2,"C305L",{"$f":"IF(ISNA(F165),0,INDEX(IF(UPPER(RIGHT(F165,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F165,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F165,LEN(F165)-1)),CostCode,0)))","v":19},{"$f":"G165*E165","v":16324.800000000001},0.9,{"$f":"H165*I165","v":14692.320000000002},{"$f":"+H165*(1-I165)","v":1632.4799999999998}]
[null,"Collect Debris ",null,"m2",229.1,"C310L",{"$f":"IF(ISNA(F166),0,INDEX(IF(UPPER(RIGHT(F166,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F166,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F166,LEN(F166)-1)),CostCode,0)))","v":0.18},{"$f":"G166*E166","v":41.238},0.9,{"$f":"H166*I166","v":37.114200000000004},{"$f":"+H166*(1-I166)","v":4.1237999999999992}]
[null," Load debris for transport to landfill ",null,"m3",17.7,"C401L",{"$f":"IF(ISNA(F167),0,INDEX(IF(UPPER(RIGHT(F167,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F167,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F167,LEN(F167)-1)),CostCode,0)))","v":13.13},{"$f":"G167*E167","v":232.40100000000001},0.9,{"$f":"H167*I167","v":209.16090000000003},{"$f":"+H167*(1-I167)","v":23.240099999999995}]
[null,"Haul debris to landfill",null,"m3",17.7,"C414L",{"$f":"IF(ISNA(F168),0,INDEX(IF(UPPER(RIGHT(F168,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F168,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F168,LEN(F168)-1)),CostCode,0)))","v":6.34},{"$f":"G168*E168","v":112.21799999999999},0.9,{"$f":"H168*I168","v":100.99619999999999},{"$f":"+H168*(1-I168)","v":11.221799999999996}]
[null,"WATER INTAKE STRUCTURE AND PUMPING FACILITY"]
[null,"remove water intake line from Doris Lake",null,"lm",25,"PLRL",{"$f":"IF(ISNA(F170),0,INDEX(IF(UPPER(RIGHT(F170,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F170,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F170,LEN(F170)-1)),CostCode,0)))","v":22},{"$f":"G170*E170","v":550},0,{"$f":"H170*I170","v":0},{"$f":"+H170*(1-I170)","v":550}]
[null,"decommission pumping facility (remove electrical) ",null,"each",2,"C105L",640,1280,0.9,1152,127.99999999999997]
[null,"prep containers for shipping off-site ",null,"each",2,"C108L",1325,2650,0.9,2385,264.99999999999994]
[null,"disconnect and remove generator fuel tank (place in Doris tank farm for cleaning) ",null,"each",1,"C105L",640,640,0,0,640]
[null,"clean TidyTank and prep for shipping off-site ",null,"each",1,"C204L",1420,1420,0,0,1420]
[null,"run oil-water separator ",null,"m3",3,"C208L",30,90,0,0,90]
[null,"prep generator container for shipping off-site ",null,"each",1,"C108L",1325,1325,0.9,1192.5,132.49999999999997]
[null,"haul containers to Roberts Bay laydown",null,"m3",66.400000000000006,"C404L",6.34,420.976,0.9,378.8784,42.097599999999993]
[null,"Collect Debris ",null,"m2",2226.1999999999998,"C310L",0.18,400.71599999999995,0.9,360.64439999999996,40.071599999999989]
[null,"Load debris for transport to landfill ",null,"m3",20,"C401L",13.13,262.60000000000002,0.9,236.34000000000003,26.259999999999998]
[null,"Haul debris to landfill ",null,"m3",20,"C414L",6.34,126.8,0.9,114.12,12.679999999999996]
[null,"SEDIMENTATION /  POLLUTION CONTROL POND"]
[null,"disconnect piping and electrical wiring, remove sump pumps ",null,"each",2,"C105L",{"$f":"IF(ISNA(F182),0,INDEX(IF(UPPER(RIGHT(F182,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F182,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F182,LEN(F182)-1)),CostCode,0)))","v":640},{"$f":"G182*E182","v":1280},0.9,{"$f":"H182*I182","v":1152},{"$f":"+H182*(1-I182)","v":127.99999999999997}]
[null,"remove and cut liner into manageable pieces (Sedimentation Pond only) ",null,"m2",14110,"C302L",0.56000000000000005,7901.6,0.5,3950.8,3950.8]
[null,"load waste for transport to Landfill ",null,"m3",42.3,"C401L",13.13,555.399,0.9,499.85910000000001,55.539899999999989]
[null,"Haul Debris to landfill ",null,"m3",42.3,"C414L",6.34,268.18199999999996,0.9,241.36379999999997,26.81819999999999]
[null,"breach Pollution Control pond and Sedimentation Pond containment berms ",null,"m3",2608.1999999999998,"SB1L",4.3,11215.259999999998,0.7,7850.681999999998,3364.578]
[null,"rip-rap breach for erosion protection ",null,"m3",13.8,"RR1L",13.5,186.3,0.7,130.41,55.890000000000015]
[null,"UNDERGROUND SUPPORT MECHANICAL SHOP"]
[null,"Decommission electrical, mechanical (including connections to generator house & transformer) ",null,"each",3,"C105L",{"$f":"IF(ISNA(F189),0,INDEX(IF(UPPER(RIGHT(F189,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F189,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F189,LEN(F189)-1)),CostCode,0)))","v":640},{"$f":"G189*E189","v":1920},0.9,{"$f":"H189*I189","v":1728},{"$f":"+H189*(1-I189)","v":191.99999999999994}]
[null,"demolish building ",null,"m3",2281.6,"C305L",19,43350.400000000001,0.9,39015.360000000001,4335.0399999999991]
[null,"Collect Debris ",null,"m2",456.3,"C310L",0.18,82.134,0.9,73.920600000000007,8.2133999999999983]
[null,"load waste for transport to Landfill",null,"m3",504.5,"C401L",13.13,6624.085,0.9,5961.6765000000005,662.40849999999989]
[null,"haul debris to landfill ",null,"m3",504.5,"C414L",6.34,3198.5299999999997,0.9,2878.6769999999997,319.85299999999989]
[null,"Load hazardous waste into container for transport off site ",null,"m3",33.200000000000003,"C401L",13.13,435.91600000000005,0.9,392.32440000000008,43.591599999999993]
[null,"Haul Waste container to Roberts Bay",null,"m3",33.200000000000003,"C414L",6.34,210.488,0.9,189.4392,21.048799999999996]
[null,"FRESH WATER PIPELINES"]
[null,"Cut pipelines into manageable pieces ",null,"lm",830,"PLDL",{"$f":"IF(ISNA(F197),0,INDEX(IF(UPPER(RIGHT(F197,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F197,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F197,LEN(F197)-1)),CostCode,0)))","v":11.5},{"$f":"G197*E197","v":9545},0.5,{"$f":"H197*I197","v":4772.5},{"$f":"+H197*(1-I197)","v":4772.5}]
[null,"decommission electrical (heat tracing) ",null,"each",4,"C105L",{"$f":"IF(ISNA(F198),0,INDEX(IF(UPPER(RIGHT(F198,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F198,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F198,LEN(F198)-1)),CostCode,0)))","v":640},{"$f":"G198*E198","v":2560},0.9,{"$f":"H198*I198","v":2304},{"$f":"+H198*(1-I198)","v":255.99999999999994}]
[null,"collect electrical cables and controllers and prep for shipping off-site ",null,"m2",1600,"C310L",{"$f":"IF(ISNA(F199),0,INDEX(IF(UPPER(RIGHT(F199,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F199,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F199,LEN(F199)-1)),CostCode,0)))","v":0.18},{"$f":"G199*E199","v":288},0.9,{"$f":"H199*I199","v":259.2},{"$f":"+H199*(1-I199)","v":28.799999999999994}]
[null," Load debris for transport to landfill ",null,"m3",28.2,"C404L",{"$f":"IF(ISNA(F200),0,INDEX(IF(UPPER(RIGHT(F200,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F200,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F200,LEN(F200)-1)),CostCode,0)))","v":6.34},{"$f":"G200*E200","v":178.78799999999998},0.9,{"$f":"H200*I200","v":160.9092},{"$f":"+H200*(1-I200)","v":17.878799999999995}]
[null,"haul debris to landfill ",null,"m3",28.2,"C414L",{"$f":"IF(ISNA(F201),0,INDEX(IF(UPPER(RIGHT(F201,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F201,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F201,LEN(F201)-1)),CostCode,0)))","v":6.34},{"$f":"G201*E201","v":178.78799999999998},0.9,{"$f":"H201*I201","v":160.9092},{"$f":"+H201*(1-I201)","v":17.878799999999995}]
[null,"HELECOPTER SUPPORT FACILITIES"]
[null,"dismantle helicopter pads and walkway ",null,"m3",15,"C305L",{"$f":"IF(ISNA(F203),0,INDEX(IF(UPPER(RIGHT(F203,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F203,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F203,LEN(F203)-1)),CostCode,0)))","v":19},{"$f":"G203*E203","v":285},0.9,{"$f":"H203*I203","v":256.5},{"$f":"+H203*(1-I203)","v":28.499999999999993}]
[null,"demolish Heli shack",null,"m3",27.9,"C305L",19,530.1,0.9,477.09000000000003,53.009999999999991]
[null,"demolish washcar and other facilities ",null,"m3",81.8,"C305L",19,1554.2,0.9,1398.78,155.41999999999996]
[null,"Collect Debris ",null,"m2",154.19999999999999,"C310L",0.18,27.755999999999997,0.9,24.980399999999996,2.775599999999999]
[null,"Load debris for transport to landfill",null,"m3",234.4,"C401L",13.13,3077.6720000000005,0.9,2769.9048000000007,307.7672]
[null,"Haul debris to landfill ",null,"m3",234.4,"C414L",6.34,1486.096,0.9,1337.4864,148.60959999999997]
[null,"Regrade surface for positive drainage ",null,"m2",1582.4,"C518L",0.12,189.88800000000001,0.5,94.944000000000003,94.944000000000003]
[null,"WASTE ROCK PAD"]
[null,"no decomm required",null,"m2",11500,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"RUN-OFF DIVERSION BERM"]
[null,"Breach the berm to original ground in several locations (4 locations) to restore natural flow path ",null,"m3",378,"SB1L",{"$f":"IF(ISNA(F213),0,INDEX(IF(UPPER(RIGHT(F213,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F213,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F213,LEN(F213)-1)),CostCode,0)))","v":4.3},{"$f":"G213*E213","v":1625.3999999999999},0.7,{"$f":"H213*I213","v":1137.7799999999997},{"$f":"+H213*(1-I213)","v":487.62}]
[null,"Remove cut liners and load for transport to landfill ",null,"m3",0.3,"C302L",{"$f":"IF(ISNA(F214),0,INDEX(IF(UPPER(RIGHT(F214,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F214,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F214,LEN(F214)-1)),CostCode,0)))","v":0.56000000000000005},{"$f":"G214*E214","v":0.16800000000000001},0.9,{"$f":"H214*I214","v":0.1512},{"$f":"+H214*(1-I214)","v":1.6799999999999999E-2}]
[null,"Haul debris to landfill ",null,"m3",0.3,"C414L",{"$f":"IF(ISNA(F215),0,INDEX(IF(UPPER(RIGHT(F215,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F215,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F215,LEN(F215)-1)),CostCode,0)))","v":6.34},{"$f":"G215*E215","v":1.9019999999999999},0.9,{"$f":"H215*I215","v":1.7118},{"$f":"+H215*(1-I215)","v":0.19019999999999995}]
[null,"SEWAGE DISCHARGE LINE"]
[null,"Flush pipeline prior to decommissioning ",null,"each",1,"SEWL",{"$f":"IF(ISNA(F217),0,INDEX(IF(UPPER(RIGHT(F217,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F217,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F217,LEN(F217)-1)),CostCode,0)))","v":770},{"$f":"G217*E217","v":770},0,{"$f":"H217*I217","v":0},{"$f":"+H217*(1-I217)","v":770}]
[null,"Cut pipelines into manageable pieces and place in containers for shipping off-site ",null,"lm",1190,"PLDL",{"$f":"IF(ISNA(F218),0,INDEX(IF(UPPER(RIGHT(F218,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F218,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F218,LEN(F218)-1)),CostCode,0)))","v":11.5},{"$f":"G218*E218","v":13685},0.5,{"$f":"H218*I218","v":6842.5},{"$f":"+H218*(1-I218)","v":6842.5}]
[null,"Remove electrical cables and controllers ",null,"each",1,"C105L",{"$f":"IF(ISNA(F219),0,INDEX(IF(UPPER(RIGHT(F219,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F219,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F219,LEN(F219)-1)),CostCode,0)))","v":640},{"$f":"G219*E219","v":640},0.9,{"$f":"H219*I219","v":576},{"$f":"+H219*(1-I219)","v":63.999999999999986}]
[null," Load debris into containers for shipping off-site ",null,"m3",90.8,"C412L",{"$f":"IF(ISNA(F220),0,INDEX(IF(UPPER(RIGHT(F220,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F220,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F220,LEN(F220)-1)),CostCode,0)))","v":100.25},{"$f":"G220*E220","v":9102.6999999999989},0.9,{"$f":"H220*I220","v":8192.4299999999985},{"$f":"+H220*(1-I220)","v":910.26999999999964}]
[null,"Haul debris to landfill ",null,"m3",90.8,"C414L",{"$f":"IF(ISNA(F221),0,INDEX(IF(UPPER(RIGHT(F221,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F221,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F221,LEN(F221)-1)),CostCode,0)))","v":6.34},{"$f":"G221*E221","v":575.67200000000003},0.9,{"$f":"H221*I221","v":518.10480000000007},{"$f":"+H221*(1-I221)","v":57.567199999999993}]
[null,"SEDIMENTATION BERM"]
[null,"Breach the berm to restore a free drainage path ",null,"m2",24,"SB1L",{"$f":"IF(ISNA(F223),0,INDEX(IF(UPPER(RIGHT(F223,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F223,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F223,LEN(F223)-1)),CostCode,0)))","v":4.3},{"$f":"G223*E223","v":103.19999999999999},0.7,{"$f":"H223*I223","v":72.239999999999981},{"$f":"+H223*(1-I223)","v":30.96}]
[null,"rip-rap breach for erosion protection",null,"m3",3.6,"RR1L",{"$f":"IF(ISNA(F224),0,INDEX(IF(UPPER(RIGHT(F224,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F224,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F224,LEN(F224)-1)),CostCode,0)))","v":13.5},{"$f":"G224*E224","v":48.6},0.1,{"$f":"H224*I224","v":4.8600000000000003},{"$f":"+H224*(1-I224)","v":43.74}]
[null,"SUMPS"]
[null,"decommission sumps ",null,"each",2,"C102L",{"$f":"IF(ISNA(F226),0,INDEX(IF(UPPER(RIGHT(F226,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F226,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F226,LEN(F226)-1)),CostCode,0)))","v":550},{"$f":"G226*E226","v":1100},0.9,{"$f":"H226*I226","v":990},{"$f":"+H226*(1-I226)","v":109.99999999999997}]
[null,"remove pumps, pipes, cables, culverts ",null,"ls",2,"RPPCL",{"$f":"IF(ISNA(F227),0,INDEX(IF(UPPER(RIGHT(F227,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F227,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F227,LEN(F227)-1)),CostCode,0)))","v":2000},{"$f":"G227*E227","v":4000},0,{"$f":"H227*I227","v":0},{"$f":"+H227*(1-I227)","v":4000}]
[null,"backfill sump excavation ",null,"m3",28.3,"SBSL",{"$f":"IF(ISNA(F228),0,INDEX(IF(UPPER(RIGHT(F228,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F228,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F228,LEN(F228)-1)),CostCode,0)))","v":3.2},{"$f":"G228*E228","v":90.56},0,{"$f":"H228*I228","v":0},{"$f":"+H228*(1-I228)","v":90.56}]
[null,"EXPANDED WASTE ROCK STORAGE (PAD T)"]
[null,"Regrade Stockpile ",null,"m2",50400,"SBSL",{"$f":"IF(ISNA(F230),0,INDEX(IF(UPPER(RIGHT(F230,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F230,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F230,LEN(F230)-1)),CostCode,0)))","v":3.2},{"$f":"G230*E230","v":161280},0.7,{"$f":"H230*I230","v":112896},{"$f":"+H230*(1-I230)","v":48384.000000000007}]
[null,"Load waste for transport to landfill ",null,"m3",10,"C401L",{"$f":"IF(ISNA(F231),0,INDEX(IF(UPPER(RIGHT(F231,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F231,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F231,LEN(F231)-1)),CostCode,0)))","v":13.13},{"$f":"G231*E231","v":131.30000000000001},0.9,{"$f":"H231*I231","v":118.17000000000002},{"$f":"+H231*(1-I231)","v":13.129999999999999}]
[null,"Haul debris to landfill ",null,"m3",10,"C404L",{"$f":"IF(ISNA(F232),0,INDEX(IF(UPPER(RIGHT(F232,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F232,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F232,LEN(F232)-1)),CostCode,0)))","v":6.34},{"$f":"G232*E232","v":63.4},0.9,{"$f":"H232*I232","v":57.06},{"$f":"+H232*(1-I232)","v":6.3399999999999981}]
[null,"EXPANDED LAYDOWN AREA (PAD U)"]
[null,"remove pumps, pipes, cables, culverts ",null,"ls",1]
[null,"breach Sedimentation Pond containment berms ",null,"m3",120,"SB1L",{"$f":"IF(ISNA(F235),0,INDEX(IF(UPPER(RIGHT(F235,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F235,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F235,LEN(F235)-1)),CostCode,0)))","v":4.3},{"$f":"G235*E235","v":516},0.5,{"$f":"H235*I235","v":258},{"$f":"+H235*(1-I235)","v":258}]
[null,"collect all debris ",null,"m2",35200]
[null,"LHD remaining ore to TIA ",null,"m3",1760,"SBSH",{"$f":"IF(ISNA(F237),0,INDEX(IF(UPPER(RIGHT(F237,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F237,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F237,LEN(F237)-1)),CostCode,0)))","v":6.3},{"$f":"G237*E237","v":11088},0.9,{"$f":"H237*I237","v":9979.2000000000007},{"$f":"+H237*(1-I237)","v":1108.7999999999997}]
[null,"load waste into containers for shipping off-site ",null,"m3",10,"C412L",{"$f":"IF(ISNA(F238),0,INDEX(IF(UPPER(RIGHT(F238,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F238,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F238,LEN(F238)-1)),CostCode,0)))","v":100.25},{"$f":"G238*E238","v":1002.5},0.9,{"$f":"H238*I238","v":902.25},{"$f":"+H238*(1-I238)","v":100.24999999999997}]
[null," haul containers to landfill ",null,"m3",10,"C414L",{"$f":"IF(ISNA(F239),0,INDEX(IF(UPPER(RIGHT(F239,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F239,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F239,LEN(F239)-1)),CostCode,0)))","v":6.34},{"$f":"G239*E239","v":63.4},null,{"$f":"H239*I239","v":0},{"$f":"+H239*(1-I239)","v":63.4}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H239)+0.0001","v":3876328.857499999},null,{"$f":"SUM(J5:J239)","v":3363412.0808600001},{"$f":"SUM(K58:K239)","v":512916.77653999982}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J240/H240","v":0.86767975693094324},{"$f":"K240/H240","v":0.13232024304325937}]
[]
[null,"Note:  Unit costs are based on 3m high, single storey building.  Scale larger building areas accordingly.  E.g.  10m high building multiply area by 3.3 (10/3)"]

{"sheet":"Water Management","index":8,"n_rows":72,"n_cols":8,"rows_kept":72,"cut":false,"hidden":false,"merged":[[69,1,69,7]]}
[1,"Capital Expenditures and Short Term Water Treatment identified in 'Instructions' worksheet"]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost"]
[null,"BREACH DYKE EMBANKMENT"]
[null,"Remove fill",null,"m3",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,"Contour water intake area",null,"m3",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,"STABILIZE SEDIMENT PONDS/WATER MANAGEMENT PONDS"]
[null,"Place soil cover",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,"Doze & spread excavated material",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,"Vegetate spread material",null,"ha",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,"Rip rap in channel base",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F11),0,INDEX(IF(UPPER(RIGHT(F11,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F11,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F11,LEN(F11)-1)),CostCode,0)))","v":0},{"$f":"G11*E11","v":0}]
[null,"REDIRECT RUNOFF/CONSTRUCT DIVERSION DITCHES"]
[null,"Excavate ditches -soil",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,"Excavate ditches -rock",null,"m3",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,"Stabilize side slopes",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F15),0,INDEX(IF(UPPER(RIGHT(F15,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F15,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F15,LEN(F15)-1)),CostCode,0)))","v":0},{"$f":"G15*E15","v":0}]
[null,"Rip rap in channel base",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F16),0,INDEX(IF(UPPER(RIGHT(F16,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F16,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F16,LEN(F16)-1)),CostCode,0)))","v":0},{"$f":"G16*E16","v":0}]
[null,"BREACH DITCHES"]
[null,"Excavate breaches",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F18),0,INDEX(IF(UPPER(RIGHT(F18,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F18,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F18,LEN(F18)-1)),CostCode,0)))","v":0},{"$f":"G18*E18","v":0}]
[null,"Backfill/recontour",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F19),0,INDEX(IF(UPPER(RIGHT(F19,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F19,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F19,LEN(F19)-1)),CostCode,0)))","v":0},{"$f":"G19*E19","v":0}]
[null,"Install flow dissipation",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,"Vegetate remainder of ditch",null,"m2",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,"DECOMISSION FRESH WATER SUPPLY"]
[null,"Breach embankment",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F23),0,INDEX(IF(UPPER(RIGHT(F23,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F23,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F23,LEN(F23)-1)),CostCode,0)))","v":0},{"$f":"G23*E23","v":0}]
[null,"Remove pump",null,"LS",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,"Remove pipeline",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F25),0,INDEX(IF(UPPER(RIGHT(F25,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F25,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F25,LEN(F25)-1)),CostCode,0)))","v":0},{"$f":"G25*E25","v":0}]
[null,"PUMPS"]
[null,"Pump capital cost",null,"LS",5,"pcl",{"$f":"IF(ISNA(F27),0,INDEX(IF(UPPER(RIGHT(F27,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F27,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F27,LEN(F27)-1)),CostCode,0)))","v":25000},{"$f":"G27*E27","v":125000}]
[null,"Pump shipping",null,"LS",5,"psl",{"$f":"IF(ISNA(F28),0,INDEX(IF(UPPER(RIGHT(F28,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F28,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F28,LEN(F28)-1)),CostCode,0)))","v":2500},{"$f":"G28*E28","v":12500}]
[null,"Pump maintenance",null,"allow",5,"pml",{"$f":"IF(ISNA(F29),0,INDEX(IF(UPPER(RIGHT(F29,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F29,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F29,LEN(F29)-1)),CostCode,0)))","v":10000},{"$f":"G29*E29","v":50000}]
[null,"Install  pumping system",null,"LS",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,"Remove pumping system",null,"LS",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,"REMOVE PIPELINES"]
[null,"Remove pipes",null,"m",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,"Concrete plug deep pipes",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,"Other",null,null,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,"GROUNDWATER COLLECTION SYSTEM"]
[null,"Excavate/install sumps",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,"Install pumping wells",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,"Install pumps/pipelines/power supply",null,"LS",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,"CONSTRUCT CONTAMINATED WATER STORAGE POND"]
[null,"Excavate pond",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,"Doze & spread excavated material",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Bedding layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Supply geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Install geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Erosion protection layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"INSPECT AND MAINTAIN WATER MANAGEMENT STRUCTURES"]
[null,"Inspect and maintain water management structures2",null,"ls",0,"WTR3L",{"$f":"IF(ISNA(F49),0,INDEX(IF(UPPER(RIGHT(F49,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F49,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F49,LEN(F49)-1)),CostCode,0)))","v":70000},{"$f":"G49*E49","v":0}]
[null,"OPERATE / MAINTAIN WATER MANAGEMENT SYSTEM"]
[null,"technician (camp rental / operations incl under Mob)",null,"month",25,"WTR1S",{"$f":"IF(ISNA(F51),0,INDEX(IF(UPPER(RIGHT(F51,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F51,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F51,LEN(F51)-1)),CostCode,0)))","v":34200},{"$f":"G51*E51","v":855000}]
[null,"site support, consumables",null,"month",25,"WTR2S",{"$f":"IF(ISNA(F52),0,INDEX(IF(UPPER(RIGHT(F52,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F52,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F52,LEN(F52)-1)),CostCode,0)))","v":5800},{"$f":"G52*E52","v":145000}]
[null,"CONSTRUCT PASSIVE TREATMENT SYSTEM (e.g. Constructed Wetland)"]
[null,"Construct access roads",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G54*E54","v":0}]
[null,"Install HDPE piping system from collection pond",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Inter-cell flow structures",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Install liners",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Install growth media",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Wetland vegetation",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"WATER TESTING & REPORTING DURING CLOSUREACTIVITES  (3 YEARS)"]
[null,"Annual geotechnical inspection (during closure activites)3",null,"each",2.5,"GEOIL",{"$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":25000},{"$f":"G61*E61","v":62500}]
[null,"Regulatory costs4","EACH YEAR","each",2.5,"RPTL",20000,{"$f":"G62*E62","v":50000}]
[null,"Water sampling and testing5","EACH YEAR","each",2.5,"WTR4L",60000,{"$f":"G63*E63","v":150000}]
[null,"Build treatment plant ",null,"LS",null,{"$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},{"$f":"G64*E64","v":0}]
[null,"Build sludge containment facility",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F65),0,INDEX(IF(UPPER(RIGHT(F65,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F65,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F65,LEN(F65)-1)),CostCode,0)))","v":0},{"$f":"G65*E65","v":0}]
[null,"DECOMMISSION WATER MANAGEMENT STRUCTURES (after year 5)"]
[null,"Decommission water management structures",null,"LS",0,"DITCL",{"$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":500000},{"$f":"G67*E67","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H27:H67)","v":1450000}]
[]
[null,"2. Water management will be carried out for 5 years (3 years closure activities and 2 years afterwards).  Inspections and oversite of maintenance activites carried out by Consultants.   "]
[]
[null,"3, 4 and 5. Regulatory and Water sampling /testing costs beyond Year 3 are included in Post-Closure"]

{"sheet":"Water Treatment","index":9,"n_rows":52,"n_cols":13,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[9,"Post Closure Water Treatment - Identified as long term/post-closure in 'Instructions' worksheet"]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost"]
[null,"ADDITION OF REAGENTS TO WTP"]
[null,"H2O2",null,"kg",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,"lime",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"ferric sulphate",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"ferrous sulphate",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"flocculents",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"LABOUR AND SUPPLIES"]
[null,"Annual fuel",null,"litres",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,"Annual power",null,"kW-h",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,"Electrician/mechanic to maintain treatment plant",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Equipment maintenance and parts",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Misc. supplies, hoses, tools",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Communications",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"WTP WATER SAMPLING AND ANALYSES"]
[null,"Sampling equipment",null,"allow",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,"Analyses",null,"allow",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,"Shipping to laboratory",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,"Reporting",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F23),0,INDEX(IF(UPPER(RIGHT(F23,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F23,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F23,LEN(F23)-1)),CostCode,0)))","v":0},{"$f":"G23*E23","v":0}]
[null,"Other",null,null,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,"SITE ACCESS"]
[null,"Road maintenance (incl. snow removal)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F26),0,INDEX(IF(UPPER(RIGHT(F26,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F26,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F26,LEN(F26)-1)),CostCode,0)))","v":0},{"$f":"G26*E26","v":0}]
[null,"Winter road tariff",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,"Truck rental",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,"Air support",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,"Annual water treatment costs",{"$f":"SUM(H5:H30)+0.0001","v":1E-4}]
[null,"Number of years of water treatment",null,"years"]
[null,null,null,null,null,null,"Total",{"$f":"AnnualTreat1Cost*E32","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,60]
[null,null,null,null,60,null,null,null,null,null,null,null,{"$f":"SUM(H52:H62)","v":0}]

{"sheet":"ICM","index":10,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[1,"Interim Care and Maintenance","18 MONTHS"]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost"]
[null,"INTERIM CARE & MAINTENANCE"]
[null,"on-site caretaker / pump technician",null,"manmonths",6,"MM1S",{"$f":"IF(ISNA(F5),0,INDEX(IF(UPPER(RIGHT(F5,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F5,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F5,LEN(F5)-1)),CostCode,0)))","v":17550},{"$f":"G5*E5","v":105300}]
[null,"extra personnel",null,"manmonths",null,null,null,{"$f":"G6*E6","v":0}]
[null,"    -electrician",null,"manmonths",6,"MM2S",{"$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":25650},153900]
[null,"    -mechanic",null,"manmonths",6,"MM3S",20250,121500]
[null,"flights (yellowknife - cambridge bay)",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"mobile camp rental",null,"year",1,"camrl",425000,425000]
[null,"camp operation (<10 persons) - 3 persons",null,"days",182,"CPOPAL",2000,{"$f":"G11*E11","v":364000}]
[null,"annual fuel",null,"litre",35000,"FCGL",1.05,36750]
[null,"misc. supplies",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"pick-up truck",null,"month",24,"EQP1S",2000,{"$f":"G14*E14","v":48000}]
[null,"small dozer",null,"month",12,"EQP2L",8000,{"$f":"G15*E15","v":96000}]
[null,"small excavator",null,"month",12,"EQP3L",10000,120000]
[null,"snow machine",null,"month",0,"EQP4S",10000,0]
[null,"articulated dump truck",null,"month",12,"EQP5L",10000,120000]
[null,"communications",null,"month",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"SNP/AEMP water sampling & reporting",null,"each",1,"WSH",{"$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":10000},{"$f":"G20*E20","v":10000}]
[null,"geotechnical assessment3",null,"each",1,"GEOIL",25000,25000]
[null,"Water Management "]
[null,"Inspect and maintain water management structures",null,"ls",0,"WTR3L",{"$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":70000},{"$f":"G23*E23","v":0}]
[null,"Operate / maintain pumping system"]
[null,"technician (camp rental /operations incl under Mob)",null,"month",0,"WTR1L",{"$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":34200},{"$f":"G25*E25","v":0}]
[null,"site support, consumables",null,"month",0,"WTR2L",{"$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":5800},{"$f":"G26*E26","v":0}]
[null,"interim water treatment",null,null,null,{"$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},{"$f":"G27*E27","v":0}]
[null,"equipment mob / demob","(see below)","each",1,null,null,{"$f":"G28*E28","v":0}]
[null,null,null,null,null,null,"Annual  Interim C&M Cost",{"$f":"SUM(H5:H28)","v":1625450}]
[null,"Number of years of ICM",null,"years",1.5,null,"Total",{"$f":"(H29*E30)","v":2438175}]
[]
[null,"3.  Geotechnical inspection is to assess the stability of the dams, thermal pads, look for obvious permafrost degredation, assess stability of road embankments. "]

{"sheet":"PostClosure","index":11,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[1,"Post-Closure Monitoring &  Maintenance:"]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost"]
[null,"MONITORING & INSPECTIONS"]
[null,"Annual geotechnical inspection","(years 1, 2, 3, 6 and 10 after closure activities)","each",0.5,"GEOI2L",{"$f":"IF(ISNA(F5),0,INDEX(IF(UPPER(RIGHT(F5,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F5,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F5,LEN(F5)-1)),CostCode,0)))","v":70000},{"$f":"G5*E5","v":35000}]
[null,"Cover monitoring","(years 1, 3, 5, 7, 10)","each",0.5,"GEOI2L",{"$f":"IF(ISNA(F6),0,INDEX(IF(UPPER(RIGHT(F6,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F6,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F6,LEN(F6)-1)),CostCode,0)))","v":70000},{"$f":"G6*E6","v":35000}]
[null,"Survey inspection",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Regulatory costs*","every year","each",1,"RPTL",20000,{"$f":"G8*E8","v":20000}]
[null,"Site water monitoring (AEMP and SNP)",null,"each",null,{"$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},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,"Water sampling and testing","(years 1, 2, 3, 4, 5, 7 and 10)","each",0.7,"WTR4L",{"$f":"IF(ISNA(F12),0,INDEX(IF(UPPER(RIGHT(F12,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F12,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F12,LEN(F12)-1)),CostCode,0)))","v":60000},{"$f":"G12*E12","v":42000}]
[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"}},{"$f":"IF(ISNA(F14),0,INDEX(IF(UPPER(RIGHT(F14,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F14,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F14,LEN(F14)-1)),CostCode,0)))","v":0},0]
[null,"Vegetation Monitoring",null,"each",null,{"$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,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F16),0,INDEX(IF(UPPER(RIGHT(F16,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F16,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F16,LEN(F16)-1)),CostCode,0)))","v":0},{"$f":"G16*E16","v":0}]
[null,"SPILLWAY MAINTENANCE"]
[null,"Repair erosion",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G18*E18","v":0}]
[null,"Clear spillway",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G19*E19","v":0}]
[null,"CWTS MAINTENANCE"]
[null,"Maintain flow, restore vegetation",null,"allow",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,"POST-CLOSURE WATER TREATMENT"]
[null,"Annual water treatment cost, from \"Water Treatment\"",null,null,null,null,null,{"$f":"AnnualTreat1Cost","v":1E-4}]
[]
[null,"Subtotal, Annual post-closure costs",null,null,null,null,null,{"$f":"SUM(H5:H24)+0.0001","v":132000.00020000001}]
[null,"Discount rate for calculation of net present value of post-closure cost, %",null,null,null,0]
[null,"Number of years of post-closure activity",null,null,null,10,"years"]
[null,"Present Value of payment stream",null,null,null,null,null,{"$f":"PV(DiscountRate,PCYears, PCAnnualTotal)*-1","v":1320000.0020000001}]
[]
[null,"*Regulatory costs - annual reporting, management plans, progress reports etc."]

{"sheet":"Mobilization","index":12,"n_rows":89,"n_cols":16,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
[1,"Mobilization/Demobilization:"]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost"]
[null,"MOBILIZE HEAVY EQUIPMENT"]
[null,"Excavators"]
[null,"Edmonton to Hay River","(3 x 36.1 tonnes)","tonne",{"$f":"3*36.1","v":108.30000000000001},"MOB1L",{"$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":443},{"$f":"G6*E6","v":47976.9}]
[null,"Hay River to Roberts Bay","(3 x 36.1 tonnes)","tonne",{"$f":"+E6","v":108.30000000000001},"MOB1L",{"$f":"IF(ISNA(F7),0,INDEX(IF(UPPER(RIGHT(F7,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F7,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F7,LEN(F7)-1)),CostCode,0)))","v":443},{"$f":"G7*E7","v":47976.9}]
[null,"Dump trucks"]
[null,"Edmonton to Hay River","(6 x 34.4 tonnes)","tonne",{"$f":"6*34.4","v":206.39999999999998},"MOB1L",{"$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":443},{"$f":"G9*E9","v":91435.199999999997}]
[null,"Hay River to Roberts Bay","(6 x 34.4 tonnes)","tonne",{"$f":"+E9","v":206.39999999999998},"MOB1L",{"$f":"IF(ISNA(F10),0,INDEX(IF(UPPER(RIGHT(F10,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F10,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F10,LEN(F10)-1)),CostCode,0)))","v":443},{"$f":"G10*E10","v":91435.199999999997}]
[null,"Dozers"]
[null,"Edmonton to Hay River","(3 x 33.5 tonnes)","tonne",{"$f":"3*33.5","v":100.5},"MOB1L",{"$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":443},{"$f":"G12*E12","v":44521.5}]
[null,"Hay River to Roberts Bay","(3 x 33.5 tonnes)","tonne",{"$f":"+E12","v":100.5},"MOB1L",{"$f":"IF(ISNA(F13),0,INDEX(IF(UPPER(RIGHT(F13,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F13,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F13,LEN(F13)-1)),CostCode,0)))","v":443},{"$f":"G13*E13","v":44521.5}]
[null,"Loaders"]
[null,"Edmonton to Hay River","(2 x 30 tonnes)","tonne",{"$f":"2*30","v":60},"MOB1L",{"$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":443},{"$f":"G15*E15","v":26580}]
[null,"Hay River to Roberts Bay","(2 x 30 tonnes)","tonne",{"$f":"+E15","v":60},"MOB1L",{"$f":"IF(ISNA(F16),0,INDEX(IF(UPPER(RIGHT(F16,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F16,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F16,LEN(F16)-1)),CostCode,0)))","v":443},{"$f":"G16*E16","v":26580}]
[null,"Drills"]
[null,"Edmonton to Hay River","(3 x 11 tonnes)","tonne",{"$f":"3*11","v":33},"MOB1L",{"$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":443},{"$f":"G18*E18","v":14619}]
[null,"Hay River to Roberts Bay","(3 x 11 tonnes)","tonne",{"$f":"+E18","v":33},"MOB1L",{"$f":"IF(ISNA(F19),0,INDEX(IF(UPPER(RIGHT(F19,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F19,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F19,LEN(F19)-1)),CostCode,0)))","v":443},{"$f":"G19*E19","v":14619}]
[null,"Light duty vehicles"]
[null,"Edmonton to Hay River",null,"each",6,"MOB3L",{"$f":"IF(ISNA(F21),0,INDEX(IF(UPPER(RIGHT(F21,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F21,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F21,LEN(F21)-1)),CostCode,0)))","v":5050},{"$f":"G21*E21","v":30300}]
[null,"Hay River to Roberts Bay",null,"each",{"$f":"+E21","v":6},"MOB3L",{"$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":5050},{"$f":"G22*E22","v":30300}]
[null,"Standard 20' containers"]
[null,"Edmonton to Hay River",null,"each",12,"MOB2H",{"$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":6500},{"$f":"G24*E24","v":78000}]
[null,"Hay River to Roberts Bay",null,"each",{"$f":"+E24","v":12},"MOB2H",{"$f":"IF(ISNA(F25),0,INDEX(IF(UPPER(RIGHT(F25,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F25,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F25,LEN(F25)-1)),CostCode,0)))","v":6500},{"$f":"G25*E25","v":78000}]
[]
[null,"MOBILIZE MISC. EQUIPMENT"]
[null,"Pump shipping",null,"each",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,"Pipe shipping",null,"m",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,"Minor tools and equipment",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,"Truck tires ",null,"allow",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,"Other",null,null,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,"MOBILIZE CAMP"]
[null,"ICM activities",null,"year",0,"CPRTL",{"$f":"IF(ISNA(F34),0,INDEX(IF(UPPER(RIGHT(F34,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F34,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F34,LEN(F34)-1)),CostCode,0)))","v":425000},{"$f":"G34*E34","v":0}]
[null,"Reclamation / Closure activities",null,"year",2.5,"CPRTL",{"$f":"IF(ISNA(F35),0,INDEX(IF(UPPER(RIGHT(F35,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F35,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F35,LEN(F35)-1)),CostCode,0)))","v":425000},{"$f":"G35*E35","v":1062500}]
[null,"Long term reclamation activities (eg pump flooding)",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,"MOBILIZE WORKERS"]
[null,"flights from Yellowknife to Cambridge Bay in summer months",null,"month",0,{"$f":"NA()","v":{"$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,"flights from Yellowknife to Cambridge Bay in winter months",null,"month",0,{"$f":"NA()","v":{"$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,"Long term reclamation activities (eg pump flooding) - transport",null,"each",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,"Long term reclamation activities (eg pump flooding) - travel time",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,"Monitoring Airfare",null,"each",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," WORKER ACCOMODATIONS"]
[null,"Closure Activities - camp operations (winter months , <10 persons, incl food, maintenance, air travel)",null,"day",512,"CPOPAL",{"$f":"IF(ISNA(F44),0,INDEX(IF(UPPER(RIGHT(F44,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F44,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F44,LEN(F44)-1)),CostCode,0)))","v":2000},{"$f":"G44*E44","v":1024000}]
[null,"Closure Activities - camp operations (non-winter months , 25 persons, incl food, maintenance, air travel)",null,"person/day",6601,"CPOPL",{"$f":"IF(ISNA(F45),0,INDEX(IF(UPPER(RIGHT(F45,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F45,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F45,LEN(F45)-1)),CostCode,0)))","v":500},{"$f":"G45*E45","v":3300500}]
[null,"Long term reclamation activities (eg pump flooding)",null,"manmonths",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,"Water Managemnt (2 years after closure) - camp operations (<10 persons, incl food, maintenance, air travel)","(8 months per year)","day",0,"CPOPAL",{"$f":"IF(ISNA(F47),0,INDEX(IF(UPPER(RIGHT(F47,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F47,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F47,LEN(F47)-1)),CostCode,0)))","v":2000},{"$f":"G47*E47","v":0}]
[null,"MOBILIZE FUEL"]
[null,"Fuel freight - reclamation activities",null,"litre",1250000,"FCGl",{"$f":"IF(ISNA(F49),0,INDEX(IF(UPPER(RIGHT(F49,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F49,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F49,LEN(F49)-1)),CostCode,0)))","v":1.05},{"$f":"G49*E49","v":1312500}]
[null,"Fuel freight - long term reclamation activities",null,"litre",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,"Fuel freight accommodations",null,"litre",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,"WINTER ROAD"]
[null,"Construction and operation",null,"km",0,{"$f":"NA()","v":{"$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,"Limited winter use",null,"km",0,{"$f":"NA()","v":{"$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,"Winter road tariff",null,"km",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,"DEMOBILIZE HEAVY EQUIPMENT",null,null,60]
[null,"Excavators",null,null,60]
[null,"Edmonton to Hay River",{"$f":"+C6","v":"(3 x 36.1 tonnes)"},"tonne",{"$f":"+E6","v":108.30000000000001},"MOB1S",{"$f":"IF(ISNA(F58),0,INDEX(IF(UPPER(RIGHT(F58,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F58,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F58,LEN(F58)-1)),CostCode,0)))","v":288},{"$f":"G58*E58","v":31190.400000000001}]
[null,"Hay River to Roberts Bay",{"$f":"+C58","v":"(3 x 36.1 tonnes)"},"tonne",{"$f":"+E58","v":108.30000000000001},"MOB1S",{"$f":"IF(ISNA(F59),0,INDEX(IF(UPPER(RIGHT(F59,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F59,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F59,LEN(F59)-1)),CostCode,0)))","v":288},{"$f":"G59*E59","v":31190.400000000001}]
[null,"Dump trucks"]
[null,"Edmonton to Hay River",{"$f":"+C9","v":"(6 x 34.4 tonnes)"},"tonne",{"$f":"+E9","v":206.39999999999998},"MOB1S",{"$f":"IF(ISNA(F61),0,INDEX(IF(UPPER(RIGHT(F61,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F61,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F61,LEN(F61)-1)),CostCode,0)))","v":288},{"$f":"G61*E61","v":59443.199999999997}]
[null,"Hay River to Roberts Bay",{"$f":"+C61","v":"(6 x 34.4 tonnes)"},"tonne",{"$f":"+E61","v":206.39999999999998},"MOB1S",{"$f":"IF(ISNA(F62),0,INDEX(IF(UPPER(RIGHT(F62,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F62,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F62,LEN(F62)-1)),CostCode,0)))","v":288},{"$f":"G62*E62","v":59443.199999999997}]
[null,"Dozers"]
[null,"Edmonton to Hay River",{"$f":"+C12","v":"(3 x 33.5 tonnes)"},"tonne",{"$f":"+E12","v":100.5},"MOB1S",{"$f":"IF(ISNA(F64),0,INDEX(IF(UPPER(RIGHT(F64,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F64,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F64,LEN(F64)-1)),CostCode,0)))","v":288},{"$f":"G64*E64","v":28944}]
[null,"Hay River to Roberts Bay",{"$f":"+C64","v":"(3 x 33.5 tonnes)"},"tonne",{"$f":"+E64","v":100.5},"MOB1S",{"$f":"IF(ISNA(F65),0,INDEX(IF(UPPER(RIGHT(F65,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F65,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F65,LEN(F65)-1)),CostCode,0)))","v":288},{"$f":"G65*E65","v":28944}]
[null,"Loaders"]
[null,"Edmonton to Hay River",{"$f":"+C15","v":"(2 x 30 tonnes)"},"tonne",{"$f":"+E15","v":60},"MOB1S",{"$f":"IF(ISNA(F67),0,INDEX(IF(UPPER(RIGHT(F67,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F67,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F67,LEN(F67)-1)),CostCode,0)))","v":288},{"$f":"G67*E67","v":17280}]
[null,"Hay River to Roberts Bay",{"$f":"+C67","v":"(2 x 30 tonnes)"},"tonne",{"$f":"+E67","v":60},"MOB1S",{"$f":"IF(ISNA(F68),0,INDEX(IF(UPPER(RIGHT(F68,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F68,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F68,LEN(F68)-1)),CostCode,0)))","v":288},{"$f":"G68*E68","v":17280}]
[null,"Drills"]
[null,"Edmonton to Hay River",{"$f":"+C18","v":"(3 x 11 tonnes)"},"tonne",{"$f":"+E18","v":33},"MOB1S",{"$f":"IF(ISNA(F70),0,INDEX(IF(UPPER(RIGHT(F70,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F70,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F70,LEN(F70)-1)),CostCode,0)))","v":288},{"$f":"G70*E70","v":9504}]
[null,"Hay River to Roberts Bay",{"$f":"+C70","v":"(3 x 11 tonnes)"},"tonne",{"$f":"+E70","v":33},"MOB1S",{"$f":"IF(ISNA(F71),0,INDEX(IF(UPPER(RIGHT(F71,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F71,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F71,LEN(F71)-1)),CostCode,0)))","v":288},{"$f":"G71*E71","v":9504}]
[null,"Light duty vehicles"]
[null,"Edmonton to Hay River",null,"each",{"$f":"+E21","v":6},"MOB3S",{"$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":3300},{"$f":"G73*E73","v":19800},null,null,null,null,null,null,null,{"$f":"SUM(M58:M73)","v":0}]
[null,"Hay River to Roberts Bay",null,"each",{"$f":"+E73","v":6},"MOB3S",{"$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":3300},{"$f":"G74*E74","v":19800}]
[null,"Standard 20' containers"]
[null,"Edmonton to Hay River",null,"each",{"$f":"+E24","v":12},"MOB2S",{"$f":"IF(ISNA(F76),0,INDEX(IF(UPPER(RIGHT(F76,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F76,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F76,LEN(F76)-1)),CostCode,0)))","v":4250},{"$f":"G76*E76","v":51000}]
[null,"Hay River to Roberts Bay",null,"each",{"$f":"+E76","v":12},"MOB2S",{"$f":"IF(ISNA(F77),0,INDEX(IF(UPPER(RIGHT(F77,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F77,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F77,LEN(F77)-1)),CostCode,0)))","v":4250},{"$f":"G77*E77","v":51000}]
[]
[null,"DEMOBILIZE CAMP"]
[null,null,null,"allow",null,{"$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},{"$f":"G80*E80","v":0}]
[null,"DEMOBILIZE WORKERS"]
[null,"flights from Yellowknife to Cambridge Bay in summer months",null,"month",0,{"$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},{"$f":"G82*E82","v":0}]
[null,"flights from Yellowknife to Cambridge Bay in winter months",null,"month",0,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F83),0,INDEX(IF(UPPER(RIGHT(F83,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F83,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F83,LEN(F83)-1)),CostCode,0)))","v":0},{"$f":"G83*E83","v":0}]
[null,"WINTER ROAD"]
[null,"Construction and operation",null,"km",0,{"$f":"NA()","v":{"$error":"#N/A"}},{"$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":0},{"$f":"G85*E85","v":0}]
[null,"Limited winter use",null,"km",0,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F86),0,INDEX(IF(UPPER(RIGHT(F86,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F86,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F86,LEN(F86)-1)),CostCode,0)))","v":0},{"$f":"G86*E86","v":0}]
[null,"Winter road tariff",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F87),0,INDEX(IF(UPPER(RIGHT(F87,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F87,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F87,LEN(F87)-1)),CostCode,0)))","v":0},{"$f":"G87*E87","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H87)+0.0001","v":7800688.4001000011}]
[null,"includes camp operations for ICM"]

{"sheet":"Unit_Costs","index":13,"n_rows":275,"n_cols":12,"rows_kept":275,"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"," ",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"]
["Excavate Rock; Low Spec's and QA/QC",null,null,null,null,"","",""]
[null,"drill/blast/load/short haul",null,"RB1","m3",11.4,31.99,null,null,"Low:quarry operations for bulk fill"]
[null,"drill/blast/load/long haul",null,"RB2","m3",12.05,17.8]
[null,"RB1 + spread and compact",null,"RB3","m3",12.05,17.8]
[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,"LHD to TIA",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",{"$f":"+Summary!J14","v":0},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",3.44,18,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","$/hr",36,65]
[null,"Electrician",null,"elec","$/hr",74,95]
[null,"Journeyman - various",null,"journey","$/hr",44,71.790000000000006]
[null,"Labour - skilled ",null,"lab-s","$/hr",41,49.6]
[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]
[]
["Other"]
[null,"remove onshore mooring point",null,"OSHR","ls",1500]
[null,"remove offshore mooring ",null,"FSHR","ls",3000]
[null,"construct concrete cap",null,"CCAP","ls",40000]
[null,"remove culvert ",null,"RCUL","ls",2625]
[null,"dismantle 5ML tank, cut up",null,"CUT5","ls",15000]
[null,"dismantle 1ML tank, cut up",null,"CUT1","ls",15000]
[null,"dismantle fire water storage tank",null,"FRTK","ls",2500]
[null,"decommission crusher, milling & processing plants",null,"PLNT1","ls",150000]
[null,"disassemble processing plant equipment",null,"PLNT2","ls",200000]
[null,"prepare processing equipment for shipping off-site",null,"PLNT3","ls",50000]
[null,"remove pumps. Pipes, cables culverts",null,"RPPC","ls",2000]
[null,"treat contained water and discharge",null,"TRT","ls",6500]
[null,"remove bridge",null,"RBRG","ls",50000]
[null,"remove arch culvert",null,"RARC","ls",100000]
[null,"remove infrastructure / debris from Doris Mountain (helicopter)",null,"DEB1","m3",2500]
[]
[null,"decommission above ground tanks / fuel transfer facilities- piping, controls",null,"C102","ea",550,null,null,null,null,"C104"]
[null,"decommission electrical hookups / mechanical / heating",null,"C105","ea",640,null,null,null,null,"C105"]
[null,"decommisson electrical",null,"C106","ea",750,null,null,null,null,"c106"]
[null,"remove communication equipment",null,"C107","ea",350,null,null,null,null,"c107c"]
[null,"disconnect containers / trailers and prep for shipping",null,"C108","ea",1325,null,null,null,null,"c108"]
[null,"decommission (elec) airstrip",null,"C109","ea",1500,null,null,null,null,"c109"]
[null,"remove lighting fixtures / airstrip",null,"C110","ea",100,null,null,null,null,"c110"]
[null,"drain tanks into portable fuel storage containers",null,"C203","ea",10000,null,null,null,null,"C203"]
[null,"drain tanks into portable fuel storage containers",null,"C203A","ea",1500,null,null,null,null,"c203a"]
[null,"wash tanks",null,"C204","ea",1420,null,null,null,null,"c204"]
[null,"drain / wash empty fuel drums",null,"C205","ea",60,null,null,null,null,"c205"]
[null,"Flush and remove sewage plumbing, collect sewage sludge/waste water in 55 gallon drums ",null,"C206","ea",657.86,null,null,null,null,"c206"]
[null,"operate oil / water separator",null,"C208","m3",30,null,null,null,null,"c208"]
[null,"Drain chemicals and prepare for shipping",null,"C208A","m3",100]
[null,"collect ashes / place in containers",null,"C207","m3",13.13,null,null,null,null,"c207"]
[null,"clean liner",null,"C210","m2",0.39,null,null,null,null,"c210"]
[null,"crush empty fuel drums",null,"C301","ea",35,null,null,null,null,"c301"]
[null,"remove / cut liner into pieces",null,"C302","m2",0.56000000000000005,null,null,null,null,"c302"]
[null,"demolish structures",null,"C305","m3",19,null,null,null,null,"c305"]
[null,"dismantle small a/g storage tank",null,"C307","m3",19,null,null,null,null,"c307"]
[null,"dismantle by welding",null,"C308","ea",1500,null,null,null,null,"c308"]
[null,"collect debris",null,"C310","m2",0.18,null,null,null,null,"c310"]
[null,"collect debris",null,"C310A","m3",13.13,null,null,null,null,"c310a"]
[null,"dismantle radio towers",null,"C311","ea",15500,null,null,null,null,"c311"]
[null,"prep tower sections for shipping off-site",null,"C312","ea",1500,null,null,null,null,"c312"]
[null,"dismantle stacks",null,"C313","ea",20000,null,null,null,null,"c313"]
[null,"remove cables / posts",null,"C314","ea",150,null,null,null,null,"c314"]
[null,"remove tank insulation",null,"C315","m3",720,null,null,null,null,"c315"]
[null,"remove ducts /  pipes, cables",null,"C316","m",113,null,null,null,null,"c316"]
[null,"prepare / load material for transport to landfill",null,"C401","m3",13.13,null,null,null,null,"c401"]
[null,"haul material to roberts bay",null,"C404","m3",6.34,null,null,null,null,"c404"]
[null,"haul material to roberts bay",null,"C404A","hr",155,null,null,null,null,"c404a"]
[null,"load contaminated soils into megabags",null,"C412","m3",100.25,null,null,null,null,"c412"]
[null,"haul debris to landfill",null,"C414","m3",6.34,null,null,null,null,"c414"]
[null,"haul metal / materials to landfill",null,"C415","m3",6.34,null,null,null,null,"c415"]
[null,"move metal / materials to landfill",null,"C415A","m3",50,null,null,null,null,"c415a"]
[null,"haul debris to landfill",null,"C416","m3",6.34,null,null,null,null,"c416"]
[null,"haul debris to landfill",null,"C417","m3",6.34,null,null,null,null,"c417"]
[null,"fill in low- lying areas (source within 0.5 km)",null,"C502","m3",null,null,null,null,null,"c502"]
[null,"construct portal plug",null,"C503","m3",24.53,null,null,null,null,"c503"]
[null,"remove and stockpile liner protection cover",null,"C504","m3","use RECLAIM rate SC3",null,null,null,null,"c504"]
[null,"level containment berm",null,"C505","m2",1.58,null,null,null,null,"c505"]
[null,"reslope 3H : 1V",null,"C506","m3","use RECLAIM rate DR $2.40 / m3",null,null,null,null,"c506"]
[null,"install erosion protection, coconut matting",null,"C508","m2",8,null,null,null,null,"c508"]
[]
[null,"regrade area for positive drainage",null,"C518","m2",0.12,null,null,null,null,"c518"]
[null,"construct a concrete cap for vent raise",null,"C603","ea",40000,null,null,null,null,"c603"]
[null,"manmonth (caretaker)",null,"mm1","ea",17550,null,{"$f":"+F169","v":17550}]
[null,"manmonth (electrician)",null,"mm2","ea",25650,null,{"$f":"+F170","v":25650}]
[null,"manmonth (mechanic",null,"mm3","ea",20250,null,{"$f":"+F171","v":20250}]
[null,"camp operations (>25 persons, incl food, camp maintenance and air travel)",null,"cpop","day",500]
[null,"camp operations (<10 persons, incl food, camp maintenance and air travel)",null,"CPOPA","day",2000]
[null,"camp retal",null,"camr","year",425000]
[null,"flights (Yellowknife - Cambridge Bay)",null,"FLT","month",5100]
[null,"flights from Yellowknife to Cambridge Bay (return) in summer months; 50 persons",null,"FLT1","month",340000]
[null,"flights from Yellowknife to Cambridge Bay (return) in winter months; 10 persons",null,"FLT2","month",68000]
[null,"mobile camp rental",null,"cprt","yr",425000]
[null,"geotechnical assessment ",null,"GEOI","yr",25000]
[null,"pickup rental",null,"eqp1","ea",2000,null,{"$f":"+F180","v":2000}]
[null,"dozer rental",null,"eqp2","ea",8000]
[null,"excavator rental",null,"eqp3","ea",10000]
[null,"snow removal rental",null,"eqp4","ea",10000,null,{"$f":"+F183","v":10000}]
[null,"articulated dump rental",null,"eqp5","ea",10000]
[null,"mob / demob for ICM heavy equip",null,null,"ls",750000]
[null,"Remove thermosyphon radiators and superstructure ",null,"THR","ea",1000]
[null,"Crown Road for +'ve Drainage",null,"CRWN","km",1190]
[null,"per tonne from Hay River to Cambridge Bay",null,"MOB1","tonne",443,null,288,null,"barging south is lower rate (from NTCL published rates)"]
[null,"20' container - Hay River to Cambridge Bay",null,"MOB2","ea",13400,6500,4250,null,"barging south is lower rate (from NTCL published rates)"]
[null,"Heavy duty pick up - - Hay River to Cambridge bay",null,"MOB3","ea",5050,null,3300,null,"barging south is lower rate (from NTCL published rates)"]
[null,"Flush sewage pipeline",null,"SEW","ea",770]
[null,"water managment (technician)",null,"WTR1","month",34200,null,{"$f":"+F192","v":34200}]
[null,"water manageemnt (support)",null,"WTR2","month",5800,null,{"$f":"+F193","v":5800}]
[null,"Inspect a nd Maintain water management structures",null,"WTR3","ls",70000]
[null,"site inspection post closure (two day by helecopter)",null,"GEOI2","ls",70000]
[null,"decommission water management structures",null,"DITC","ls",500000]
[null,"water sampling / report post closure (two day by helecopter)",null,"WTR4","ls",60000]
[null,"annual regulatory reporting",null,"RPT","ls",20000]
[]
[]
[]
[]
["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"]
["Off-Site Shipping by Barge"]
[null,"hazardous waste ",null,"hz1","m3",218.81]
[null,"hazardous solid waste",null,"hz2","m3",218.81]
[null,"hydrocarbon contaminated soils",null,"hy1","m3",1082]
["PCB Removal"]
[null,"Remove from site",null,"PCBR","litre",40.200000000000003,46.9,null,null,"Low: shipping, handling & disposal from Yellowknife"]
["Pipes, small (<6in 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 (>6in 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,"cut pipeline on land",null,"PLD","m",11.5]
[null,"retrieve / dismantle diffuser",null,"DIF1","ls",1500]
[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",25000,195000]
[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",10000]
["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,"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":14,"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":15,"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"]