{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Instructions","Tools","Summary","Open Pit","UG Mine","Tailings","Rock Pile","Chemicals","Bldgs & Equip","Water Management","Water Treatment","ICM","PostClosure","Mobilization","Estimator"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":1,"defined_names":161,"comments":1,"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":70,"n_cols":8,"rows_kept":70,"cut":false,"hidden":false,"merged":[[59,0,68,1],[33,0,33,1],[34,0,39,1],[40,0,47,1],[48,0,54,1],[55,0,58,1]]}
["Project Name:",null,"Reclaim Model - Overview of Program"]
[null,"Hope Bay Doris Madrid Sec","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'."]
["and included in \"Post-closure Monitoring and Maintenance\"."]
[null,null,null,"Short Term/ Capital Ex.","Long term","","",""]
["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":"Tools","index":1,"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"]

{"sheet":"Summary","index":2,"n_rows":26,"n_cols":8,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[null,"SUMMARY OF COSTS"]
[]
["CAPITAL COSTS","COMPONENT NAME",null,"COST",null,"LAND LIABILITY",null,"WATER LIABILITY"]
["OPEN PIT",{"$f":"IF(ISBLANK('Open Pit'!$B$1),\"\",'Open Pit'!$B$1)","v":"Quarry ROQ Drill, Blast, and Crush Material"},null,{"$f":"Pit1Total","v":4190607.7747048209},null,{"$f":"Pit1LandTotal","v":4190607.7746048211},null,{"$f":"Pit1WaterTotal","v":0}]
["UNDERGROUND MINE",{"$f":"IF(ISBLANK('UG Mine'!$B$1),\"\",'UG Mine'!$B$1)","v":"Doris Portal and Underground Works"},null,{"$f":"UG1Total","v":3344311.3683879995},null,{"$f":"UG1LandTotal","v":3344311.3682879996},null,{"$f":"UG1WaterTotal","v":0}]
["TAILINGS FACILITY",{"$f":"IF(ISBLANK(Tailings!$B$1),\"\",Tailings!$B$1)","v":"TIA Subaerial Tailings Area, North Dam, Shoreline Protection, and Interim Dyke"},null,{"$f":"Tailings1Total","v":12561086.364760833},null,{"$f":"Tailings1LandTotal","v":6280543.1823304165},null,{"$f":"Tailings1WaterTotal","v":6280543.1823304165}]
["ROCK PILE",{"$f":"IF(ISBLANK('Rock Pile'!$B$1),\"\",'Rock Pile'!$B$1)","v":"Doris, Madrid, Roberts Bay Rock Piles"},null,{"$f":"RP1Total","v":1398358.775989},null,{"$f":"RP1LandTotal","v":1398358.7758889999},null,{"$f":"RP1WaterTotal","v":0}]
["BUILDINGS AND EQUIPMENT",{"$f":"IF(ISBLANK('Bldgs & Equip'!$B$1),\"\",'Bldgs & Equip'!$B$1)","v":"Site Buildings"},null,{"$f":"Bldg1Total","v":10727366.103955407},null,{"$f":"Bldg1LandTotal","v":8863055.7852731794},null,{"$f":"Bldg1WaterTotal","v":1864310.3185822279}]
["CHEMICALS AND CONTAMINATED SOIL MANAGEMENT",{"$f":"IF(ISBLANK(Chemicals!$B$1),\"\",Chemicals!$B$1)","v":"Decontaminate Oil, Fuel, and Containment Liners"},null,{"$f":"Chem1Total","v":1625660.5232510499},null,{"$f":"Chem1LandTotal","v":812830.26157552493},null,{"$f":"Chem1WaterTotal","v":812830.26157552493}]
["SURFACE AND GROUNDWATER MANAGEMENT",{"$f":"IF(ISBLANK('Water Treatment'!$B$1),\"\",'Water Treatment'!$B$1)","v":"Remove / Level Berms, Water Management , Water Treatment"},null,{"$f":"Water1Total","v":1126649.1869012311},null,"-",null,{"$f":"Water1Total","v":1126649.1869012311}]
["INTERIM CARE AND MAINTENANCE",{"$f":"IF(ISBLANK(ICM!$B$1),\"\",ICM!$B$1)","v":"Two (2) Years of Care and Maintenance and Includes Water Treatment"},null,{"$f":"ICMTotal","v":7111287.0252800006},null,"-",null,{"$f":"ICMTotal","v":7111287.0252800006}]
[null,"SUBTOTAL: Capital Costs",null,{"$f":"SUM(D4:D11)","v":42085327.123230346},null,{"$f":"SUM(F4:F11)","v":24889707.147960942},null,{"$f":"SUM(H4:H11)","v":17195619.974669401}]
[null,"PERCENT OF SUBTOTAL ",null,null,null,{"$f":"IF(F12<0.01,0,F12/D12)","v":0.59141056632591249},null,{"$f":"IF(H12<0.01,0,H12/D12)","v":0.40858943365983075}]
[]
["INDIRECT COSTS",null,null,"COST",null,"LAND LIABILITY",null,"WATER LIABILITY"]
["MOBILIZATION/DEMOBILIZATION",{"$f":"IF(ISBLANK(Mobilization!$B$1),\"\",Mobilization!$B$1)","v":""},null,{"$f":"MobTotal","v":7955000.0000999998},null,{"$f":"D16*$F$13","v":4704671.0551817752},null,{"$f":"D16*$H$13","v":3250328.9448048123}]
["POST-CLOSURE MONITORING AND MAINTENANCE",{"$f":"IF(ISBLANK(PostClosure!$B$1),\"\",PostClosure!$B$1)","v":""},null,{"$f":"PC1Total","v":1225000.0001000001},null,{"$f":"D17*$F$13","v":724477.94380838389},null,{"$f":"D17*$H$13","v":500522.05627415166}]
["ENGINEERING ",0.05,null,{"$f":"B18*$D$12","v":2104266.3561615176},null,{"$f":"+$F$13*D18","v":1244485.3573980473},null,{"$f":"+$H$13*D18","v":859780.9987334701}]
["PROJECT MANAGEMENT",0.05,null,2104266.3561615176,null,1244485.3573980473,null,859780.9987334701]
["HEALTH AND SAFETY PLANS/MONITORING & QA/QC",0,null,0,null,0,null,0]
["BONDING/INSURANCE",0,null,0,null,0,null,0]
["CONTINGENCY ",0.2,null,8417065.4246460702,null,4977941.4295921894,null,3439123.9949338804]
["MARKET PRICE FACTOR ADJUSTMENT",0,null,0,null,0,null,0]
[null,"SUBTOTAL: Indirect Costs",null,{"$f":"SUM(D16:D23)","v":21805598.137169108},null,{"$f":"SUM(F16:F23)","v":12896061.143378444},null,{"$f":"SUM(H16:H23)","v":8909536.9934797846}]
[]
["TOTAL COSTS",null,null,{"$f":"D12+D24","v":63890925.260399453},null,{"$f":"F12+F24","v":37785768.291339383},null,{"$f":"H12+H24","v":26105156.968149185}]

{"sheet":"Open Pit","index":3,"n_rows":83,"n_cols":11,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
["Open Pit Name: ","Quarry ROQ Drill, Blast, and Crush Material",null,null,null,"Pit #",1]
[]
["ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost","Comments"]
["NO REQUIREMENT"]
["DW_002 Doris-Windy All Weather Road Quarry A","No closure activities are required","each",null,{"$error":"#N/A"},0,{"$f":"D5*F5","v":0},null,{"$f":"G5*H5","v":0},{"$f":"G5*(1-H5)","v":0}]
["DW_003 Doris-Windy All Weather Road Quarry B","No closure activities are required","each",null,{"$error":"#N/A"},0,{"$f":"D6*F6","v":0},null,{"$f":"G6*H6","v":0},{"$f":"G6*(1-H6)","v":0}]
["DW_007 Doris-Windy All Weather Road Quarry D","No closure activities are required","each",null,{"$error":"#N/A"},0,0,null,0,0]
["Q2_001 Quarry 2 Quarry","No closure activities are required","each",null,{"$error":"#N/A"},0,0,null,0,0]
["Q3_001 Quarry 3 Quarry #3","No closure activities are required","each",null,{"$error":"#N/A"},0,0,null,0,0]
["QUARRY ROCK MATERIAL"]
["TIA_001 TIA Subaerial Tailings Area","Produce ROQ (Quarry, drill &blast)","m3",104250,"RB2L",16.300035000000001,{"$f":"D11*F11","v":1699278.6487500002},1,{"$f":"G11*H11","v":1699278.6487500002},{"$f":"+G11*(1-H11)","v":0}]
["TIA_001 TIA Subaerial Tailings Area","Produce additional ROQ for drainage channel armoring","m3",8240.2289774970395,"RB2L",16.300035000000001,134316.02074121597,1,{"$f":"G12*H12","v":134316.02074121597},{"$f":"+G12*(1-H12)","v":0}]
["Q3_003 Quarry 3 Landfill","Produce ROQ (Quarry, drill &blast)","m3",8124.2999999999993,"RB2L",16.300035000000001,132426.3743505,1,132426.3743505,0]
["MN_026 Naartok Crown Recovery Trench","Produce ROQ (Quarry, drill &blast)","m3",86089,"RB2L",16.300035000000001,1403253.7131150002,1,{"$f":"G14*H14","v":1403253.7131150002},{"$f":"+G14*(1-H14)","v":0}]
["MN_026 Naartok Crown Recovery Trench","Produce ROQ (Quarry, drill &blast)","m3",4082,"RB2L",16.300035000000001,66536.742870000002,1,{"$f":"G15*H15","v":66536.742870000002},{"$f":"+G15*(1-H15)","v":0}]
["MN_026 Naartok Crown Recovery Trench","Produce Crushed Rock (Quarry, drill &blast)","m3",1548,"RB2L",16.300035000000001,25232.454180000001,1,{"$f":"G16*H16","v":25232.454180000001},{"$f":"+G16*(1-H16)","v":0}]
["TIA_001 TIA Subaerial Tailings Area","Crush and Screen ROQ Materials","m3",8240.2289774970395,"RBS1L",6.75,55621.545598105018,1,55621.545598105018,0]
["Q3_003 Quarry 3 Landfill","Crush and Screen ROQ Materials","m3",8124.2999999999993,"RBS1L",6.75,54839.024999999994,1,54839.024999999994,0]
["MN_026 Naartok Crown Recovery Trench","Crush and Screen ROQ Materials","m3",86089,"RBS1L",6.75,581100.75,1,{"$f":"G19*H19","v":581100.75},{"$f":"+G19*(1-H19)","v":0}]
["MN_026 Naartok Crown Recovery Trench","Crush and Screen ROQ Materials","m3",4082,"RBS1L",6.75,27553.5,1,27553.5,0]
["MN_026 Naartok Crown Recovery Trench","Crush and Screen Crushed Rock Materials","m3",1548,"RBS1L",6.75,10449,1,{"$f":"G21*H21","v":10449},{"$f":"+G21*(1-H21)","v":0}]
["CONTROL ACCESS"]
["Fence",null,"m",null,{"$error":"#N/A"},0,{"$f":"D23*F23","v":0},null,{"$f":"G23*H23","v":0},{"$f":"G23*(1-H23)","v":0}]
["Signs",null,"each",null,{"$error":"#N/A"},0,0,null,{"$f":"G24*H24","v":0},{"$f":"G24*(1-H24)","v":0}]
["Berm at crest",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Block roads",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Other",null,null,null,{"$error":"#N/A"},0,0,null,{"$f":"G27*H27","v":0},{"$f":"G27*(1-H27)","v":0}]
["STABILITY STUDY"]
["Conduct stability and setback study",null,"allow",null,{"$error":"#N/A"},0,{"$f":"D29*F29","v":0},null,{"$f":"G29*H29","v":0},{"$f":"G29*(1-H29)","v":0}]
["STABILIZE SLOPES"]
["Off-load crest, soil A",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D31*F31","v":0},null,0,0]
["Off-load crest, soil B",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Doze/trim overburden at crest",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Drill & blast pit crest",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Buttress slope",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Other",null,null,null,{"$error":"#N/A"},0,0,null,0,0]
["COVER/CONTOUR SLOPES"]
["Place fill, soil A",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D38*F38","v":0},null,0,0]
["Place fill, soil B",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Rip rap",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Vegetate slopes",null,"ha",null,{"$error":"#N/A"},0,0,null,0,0]
["Vegetate pit floor",null,"ha",null,{"$error":"#N/A"},0,0,null,0,0]
["Other",null,null,null,{"$error":"#N/A"},0,0,null,0,0]
["CONSTRUCT DIVERSION DITCHES"]
["Excavate ditches -soil",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D45*F45","v":0},null,{"$f":"G45*H45","v":0},{"$f":"G45*(1-H45)","v":0}]
["Excavate ditches -rock",null,"m3",null,{"$error":"#N/A"},0,0,null,{"$f":"G46*H46","v":0},{"$f":"G46*(1-H46)","v":0}]
["Rip rap in channel base",null,"m3",null,{"$error":"#N/A"},0,0,null,{"$f":"G47*H47","v":0},{"$f":"G47*(1-H47)","v":0}]
["CONSTRUCT SPILLWAY"]
["Excavate channel",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D49*F49","v":0},null,0,0]
["Concrete",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Rip rap",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Other",null,null,null,{"$error":"#N/A"},0,0,null,0,0]
["RECLAIM QUARRIES"]
["Re-contour"]
["Contour slopes",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D55*F55","v":0},null,{"$f":"G55*H55","v":0},{"$f":"G55*(1-H55)","v":0}]
["Place overburden",null,"m3",null,{"$error":"#N/A"},0,0,null,{"$f":"G56*H56","v":0},{"$f":"G56*(1-H56)","v":0}]
["Vegetate",null,"m3",null,{"$error":"#N/A"},0,0,null,{"$f":"G57*H57","v":0},{"$f":"G57*(1-H57)","v":0}]
["FLOOD PIT-Capital"]
["Remove stationary equipment (sump pumps)",null,"each",null,{"$error":"#N/A"},0,{"$f":"D59*F59","v":0},null,0,0]
["Remove dewatering pipeline",null,"m",null,{"$error":"#N/A"},0,0,null,{"$f":"G60*H60","v":0},{"$f":"G60*(1-H60)","v":0}]
["Remove power lines",null,"each",null,{"$error":"#N/A"},0,0,null,0,0]
["Construct diversion ditches",null,"m3",null,{"$error":"#N/A"},0,0,null,{"$f":"G62*H62","v":0},{"$f":"G62*(1-H62)","v":0}]
["    -Ditch, mat'l A",null,"m3",null,{"$error":"#N/A"},0,0,null,{"$f":"G63*H63","v":0},{"$f":"+G63*(1-H63)","v":0}]
["    -Ditch, mat'l B",null,"m3",null,{"$error":"#N/A"},0,0,null,{"$f":"G64*H64","v":0},{"$f":"+G64*(1-H64)","v":0}]
["Construct embankment/dam",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Supply/install pump station",null,"each",null,{"$error":"#N/A"},0,0,null,0,0]
["Supply/install piping system",null,"m",null,{"$error":"#N/A"},0,0,null,{"$f":"G67*H67","v":0},{"$f":"G67*(1-H67)","v":0}]
["Remove pump post-closure",null,"each",null,{"$error":"#N/A"},0,0,null,{"$f":"G68*H68","v":0},{"$f":"G68*(1-H68)","v":0}]
["Remove pipeline post-closure",null,"m",null,{"$error":"#N/A"},0,0,null,{"$f":"G69*H69","v":0},{"$f":"G69*(1-H69)","v":0}]
["FLOOD PIT-Annual Cost"]
["Operate pumps (power)",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D71*F71","v":0},null,0,0]
["Maintain pump/pipeline",null,"allow",null,{"$error":"#N/A"},0,0,null,{"$f":"G72*H72","v":0},{"$f":"G72*(1-H72)","v":0}]
["Labour: fuel management, commissioning/decom",null,"$/h",null,{"$error":"#N/A"},0,0,null,{"$f":"G73*H73","v":0},{"$f":"G73*(1-H73)","v":0}]
["Chemical addition,  _____ kg/m3 of water",null,"tonne",null,{"$error":"#N/A"},0,0,null,0,0]
["Chemicals, purchase and shipping",null,"tonne",null,{"$error":"#N/A"},0,0,null,0,0]
["Passive/biological additives",null,"$/ha",null,{"$error":"#N/A"},0,0,null,{"$f":"G76*H76","v":0},{"$f":"G76*(1-H76)","v":0}]
["Passive additives purchase and shipping",null,"tonne",null,{"$error":"#N/A"},0,0,null,{"$f":"G77*H77","v":0},{"$f":"G77*(1-H77)","v":0}]
["Other",null,null,null,{"$error":"#N/A"},0,0,null,{"$f":"G78*H78","v":0},0]
[null,null,null,null,null,"Annual pumping costs",{"$f":"SUM(G71:G78)+0.0001","v":1E-4}]
["Number of years of pump flooding",null,"years"]
[null,null,null,null,null,"Total pumping costs",{"$f":"G79*D80","v":0},null,{"$f":"G81*H81","v":0},{"$f":"G81*(1-H81)","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G4:G69)+G81+0.0001","v":4190607.7747048209},null,{"$f":"SUM(I4:I69)+I81","v":4190607.7746048211},{"$f":"SUM(J4:J69)+J81","v":0}]
[null,null,null,null,null,"% of Total",null,null,{"$f":"I82/G82","v":0.9999999999761372},{"$f":"J82/G82","v":0}]

{"sheet":"UG Mine","index":4,"n_rows":52,"n_cols":11,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["Underground Mine Name","Doris Portal and Underground Works",null,null,null,"UG Mine #",1]
[]
["ACTIVITY/MATERIAL","Notes","Unit","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost","Comments"]
["CONTROL ACCESS"]
["Fence",null,"m",null,{"$error":"#N/A"},0,{"$f":"D5*F5","v":0},null,{"$f":"G5*H5","v":0},{"$f":"G5*(1-H5)","v":0}]
["Signs",null,"each",null,{"$error":"#N/A"},0,{"$f":"D6*F6","v":0},null,{"$f":"G6*H6","v":0},{"$f":"G6*(1-H6)","v":0}]
["Block roads",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Berm",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Concrete wall in  portals",null,"m3",null,{"$error":"#N/A"},0,0,null,{"$f":"G9*H9","v":0},{"$f":"G9*(1-H9)","v":0}]
["Backfill portal",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["DM_012 Doris Portal and Underground Works","Construct portal plug","m3",706.8,"PORL",25.430760000000003,17974.461168000002,1,{"$f":"G11*H11","v":17974.461168000002},{"$f":"G11*(1-H11)","v":0},"assume no change"]
["DM_012 Doris Portal and Underground Works","Backfill underground workings with ore and waste rock on surface at Doris","m3",360889,"RBS2L",8.5,3067556.5,1,3067556.5,0,"AEM - Monthly Mine Backfill and Waste Rock Stockpile Management Report (Dec 2022)"]
["MN_012 Madrid North Portal and Underground Works","Construct portal plug","m3",1337.9999999999998,"PORL",25.430760000000003,34026.356879999999,1,{"$f":"G13*H13","v":34026.356879999999},{"$f":"G13*(1-H13)","v":0},"DXF file: Naartok_West_asbuilt_decline.dxf provided by Patrick Baker Jan 24 2023"]
["Backfill portal #2",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Cap raise ",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["DM_030 Doris Primary Vent Raise","Construct a concrete cap (0.5 m thick reinforced concrete) to seal the top","m3",25.12,"CLFS",2881.2510000000002,72377.025120000006,1,{"$f":"G16*H16","v":72377.025120000006},{"$f":"G16*(1-H16)","v":0},"Assume 4m Diameter, 0.5m Thick"]
["DM_033 Doris Connector Vent Raise","Construct a concrete cap (0.5 m thick reinforced concrete) to seal the top","m3",25.12,"CLFS",2881.2510000000002,72377.025120000006,1,{"$f":"G17*H17","v":72377.025120000006},{"$f":"G17*(1-H17)","v":0},"Assume 4m Diameter, 0.5m Thick"]
["Cap raise #2",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Cap shaft #1",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Cap shaft #2",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Backfill adits",null,"m3",null,{"$error":"#N/A"},0,0,null,{"$f":"G21*H21","v":0},{"$f":"G21*(1-H21)","v":0}]
["Backfill open stope",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Concrete cap over open stope",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Other",null,null,null,{"$error":"#N/A"},0,0,null,0,0]
["REMOVE HAZARDOUS MATERIALS"]
["Remove hazardous materials, U/G labor",null,"mandays",null,{"$error":"#N/A"},0,{"$f":"D26*F26","v":0},null,{"$f":"G26*H26","v":0},{"$f":"G26*(1-H26)","v":0}]
["Remove/decontaminate stationary & elect. equip",null,"lm",null,{"$error":"#N/A"},0,0,null,0,0]
["DM_012 Doris Portal and Underground Works","Remove ducts, pipes, cables","lm",100,"PDCS1L",200,20000,1,20000,0]
["DM_030 Doris Primary Vent Raise","Remove ducts, pipes, cables","lm",100,"PDCS1L",200,20000,1,20000,0]
["DM_033 Doris Connector Vent Raise","Remove ducts, pipes, cables","lm",100,"PDCS1L",200,20000,1,20000,0]
["MN_012 Madrid North Portal and Underground Works","Remove ducts, pipes, cables","lm",100,"PDCS1L",200,20000,1,20000,0]
["Remove/decontaminate mobile equipment",null,"each",null,{"$error":"#N/A"},0,0,null,0,0]
["Remove misc. haz. mat & explosives",null,"kg",null,{"$error":"#N/A"},0,0,null,0,0]
["Other",null,null,null,{"$error":"#N/A"},0,0,null,0,0]
["INSTALL BULKHEADS",null,null,null,null,null,0]
["Bulkheads to control water flow",null,"each",null,{"$error":"#N/A"},0,0,null,{"$f":"G36*H36","v":0},{"$f":"G36*(1-H36)","v":0}]
["Grout bulkhead",null,"m3",null,{"$error":"#N/A"},0,0,null,{"$f":"G37*H37","v":0},{"$f":"G37*(1-H37)","v":0}]
["FLOOD MINE",null,null,null,null,null,0]
["Supply/install pump",null,"each",null,{"$error":"#N/A"},0,0,null,0,0]
["Supply/install piping system",null,"each",null,{"$error":"#N/A"},0,0,null,{"$f":"G40*H40","v":0},{"$f":"G40*(1-H40)","v":0}]
["Operate pumps to flood workings",null,"m3",null,{"$error":"#N/A"},0,0,null,0,0]
["Other",null,null,null,{"$error":"#N/A"},0,0,null,0,0]
["INSTALL GROUNDWATER COLLECTION SYSTEM",null,null,null,null,null,0]
["Excavate/install sumps",null,"m2",null,{"$error":"#N/A"},0,0,null,{"$f":"G44*H44","v":0},{"$f":"+G44*(1-H44)","v":0}]
["Install pumping wells",null,"m3",null,{"$error":"#N/A"},0,0,null,{"$f":"G45*H45","v":0},{"$f":"+G45*(1-H45)","v":0}]
["Install pumps/pipelines/power supply",null,"LS",null,{"$error":"#N/A"},0,0,null,{"$f":"G46*H46","v":0},{"$f":"+G46*(1-H46)","v":0}]
["SPECIALIZED ITEMS",null,null,null,null,null,0]
["Install water quality monitoring pipes",null,"each",null,{"$error":"#N/A"},0,0,null,{"$f":"G48*H48","v":0},0]
["Install permanent pumping system",null,"each",null,{"$error":"#N/A"},0,0,null,{"$f":"G49*H49","v":0},0]
["Other",null,null,null,{"$error":"#N/A"},0,0,null,{"$f":"G50*H50","v":0},0]
[null,null,null,null,null,"Total",{"$f":"SUM(G5:G50)+0.0001","v":3344311.3683879995},null,{"$f":"SUM(I5:I50)","v":3344311.3682879996},{"$f":"SUM(J5:J50)","v":0}]
[null,null,null,null,null,"% of Total",null,null,{"$f":"I51/G51","v":0.99999999997009847},{"$f":"J51/G51","v":0}]

{"sheet":"Tailings","index":5,"n_rows":100,"n_cols":11,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
["Tailings Impoundment Name:","TIA Subaerial Tailings Area, North Dam, Shoreline Protection, and Interim Dyke",null,null,null,"Pond #",1]
[]
["ACTIVITY/MATERIAL","Notes","Unit","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost","Comments"]
["CONTROL ACCESS"]
["Fence",null,"m",null,{"$error":"#N/A"},0,{"$f":"D5*F5","v":0},0,{"$f":"G5*H5","v":0},{"$f":"+G5*(1-H5)","v":0}]
["Signs",null,"each",null,{"$error":"#N/A"},0,{"$f":"D6*F6","v":0},0,{"$f":"G6*H6","v":0},{"$f":"+G6*(1-H6)","v":0}]
["Berm",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D7*F7","v":0},0,{"$f":"G7*H7","v":0},{"$f":"+G7*(1-H7)","v":0}]
["Block roads",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D8*F8","v":0},0,{"$f":"G8*H8","v":0},{"$f":"+G8*(1-H8)","v":0}]
["Other",null,null,null,{"$error":"#N/A"},0,{"$f":"D9*F9","v":0},0,{"$f":"G9*H9","v":0},{"$f":"+G9*(1-H9)","v":0}]
["STABILIZE EMBANKMENT(S)"]
["Toe buttress, drainage layer",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D11*F11","v":0},0,{"$f":"G11*H11","v":0},{"$f":"+G11*(1-H11)","v":0}]
["Toe buttress, bulk fill",null,"m3",null,{"$error":"#N/A"},0,0,0,0,0]
["Rip rap",null,"m3",null,{"$error":"#N/A"},0,0,0,0,0]
["TIA_005 TIA Shoreline Protection","Haul and place riprap to prevent erosion","m3",204959,"RR4L",10.280519999999999,2107085.0986799998,0.5,1053542.5493399999,1053542.5493399999]
["Install geotextile/geosynthetic",null,"m2",null,{"$error":"#N/A"},0,0,0,0,0]
["TIA_005 TIA Shoreline Protection","Install separation geotextile","m2",409918,"GSHDPEL",10.753965000000001,4408243.8248700006,0.5,{"$f":"G16*H16","v":2204121.9124350003},{"$f":"+G16*(1-H16)","v":2204121.9124350003}]
["Vegetate",null,"ha",null,{"$error":"#N/A"},0,0,0,0,0]
["Raise crest",null,"m3",null,{"$error":"#N/A"},0,0,0,0,0]
["Flatten slopes",null,"m3",null,{"$error":"#N/A"},0,0,0,0,0]
["TIA_006 TIA Interim Dyke","Recontour dike crest","m3",1115.04,"DRH",3.24648,3619.9550592000001,0.5,1809.9775296,1809.9775296]
["TIA_006 TIA Interim Dyke","Crown Access Road for Positive Drainage","m2",1520,"DSH",5.1402599999999996,7813.1951999999992,0.5,{"$f":"G21*H21","v":3906.5975999999996},{"$f":"+G21*(1-H21)","v":3906.5975999999996}]
["Other",null,null,null,{"$error":"#N/A"},0,0,0,0,0]
["COVER TAILINGS"]
["Grade/shape tailings surface",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D24*F24","v":0},0,{"$f":"G24*H24","v":0},{"$f":"+G24*(1-H24)","v":0}]
["Liner bedding",null,"m3",null,{"$error":"#N/A"},0,0,0,{"$f":"G25*H25","v":0},{"$f":"+G25*(1-H25)","v":0}]
["Subgrade preparation - compact",null,"m2",null,{"$error":"#N/A"},0,0,0,{"$f":"G26*H26","v":0},{"$f":"+G26*(1-H26)","v":0}]
["Supply geotextile/geosynthetic",null,"m2",null,{"$error":"#N/A"},0,0,0,0,0]
["Install geotextile/geosynthetic",null,"m2",null,{"$error":"#N/A"},0,0,0,{"$f":"G28*H28","v":0},{"$f":"+G28*(1-H28)","v":0}]
["Soil cover",null,"m3",null,{"$error":"#N/A"},0,0,0,0,0]
["Rock cover",null,"m3",null,{"$error":"#N/A"},0,0,0,{"$f":"G30*H30","v":0},{"$f":"+G30*(1-H30)","v":0}]
["TIA_001 TIA Subaerial Tailings Area","LHDP ROQ to construct 0.3 m cover","m3",104250,"RCS1H",16.75,1746187.5,0.5,873093.75,873093.75]
["MN_026 Naartok Crown Recovery Trench","Backfill with Waste Rock","m3",125911,"RBS2H",15,1888665,0.5,944332.5,944332.5]
["MN_026 Naartok Crown Recovery Trench","Backfill with ROQ","m3",86089,"RCS1H",16.75,1441990.75,0.5,720995.375,720995.375]
["Vegetate",null,"m2",null,{"$error":"#N/A"},0,0,0,0,0]
["Other",null,null,null,{"$error":"#N/A"},0,0,0,0,0]
["BURY PAG ROCK"]
["Relocate PAG rock",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D37*F37","v":0},0,{"$f":"G37*H37","v":0},{"$f":"+G37*(1-H37)","v":0}]
["Place cover over PAG rock",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D38*F38","v":0},0,{"$f":"G38*H38","v":0},{"$f":"+G38*(1-H38)","v":0}]
["Raise crest of dam",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D39*F39","v":0},0,{"$f":"G39*H39","v":0},{"$f":"+G39*(1-H39)","v":0}]
["Other",null,null,null,{"$error":"#N/A"},0,{"$f":"D40*F40","v":0},0,{"$f":"G40*H40","v":0},{"$f":"+G40*(1-H40)","v":0}]
["STABILIZE DECANT SYSTEM"]
["TIA_003 TIA North Dam","Remove thermosyphon radiators and superstructure","each",12,"ER1SL",1000,{"$f":"D42*F42","v":12000},0.5,{"$f":"G42*H42","v":6000},{"$f":"+G42*(1-H42)","v":6000}]
["Excavate and replace",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D43*F43","v":0},0,{"$f":"G43*H43","v":0},{"$f":"+G43*(1-H43)","v":0}]
["Plug/backfill with concrete or clay",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D44*F44","v":0},0,{"$f":"G44*H44","v":0},{"$f":"+G44*(1-H44)","v":0}]
["Other",null,null,null,{"$error":"#N/A"},0,{"$f":"D45*F45","v":0},0,{"$f":"G45*H45","v":0},{"$f":"+G45*(1-H45)","v":0}]
["REMOVE TAILINGS DISCHARGE"]
["Cyclones",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D47*F47","v":0},0,{"$f":"G47*H47","v":0},{"$f":"+G47*(1-H47)","v":0}]
["Pipe",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D48*F48","v":0},0,{"$f":"G48*H48","v":0},{"$f":"+G48*(1-H48)","v":0}]
["Remove reclaim barge",null,"allow",null,{"$error":"#N/A"},0,{"$f":"D49*F49","v":0},0,{"$f":"G49*H49","v":0},{"$f":"+G49*(1-H49)","v":0}]
["CONSTRUCT DIVERSION DITCHES"]
["Excavate ditches -soil",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D51*F51","v":0},0,{"$f":"G51*H51","v":0},{"$f":"+G51*(1-H51)","v":0}]
["Excavate rock",null,"m3",null,{"$error":"#N/A"},0,0,0,{"$f":"G52*H52","v":0},{"$f":"+G52*(1-H52)","v":0}]
["Construct drainage channel",null,"m3",null,{"$error":"#N/A"},0,0,0,{"$f":"G53*H53","v":0},{"$f":"+G53*(1-H53)","v":0}]
["TIA_001 TIA Subaerial Tailings Area","LHDP ROQ to construct 0.3 m drainage channel armoring","m3",8240.2289774970395,"RCS1H",16.75,138023.83537307542,0.5,69011.917686537709,69011.917686537709]
["MN_026 Naartok Crown Recovery Trench","Place ROQ","m3",4082,"RCS1H",16.75,68373.5,0.5,{"$f":"G55*H55","v":34186.75},{"$f":"+G55*(1-H55)","v":34186.75}]
["MN_026 Naartok Crown Recovery Trench","Place Crushed Rock","m3",1548,"RCS1H",16.75,25929,0.5,{"$f":"G56*H56","v":12964.5},{"$f":"+G56*(1-H56)","v":12964.5}]
["Rip rap in channel base",null,"m3",null,{"$error":"#N/A"},0,0,0,{"$f":"G57*H57","v":0},{"$f":"+G57*(1-H57)","v":0}]
["MN_026 Naartok Crown Recovery Trench","Place Rip Rap","m3",350,"RR2H",27.933254999999999,9776.6392500000002,0.5,{"$f":"G58*H58","v":4888.3196250000001},{"$f":"+G58*(1-H58)","v":4888.3196250000001}]
["FLOOD TAILINGS"]
["Doze tailings to final contour",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D60*F60","v":0},0,{"$f":"G60*H60","v":0},{"$f":"+G60*(1-H60)","v":0}]
["Raise crest of dam",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D61*F61","v":0},0,{"$f":"G61*H61","v":0},{"$f":"+G61*(1-H61)","v":0}]
["Other",null,null,null,{"$error":"#N/A"},0,{"$f":"D62*F62","v":0},0,{"$f":"G62*H62","v":0},{"$f":"+G62*(1-H62)","v":0}]
["UPGRADE SPILLWAY"]
["Excavate channel, rock",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D64*F64","v":0},0,{"$f":"G64*H64","v":0},{"$f":"+G64*(1-H64)","v":0}]
["TIA_003 TIA North Dam","Breach the dam by cutting a 20 m slot down to original ground (drill and blast)","m3",7028.0320000000011,"RC2H",24.889679999999998,174925.46750976003,0.5,{"$f":"G65*H65","v":87462.733754880013},{"$f":"+G65*(1-H65)","v":87462.733754880013}]
["TIA_003 TIA North Dam","Thermal cover load and haul material","m3",31021.08,"SC4L",12.580110000000001,390248.59871880006,0.5,{"$f":"G66*H66","v":195124.29935940003},{"$f":"+G66*(1-H66)","v":195124.29935940003}]
["TIA_003 TIA North Dam","Clad the cut core faces for thermal protection","m2",614.24,"CLD1L",225,138204,0.5,{"$f":"G67*H67","v":69102},{"$f":"+G67*(1-H67)","v":69102}]
["Excavate channel, soil",null,"m3",null,{"$error":"#N/A"},0,0,0,{"$f":"G68*H68","v":0},{"$f":"+G68*(1-H68)","v":0}]
["Concrete",null,"m3",null,{"$error":"#N/A"},0,0,0,{"$f":"G69*H69","v":0},{"$f":"+G69*(1-H69)","v":0}]
["Rip rap",null,"m3",null,{"$error":"#N/A"},0,0,0,{"$f":"G70*H70","v":0},{"$f":"+G70*(1-H70)","v":0}]
["Other",null,null,null,{"$error":"#N/A"},0,0,0,{"$f":"G71*H71","v":0},{"$f":"+G71*(1-H71)","v":0}]
["CONSTRUCT SEEPAGE COLLECTION POND"]
["Excavate seepage collection pond",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D73*F73","v":0},0,{"$f":"G73*H73","v":0},{"$f":"+G73*(1-H73)","v":0}]
["Doze & spread excavated material",null,"m3",null,{"$error":"#N/A"},0,0,0,0,0]
["Vegetate spread material",null,"ha",null,{"$error":"#N/A"},0,0,0,0,0]
["Bedding layer",null,"m3",null,{"$error":"#N/A"},0,0,0,0,0]
["Supply geomembrane",null,"m2",null,{"$error":"#N/A"},0,0,0,0,0]
["Install geomembrane",null,"m2",null,{"$error":"#N/A"},0,0,0,0,0]
["Erosion protection layer",null,"m3",null,{"$error":"#N/A"},0,0,0,0,0]
["INSTALL GROUNDWATER COLLECTION SYSTEM"]
["Excavate/install sumps",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D81*F81","v":0},0,{"$f":"G81*H81","v":0},{"$f":"+G81*(1-H81)","v":0}]
["Install pumping wells",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D82*F82","v":0},0,{"$f":"G82*H82","v":0},{"$f":"+G82*(1-H82)","v":0}]
["MN_026 Naartok Crown Recovery Trench","Drain Pond and Truck Water for Disposal - Included as Part of ICM","each",null,{"$error":"#N/A"},0,{"$f":"D83*F83","v":0},0,{"$f":"G83*H83","v":0},{"$f":"+G83*(1-H83)","v":0}]
["Install pumps/pipelines/power supply",null,"LS",null,{"$error":"#N/A"},0,{"$f":"D84*F84","v":0},0,{"$f":"G84*H84","v":0},{"$f":"+G84*(1-H84)","v":0}]
["SPECIALIZED ITEMS"]
["Install permanent instrumentation, supply & technician",null,"each",null,{"$error":"#N/A"},0,{"$f":"D86*F86","v":0},0,{"$f":"G86*H86","v":0},{"$f":"+G86*(1-H86)","v":0}]
["Install permanent instrumentation, drilling",null,"each",null,{"$error":"#N/A"},0,{"$f":"D87*F87","v":0},0,null,{"$f":"+G87*(1-H87)","v":0}]
["OTHER"]
["TIA_002 TIA South Dam","No closure activities are required","m3",null,{"$error":"#N/A"},0,{"$f":"D89*F89","v":0},0,{"$f":"G89*H89","v":0},{"$f":"+G89*(1-H89)","v":0}]
["TREAT SEEPAGE - see \"Water Management\" and \"Water Treatment\""]
["TREAT SUPERNATANT"]
["Pump water (to pit, U/G)",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D92*F92","v":0},0,{"$f":"G92*H92","v":0},{"$f":"+G92*(1-H92)","v":0}]
["Equipment maintenance and parts",null,"allow",null,{"$error":"#N/A"},0,{"$f":"D93*F93","v":0},0,{"$f":"G93*H93","v":0},{"$f":"+G93*(1-H93)","v":0}]
["Supply reagents",null,"tonne",null,{"$error":"#N/A"},0,{"$f":"D94*F94","v":0},0,{"$f":"G94*H94","v":0},{"$f":"+G94*(1-H94)","v":0}]
[null,null,null,null,null,"Annual treatment costs",{"$f":"SUM(G92:G94)+0.0001","v":1E-4}]
["Number of years of treatment",null,"years"]
[null,null,null,null,null,"Total treatment costs",{"$f":"G95*D96","v":0},null,null,{"$f":"G97","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G5:G87)+G97+0.0001","v":12561086.364760833},null,{"$f":"SUM(I5:I87)+I97","v":6280543.1823304165},{"$f":"SUM(J5:J87)+J97","v":6280543.1823304165}]
[null,null,null,null,null,"% of Total",null,null,{"$f":"I98/G98","v":0.49999999999601946},{"$f":"J98/G98","v":0.49999999999601946}]
["* for construction of passive treatment system refer to \"Water Management\""]

{"sheet":"Rock Pile","index":6,"n_rows":87,"n_cols":11,"rows_kept":87,"cut":false,"hidden":false,"merged":[]}
["Rock Pile Name:","Doris, Madrid, Roberts Bay Rock Piles"]
[]
["ACTIVITY/MATERIAL","Notes","Unit","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost","Comments"]
["STABILIZE SLOPES"]
["Grade Ore Rock Pile",null,null,null,{"$error":"#N/A"},0,{"$f":"D5*F5","v":0},1,{"$f":"G5*H5","v":0},{"$f":"+G5*(1-H5)","v":0}]
["DM_010 Doris Ore Pile","Remove all ore and place underground","m3",16652,"DRH",3.24648,54060.384960000003,1,54060.384960000003,0,"Engineer & Geo Month End Report Sign Sheet -- Jan 2013. Stockpile Survey volumes."]
["Grade Waste Rock Pile",null,null,null,{"$error":"#N/A"},0,0,1,{"$f":"G7*H7","v":0},0]
["DM_025 Doris Waste Rock Pile","Waste Rock: Remove all waste rock (Place underground or at the TIA)","m3",313394,"DRH",3.24648,1017427.35312,1,{"$f":"G8*H8","v":1017427.35312},0,"AutoCAD pad T survey"]
["DM_025 Doris Waste Rock Pile","D Material Waste Rock: Remove all waste rock (Place underground or at the TIA)","m3",16666,"DRH",3.24648,54105.835680000004,1,{"$f":"G9*H9","v":54105.835680000004},0,"AutoCAD pad T survey"]
["DM_025 Doris Waste Rock Pile","Madrid Ore Waste Rock: Remove all waste rock (Place underground or at the TIA)","m3",14177,"DRH",3.24648,46025.346960000003,1,46025.346960000003,0,"AutoCAD pad T survey"]
["MN_ 001 Madrid North Waste Rock Pile This is Covered Under Another Task (CPRT Backfill MN_026 and / or Underground Backfill MN_011)","Remove all waste rock (place in underground or CPRT)","m3",125911,{"$error":"#N/A"},0,0,1,{"$f":"G11*H11","v":0},0,"Global Mapper difference between 2021 Drone Survey and 2021 topo raised 1m to represent the pad"]
["Grade Overburden Pile",null,"m3",null,{"$error":"#N/A"},0,0,1,0,0]
["RB_007 Roberts Bay Overburden Pile","Collect all Debris","m2",14205,"DSL",1.2850649999999999,18254.348324999999,1,{"$f":"G13*H13","v":18254.348324999999},0]
["RB_007 Roberts Bay Overburden Pile","Load Waste into Containers","m3",9,"LWCS1L",85,765,1,{"$f":"G14*H14","v":765},0]
["RB_007 Roberts Bay Overburden Pile","Haul Containers to Quarry 3 Landfill","Each",9,"HCLFSL",85,765,1,765,0]
["RB_007 Roberts Bay Overburden Pile","Grade for positive drainage","m2",14205,"DSL",1.2850649999999999,18254.348324999999,1,18254.348324999999,0]
["DW_009 Doris-Windy All Weather Road Quarry D Overburden Pile","Grade for positive drainage","m2",0,{"$error":"#N/A"},0,0,1,{"$f":"G17*H17","v":0},0]
["Q2_002 Quarry 2 Overburden Pile","Reslope to 3H:1V","m2",11019.333333333332,"DSH",5.1402599999999996,56642.238359999988,1,56642.238359999988,0]
["Q2_002 Quarry 2 Overburden Pile","Grade top for positive drainage","m2",23140.6,"DSL",1.2850649999999999,29737.175138999995,1,29737.175138999995,0]
["Grade Overburden Pile",null,"m3",null,{"$error":"#N/A"},0,0,1,0,0]
["MN_028 Madrid North Overburden Stockpile","Regrade for Positive Drainage","m2",32390,"DSL",1.2850649999999999,41623.255349999999,1,{"$f":"G21*H21","v":41623.255349999999},0]
["Grade Laydown Areas",null,"m2",null,{"$error":"#N/A"},0,0,1,0,0]
["MN_001 Madrid North Waste Rock Pile","Grade remaining pad for positive drainage","m3",27225,"DSL",1.2850649999999999,34985.894625000001,1,34985.894625000001,0,"Global Mapper difference between 2021 Drone Survey and 2021 topo raised 1m to represent the pad"]
["Flatten slopes with dozer",null,"m3",null,{"$error":"#N/A"},0,0,1,{"$f":"G24*H24","v":0},0]
["Flatten \"bubble dump\" areas",null,"m3",null,{"$error":"#N/A"},0,0,1,0,{"$f":"+G25*(1-H25)","v":0}]
["Divert runon, ditch mat'l A",null,"m3",null,{"$error":"#N/A"},0,0,1,0,0]
["Divert runon, ditch mat'l B",null,"m3",null,{"$error":"#N/A"},0,0,1,0,0]
["Toe buttress, drain mat'l",null,"m3",null,{"$error":"#N/A"},0,0,1,0,0]
["Toe buttress, fill mat'l A",null,"m3",null,{"$error":"#N/A"},0,0,1,0,0]
["Toe buttress, fill mat'l B",null,"m3",null,{"$error":"#N/A"},0,0,1,0,0]
["Other",null,null,null,{"$error":"#N/A"},0,0,1,0,0]
["COVER ROCK PILE"]
["Subgrade preparation - doze surface",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D33*F33","v":0},1,{"$f":"G33*H33","v":0},{"$f":"+G33*(1-H33)","v":0}]
["Soil cover - excavate, haul, spread & compact",null,"m3",null,{"$error":"#N/A"},0,0,1,0,0]
["Rock cover - excavate, haul & spread",null,"m3",null,{"$error":"#N/A"},0,0,1,0,0]
["Excavate downslope drainage channel & chute",null,"m3",null,{"$error":"#N/A"},0,0,1,0,0]
["Rip rap drainage channel and chute",null,"m3",null,{"$error":"#N/A"},0,0,1,0,0]
["Vegetate",null,"ha",null,{"$error":"#N/A"},0,0,1,0,0]
["Other",null,null,null,{"$error":"#N/A"},0,0,1,0,0]
["VERY LOW PERMEABILITY COVER (in addition to above)"]
["Liner subgrade preparation - compact",null,"m2",null,{"$error":"#N/A"},0,{"$f":"D41*F41","v":0},1,{"$f":"G41*H41","v":0},{"$f":"+G41*(1-H41)","v":0}]
["Supply geomembrane",null,"m2",null,{"$error":"#N/A"},0,0,1,0,0]
["Install geomembrane",null,"m2",null,{"$error":"#N/A"},0,0,1,0,0]
["Protective cover - excavate, haul, spread & compact",null,"m3",null,{"$error":"#N/A"},0,0,1,0,0]
["Vegetate",null,"ha",null,{"$error":"#N/A"},0,0,1,0,0]
["Install infiltration/seepage instrumentation",null,"allow",null,{"$error":"#N/A"},0,0,1,0,0]
["CONSTRUCT DIVERSION DITCHES"]
["Excavate ditches -soil",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D48*F48","v":0},1,{"$f":"G48*H48","v":0},{"$f":"+G48*(1-H48)","v":0}]
["Excavate ditches -rock",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D49*F49","v":0},1,{"$f":"G49*H49","v":0},{"$f":"+G49*(1-H49)","v":0}]
["Rip rap in channel base",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D50*F50","v":0},1,{"$f":"G50*H50","v":0},{"$f":"+G50*(1-H50)","v":0}]
["CONSTRUCT SEEPAGE COLLECTION POND"]
["Excavate seepage collection pond",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D52*F52","v":0},1,{"$f":"G52*H52","v":0},{"$f":"+G52*(1-H52)","v":0}]
["Doze & spread excavated material",null,"m3",null,{"$error":"#N/A"},0,0,1,0,0]
["Vegetate spread material",null,"ha",null,{"$error":"#N/A"},0,0,1,0,0]
["Bedding layer",null,"m3",null,{"$error":"#N/A"},0,0,1,0,0]
["Supply geomembrane",null,"m2",null,{"$error":"#N/A"},0,0,1,0,0]
["Install geomembrane",null,"m2",null,{"$error":"#N/A"},0,0,1,0,0]
["Erosion protection layer",null,"m3",null,{"$error":"#N/A"},0,0,1,0,0]
["Q2_002 Quarry 2 Overburden Pile","Install erosion protection measures (coconut matting)","m3",3305.8,"GSGL",7.7780250000000004,25712.595045000002,1,{"$f":"G59*H59","v":25712.595045000002},{"$f":"+G59*(1-H59)","v":0}]
["INSTALL GROUNDWATER COLLECTION SYSTEM"]
["Excavate/install sumps",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D61*F61","v":0},1,{"$f":"G61*H61","v":0},{"$f":"+G61*(1-H61)","v":0}]
["Install pumping wells",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D62*F62","v":0},1,{"$f":"G62*H62","v":0},{"$f":"+G62*(1-H62)","v":0}]
["Install pumps/pipelines/power supply",null,"allow",null,{"$error":"#N/A"},0,{"$f":"D63*F63","v":0},1,{"$f":"G63*H63","v":0},{"$f":"+G63*(1-H63)","v":0}]
["RELOCATE DUMPS"]
["Load, haul, dump or doze",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D65*F65","v":0},1,{"$f":"G65*H65","v":0},{"$f":"+G65*(1-H65)","v":0}]
["Add lime",null,"tonne",null,{"$error":"#N/A"},0,{"$f":"D66*F66","v":0},1,{"$f":"G66*H66","v":0},{"$f":"+G66*(1-H66)","v":0}]
["Contour reclaimed area",null,"ha",null,{"$error":"#N/A"},0,{"$f":"D67*F67","v":0},1,{"$f":"G67*H67","v":0},{"$f":"+G67*(1-H67)","v":0}]
["Other",null,null,null,{"$error":"#N/A"},0,{"$f":"D68*F68","v":0},1,{"$f":"G68*H68","v":0},{"$f":"+G68*(1-H68)","v":0}]
["SPECIALIZED ITEMS"]
["Install permanent instrumentation",null,"each",null,{"$error":"#N/A"},0,{"$f":"D70*F70","v":0},1,{"$f":"G70*H70","v":0},{"$f":"+G70*(1-H70)","v":0}]
["Install permanent instrumentation, drilling",null,"each",null,{"$error":"#N/A"},0,{"$f":"D71*F71","v":0},1,{"$f":"G71*H71","v":0},{"$f":"+G71*(1-H71)","v":0}]
["TREAT ROCK PILE SEEPAGE - see \"Water Treatment\""]
["HEAP LEACH SEEPAGE TREATMENT - Cyanide Detox"]
["Cyanide destruction water treatment pumping",null,"m3",null,{"$error":"#N/A"},0,{"$f":"D74*F74","v":0},1,{"$f":"G74*H74","v":0},{"$f":"+G74*(1-H74)","v":0}]
["Reagents",null,"tonne",null,{"$error":"#N/A"},0,{"$f":"D75*F75","v":0},1,{"$f":"G75*H75","v":0},{"$f":"+G75*(1-H75)","v":0}]
["Electrician/mechanic to maintain treatment plant",null,"allow",null,{"$error":"#N/A"},0,{"$f":"D76*F76","v":0},1,{"$f":"G76*H76","v":0},{"$f":"+G76*(1-H76)","v":0}]
["Equipment maintenance and parts",null,"allow",null,{"$error":"#N/A"},0,{"$f":"D77*F77","v":0},1,{"$f":"G77*H77","v":0},{"$f":"+G77*(1-H77)","v":0}]
[null,null,null,null,null,"Annual treatment costs",{"$f":"SUM(G74:G77)+0.0001","v":1E-4}]
["Number of years of treatment",null,"years"]
[null,null,null,null,null,"Total treatment costs",{"$f":"G78*D79","v":0},null,null,{"$f":"G80","v":0}]
["HEAP LEACH SEEPAGE TREATMENT - ARD/ML**"]
["Upgrade/modify pumping system - report to WTP",null,"allow",null,{"$error":"#N/A"},0,{"$f":"F82*D82","v":0},null,null,{"$f":"G82","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G4:G71)+G80+G82+0.0001","v":1398358.775989},null,{"$f":"SUM(I4:I71)+I80+I82","v":1398358.7758889999},{"$f":"SUM(J4:J71)+J80+J82","v":0}]
[null,null,null,null,null,"% of Total",null,null,{"$f":"I83/G83","v":0.99999999992848754},{"$f":"J83/G83","v":0}]
[]
["* For construction of passive treatment system refer to \"Water Management\".  ARD/ML seepage treatment becomes post-closure water treatment cost"]
["**Heap leach ARD/ML seepage treatment becomes post-closure water treatment cost"]

{"sheet":"Chemicals","index":7,"n_rows":93,"n_cols":11,"rows_kept":93,"cut":false,"hidden":false,"merged":[[2,0,2,6]]}
["Chemicals/Soil Area Name: ","Decontaminate Oil, Fuel, and Containment Liners"]
[]
["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."]
["ACTIVITY/MATERIAL","Notes","Unit","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost","Comments"]
["HAZARDOUS MATERIALS AUDIT"]
["Hazardous materials audit",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D6*F6","v":0},null,{"$f":"G6*H6","v":0},{"$f":"+G6*(1-H6)","v":0}]
["BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS"]
["Environmental technician/coordinator",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D8*F8","v":0},null,{"$f":"G8*H8","v":0},{"$f":"+G8*(1-H8)","v":0}]
["Decontaminate: Oil, Fuel",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"G9*H9","v":0},{"$f":"+G9*(1-H9)","v":0}]
["DM_030 Doris Primary Vent Raise","Drain and decommission Enviro Tank","each",1,"ER2SL",12500,12500,0.5,{"$f":"G10*H10","v":6250},{"$f":"+G10*(1-H10)","v":6250},"Includes Removal Disposal"]
["DM_020 Doris Tank Farm","Drain residual fuel","litre",750000,"ORL",0.58166099999999998,436245.75,0.5,{"$f":"G11*H11","v":218122.875},{"$f":"+G11*(1-H11)","v":218122.875},"Assume 10% of capacity"]
["DM_020 Doris Tank Farm","Consolidate fuel in barge at Roberts Bay","litre",750000,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,0.5,{"$f":"G12*H12","v":0},{"$f":"+G12*(1-H12)","v":0},"Included in Costs in the Previous Line"]
["DM_020 Doris Tank Farm","Wash tanks","each",5,"ER3SL",1500,7500,0.5,3750,3750,"assume no change"]
["DM_020 Doris Tank Farm","Operate oil/water separator","m3",3944.5837358473445,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,0.5,{"$f":"G14*H14","v":0},{"$f":"+G14*(1-H14)","v":0},"Included in Drain Residual Fuel"]
["RB_002 Roberts Bay 20 ML Tank Farm","Drain residual fuel","litre",200000,"ORL",0.58166099999999998,116332.2,0.5,58166.1,58166.1,"Assume 10% of capacity"]
["RB_002 Roberts Bay 20 ML Tank Farm","Consolidate fuel in barge at Roberts Bay","litre",200000,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,0.5,0,0,"Included in Costs in the Previous Line"]
["RB_002 Roberts Bay 20 ML Tank Farm","Wash tanks","each",5,"ER3SL",1500,7500,0.5,3750,3750]
["RB_002 Roberts Bay 20 ML Tank Farm","Operate oil/water separator","m3",4493.0907299999999,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,0.5,0,0,"Included in Drain Residual Fuel"]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","Drain residual fuel","litre",500000,"ORL",0.58166099999999998,290830.5,0.5,145415.25,145415.25,"Assume 10% of capacity"]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","Consolidate fuel in barge at Roberts Bay","litre",500000,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,0.5,0,0,"Included in Costs in the Previous Line"]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","Wash tanks","each",1,"ER3SL",1500,1500,0.5,750,750]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","Operate oil/water separator","m3",1123.2726833798463,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,0.5,0,0,"Included in Drain Residual Fuel"]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","Drain and wash empty fuel drums","each",0,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,0.5,{"$f":"G23*H23","v":0},{"$f":"+G23*(1-H23)","v":0},"From the airphoto it appears as thought the empty drums have been removed"]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","Crush empty fuel drums","each",0,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,0.5,0,0,"From the airphoto it appears as thought the empty drums have been removed"]
["DM_026 Doris Water Intake Structure and Pumping Facility","Collect All Debris","m2",2226.17,"DSL",1.2850649999999999,2860.7731510499998,0.5,{"$f":"G25*H25","v":1430.3865755249999},{"$f":"+G25*(1-H25)","v":1430.3865755249999}]
["DM_026 Doris Water Intake Structure and Pumping Facility","disconnect and remove generator fuel tank (place in Doris tank farm for cleaning)","each",1,"ER3SH",2500,2500,0.5,{"$f":"G26*H26","v":1250},{"$f":"+G26*(1-H26)","v":1250}]
["DM_026 Doris Water Intake Structure and Pumping Facility","clean tidytank and prep for shipping ","each",1,"ER3SL",1500,1500,0.5,750,750]
["DM_026 Doris Water Intake Structure and Pumping Facility","run oil-water separator","m3",1,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,0.5,0,0,"Included in Costs in the Previous Line"]
[null,null,null,null,null,null,{"$f":"D29*F29","v":0}]
["Decontaminate: liner",null,null,null,null,null,0]
["RB_002 Roberts Bay 20 ML Tank Farm","Clean liner","m3",13206,"CLS1L",0.85,11225.1,0.5,{"$f":"G31*H31","v":5612.55},{"$f":"+G31*(1-H31)","v":5612.55}]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","Clean liner","m3",9933,"CLS1L",0.85,8443.0499999999993,0.5,{"$f":"G32*H32","v":4221.5249999999996},{"$f":"+G32*(1-H32)","v":4221.5249999999996}]
["DM_020 Doris Tank Farm","Clean liner","m3",5500,"CLS1L",0.85,4675,0.5,2337.5,2337.5]
["RP_003 Reagent Pads Ammonium Nitrate Storage Area","Clean liner","m3",2481,"CLS1H",2,4962,0.5,{"$f":"G34*H34","v":2481},{"$f":"+G34*(1-H34)","v":2481}]
["WM_001 Waste Management Area Land Farm","Clean liner","m3",4384,"CLS1L",0.85,3726.4,0.5,1863.2,1863.2]
[null,null,null,null,null,null,0]
["Decontaminate maintenance shop",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"G37*H37","v":0},{"$f":"+G37*(1-H37)","v":0}]
["Decontaminate power plant",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Decontaminate bulk fuel storage",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Decontaminate ANFO plant",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Decontaminate offices/warehouse/accom",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Removal of asbestos siding on buildings",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Removal of friable asbestos on equipment",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["HAZARDOUS MATERIALS REMOVAL"]
["Waste oils",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D46*F46","v":0},null,{"$f":"G46*H46","v":0},{"$f":"+G46*(1-H46)","v":0}]
["Waste fuel",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Waste batteries",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Assay & environmental lab reagents",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Machine shop paints, solvents etc.",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Glycol",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Process reagents",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Nuclear sources",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other hazardous materials",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["HAZARDOUS MATERIALS "]
["Explosives"]
["DW_010 Doris-Windy All Weather Road Explosives Storage Facility","Remove all explosives","m3",2176,"REXSL",5,{"$f":"D57*F57","v":10880},0.5,{"$f":"G57*H57","v":5440},{"$f":"+G57*(1-H57)","v":5440},"assume no change"]
["SR_004 Secondary Road Explosives Facility","Remove all explosives","m3",100,"REXSH",10,{"$f":"D58*F58","v":1000},0.5,{"$f":"G58*H58","v":500},{"$f":"+G58*(1-H58)","v":500},"Allowance"]
["Transportation to disposal facility",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D59*F59","v":0},null,{"$f":"G59*H59","v":0},{"$f":"+G59*(1-H59)","v":0}]
["Disposal fees",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D60*F60","v":0},null,{"$f":"G60*H60","v":0},{"$f":"+G60*(1-H60)","v":0}]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D61*F61","v":0},null,{"$f":"G61*H61","v":0},{"$f":"+G61*(1-H61)","v":0}]
["CONTAMINATED SOILS "]
["Contam. soil investigation - Phase 1",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D63*F63","v":0},null,{"$f":"G63*H63","v":0},{"$f":"+G63*(1-H63)","v":0}]
["Contam. soil investigation - Phase 2",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D64*F64","v":0},null,0,0]
["CONTAMINATED SOIL REMOVAL"]
["Excavate and transport to onsite facility",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D66*F66","v":0},null,{"$f":"G66*H66","v":0},{"$f":"+G66*(1-H66)","v":0}]
["DM_020 Doris Tank Farm","load contained contaminated soils into megabags for hauling","m3",1680,"LWCS1L",85,142800,0.5,{"$f":"G67*H67","v":71400},{"$f":"+G67*(1-H67)","v":71400},"Percent of liner contaminated. Assume 50% of liner protection cover is contaminated"]
["DM_020 Doris Tank Farm","haul megabags to Doris underground","m3",1680,"HMDUSL",12,20160,0.5,{"$f":"G68*H68","v":10080},{"$f":"+G68*(1-H68)","v":10080}]
["RB_002 Roberts Bay 20 ML Tank Farm","load contained contaminated soils into megabags for hauling","m3",3961.7999999999997,"LWCS1L",85,336753,0.5,{"$f":"G69*H69","v":168376.5},{"$f":"+G69*(1-H69)","v":168376.5},"Percent of liner contaminated. Assume 50% of liner protection cover is contaminated"]
["RB_002 Roberts Bay 20 ML Tank Farm","haul megabags to Doris underground","m3",3961.7999999999997,"HMDUSL",12,47541.599999999999,0.5,23770.799999999999,23770.799999999999]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","load contained contaminated soils into megabags for hauling","m3",1489.95,"LWCS1L",85,126645.75,0.5,63322.875,63322.875,"Percent of liner contaminated. Assume 50% of liner protection cover is contaminated"]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","haul megabags to Doris underground","m3",1489.95,"HMDUSL",12,17879.400000000001,0.5,{"$f":"G72*H72","v":8939.7000000000007},{"$f":"+G72*(1-H72)","v":8939.7000000000007}]
["WM_001 Waste Management Area Land Farm","Load contained contaminated soils into megabags for hauling","m3",100,"LWCS1L",85,8500,0.5,4250,4250]
["WM_001 Waste Management Area Land Farm","Haul megabags to Doris underground","m3",100,"HMDUSL",12,1200,0.5,600,600]
["Manage hydrocarbon remediation at facility",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Reagents/stabilizing agent",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"G76*H76","v":0},{"$f":"+G76*(1-H76)","v":0}]
["Excavate and transport to offsite facility",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Contour decontaminated area",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"G78*H78","v":0},{"$f":"+G78*(1-H78)","v":0}]
["CONTAMINATED SOIL VERY LOW PERMEABILITY COVER "]
["Supply geomembrane, HDPE, ES3, GCL",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D80*F80","v":0},null,{"$f":"G80*H80","v":0},{"$f":"+G80*(1-H80)","v":0}]
["Upper and lower bedding layers",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Install geomembrane, HDPE, ES3, GCL",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Erosion protection layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Vegetate",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Install infiltration/seepage instrumentation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["OTHER"]
[null,null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D88*F88","v":0},null,{"$f":"G88*H88","v":0},{"$f":"+G88*(1-H88)","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G4:G88)+0.0001","v":1625660.5232510499},null,{"$f":"SUM(I4:I88)","v":812830.26157552493},{"$f":"SUM(J4:J88)","v":812830.26157552493}]
[null,null,null,null,null,"% of Total",null,null,{"$f":"I89/G89","v":0.49999999996924327},{"$f":"J89/G89","v":0.49999999996924327}]
[]
[]
[null,null,null,null,null,null,{"$f":"SUM(G15:G18,G31)","v":135057.29999999999}]

{"sheet":"Bldgs & Equip","index":8,"n_rows":439,"n_cols":11,"rows_kept":439,"cut":false,"hidden":false,"merged":[]}
["Building / Equip Name:","Site Buildings",null,null,null,"Bldg / Equip #:",1]
[]
["ACTIVITY/MATERIAL","Notes","Unit","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost","Comments"]
["DISPOSE MOBILE EQUIPMENT"]
["Decontaminate and ship off-site",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D5*F5","v":0},null,{"$f":"G5*H5","v":0},{"$f":"+G5*(1-H5)","v":0}]
["Decontaminate and dispose on-site",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D6*F6","v":0},null,{"$f":"G6*H6","v":0},{"$f":"+G6*(1-H6)","v":0}]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D7*F7","v":0},null,{"$f":"G7*H7","v":0},{"$f":"+G7*(1-H7)","v":0}]
["REMOVE BUILDINGS AND INFRASTRUCTURE - see note below"]
["Accommodation Complex",null,null,null,null,null,{"$f":"D9*F9","v":0},null,{"$f":"G9*H9","v":0},{"$f":"+G9*(1-H9)","v":0}]
["DM_001 Doris Accommodation Complex","Decommission electrical, mechanical, heating, plumbing, etc.)","each",127,"BRUS1L",750,{"$f":"D10*F10","v":95250},1,95250,0]
["DM_001 Doris Accommodation Complex","Demolish trailers","m2",4473.92,"BRWL",37.199249999999999,{"$f":"D11*F11","v":166426.46856000001},1,166426.46856000001,0]
["DM_001 Doris Accommodation Complex","Demolish cabins","m2",127.63029999999998,"BRWL",37.199249999999999,4747.7514372749993,1,4747.7514372749993,0]
["DM_001 Doris Accommodation Complex","Demolish Large tents","m2",50.400000000000006,"BRWL",37.199249999999999,1874.8422000000003,1,1874.8422000000003,0]
["DM_001 Doris Accommodation Complex","Demolish small tents","m2",206.22000000000003,"BRWL",37.199249999999999,7671.2293350000009,1,7671.2293350000009,0]
["DM_001 Doris Accommodation Complex","Demolish cribbing, stairs, entryways, etc.","each",82,"BRCS1L",65,5330,1,5330,0]
["DM_001 Doris Accommodation Complex","Demolish arctic corridor","m2",53,"BRWL",37.199249999999999,1971.56025,1,1971.56025,0]
["DM_001 Doris Accommodation Complex","Demolish smoke shack tent","m2",28.047599999999999,"BRWL",37.199249999999999,1043.3496843,1,1043.3496843,0,"Added 2023"]
["DM_001 Doris Accommodation Complex","Demolish building a to b corridor","m2",442.68000000000006,"BRWL",37.199249999999999,16467.363990000002,1,16467.363990000002,0,"Added 2023"]
["DM_001 Doris Accommodation Complex","Sea-can; disconnect containers and prep for shipping","each",1,"BRT1L",2000,2000,1,2000,0,"Added 2023"]
["DM_001 Doris Accommodation Complex","Sea-can 20''; disconnect containers and prep for shipping","each",1,"BRT1L",2000,2000,1,2000,0,"Added 2023"]
["Process Facilities",null,null,null,null,null,0,null,0,0]
["DM_021 Doris Process Plant","Decommissioning Crusher, Milling, and Processing Plants","each",1,"DCMPSH",175000,175000,1,{"$f":"G22*H22","v":175000},{"$f":"+G22*(1-H22)","v":0}]
["DM_021 Doris Process Plant","Drain Chemicals and Reagents into Containers for Shipping Off-site","each",1,"DCRCSH",100000,100000,1,100000,0]
["DM_021 Doris Process Plant","Disassemble Process Plant Equipment and Prepare for Shipping","each",1,"ER10SH",350000,350000,1,350000,0]
["DM_021 Doris Process Plant","Demolish / Dismantle Mill Building","m2",41180,"BRS1L",60.871499999999997,2506688.37,1,2506688.37,0]
["DM_021 Doris Process Plant","Demolish Mill Building Concrete Slab","m2",8700,"BRCL",54.108000000000004,470739.60000000003,1,470739.60000000003,0]
["SR_005 Water Treatment Plant","Decommissioning (Electrical and Mechanical)","each",6,"BRUS1H",2000,12000,1,{"$f":"G27*H27","v":12000},{"$f":"+G27*(1-H27)","v":0}]
["SR_005 Water Treatment Plant","Demolish Building","m2",2328.2175000000002,"BRS1H",87.9255,204709.68779625001,1,204709.68779625001,0]
["SR_005 Water Treatment Plant","Demolish and Cover Concrete Slab","m2",776.0725000000001,"BRCL",54.108000000000004,41991.730830000008,1,41991.730830000008,0]
["SR_005 Water Treatment Plant","Demolish and Cover Concrete Foundations","m3",42.83,"CDSL",275,11778.25,1,11778.25,0]
["Offices, Repair, Lab, Warehouse",null,null,null,null,null,0,null,0,0]
["DM_009 Doris Offices & Mine Dry Complex","Decommission (electrical, mechanical, plumbing)","each",3,"BRUS1L",750,2250,1,2250,0]
["DM_009 Doris Offices & Mine Dry Complex","Disconnect trailers and prep for moving (remove boards, cladding, etc.; wrap in plastic)","each",17,"BRT1H",3500,59500,1,59500,0]
["DM_009 Doris Offices & Mine Dry Complex","Demolish admin","m2",514.39679999999998,"BRWL",37.199249999999999,19135.175162399999,1,{"$f":"G34*H34","v":19135.175162399999},{"$f":"+G34*(1-H34)","v":0}]
["DM_009 Doris Offices & Mine Dry Complex","Demolish arctic corridor","m2",289.78559999999999,"BRWL",37.199249999999999,10779.8069808,1,10779.8069808,0]
["DM_009 Doris Offices & Mine Dry Complex","Demolish mine dry trailer","m2",956.80000000000007,"BRWH",55.460700000000003,53064.797760000009,1,53064.797760000009,0,"Added 2023"]
["DM_009 Doris Offices & Mine Dry Complex","Demolish office","m2",220.21120000000002,"BRWL",37.199249999999999,8191.6914816000008,1,8191.6914816000008,0,"Added 2023"]
["DM_009 Doris Offices & Mine Dry Complex","Demolish cribbing, stairs, entryways, etc.","each",17,"BRCS1L",65,1105,1,1105,0]
["DM_009 Doris Offices & Mine Dry Complex","Sea-can 20''; disconnect containers and prep for shipping","each",11,"BRT1L",2000,22000,1,22000,0,"Added 2023"]
["DM_009 Doris Offices & Mine Dry Complex","Sea-can 40''; disconnect containers and prep for shipping","each",2,"BRT1L",2000,4000,1,4000,0,"Added 2023"]
["DM_009 Doris Offices & Mine Dry Complex","Haul trailers to Quarry 3 landfill","each",17,"HCLFSL",85,1445,1,1445,0]
["MN_005 Madrid North Office Trailer","Decommission (electrical, mechanical, plumbing)","each",3,"BRUS1H",2000,6000,1,6000,0]
["MN_005 Madrid North Office Trailer","Demolish trailer","m2",70,"BRWL",37.199249999999999,2603.9474999999998,1,2603.9474999999998,0]
["MN_005 Madrid North Office Trailer","Demolish cribbing, stairs, entryways, etc.","each",4,"BRCS1H",100,400,1,400,0]
["Communications",null,null,null,null,null,0,null,0,0]
["RB_009 Roberts Bay Communications Tower","Dismantle and Decommission Tower","each",1,"DCTSH",17500,17500,1,17500,0]
["RB_009 Roberts Bay Communications Tower","Remove communications equipment","each",4,"RCMSH",1000,4000,1,4000,0]
["DM_004 Doris Communications Tower","Dismantle tower and prepare for shipping offsite","each",2,"DCTSH",17500,35000,1,35000,0]
["DM_004 Doris Communications Tower","Remove communications equipment","each",12,"RCMSL",500,6000,1,6000,0]
["DM_004 Doris Communications Tower","Demolish equipment housing shack","m2",9.6050999999999984,"BRWH",55.460700000000003,532.70556956999997,1,{"$f":"G50*H50","v":532.70556956999997},{"$f":"+G50*(1-H50)","v":0}]
["DM_004 Doris Communications Tower","Remove Electrical and Fiber Optics Cables","each",12,"RFOCSL",500,6000,1,6000,0]
["DM_004 Doris Communications Tower","Transport Communications tower equipment seacan to Roberts Bay","each",2,"HCLFSH",150,300,1,300,0]
["Storage Facilities",null,null,null,null,null,0,null,0,0]
["Water and Wastewater Treatment Facilities",null,null,null,null,null,0,null,0,0]
["DM_017 Doris Sewage Treatment Plant","Flush and remove sewage plumbing, collect sewage sludge/waste water in 55 gallon drums","each",9,"CSEWSL",725,6525,0.5,3262.5,3262.5]
["DM_017 Doris Sewage Treatment Plant","Decommission (electrical)","each",9,"DPGSL",1250,11250,0.5,5625,5625]
["DM_017 Doris Sewage Treatment Plant","Disconnect containers and prep for shipping","each",9,"BRT1L",2000,18000,0.5,9000,9000]
["DM_017 Doris Sewage Treatment Plant","Haul containers to Quarry 3 landfill","each",9,"HCLFSL",85,765,0.5,382.5,382.5]
["DM_016 Doris Sewage Discharge Line","Collect electrical cables and controllers and prep for shipping off-site","m",1462,"RECSL",7.5,10965,0.5,5482.5,5482.5]
["SR_002 Secondary Road Tailings and Reclaim Water Pipelines","Decommission electrical (heat tracing)","each",4,"BRUS1H",2000,8000,0.5,4000,4000]
["SR_002 Secondary Road Tailings and Reclaim Water Pipelines","Collect electrical cables and controllers and prep for shipping off-site","m",4062.5,"RECSL",7.5,30468.75,0.5,15234.375,15234.375]
["DM_015 Doris Sedimentation/Pollution Control Pond","disconnect piping and electrical wiring, remove sump pumps","each",2,"ER7SL",1250,2500,0.5,1250,1250]
["DM_015 Doris Sedimentation/Pollution Control Pond","remove and cut liner (and geotextile) into manageable pieces",".m2",14110,"GSGRSL",1.75,24692.5,0.5,12346.25,12346.25]
["DM_015 Doris Sedimentation/Pollution Control Pond"," plant sea-can 40''","each",4,"BRUS1L",750,{"$f":"D64*F64","v":3000},0.5,1500,1500,"Added 2023"]
["MN_003 Madrid North Contact Water Pond Berm","remove and cut liner (and geotextile) into manageable pieces",".m2",100,"GSGRSH",3,300,0.5,{"$f":"G65*H65","v":150},{"$f":"+G65*(1-H65)","v":150}]
["MN_003 Madrid North Contact Water Pond Berm","disconnect piping and electrical wiring, remove sump pumps","each",1,"ER7SL",1250,1250,0.5,625,625]
[null,null,null,null,null,null,0,null,0,0]
["Waste Management Facility",null,null,null,null,null,0,null,0,0]
["RB_005 Roberts Bay Waste Management Facility","Demolish wood structures (roof, entryway, etc.)","m2",128.65960000000001,"BRWL",37.199249999999999,4786.0406253000001,1,4786.0406253000001,0]
["RB_005 Roberts Bay Waste Management Facility","Dismantle (welding crew)","each",2,"ER9SL",3000,6000,1,6000,0]
["RB_005 Roberts Bay Waste Management Facility","sea-can 20''; disconnect containers and prep for shipping","each",11,"BRT1L",2000,22000,1,22000,0]
["RB_005 Roberts Bay Waste Management Facility","Collect ashes and place in containers","m3",0.5,"CSRSH",2000,1000,1,{"$f":"G72*H72","v":1000},{"$f":"+G72*(1-H72)","v":0}]
["SR_001 Secondary Road","Cut tailings line running alongside the road into manageable pieces","m",5750,"PLRL",29.759399999999999,171116.55,0.5,85558.274999999994,85558.274999999994]
["SR_001 Secondary Road","Strap together or load pipe sections in containers for transport to landfill","Each",150,"HCLFSH",150,22500,0.5,11250,11250]
["WM_002 Waste Management Area Batch Plant Pad","Demolish tent structure","m2",1233.8833333333332,"BRWL",37.199249999999999,45899.534587499991,1,45899.534587499991,0]
["WM_003 Waste Management Area Burn Pan","Collect ashes and place in containers","m3",0.24686924999999998,"CSRSH",2000,493.73849999999999,1,493.73849999999999,0]
["WM_003 Waste Management Area Burn Pan","Dismantle (welding crew)","each",1,"ER9SL",3000,3000,1,3000,0]
["PL_001 Pipeline Roberts Bay Discharge System","Decommission electrical (heat tracing)","each",11,"BRUS1L",750,8250,0.5,4125,4125,"Added 2023"]
["PL_001 Pipeline Roberts Bay Discharge System","Collect electrical cables and controllers and prep for shipping off-site","lm",7775.3,"RECSL",7.5,58314.75,0.5,{"$f":"G79*H79","v":29157.375},{"$f":"+G79*(1-H79)","v":29157.375},"as built"]
["DM_006 Doris Fresh Water Pipeline","Decommission electrical (heat tracing)","each",4,"BRUS1H",2000,8000,0.5,4000,4000,"Added 2023"]
["DM_006 Doris Fresh Water Pipeline","Collect electrical cables and controllers and prep for shipping off-site","lm",1600,"RECSL",7.5,12000,0.5,{"$f":"G81*H81","v":6000},{"$f":"+G81*(1-H81)","v":6000}]
["DM_026 Doris Water Intake Structure and Pumping Facility","remove water intake line from Doris lake","m",25,"PLRL",29.759399999999999,743.98500000000001,0.5,371.99250000000001,371.99250000000001]
["DM_026 Doris Water Intake Structure and Pumping Facility","decommission pumping facility (remove electrical) ","each",2,"ER4SL",2000,4000,0.5,2000,2000]
["DM_026 Doris Water Intake Structure and Pumping Facility","prep containers for shipping off-site","each",2,"BRT1L",2000,4000,0.5,2000,2000]
["DM_026 Doris Water Intake Structure and Pumping Facility","prep generator container for shipping","each",1,"DGPSL",500,500,0.5,250,250]
["DM_026 Doris Water Intake Structure and Pumping Facility","haul containers to Roberts bay laydown","each",2,"HCLFSH",150,300,0.5,150,150]
["Power",null,null,null,null,null,0,null,0,0]
["DM_002 Doris Backup Power Generator","Decommission electrical","each",4,"DPGSL",1250,5000,1,5000,0]
["DM_002 Doris Backup Power Generator","Disconnect generator units and prep for shipping off-site","each",2,"DGPSL",500,1000,1,1000,0]
["DM_002 Doris Backup Power Generator","Haul units to quarry 3 landfill","m3",67.599999999999994,"HMDQSL",6.25,422.49999999999994,1,422.49999999999994,0]
["DM_002 Doris Backup Power Generator","Demolish tent housing structure","m2",259.32,"BRWL",37.199249999999999,9646.5095099999999,1,9646.5095099999999,0]
["DM_002 Doris Backup Power Generator","Demolish Concrete Slab","m2",259.32,"BRCL",54.108000000000004,14031.28656,1,{"$f":"G92*H92","v":14031.28656},{"$f":"+G92*(1-H92)","v":0}]
["DM_011 Doris Permanent Power Generator","Decommission electrical","each",8,"DPGSH",2500,20000,1,20000,0]
["DM_011 Doris Permanent Power Generator","Disconnect generator units and prep for shipping off-site","each",8,"DGPSH",1000,8000,1,8000,0]
["DM_011 Doris Permanent Power Generator","Haul units to Roberts Bay Laydown","m3",264.8,"HMDQSL",6.25,1655,1,1655,0]
["DM_011 Doris Permanent Power Generator","Dismantle stacks","each",8,"DCTSL",6000,48000,1,48000,0]
["DM_011 Doris Permanent Power Generator","Prep stacks for shipping","each",166,"LWCS2H",8,1328,1,1328,0]
["DM_011 Doris Permanent Power Generator","Haul stack sections to Quarry 3 landfill","each",166,"HMDQSL",6.25,1037.5,1,1037.5,0]
["U/G Heating Plant",null,null,null,null,null,{"$f":"D99*F99","v":0},null,0,0]
["Emulsion Plant",null,null,null,null,null,0,null,0,0]
["AN Storage Facility",null,null,null,null,null,0,null,0,0]
["Warehouse, Shops and Other",null,null,null,null,null,0,null,0,0]
["RB_004 Roberts Bay Mechanical Shop Complex","Decommission electrical, mechanical, heating (including connections to generator house & transformer)","each",3,"BRUS1H",2000,6000,1,6000,0]
["RB_004 Roberts Bay Mechanical Shop Complex","Demolish (steel modular structure)","m3",0,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,1,0,0,"Shop relocated to Madrid North area, concrete slab remains"]
["RB_004 Roberts Bay Mechanical Shop Complex","Demolish wood structures (warehouse roof, crew lounge)","m3",0,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,1,0,0,"2022 Airphoto indicates these are no longer in place"]
["RB_004 Roberts Bay Mechanical Shop Complex","Demolish tent structure (light vehicle shop)","m2",153.43500000000003,"BRWL",37.199249999999999,5707.6669237500009,1,5707.6669237500009,0]
["RB_004 Roberts Bay Mechanical Shop Complex","Demolish Concrete Slab","m2",92.061000000000007,"BRCL",54.108000000000004,4981.2365880000007,1,{"$f":"G107*H107","v":4981.2365880000007},{"$f":"+G107*(1-H107)","v":0}]
["RB_004 Roberts Bay Mechanical Shop Complex","sea-can 20''; disconnect containers and prep for shipping","each",28,"BRT1L",2000,56000,1,56000,0,"Added 2023"]
["RB_004 Roberts Bay Mechanical Shop Complex","sea-can 40''; disconnect containers and prep for shipping","each",12,"BRT1L",2000,24000,1,24000,0,"Added 2023"]
["RB_004 Roberts Bay Mechanical Shop Complex","Demolish structures (trailers)","m3",29.015999999999998,"BRWL",37.199249999999999,1079.3734379999999,1,1079.3734379999999,0]
["MN_029 Nuna Shop","Decommission (electrical, mechanical, plumbing)","each",2,"BRUS1H",2000,4000,1,{"$f":"G111*H111","v":4000},{"$f":"+G111*(1-H111)","v":0}]
["MN_029 Nuna Shop","Demolish Building","m2",527,"BRWL",37.199249999999999,19604.00475,1,19604.00475,0]
["MN_029 Nuna Shop","Demolish Concrete Slab","m2",527,"BRCL",54.108000000000004,28514.916000000001,1,{"$f":"G113*H113","v":28514.916000000001},{"$f":"+G113*(1-H113)","v":0}]
["DM_008 Doris Muster Station","Demolish tent structure","m2",90.921599999999998,"BRWL",37.199249999999999,3382.2153288,1,3382.2153288,0]
["DM_008 Doris Muster Station","Dismantle wood flooring","m2",90.921599999999998,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,1,0,0,"Included in the above unit cost"]
["DM_008 Doris Muster Station","sea-can 20''; disconnect containers and prep for shipping","each",2,"BRT1L",2000,4000,1,4000,0,"Added 2023"]
["DM_022 Doris Underground Support Mechanic Shop","Decommission electrical, mechanical (including connections to generator house & transformer)","each",3,"PDCS2L",5000,15000,1,15000,0]
["DM_022 Doris Underground Support Mechanic Shop","Demolish shop building","m2",760.51800000000003,"BRWL",37.199249999999999,28290.699211499999,1,28290.699211499999,0]
["DM_022 Doris Underground Support Mechanic Shop","sea-can 20''; disconnect containers and prep for shipping","each",10,"BRT1L",2000,20000,1,20000,0,"Added 2023"]
["DM_022 Doris Underground Support Mechanic Shop","sea-can 40''; disconnect containers and prep for shipping","each",6,"BRT1L",2000,12000,1,12000,0,"Added 2023"]
["DM_023 Doris Underground Wash Bay","Demolish shop building/Demolish tent structure","m2",258.95999999999998,"BRWL",37.199249999999999,9633.1177799999987,1,9633.1177799999987,0]
["DM_023 Doris Underground Wash Bay","sea-can 20''; disconnect containers and prep for shipping","each",24,"BRT1L",2000,48000,1,48000,0,"Added 2023"]
["DM_023 Doris Underground Wash Bay","sea-can 40''; disconnect containers and prep for shipping","each",3,"BRT1L",2000,6000,1,6000,0,"Added 2023"]
["DM_024 Doris Warehouse/Core Shack","Demolish tent structure","m2",310.34775000000002,"BRWL",37.199249999999999,11544.7035391875,1,11544.7035391875,0]
["DM_024 Doris Warehouse/Core Shack","Dismantle wood flooring, shelving, and lofts","m2",310.34775000000002,"BRWL",37.199249999999999,11544.7035391875,1,11544.7035391875,0]
["DM_024 Doris Warehouse/Core Shack","sea-can 20''; disconnect containers and prep for shipping","each",12,"BRT1L",2000,24000,1,24000,0,"Added 2023"]
["DM_024 Doris Warehouse/Core Shack","sea-can 40''; disconnect containers and prep for shipping","each",5,"BRT1L",2000,10000,1,10000,0,"Added 2023"]
["DM_024 Doris Warehouse/Core Shack","Demolish orbit trailer","m2",45.362000000000002,"BRWL",37.199249999999999,{"$f":"D128*F128","v":1687.4323785000001},1,1687.4323785000001,0]
["DM_024 Doris Warehouse/Core Shack","Demolish geotech trailer","m2",45.362000000000002,"BRWL",37.199249999999999,1687.4323785000001,1,1687.4323785000001,0]
["DM_024 Doris Warehouse/Core Shack","Demolish core log tent","m2",35.617400000000004,"BRWL",37.199249999999999,1324.9405669500002,1,1324.9405669500002,0]
["DM_024 Doris Warehouse/Core Shack","Demolish contractor tents","m2",28.127399999999998,"BRWL",37.199249999999999,1046.31818445,1,1046.31818445,0]
["DM_024 Doris Warehouse/Core Shack","Demolish bent shack tent","m2",35.617400000000004,"BRWL",37.199249999999999,1324.9405669500002,1,1324.9405669500002,0]
["DM_024 Doris Warehouse/Core Shack","Demolish Concrete Slab","m2",190.08619999999999,"BRCL",54.108000000000004,10285.184109600001,1,{"$f":"G133*H133","v":10285.184109600001},{"$f":"+G133*(1-H133)","v":0}]
["DW_010 Doris-Windy All Weather Road Explosives Storage Facility","Demolish entry gates","each",1,"DEGSL",75,75,1,75,0]
["SR_004 Secondary Road Explosives Facility","Demolish entry gates","each",1,"DEGSL",75,75,1,{"$f":"G135*H135","v":75},{"$f":"+G135*(1-H135)","v":0}]
["RP_004 Reagent Pads Exploration Drilling Support Shop","Decommission electrical, mechanical, heating ","each",2,"BRUS1H",2000,4000,1,4000,0]
["RP_004 Reagent Pads Exploration Drilling Support Shop","Demolish tent structure","m3",236.22,"BRWL",37.199249999999999,8787.206834999999,1,8787.206834999999,0]
["RP_004 Reagent Pads Exploration Drilling Support Shop","Sea-can; disconnect containers and prep for shipping","each",13,"BRT1L",2000,26000,1,{"$f":"G138*H138","v":26000},{"$f":"+G138*(1-H138)","v":0}]
["RP_004 Reagent Pads Exploration Drilling Support Shop","Haul Sea-cans to Quarry 3 Landfill","each",13,"HCLFSH",150,1950,1,1950,0]
["DM_007 Doris Helicopter Support Facilities","Demolish helishack 1","m2",40.880000000000003,"BRWL",37.199249999999999,1520.70534,1,1520.70534,0]
["DM_007 Doris Helicopter Support Facilities","Demolish helishack 2","m2",14.897500000000001,"BRWL",37.199249999999999,554.17582687499998,1,554.17582687499998,0]
["DM_007 Doris Helicopter Support Facilities","Demolish helishack liftstation","m2",14.4305,"BRWL",37.199249999999999,536.80377712500001,1,536.80377712500001,0,"Added 2023"]
["DM_007 Doris Helicopter Support Facilities","Demolish helishack office","m2",33.823,"BRWL",37.199249999999999,1258.19023275,1,1258.19023275,0,"Added 2023"]
["DM_007 Doris Helicopter Support Facilities","sea-can 20''; disconnect containers and prep for Quarry 3","each",10,"BRT1L",2000,20000,1,20000,0,"Added 2023"]
["DM_007 Doris Helicopter Support Facilities","Decommission washcar and other facilities","each",1,"BRT1L",2000,2000,1,2000,0]
["DM_027 Doris Airstrip","Decommission airstrip","each",2,"DCASL",1250,2500,1,2500,0]
["DM_028 Doris Airstrip Aprons","Decommission electrical, and heating from traffic control tower ","each",1,"DCTSL",6000,6000,1,{"$f":"G147*H147","v":6000},{"$f":"+G147*(1-H147)","v":0}]
["DM_028 Doris Airstrip Aprons","Demolish control tower structure (wood shack)","m3",12.2,"BRWL",37.199249999999999,453.83084999999994,1,453.83084999999994,0]
["DM_028 Doris Airstrip Aprons","Disconnect containers and prep for shipping","each",5,"BRT1L",2000,10000,1,10000,0]
["DM_028 Doris Airstrip Aprons","Haul trailers to Quarry 3 landfill","each",5,"HCLFSL",85,425,1,425,0]
["DM_029 Doris Airstrip Lighting","Remove lighting fixtures (airstrip lighting, approach lights)","each",70,"RALSL",50,3500,1,3500,0]
["RB_006 Roberts Bay Laydown Area","Decommission vehicle plug system","each",1,"DVPSL",3000,3000,1,3000,0]
["RB_006 Roberts Bay Laydown Area","Remove cables and posts","each",8,"RCPSL",2000,16000,1,16000,0]
["DW_008 Doris-Windy All Weather Road Core Storage Area","Load core boxes into containers for shipping","m3",1665,"LWCS2H",8,13320,1,13320,0]
["DW_008 Doris-Windy All Weather Road Core Storage Area","Haul containers to Quarry 3 landfill","m3",1665,"HMDQSL",6.25,10406.25,1,10406.25,0]
["WM_004 Waste Management Area Core Storage","Load core boxes into containers for shipping","m3",500,"LWCS2H",8,4000,1,4000,0]
["Storage Facility at Laydown/Airstrip",null,null,null,null,null,0,null,0,0]
["DM_005 Doris Fire Water Storage Tank","Decommission and disconnect electrical and plumbing","each",3,"BRUS1L",750,2250,1,2250,0]
["DM_005 Doris Fire Water Storage Tank","Disconnect and remove container housing the pumps and controls, and prep for shipping","each",1,"ER4SL",2000,2000,1,2000,0]
["DM_005 Doris Fire Water Storage Tank","Haul pump house seacan container to Quarry 3 landfill","each",1,"HCLFSH",150,150,1,150,0]
["DM_005 Doris Fire Water Storage Tank","Remove tank insulation","each",1,"ER5SL",7500,7500,1,7500,0]
["DM_005 Doris Fire Water Storage Tank","Dismantle tanks and cut into manageable pieces ","each",1,"ER6SH",100000,100000,1,100000,0]
["DM_005 Doris Fire Water Storage Tank","prepare pieces for transportation","Each",10,"HCLFSH",150,1500,1,1500,0]
["DM_005 Doris Fire Water Storage Tank","haul containers to Quarry 3 landfill","m3",120,"HMDQSH",10.5,1260,1,1260,0]
["Vent Raises",null,null,null,null,null,0,null,0,0]
["DM_030 Doris Primary Vent Raise","Decommission and dismantle heating and ventilation system","each",4,"ER8SL",15625,62500,1,62500,0]
["DM_030 Doris Primary Vent Raise","Prepare heating and ventilation units for shipping","each",4,"BRT1H",3500,14000,1,14000,0]
["DM_030 Doris Primary Vent Raise","Haul heating and ventilation units to Quarry 3 Landfill","each",4,"HCLFSH",150,600,1,600,0]
["DM_033 Doris Connector Vent Raise","Decommission and dismantle heating and ventilation system","each",2,"ER8SL",15625,31250,1,31250,0]
["DM_033 Doris Connector Vent Raise","Prepare heating and ventilation units for shipping","each",1,"BRT1H",3500,3500,1,3500,0]
["DM_033 Doris Connector Vent Raise","Haul heating and ventilation units to Quarry 3 Landfill","m3",2,"HCLFSH",150,300,1,300,0]
["Fuel tanks",null,null,null,null,null,0,null,0,0]
["DM_030 Doris Primary Vent Raise","Haul Enviro Tank to Roberts Bay","each",1,"HCLFSH",150,150,0.5,75,75]
["DM_030 Doris Primary Vent Raise","Remove liner and cut into manageable pieces","m2",1230,"GSGRSH",3,3690,0.5,1845,1845]
["DM_020 Doris Tank Farm","Decommission fuel transfer facilities","each",5,"DFTFSL",5000,25000,0.5,12500,12500]
["DM_020 Doris Tank Farm","Disconnect piping and controls","each",5,"DPCSL",5000,25000,0.5,12500,12500]
["DM_020 Doris Tank Farm","Dismantle tanks and cut into manageable pieces","each",5,"ER6SH",100000,500000,0.5,250000,250000]
["DM_020 Doris Tank Farm","Prepare pieces for transportation","Each",50,"HCLFSH",150,7500,0.5,3750,3750]
["DM_020 Doris Tank Farm","Remove liner and cut into manageable pieces","m2",5500,"GSGRSL",1.75,{"$f":"D179*F179","v":9625},0.5,4812.5,4812.5]
["RB_002 Roberts Bay 20 ML Tank Farm","Decommission fuel transfer facilities","each",1,"DFTFSL",5000,5000,0.5,{"$f":"G180*H180","v":2500},{"$f":"+G180*(1-H180)","v":2500}]
["RB_002 Roberts Bay 20 ML Tank Farm","Disconnect piping and controls","each",5,"DPCSL",5000,25000,0.5,12500,12500]
["RB_002 Roberts Bay 20 ML Tank Farm","Dismantle tanks and cut into manageable pieces","each",5,"ER6SH",100000,500000,0.5,250000,250000]
["RB_002 Roberts Bay 20 ML Tank Farm","Prepare pieces for transportation","Each",50,"HCLFSH",150,7500,0.5,3750,3750]
["RB_002 Roberts Bay 20 ML Tank Farm","Remove liner and cut into manageable pieces","m2",13206,"GSGRSL",1.75,23110.5,0.5,11555.25,11555.25]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","Decommission fuel transfer facilities","each",2,"DFTFSL",5000,10000,0.5,5000,5000]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","Disconnect piping and controls","each",2,"DPCSL",5000,10000,0.5,5000,5000]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","Dismantle tanks and cut into manageable pieces","each",2,"ER6SH",100000,200000,0.5,100000,100000]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","Prepare pieces for transportation","Each",20,"HCLFSH",150,3000,0.5,1500,1500]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","Remove liner and cut into manageable pieces","m2",9933,"GSGRSL",1.75,17382.75,0.5,8691.375,8691.375]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","sea-can 20''; disconnect containers and prep for Quarry 3","each",40,"BRT1L",2000,80000,0.5,40000,40000,"Added 2023"]
["RP_003 Reagent Pads Ammonium Nitrate Storage Area","Remove liner and cut into manageable pieces","m2",2481,"GSGRSH",3,7443,0.5,3721.5,3721.5]
["WM_001 Waste Management Area Land Farm","Remove liner and cut into manageable pieces","m2",4384,"GSGRSL",1.75,7672,0.5,3836,3836]
["Freshwater intake",null,null,null,null,null,0,null,0,0]
["Reclaim pumps",null,null,null,null,null,0,null,0,0]
["Outfall & Diffuser",null,null,null,null,null,0,null,0,0]
["Airstrip lighting, navigation, electrician",null,null,null,null,null,0,null,0,0]
["Airstrip lighting, navigation, mechanical",null,null,null,null,null,0,null,0,0]
["Break foundation slabs","total of all buildings",null,null,null,null,0,null,0,0]
["RB_004 Roberts Bay Mechanical Shop Complex","Shop relocated to Madrid North area, concrete slab remains","m3",144.14615999999998,"CDSL",275,39640.193999999996,1,39640.193999999996,0,"Shop relocated to Madrid North area, concrete slab remains"]
["Consolidate & dump boneyard debris",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other ",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["COLLECT DEBRIS TO LANDFILL"]
["Accommodation Complex",null,null,null,null,null,{"$f":"D203*F203","v":0},null,{"$f":"G203*H203","v":0},{"$f":"+G203*(1-H203)","v":0}]
["DM_001 Doris Accommodation Complex","Collect debris","m2",21050,"DSL",1.2850649999999999,27050.61825,1,27050.61825,0]
["DM_001 Doris Accommodation Complex","Load waste into containers ","m3",7762.4176500000012,"LWCS2L",5,38812.088250000008,1,38812.088250000008,0]
["DM_001 Doris Accommodation Complex","Haul containers to Quarry 3 landfill","m3",7762.4176500000012,"HMDQSL",6.25,48515.110312500008,1,48515.110312500008,0]
["Fuel tanks",null,null,null,null,null,0,null,0,0]
["DM_030 Doris Primary Vent Raise","Load waste for transport to landfill","m3",11.07,"LWCS2L",5,55.35,1,55.35,0]
["DM_030 Doris Primary Vent Raise","Haul waste to landfill","m3",11.07,"HMDQSL",6.25,69.1875,1,69.1875,0]
["DM_020 Doris Tank Farm","Haul cut metal to quarry 3 landfill","Each",50,"HCLFSH",150,7500,1,7500,0]
["DM_020 Doris Tank Farm","Load waste into containers ","m3",82.5,"LWCS2L",5,412.5,1,412.5,0]
["DM_020 Doris Tank Farm","Haul containers to Quarry 3 landfill","m3",82.5,"HMDQSL",6.25,515.625,1,515.625,0]
["RB_002 Roberts Bay 20 ML Tank Farm","Haul cut metal to quarry 3 landfill","Each",50,"HCLFSH",150,7500,1,{"$f":"G213*H213","v":7500},{"$f":"+G213*(1-H213)","v":0}]
["RB_002 Roberts Bay 20 ML Tank Farm","Load waste into containers ","m3",118.85,"LWCS2L",5,594.25,1,594.25,0]
["RB_002 Roberts Bay 20 ML Tank Farm","Haul containers to Quarry 3 landfill","m3",118.85,"HMDQSL",6.25,742.8125,1,742.8125,0]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","Haul cut metal to quarry 3 landfill","Each",20,"HCLFSH",150,3000,1,3000,0]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","Load waste into containers ","m3",148.995,"LWCS2L",5,744.97500000000002,1,744.97500000000002,0]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","Haul containers to Quarry 3 landfill","m3",148.995,"HMDQSL",6.25,931.21875,1,931.21875,0]
["Offices, Repair, Lab, Warehouse",null,null,null,null,null,0,null,0,0]
["DM_009 Doris Offices & Mine Dry Complex","Collect debris","m2",2034.9188000000001,"DSL",1.2850649999999999,2615.0029277220001,1,2615.0029277220001,0]
["DM_009 Doris Offices & Mine Dry Complex","Load waste into containers ","m3",2971.7904000000003,"LWCS2L",5,14858.952000000001,1,14858.952000000001,0]
["DM_009 Doris Offices & Mine Dry Complex","Haul containers to Quarry 3 landfill","m3",2971.7904000000003,"HMDQSL",6.25,18573.690000000002,1,18573.690000000002,0]
["MN_005 Madrid North Office Trailer","Collect debris","m2",70,"DSL",1.2850649999999999,89.954549999999998,1,89.954549999999998,0]
["MN_005 Madrid North Office Trailer","Load waste into containers ","m3",100.742,"LWCS2L",5,503.71000000000004,1,503.71000000000004,0]
["MN_005 Madrid North Office Trailer","Haul containers to Quarry 3 landfill","m3",100.742,"HMDQSL",6.25,629.63750000000005,1,629.63750000000005,0]
["MN_029 Nuna Shop","Collect debris","m2",4489,"DSL",1.2850649999999999,5768.6567849999992,1,{"$f":"G226*H226","v":5768.6567849999992},{"$f":"+G226*(1-H226)","v":0}]
["MN_029 Nuna Shop","Load waste into containers ","m3",1581,"LWCS2L",5,7905,1,7905,0]
["MN_029 Nuna Shop","Haul containers to Quarry 3 landfill","m3",1581,"HMDQSL",6.25,9881.25,1,9881.25,0]
["Process Plant",null,null,null,null,null,0,null,{"$f":"G229*H229","v":0},{"$f":"+G229*(1-H229)","v":0}]
["DM_021 Doris Process Plant","Collect debris","m2",8700,"DSH",5.1402599999999996,44720.261999999995,1,44720.261999999995,0]
["DM_021 Doris Process Plant","Load waste into containers ","m3",34800,"LWCS2H",8,278400,1,278400,0,"4 m3 / m2"]
["DM_021 Doris Process Plant","Haul containers to Quarry 3 landfill","m3",34800,"HMDQSH",10.5,365400,1,365400,0,"4 m3 / m2"]
["SR_005 Water Treatment Plant","Collect debris","m2",776.0725000000001,"DSH",5.1402599999999996,3989.2144288500003,1,{"$f":"G233*H233","v":3989.2144288500003},{"$f":"+G233*(1-H233)","v":0}]
["SR_005 Water Treatment Plant","Load waste into containers ","m3",1552.1450000000002,"LWCS2H",8,12417.160000000002,1,12417.160000000002,0,"2 m3 / m2"]
["SR_005 Water Treatment Plant","Haul containers to Quarry 3 landfill","m3",1552.1450000000002,"HMDQSH",10.5,16297.522500000003,1,16297.522500000003,0,"2 m3 / m2"]
["Rock Pile",null,null,null,null,null,0,null,{"$f":"G236*H236","v":0},{"$f":"+G236*(1-H236)","v":0}]
["RB_007 Roberts Bay Overburden Pile","Collect debris","m2",14205,"DSL",1.2850649999999999,18254.348324999999,1,18254.348324999999,0]
["RB_007 Roberts Bay Overburden Pile","Load waste into containers ","m3",8.5229999999999997,"LWCS2H",8,68.183999999999997,1,68.183999999999997,0]
["RB_007 Roberts Bay Overburden Pile","Haul containers to Quarry 3 landfill","m3",8.5229999999999997,"HMDQSL",6.25,53.268749999999997,1,53.268749999999997,0]
["Communications",null,null,null,null,null,{"$f":"D240*F240","v":0},null,{"$f":"G240*H240","v":0},{"$f":"+G240*(1-H240)","v":0}]
["RB_009 Roberts Bay Communications Tower","Collect debris","m2",2.8899999999999997,"DSH",5.1402599999999996,14.855351399999996,1,14.855351399999996,0]
["RB_009 Roberts Bay Communications Tower","Load waste into containers ","m3",4.0579000000000001,"LWCS2H",8,32.463200000000001,1,32.463200000000001,0]
["RB_009 Roberts Bay Communications Tower","Haul containers to Quarry 3 landfill","m3",4.0579000000000001,"HMDQSH",10.5,42.607950000000002,1,42.607950000000002,0]
["DM_004 Doris Communications Tower","Collect debris","m2",14.883999999999999,"DSL",1.2850649999999999,19.126907459999998,1,19.126907459999998,0]
["DM_004 Doris Communications Tower","Load waste into containers ","m3",14.407649999999997,"LWCS2H",8,115.26119999999997,1,115.26119999999997,0]
["DM_004 Doris Communications Tower","Haul containers to Quarry 3 landfill","m3",14.407649999999997,"HMDQSH",10.5,151.28032499999998,1,151.28032499999998,0]
["Water and Wastewater Treatment Facilities",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["DM_017 Doris Sewage Treatment Plant","Collect debris","m2",268.57080000000002,"DSL",1.2850649999999999,345.13093510200002,1,345.13093510200002,0]
["DM_017 Doris Sewage Treatment Plant","Load waste into containers ","m3",150,"LWCS2L",5,750,1,750,0]
["DM_017 Doris Sewage Treatment Plant","Haul containers to Quarry 3 landfill","m3",150,"HMDQSL",6.25,937.5,1,937.5,0]
["SR_001 Secondary Road","Haul waste to the landfill","Each",150,"HCLFSH",150,22500,1,22500,0]
["Power",null,null,null,null,null,0,null,0,0]
["DM_002 Doris Backup Power Generator","Collect debris","m2",259.32,"DSL",1.2850649999999999,333.24305579999998,1,333.24305579999998,0]
["DM_002 Doris Backup Power Generator","Load waste into containers ","m3",388.98,"LWCS2L",5,1944.9,1,1944.9,0]
["DM_002 Doris Backup Power Generator","Haul containers to Quarry 3 landfill","m3",388.98,"HMDQSL",6.25,2431.125,1,2431.125,0]
["DM_011 Doris Permanent Power Generator","Collect debris","m2",2103.6125999999999,"DSL",1.2850649999999999,2703.2789258189996,1,2703.2789258189996,0]
["DM_011 Doris Permanent Power Generator","Load waste into containers ","m3",250,"LWCS2L",5,1250,1,1250,0]
["DM_011 Doris Permanent Power Generator","Haul containers to Quarry 3 landfill","m3",250,"HMDQSL",6.25,1562.5,1,1562.5,0]
["Warehouse, Shops and Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"G259*H259","v":0},{"$f":"+G259*(1-H259)","v":0}]
["RB_004 Roberts Bay Mechanical Shop Complex","Collect debris","m2",480.48719999999997,"DSL",1.2850649999999999,617.45728366799995,1,617.45728366799995,0]
["RB_004 Roberts Bay Mechanical Shop Complex","Load waste into containers ","m2",238.66538160000002,"LWCS2L",5,1193.326908,1,1193.326908,0]
["RB_004 Roberts Bay Mechanical Shop Complex","Haul containers to Quarry 3 landfill","m2",238.66538160000002,"HMDQSL",6.25,1491.658635,1,1491.658635,0]
["RB_005 Roberts Bay Waste Management Facility","Collect debris","m2",128.65960000000001,"DSL",1.2850649999999999,165.335948874,1,{"$f":"G263*H263","v":165.335948874},{"$f":"+G263*(1-H263)","v":0}]
["RB_005 Roberts Bay Waste Management Facility","Load waste into containers ","m3",152.49183200000002,"LWCS2L",5,762.45916000000011,1,{"$f":"G264*H264","v":762.45916000000011},{"$f":"+G264*(1-H264)","v":0}]
["RB_005 Roberts Bay Waste Management Facility","Haul containers to Quarry 3 landfill","m3",152.49183200000002,"HMDQSL",6.25,{"$f":"D265*F265","v":953.07395000000008},1,953.07395000000008,0]
["DM_005 Doris Fire Water Storage Tank","Collect debris","m2",73.138240470978886,"DSL",1.2850649999999999,{"$f":"D266*F266","v":93.987392990838472},1,93.987392990838472,0]
["DM_005 Doris Fire Water Storage Tank","Load waste into containers ","m3",2.3147990746809164,"LWCS2H",8,18.518392597447331,1,{"$f":"G267*H267","v":18.518392597447331},{"$f":"+G267*(1-H267)","v":0}]
["DM_005 Doris Fire Water Storage Tank","Haul containers to Quarry 3 landfill","m3",2.3147990746809164,"HMDQSH",10.5,24.305390284149624,1,24.305390284149624,0]
["DM_008 Doris Muster Station","Collect debris","m2",90.921599999999998,"DSL",1.2850649999999999,116.84016590399999,1,116.84016590399999,0]
["DM_008 Doris Muster Station","Load waste into containers ","m3",48.238976960000002,"LWCS2L",5,241.19488480000001,1,{"$f":"G270*H270","v":241.19488480000001},{"$f":"+G270*(1-H270)","v":0}]
["DM_008 Doris Muster Station","Haul containers to Quarry 3 landfill","m3",48.238976960000002,"HMDQSL",6.25,301.493606,1,301.493606,0]
["DM_022 Doris Underground Support Mechanic Shop","Collect debris","m2",456.31080000000003,"DSH",5.1402599999999996,2345.5561528079998,1,2345.5561528079998,0]
["DM_022 Doris Underground Support Mechanic Shop","Load waste into containers ","m3",549.43593599999997,"LWCS2H",8,4395.4874879999998,1,4395.4874879999998,0]
["DM_022 Doris Underground Support Mechanic Shop","Haul containers to Quarry 3 landfill","m3",549.43593599999997,"HMDQSH",10.5,5769.0773279999994,1,5769.0773279999994,0]
["DM_023 Doris Underground Wash Bay","Collect debris","m2",155.376,"DSL",1.2850649999999999,199.66825943999999,1,199.66825943999999,0]
["DM_023 Doris Underground Wash Bay","Load waste into containers ","m3",13.422240000000002,"LWCS2L",5,67.111200000000011,1,67.111200000000011,0]
["DM_023 Doris Underground Wash Bay","Haul containers to Quarry 3 landfill","m3",13.422240000000002,"HMDQSL",6.25,83.88900000000001,1,83.88900000000001,0]
["DM_024 Doris Warehouse/Core Shack","Collect debris","m2",720.05769999999995,"DSL",1.2850649999999999,925.3209482504999,1,925.3209482504999,0]
["DM_024 Doris Warehouse/Core Shack","Load waste into containers ","m3",350.74665512000007,"LWCS2H",8,2805.9732409600006,1,2805.9732409600006,0]
["DM_024 Doris Warehouse/Core Shack","Haul containers to Quarry 3 landfill","m3",350.74665512000007,"HMDQSH",10.5,3682.8398787600008,1,3682.8398787600008,0]
["DW_010 Doris-Windy All Weather Road Explosives Storage Facility","Collect debris","m2",2805.83,"DSL",1.2850649999999999,3605.6739289499997,1,3605.6739289499997,0]
["DW_010 Doris-Windy All Weather Road Explosives Storage Facility","Load waste into containers ","m3",50,"LWCS2L",5,250,1,250,0]
["DW_010 Doris-Windy All Weather Road Explosives Storage Facility","Haul containers to Quarry 3 landfill","m3",50,"HMDQSL",6.25,312.5,1,312.5,0]
["SR_004 Secondary Road Explosives Facility","Collect debris","m2",4762,"DSL",1.2850649999999999,6119.4795299999996,1,{"$f":"G284*H284","v":6119.4795299999996},{"$f":"+G284*(1-H284)","v":0}]
["SR_004 Secondary Road Explosives Facility","Load waste into containers ","m3",550.41999999999996,"LWCS2L",5,2752.1,1,2752.1,0]
["SR_004 Secondary Road Explosives Facility","Haul containers to Quarry 3 landfill","m3",550.41999999999996,"HMDQSL",6.25,3440.1249999999995,1,3440.1249999999995,0]
["RP_004 Reagent Pads Exploration Drilling Support Shop","Collect debris","m2",1449,"DSL",1.2850649999999999,1862.0591849999998,1,1862.0591849999998,0]
["RP_004 Reagent Pads Exploration Drilling Support Shop","Load waste into containers ","m3",354.33,"LWCS2L",5,1771.6499999999999,1,1771.6499999999999,0]
["RP_004 Reagent Pads Exploration Drilling Support Shop","Haul containers to Quarry 3 landfill","m3",354.33,"HMDQSL",6.25,2214.5625,1,2214.5625,0]
["DM_007 Doris Helicopter Support Facilities","Collect debris","m2",180.1506,"DSL",1.2850649999999999,231.50523078899997,1,231.50523078899997,0]
["DM_007 Doris Helicopter Support Facilities","Load waste into containers ","m3",213.30093335999999,"LWCS2L",5,1066.5046668,1,1066.5046668,0]
["DM_007 Doris Helicopter Support Facilities","Haul containers to Quarry 3 landfill","m3",213.30093335999999,"HMDQSL",6.25,1333.1308334999999,1,1333.1308334999999,0]
["DM_027 Doris Airstrip","Collect debris","m2",92384,"DSL",1.2850649999999999,118719.44495999999,1,118719.44495999999,0]
["DM_027 Doris Airstrip","Load waste into containers ","m3",55.430399999999999,"LWCS2L",5,277.15199999999999,1,277.15199999999999,0]
["DM_027 Doris Airstrip","Haul containers to Quarry 3 landfill","m3",55.430399999999999,"HMDQSL",6.25,346.44,1,346.44,0]
["DM_028 Doris Airstrip Aprons","Collect debris","m2",16764,"DSL",1.2850649999999999,21542.829659999999,1,21542.829659999999,0]
["DM_028 Doris Airstrip Aprons","Load waste into containers ","m3",156.74639999999999,"LWCS2L",5,783.73199999999997,1,783.73199999999997,0]
["DM_028 Doris Airstrip Aprons","Haul containers to Quarry 3 landfill","m3",156.74639999999999,"HMDQSL",6.25,979.66499999999996,1,979.66499999999996,0]
["DW_004 Doris-Windy All Weather Road Clear-span Crossings","Load waste into containers ","m3",137.952,"LWCS2L",5,689.76,1,689.76,0]
["DW_004 Doris-Windy All Weather Road Clear-span Crossings","Haul containers to Quarry 3 landfill","m3",137.952,"HMDQSL",6.25,862.2,1,862.2,0]
["DW_005 Doris-Windy All Weather Road Arched Culvert Crossing","Load waste into containers ","m3",180,"LWCS2L",5,900,1,900,0]
["DW_005 Doris-Windy All Weather Road Arched Culvert Crossing","Haul containers to Quarry 3 landfill","m3",180,"HMDQSL",6.25,1125,1,1125,0]
["RB_006 Roberts Bay Laydown Area","Collect debris","m2",19442,"DSL",1.2850649999999999,24984.233729999996,1,24984.233729999996,0]
["RB_006 Roberts Bay Laydown Area","Load waste into containers ","m3",11.6652,"LWCS2L",5,58.326000000000001,1,58.326000000000001,0]
["RB_006 Roberts Bay Laydown Area","Haul containers to Quarry 3 landfill","m3",11.6652,"HMDQSL",6.25,72.907499999999999,1,72.907499999999999,0]
["DW_008 Doris-Windy All Weather Road Core Storage Area","Collect debris","m2",10000,"DSL",1.2850649999999999,12850.65,1,12850.65,0]
["DW_008 Doris-Windy All Weather Road Core Storage Area","Load waste into containers ","m3",6,"LWCS2H",8,48,1,48,0]
["DW_008 Doris-Windy All Weather Road Core Storage Area","Haul containers to Quarry 3 landfill","m3",6,"HMDQSL",6.25,37.5,1,37.5,0]
["RP_001 Reagent Pads Equipment Laydown Area","Collect debris","m2",35244,"DSL",1.2850649999999999,45290.830859999995,1,45290.830859999995,0]
["RP_001 Reagent Pads Equipment Laydown Area","Load waste into containers ","m3",20,"LWCS2L",5,100,1,100,0]
["RP_001 Reagent Pads Equipment Laydown Area","Haul containers to Quarry 3 landfill","m3",20,"HMDQSL",6.25,125,1,125,0]
["RP_002 Reagent Pads Materials Laydown Area","Collect debris","m2",25421,"DSL",1.2850649999999999,32667.637364999999,1,32667.637364999999,0]
["RP_002 Reagent Pads Materials Laydown Area","Load waste into containers ","m3",20,"LWCS2L",5,100,1,100,0]
["RP_002 Reagent Pads Materials Laydown Area","Haul containers to Quarry 3 landfill","m3",20,"HMDQSL",6.25,125,1,125,0]
["RP_003 Reagent Pads Ammonium Nitrate Storage Area","Load waste into containers ","m3",22.329000000000001,"LWCS2L",5,111.64500000000001,1,111.64500000000001,0]
["RP_003 Reagent Pads Ammonium Nitrate Storage Area","Haul containers to Quarry 3 landfill","m3",22.329000000000001,"HMDQSL",6.25,139.55625000000001,1,139.55625000000001,0]
["SR_002 Secondary Road Tailings and Reclaim Water Pipelines","load debris into containers for transport","m3",2386.306655777003,"LWCS2L",5,11931.533278885016,1,11931.533278885016,0]
["SR_002 Secondary Road Tailings and Reclaim Water Pipelines","haul debris to quarry 3 landfill","m3",2386.306655777003,"HMDQSL",6.25,14914.416598606269,1,14914.416598606269,0]
["W_001 Waste Ship Off-Site","Hazardous Waste","m3",118.339203123223,"LWCS1H",125,14792.400390402876,1,{"$f":"G319*H319","v":14792.400390402876},{"$f":"+G319*(1-H319)","v":0}]
["W_001 Waste Ship Off-Site","Hazardous Solid Waste","m3",38.446869250000006,"LWCS1H",125,4805.8586562500004,1,4805.8586562500004,0]
["W_002 Waste Disposal Off-Site","Hazardous Waste","m3",118.339203123223,"CSRH",197.49420000000001,{"$f":"D321*F321","v":23371.30624945843},1,{"$f":"G321*H321","v":23371.30624945843},{"$f":"+G321*(1-H321)","v":0}]
["W_002 Waste Disposal Off-Site","Hazardous Solid Waste","m3",38.446869250000006,"CSRH",197.49420000000001,7593.0336850333515,1,7593.0336850333515,0]
["W_003 Waste Contaminated Materials","Hydrocarbon Contamination Survey","LS",1,"SHCSL",25000,25000,1,{"$f":"G323*H323","v":25000},{"$f":"+G323*(1-H323)","v":0}]
["W_003 Waste Contaminated Materials","Metal Contamination Survey","LS",1,"SHCSL",25000,25000,1,25000,0]
["WM_001 Waste Management Area Land Farm","Load waste into containers ","m3",118.36799999999999,"LWCS2L",5,591.83999999999992,1,591.83999999999992,0]
["WM_001 Waste Management Area Land Farm","Haul containers to Quarry 3 landfill","m3",118.36799999999999,"HMDQSL",6.25,739.8,1,739.8,0]
["WM_002 Waste Management Area Batch Plant Pad","Collect debris","m2",740.32999999999993,"DSH",5.1402599999999996,3805.4886857999995,1,3805.4886857999995,0]
["WM_002 Waste Management Area Batch Plant Pad","Load waste into containers ","m3",55.882115000000006,"LWCS2L",5,279.41057500000005,1,279.41057500000005,0]
["WM_002 Waste Management Area Batch Plant Pad","Haul containers to Quarry 3 landfill","m3",55.882115000000006,"HMDQSL",6.25,349.26321875000002,1,349.26321875000002,0]
["WM_003 Waste Management Area Burn Pan","load waste into containers ","m3",0.24686924999999998,"LWCS2H",8,1.9749539999999999,1,1.9749539999999999,0]
["WM_003 Waste Management Area Burn Pan","haul containers to Boston landfill","each",0.24686924999999998,"HMDQSH",10.5,2.5921271249999998,1,2.5921271249999998,0]
["WM_004 Waste Management Area Core Storage","Collect debris","m2",10000,"DSL",1.2850649999999999,12850.65,1,12850.65,0]
["WM_004 Waste Management Area Core Storage","Load waste into containers ","m3",6,"LWCS2H",8,48,1,48,0]
["WM_004 Waste Management Area Core Storage","Haul containers to Quarry 3 landfill/Haul containers to Boston landfill","m3",6,"HMDQSL",6.25,37.5,1,37.5,0]
["Q3_003 Quarry 3 Landfill","Empty seacan of debris, place and track pack ","each",621,"BESCSL",100,62100,1,62100,0]
["PL_001 Pipeline Roberts Bay Discharge System","Load debris for transport to landfill","m3",1648.8107117633285,"LWCS2L",5,8244.0535588166422,1,8244.0535588166422,0]
["PL_001 Pipeline Roberts Bay Discharge System","haul debris to landfill","m3",1648.8107117633285,"HMDQSL",6.25,10305.066948520804,1,10305.066948520804,0]
["DM_006 Doris Fresh Water Pipeline","Load debris for transport to landfill","m3",28.161236546778909,"LWCS2L",5,140.80618273389456,1,140.80618273389456,0]
["DM_006 Doris Fresh Water Pipeline","haul debris to landfill","m3",28.161236546778909,"HMDQSH",10.5,295.69298374117852,1,295.69298374117852,0]
["DM_016 Doris Sewage Discharge Line","Load debris for transport to landfill","m3",111.61010556702314,"LWCS2L",5,558.05052783511564,1,558.05052783511564,0]
["DM_016 Doris Sewage Discharge Line","haul debris to landfill","m3",111.61010556702314,"HMDQSL",6.25,697.56315979389467,1,697.56315979389467,0]
["DM_013 Doris Run-off Diversion Berm","remove cut liners and place in containers for shipping off-site and disposal","m2",8.4,"GSGRSH",3,25.200000000000003,1,25.200000000000003,0]
["DM_013 Doris Run-off Diversion Berm","haul containers to Quarry 3 landfill","m3",0.3024,"HMDQSH",10.5,3.1752000000000002,1,3.1752000000000002,0]
["DM_015 Doris Sedimentation/Pollution Control Pond","load waste into containers for hauling to landfill","m3",70.17,"LWCS2L",5,350.85,1,350.85,0]
["DM_015 Doris Sedimentation/Pollution Control Pond","haul containers to Quarry 3 landfill","m3",70.17,"HMDQSL",6.25,438.5625,1,{"$f":"G345*H345","v":438.5625},{"$f":"+G345*(1-H345)","v":0}]
["DM_026 Doris Water Intake Structure and Pumping Facility","collect debris","m2",2226.17,"DSL",1.2850649999999999,2860.7731510499998,1,2860.7731510499998,0]
["DM_026 Doris Water Intake Structure and Pumping Facility","load debris into containers for transport","m3",50,"LWCS2L",5,250,1,250,0]
["DM_026 Doris Water Intake Structure and Pumping Facility","haul debris to quarry 3 landfill","m3",50,"HMDQSL",6.25,312.5,1,312.5,0]
["MN_003 Madrid North Contact Water Pond Berm","load waste into containers ","m3",10,"LWCS2H",8,80,1,80,0]
["MN_003 Madrid North Contact Water Pond Berm","haul containers to Quarry 3 landfill","m3",10,"HMDQSH",10.5,105,1,105,0]
["MN_022 Madrid North Diversion Berm","remove cut liners and place in containers for disposal","m2",100,"GSGRSH",3,300,1,300,0]
["MN_022 Madrid North Diversion Berm","haul containers to Quarry 3 landfill","m3",0.89999999999999991,"HMDQSH",10.5,9.4499999999999993,1,9.4499999999999993,0]
["LANDFILL FOR DEMOLITION WASTE"]
["Place rock cover","Blast rock fill","m3",null,{"$error":"#N/A"},0,{"$f":"D354*F354","v":0},null,{"$f":"G354*H354","v":0},{"$f":"+G354*(1-H354)","v":0}]
["Q3_003 Quarry 3 Landfill","Place 0.3 m thick liner protection layer of crushed rock","m3",8124.2999999999993,"RCS1L",9.25,75149.774999999994,1,{"$f":"G355*H355","v":75149.774999999994},{"$f":"+G355*(1-H355)","v":0}]
["Place soil cover","Soil Cap - Landfill and Septic Field","m3",null,{"$error":"#N/A"},0,0,null,{"$f":"G356*H356","v":0},{"$f":"+G356*(1-H356)","v":0}]
["Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"G357*H357","v":0},0]
["GRADE AND CONTOUR PADS"]
["Accommodation Complex",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D359*F359","v":0},null,{"$f":"G359*H359","v":0},0]
["Process Facilities",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"G360*H360","v":0},{"$f":"+G360*(1-H360)","v":0}]
["RB_001 Roberts Bay Jetty","remove rock fill to 0.3 m below LLWL","m3",1216.6128000000001,"RR4L",10.280519999999999,12507.412222655999,0.5,6253.7061113279997,6253.7061113279997]
["RB_001 Roberts Bay Jetty","remove on-shore mooring points","LS",1,"RMPSL",2500,2500,0.5,1250,1250]
["RB_001 Roberts Bay Jetty","remove mooring buoy","LS",1,"RMBSL",3500,3500,0.5,1750,1750]
["RB_006 Roberts Bay Laydown Area","Regrade area for positive drainage","m2",19442,"DSL",1.2850649999999999,24984.233729999996,0.5,12492.116864999998,12492.116864999998]
["DW_008 Doris-Windy All Weather Road Core Storage Area","Regrade area for positive drainage","M2",10000,"DSL",1.2850649999999999,12850.65,0.5,6425.3249999999998,6425.3249999999998,"Added 2023"]
["RP_001 Reagent Pads Equipment Laydown Area","Regrade area for positive drainage","m2",35244,"DSL",1.2850649999999999,45290.830859999995,0.5,22645.415429999997,22645.415429999997]
["RP_002 Reagent Pads Materials Laydown Area","Regrade area for positive drainage","m2",25421,"DSL",1.2850649999999999,32667.637364999999,0.5,{"$f":"G367*H367","v":16333.818682499999},{"$f":"+G367*(1-H367)","v":16333.818682499999}]
["RP_003 Reagent Pads Ammonium Nitrate Storage Area","Regrade area for positive drainage","m2",2481,"DSH",5.1402599999999996,12752.985059999999,0.5,{"$f":"G368*H368","v":6376.4925299999995},{"$f":"+G368*(1-H368)","v":6376.4925299999995}]
["WM_001 Waste Management Area Land Farm","Regrade area for positive drainage","m2",4384,"DSL",1.2850649999999999,5633.7249599999996,0.5,2816.8624799999998,2816.8624799999998]
["WM_002 Waste Management Area Batch Plant Pad","Regrade area for positive drainage","m2",740.32999999999993,"DSH",5.1402599999999996,3805.4886857999995,0.5,1902.7443428999998,1902.7443428999998]
["WM_003 Waste Management Area Burn Pan","Regrade area for positive drainage","m2",400,"DSH",5.1402599999999996,2056.1039999999998,0.5,1028.0519999999999,1028.0519999999999]
["Q3_003 Quarry 3 Landfill","Regrade top surface for positive drainage","m3",27081,"DSL",1.2850649999999999,34800.845264999996,0.5,{"$f":"G372*H372","v":17400.422632499998},{"$f":"+G372*(1-H372)","v":17400.422632499998}]
["Q2_004 Quarry #2 Laydown Area","Regrade top surface for positive drainage","m3",9559,"DSL",1.2850649999999999,12283.936334999999,0.5,6141.9681674999993,6141.9681674999993]
["Offices, Repair, Lab, Warehouse",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["MN_005 Madrid North Office Trailer","Regrade area for positive drainage","m2",70,"DSH",5.1402599999999996,359.81819999999999,0.5,179.9091,179.9091,"Added 2023"]
["MN_029 Nuna Shop","Regrade area for positive drainage","m2",4489,"DSL",1.2850649999999999,5768.6567849999992,0.5,{"$f":"G376*H376","v":2884.3283924999996},{"$f":"+G376*(1-H376)","v":2884.3283924999996}]
["Developed Areas",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["RB_011 Roberts Bay Developed Areas","Regrade area for positive drainage","m2",108499,"DSL",1.2850649999999999,139428.26743499999,0.5,69714.133717499994,69714.133717499994,"Calculated Global Mapper"]
["MN_016 Madrid North Developed Areas","Regrade area for positive drainage; includes: MN_001, MN_002","m2",9420,"DSL",1.2850649999999999,12105.3123,0.5,6052.6561499999998,6052.6561499999998,"Global Mapper"]
["DM_032 Doris Developed Areas","Regrade area for positive drainage; includes: DM_010, DM_025","m2",460000,"DSL",1.2850649999999999,591129.89999999991,0.5,295564.94999999995,295564.94999999995,"Added 2023"]
["Water and Wastewater Treatment Facilities",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["U/G Heating Plant",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Power",null,null,null,null,null,0,null,0,0]
["DM_002 Doris Backup Power Generator","Regrade area","m2",259.32,"DSH",5.1402599999999996,1332.9722231999999,0.5,666.48611159999996,666.48611159999996,"Added 2023"]
["Emulsion Plant",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Warehouse, Shops and Other",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["DW_010 Doris-Windy All Weather Road Explosives Storage Facility","Regrade area for positive drainage","m2",2805.83,"DSH",5.1402599999999996,14422.695715799999,0.5,7211.3478578999993,7211.3478578999993,"Includes AWR"]
["SR_004 Secondary Road Explosives Facility","Regrade area for positive drainage","m2",4762,"DSL",1.2850649999999999,6119.4795299999996,0.5,{"$f":"G388*H388","v":3059.7397649999998},{"$f":"+G388*(1-H388)","v":3059.7397649999998},"Includes AWR"]
["DM_007 Doris Helicopter Support Facilities","Dismantle helicopter pads and walkway","m3",15.012549999999999,"CDSL",275,4128.4512500000001,0.5,2064.225625,2064.225625]
["DM_027 Doris Airstrip","Crown airstrip and airstrip expansion for positive drainage","m2",92384,"DSL",1.2850649999999999,118719.44495999999,0.5,59359.722479999997,59359.722479999997,"Estimated Global Mapper"]
["DM_028 Doris Airstrip Aprons","Crown for positive drainage","m2",16764,"DSL",1.2850649999999999,21542.829659999999,0.5,10771.41483,10771.41483,"Calculated"]
["Vent Raises",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["DM_030 Doris Primary Vent Raise","Regrade pads for positive drainage","m2",4150,"DSL",1.2850649999999999,5333.0197499999995,0.5,2666.5098749999997,2666.5098749999997]
["DM_030 Doris Primary Vent Raise","Backfill area to prevent permanent ponding","m3",4150,"SB4H",14.8797,61750.754999999997,0.5,30875.377499999999,30875.377499999999]
["Tank Farms",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"G395*H395","v":0},{"$f":"+G395*(1-H395)","v":0}]
["Place rock cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["PUNCTURE LINED SUMPS"]
["Puncture liner and place soil cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D400*F400","v":0},null,{"$f":"G400*H400","v":0},{"$f":"+G400*(1-H400)","v":0}]
["RECLAIM ROADS"]
["Remove culverts",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D402*F402","v":0},null,{"$f":"G402*H402","v":0},0]
["DM_033 Doris Connector Vent Raise","Remove culvert","each",1,"RCULSL",1500,1500,0.5,{"$f":"G403*H403","v":750},{"$f":"+G403*(1-H403)","v":750}]
["Q2_002 Quarry 2 Overburden Pile","Remove culvert","m",15,"RCULMSH",100,1500,0.5,{"$f":"G404*H404","v":750},{"$f":"+G404*(1-H404)","v":750}]
["DW_005 Doris-Windy All Weather Road Arched Culvert Crossing","Remove arched culvert","each",1,"RCULCRSL",115000,115000,0.5,57500,57500]
["SR_001 Secondary Road","Remove pipe culvert east of the bridge","m",18.8,"RCULMSH",100,1880,0.5,940,940]
["MOF_003 Marine Outfall Culvert Crossing","remove culvert and create swale","m",19,"RCULMSH",100,1900,0.5,{"$f":"G407*H407","v":950},{"$f":"+G407*(1-H407)","v":950},"in previous estimate as CDR_002 and CDR_003"]
["Remove bridges",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["DW_004 Doris-Windy All Weather Road Clear-span Crossings","Remove bridge (timber deck and steel girders)","each",3,"RDCBSL",65000,195000,0.5,97500,97500]
["SR_001 Secondary Road","Remove Doris Creek bridge","each",1,"RDCBSL",65000,65000,0.5,32500,32500]
["SR_003 Secondary Road Tail Lake Access Road","Remove Barge Access Bridge","each",0,"RBABSL",5000,0,0.5,0,0]
["Scarify and install water breaks",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Scarify airstrip",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Scarify laydown areas",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Scarify Roads",null,"m2",null,null,null,0,null,0,0]
["Crown Roads",null,"m2",null,null,null,{"$f":"D416*F416","v":0},null,0,0]
["DM_033 Doris Connector Vent Raise","Crown access road for positive drainage","m2",2090,"DSH",5.1402599999999996,10743.143399999999,0.5,5371.5716999999995,5371.5716999999995]
["TIA_006 TIA Interim Dyke","Crown access road for positive drainage","m2",1520,"DSH",5.1402599999999996,7813.1951999999992,0.5,3906.5975999999996,3906.5975999999996,"Calculated"]
["RB_001 Roberts Bay Jetty","Crown jetty for positive drainage","m2",1045.2,"DSH",5.1402599999999996,5372.5997520000001,0.5,2686.299876,2686.299876]
["DM_031 Doris Primary Road","Crown road for positive drainage","m2",26840,"DSL",1.2850649999999999,34491.1446,0.5,17245.5723,17245.5723]
["DM_037 Doris Crown Pillar Recovery Trench Access Roads","Crown road for positive drainage","m2",22850,"DSL",1.2850649999999999,29363.735249999998,0.5,{"$f":"G421*H421","v":14681.867624999999},{"$f":"+G421*(1-H421)","v":14681.867624999999}]
["DW_001 Doris-Windy All Weather Road","Crown road for positive drainage","m2",73178,"DSL",1.2850649999999999,94038.486569999994,0.5,47019.243284999997,47019.243284999997]
["SR_001 Secondary Road","Crown road for positive drainage","m2",53800,"DSL",1.2850649999999999,69136.496999999988,0.5,34568.248499999994,34568.248499999994]
["SR_003 Secondary Road Tail Lake Access Road","Crown road for positive drainage","m2",2800,"DSH",5.1402599999999996,14392.727999999999,0.5,7196.3639999999996,7196.3639999999996]
["Q3_002 Quarry 3 Access Road","Crown road for positive drainage","m2",2300,"DSH",5.1402599999999996,11822.598,0.5,5911.299,5911.299]
["MOF_003 Marine Outfall Access Road","crown road for positive drainage","m2",5740,"DSL",1.2850649999999999,7376.2730999999994,0.5,{"$f":"G426*H426","v":3688.1365499999997},{"$f":"+G426*(1-H426)","v":3688.1365499999997}]
["Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["SPECIALIZED ITEMS"]
["Dispose of misc. debris and laydown area refuse",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D430*F430","v":0},null,{"$f":"G430*H430","v":0},0]
[null,null,null,null,null,"Total",{"$f":"SUM(G5:G430)+0.0001","v":10727366.103955407},null,{"$f":"SUM(I5:I430)","v":8863055.7852731794},{"$f":"SUM(J5:J430)","v":1864310.3185822279}]
[null,null,null,null,null,"% of Total",null,null,{"$f":"I431/G431","v":0.82620987289742853},{"$f":"J431/G431","v":0.17379012709324959}]
[]
["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)"]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"SUM(G22:G26,G230:G232)","v":4290948.2320000008}]
[null,null,null,null,null,1215496.4641469999]

{"sheet":"Water Management","index":9,"n_rows":100,"n_cols":8,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
["Capital Expenditures and Short Term Water Treatment identified in 'Instructions' worksheet","Remove / Level Berms, Water Management , Water Treatment"]
[]
["ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","Comments"]
["BREACH WATER PONDS & CONTAINMENT BERMS"]
["Remove/Level Berms"]
["DM_020 Doris Tank Farm","Level Containment Berm","m3",90,"SC1H",12.580110000000001,{"$f":"D6*F6","v":1132.2099000000001},"Added 2023"]
["DM_020 Doris Tank Farm","Excavate and stockpile liner protection cover","m3",3360,"SC1L",9.1983599999999992,{"$f":"D7*F7","v":30906.489599999997}]
["RB_002 Roberts Bay 20 ML Tank Farm","Breach containment berm","m3",153.99,"SC1H",12.580110000000001,1937.2111389000004]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","Breach containment berm","m3",77.759999999999991,"SC1H",12.580110000000001,978.22935359999997]
["RB_003 Roberts Bay Quarry 1 - 5 ML Tank Facility","Excavate and stockpile liner protection cover","m3",2979.9,"SC1H",12.580110000000001,37487.469789000002]
["RB_002 Roberts Bay 20 ML Tank Farm","Excavate and stockpile liner protection cover","m3",7923.5999999999995,"SC1L",9.1983599999999992,72884.125295999984]
["RP_003 Reagent Pads Ammonium Nitrate Storage Area","Excavate and stockpile liner protection cover","m3",893.16,"SC1H",12.580110000000001,11236.0510476]
["WM_001 Waste Management Area Land Farm","Breach containment berm","m3",90,"SC1H",12.580110000000001,1132.2099000000001]
["WM_001 Waste Management Area Land Farm","Excavate and stockpile liner protection cover","m3",2591,"SC1H",12.580110000000001,32595.065010000002]
["DM_013 Doris Run-off Diversion Berm","Original ground in several locations (4 locations) to restore natural flow path","m3",453.59999999999997,"SC1H",12.580110000000001,5706.337896]
["DM_014 Doris Sedimentation Berm","Breach the berm to restore a free drainage path","m3",28.799999999999997,"SC1H",12.580110000000001,362.30716799999999]
["DM_015 Doris Sedimentation/Pollution Control Pond","Breach contact water containment berm","m3",3129.8399999999997,"SC1L",9.1983599999999992,28789.395062399995]
["MN_003 Madrid North Contact Water Pond Berm","breach contact water containment berm","m3",100,"SC1H",12.580110000000001,1258.0110000000002]
["MN_022 Madrid North Diversion Berm","breach berm to original ground (one location) to restore natural flow paths","m3",100,"SC1H",12.580110000000001,1258.0110000000002]
["RP_003 Reagent Pads Ammonium Nitrate Storage Area","Level containment berm","m3",31.7,"SC1H",12.580110000000001,398.78948700000001]
[]
["BREACH DYKE EMBANKMENT"]
["Remove fill",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D23*F23","v":0}]
["Contour water intake area",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["STABILIZE SEDIMENT PONDS/WATER MANAGEMENT PONDS"]
["Place soil cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Doze & spread excavated material",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Rip rap in channel base",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["DM_014 Doris Sedimentation Berm","place erosion control (rip rap)","m3",8.6399999999999988,"RR2L",19.20834,165.96005759999997,"Added 2023"]
["DM_015 Doris Sedimentation/Pollution Control Pond","place rip rap on sed breach","m3",298.08,"RR2L",19.20834,5725.6219871999992,"Added 2023"]
["Backfill"]
["DM_015 Doris Sedimentation/Pollution Control Pond","sedimentation pond backfill","m3",1293,"RC4H",25.97184,33581.589119999997,"Added 2023"]
["DM_018 Sumps","backfill sump excavation","m3",50.893800988154645,"RC4H",25.97184,1321.8056562561944]
["MN_023 Madrid North Sump","backfill sump excavation","m3",67.858401317539531,"RC4H",25.97184,1762.4075416749258]
["REDIRECT RUNOFF/CONSTRUCT DIVERSION DITCHES"]
["Excavate ditches -soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Excavate ditches -rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Stabilize side slopes",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Rip rap in channel base",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["BREACH DITCHES"]
["Excavate breaches",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Backfill/recontour",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Install flow dissipation",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Vegetate remainder of ditch",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["DECOMISSION FRESH WATER SUPPLY"]
["Breach embankment",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Remove pump",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Remove pipeline",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["WATER CONTROL IN RECLAMATION QUARRY"]
["Install  pumping system",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Remove pumping system",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["REMOVE PIPELINES"]
["Remove pipes",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["PL_001 Pipeline Roberts Bay Discharge System","Cut pipelines into manageable pieces","m",7775.3,"PLRPLL",12.75,99135.074999999997,"As built"]
["MOF_001 Pipeline Roberts Bay Discharge System","Remove rock fill to 0.3 m below LLWL","m3",776,"SB2H",9.8747100000000003,7662.7749600000006,"Added 2023"]
["DM_006 Doris Fresh Water Pipeline","Cut pipelines into manageable pieces","m",830,"PSRL",1.3527,1122.741]
["DM_016 Doris Sewage Discharge Line","Cut pipelines into manageable pieces","m",1462,"PSRL",1.3527,1977.6474000000001]
["DM_016 Doris Sewage Discharge Line","Flush pipeline prior to decommissioning","each",1,"CSEWSH",900,900]
["SR_002 Secondary Road Tailings and Reclaim Water Pipelines","Cut pipelines into manageable pieces ","m",8069.5,"PLRPLL",12.75,102886.125]
["Concrete plug deep pipes",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["PL_001 Pipeline Roberts Bay Discharge System","Conduct survey of submerged section of pipeline","each",1,"CSSPLL",10000,10000]
["GROUNDWATER COLLECTION SYSTEM"]
["Excavate/install sumps",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["DM_018 Sumps","decommission sumps","each",3,"ER7SL",1250,3750]
["DM_018 Sumps","remove pumps, pipes, cables, culverts","each",3,"ER7SH",2500,7500]
["MN_023 Madrid North Sump","decommission sumps","each",4,"ER7SL",1250,5000]
["MN_023 Madrid North Sump","remove pumps, pipes, cables, culverts","each",4,"ER7SH",2500,10000]
["Install pumping wells",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Install pumps/pipelines/power supply",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["CONSTRUCT CONTAMINATED WATER STORAGE POND"]
["Excavate pond",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Doze & spread excavated material",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Q2_003 Quarry 2 Treated Sewage Discharge Area","Fill in low-lying areas (assumed sourced within 0.5km)","m3",552,"RC4H",25.97184,14336.455680000001]
["Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Bedding layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Supply geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Install geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Erosion protection layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Q2_003 Quarry 2 Treated Sewage Discharge Area","erosion protection: Supply and place coconut matting","m2",230,"GSGL",7.7780250000000004,1788.9457500000001]
["CONSTRUCT PASSIVE TREATMENT SYSTEM (e.g. Constructed Wetland)"]
["Construct access roads",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D83*F83","v":0}]
["Install HDPE piping system from collection pond",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Inter-cell flow structures",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Install liners",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Install growth media",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Wetland vegetation",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["CONSTRUCT WATER TREATMENT PLANT"]
["TIA_008 Treat (if Required) and Discharge Water Via Roberts Bay Marine Discharge System","Build treatment plant - Not Required","LS",0,"TPSH",20290500,{"$f":"D90*F90","v":0},"Not Required"]
["Build sludge containment facility",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["SHORT TERM WATER TREATMENT*"]
["Annual water treatment cost, from \"Water Treatment\"",null,null,null,null,null,{"$f":"D93*F93","v":0}]
["TIA_008 Treat (if Required) and Discharge Water Via Roberts Bay Marine Discharge System","MDMER Compliance for 2 Years",null,null,"PCSMPLL",75000,0,"Assume included in Care and Maintenance"]
["Water Treatment",null,null,0,null,null,0]
["MN_026 Naartok Crown Pillar Recovery Trench","Treat contained water and discharge","m3",0,"TPOL",0.47344499999999995,0,"Assume included in Care and Maintenance"]
["TIA_008 Treat (if Required) and Discharge Water Via Roberts Bay Marine Discharge System","Treat contained water and discharge","m3",1225000,"TPOL",0.47344499999999995,579970.12499999988,"Assume included in Care and Maintenance Takes Care of ~4,000,000 m3"]
["WM_001 Waste Management Area Land Farm","Treat contained water and discharge","LS",1,"TCWDSL",10000,10000]
[null,null,null,null,null,"Total",{"$f":"SUM(G4:G98)+0.0001","v":1126649.1869012311}]
["*Note: include water treatment cost from \"Water Treatment\" worksheet if treatment is considered short term and is not included in a particular component worksheet."]

{"sheet":"Water Treatment","index":10,"n_rows":36,"n_cols":7,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["Water Treatment","Remove / Level Berms, Water Management , Water Treatment"]
[]
["ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost"]
["ADDITION OF REAGENTS"]
["H2O2",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D5*F5","v":0}]
["lime",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["ferric sulphate",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["ferrous sulphate",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["flocculants",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["LABOUR AND SUPPLIES"]
["Annual fuel",null,"litres",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D12*F12","v":0}]
["Annual power",null,"kW-h",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Electrician/mechanic to maintain treatment plant",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Equipment maintenance and parts",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Misc. supplies, hoses, tools",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Communications",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["WATER SAMPLING AND ANALYSES"]
["Sampling equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D20*F20","v":0}]
["Analyses",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D21*F21","v":0}]
["Shipping to laboratory",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D22*F22","v":0}]
["Reporting",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D23*F23","v":0}]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D24*F24","v":0}]
["SITE ACCESS"]
["Road maintenance (incl. snow removal)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D26*F26","v":0}]
["Winter road tariff",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D27*F27","v":0}]
["Truck rental",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D28*F28","v":0}]
["Air support",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D29*F29","v":0}]
[]
[null,null,null,null,null,"Annual water treatment costs",{"$f":"SUM(G5:G30)+0.0001","v":1E-4}]
["Number of years of water treatment",null,"years"]
[null,null,null,null,null,"Total",{"$f":"AnnualTreat1Cost*D32","v":0}]
[]
["Note: Short term water treatment is intended to be included in \"Water Management\", whereas long term, or post-closure, water treatment is included in"]
["\"Post-Closure Monitoring and Maintenance\""]

{"sheet":"ICM","index":11,"n_rows":26,"n_cols":8,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Interim Care and Maintenance","Two (2) Years of Care and Maintenance and Includes Water Treatment"]
[]
["ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","Comments"]
["INTERIM CARE & MAINTENANCE"]
["Tailings Pond Water Management",null,"m3",2000000,"TPOL",0.47344499999999995,{"$f":"D5*F5","v":946889.99999999988}]
["MN_026 Naartok Crown Pillar Recovery Trench","Haul Water from Naartok Crown Pillar Recovery Trench","m3",9499.85,"HTLSL",40,379994]
["extra personnel",null,"Hr",0,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["-on-site caretaker",null,"Hr",3640,"LAB-USL",41.933700000000002,152638.66800000001]
["extra personnel",null,"Hr",0,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["    -Supervisor",null,"Hr",3640,"SUPERH",124.23196800000001,452204.36352000001]
["    -electrician",null,"Hr",3640,"ELECL",100.0998,364363.272]
["    -mechanic",null,"Hr",3640,"JOURNEYH",97.110333000000011,353481.61212000006]
["    -operator",null,"Hr",7280,"OPERL",55.460700000000003,403753.89600000001]
["annual fuel",null,"litre",73000,"FCDH",1.880253,137258.46899999998,"200L per day"]
["misc. supplies",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["pick-up truck",null,"Month",12,"PTRUCKL",1500,18000]
["small dozer",null,"Month",12,"DOZERSL",6655.2839999999997,79863.407999999996]
["small excavator",null,"Month",12,"EXC-SL",6168.3119999999999,74019.744000000006]
["snow machine",null,"Month",12,"LOAD-SL",5681.34,68176.08]
["communications",null,"allow",1,"ALCML",5000,5000]
["SNP/AEMP water sampling & reporting",null,"each",1,"SMPLL",75000,75000]
["geotechnical assessment",null,"each",1,"GASSL",45000,45000]
["interim water treatment",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["other",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,null,"Annual  Interim C&M Cost",{"$f":"SUM(G5:G24)","v":3555643.5126400003}]
["Number of years of ICM",null,"years",2,null,"Total",{"$f":"G25*D26","v":7111287.0252800006}]

{"sheet":"PostClosure","index":12,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["Post-Closure Monitoring &  Maintenance:"]
[]
["ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","Comments"]
["MONITORING & INSPECTIONS"]
["Annual geotechnical inspection","Annual for first 3 years, then year 7 and 10","each",5,"PCGASSL",45000,{"$f":"D5*F5","v":225000}]
["Survey inspection",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Regulatory costs*","Yearly for 10 Years","each",10,"PCRGLL",25000,250000]
["Site water monitoring (AEMP and SNP)",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["- Type A Water Licence 2AM-DOH1323","annual seep sampling first 5 years, then year 7 and 10","each",7,"PCSMPLL",75000,525000]
["   - Active closure and flooding",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["   - Post pit flooding",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Air Quality Monitoring Program (AQMP)",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Wildlife Effects Monitoring Program (WEMP)",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Vegetation Monitoring",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["COVER MAINTENANCE"]
["Cover Monitoring","Every 2 years for a 10 year period","each",5,"PCCVRL",45000,{"$f":"D17*F17","v":225000}]
["Repair erosion - infill gullies",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Repair erosion - upgrade diversion ditches",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Remove problem vegetation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Repair animal damage",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Repair/upgrade access controls",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["SPILLWAY MAINTENANCE"]
["Repair erosion",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D25*F25","v":0}]
["Clear spillway",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D26*F26","v":0}]
["CWTS MAINTENANCE"]
["Maintain flow, restore vegetation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D28*F28","v":0}]
["POST-CLOSURE WATER TREATMENT**"]
["Annual water treatment cost, from \"Water Treatment\"",null,null,null,null,null,{"$f":"IF(Summary!$L$1=Summary!$L$5,D30*F30,IF(#REF!=Summary!$L$4,D30*F30,0))","v":0}]
[]
["Subtotal, Annual post-closure costs",null,null,null,null,null,{"$f":"(SUM(G5:G31)+0.0001)/PCYears","v":122500.00001}]
["Discount rate for calculation of net present value of post-closure cost, %",null,null,null,0]
["Number of years of post-closure activity",null,null,null,10,"years"]
["Present Value of payment stream",null,null,null,null,null,{"$f":"PV(DiscountRate,PCYears, PCAnnualTotal)*-1","v":1225000.0001000001}]
[]
["*Regulatory costs - annual reporting, management plans, progress reports etc."]
["Include water treatment cost from \"Water Treatment\" worksheet if treatment is considered long term, such as ARD/ML."]

{"sheet":"Mobilization","index":13,"n_rows":132,"n_cols":8,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
["Mobilization/Demobilization:"]
[]
["ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","Comments"]
["MOBILIZE HEAVY EQUIPMENT"]
["Helicopter",null,"each",1]
["Dozers","CAT D8","each",3,"LEQMBL",16000,{"$f":"D6*F6","v":48000}]
["Excavators","CAT 330","each",1,"LEQMBL",16000,16000]
["Loader","CAT 980","each",3,"LEQMBL",16000,48000]
["Motor grader","CAT 14H","each",2,"LEQMBL",16000,32000]
["Skidder","CAT 242","each",2,"LEQMBL",16000,32000]
["Truck","CAT 720","each",3,"LTRKMBL",8000,24000]
["Tractor Trailer",null,"each",4,"LTRKMBL",8000,32000]
["Flatbed truck","5 tonne","each",4,"LTRKMBL",8000,32000]
["Drill",null,"each",6,"LEQMBL",16000,96000]
["Drum crusher",null,"each",1,"LEQMBL",16000,16000]
["Crane",null,"each",2,"CRNMBL",20000,40000]
["Light duty vehicles","F150","each",2,"LTRKMBL",8000,16000]
["Highway Trailers",null,"each",41,"HTRMBL",10000,410000]
["Rock Trucks",null,"each",2,"LTRKMBL",8000,16000]
["End Dump",null,"each",10,"LTRKMBL",8000,80000]
["Demolition shears",null,"each",3,"LTRKMBL",8000,24000]
["Aggregate Crushing and Screening Plant",null,"each",1,"LTRKMBL",8000,8000]
["Dozers - Load, Unload, Barge on either side","CAT D8","each",3,"LEQMBLL",4000,12000]
["Excavators - Load, Unload, Barge on either side","CAT 330","each",1,"LEQMBLL",4000,4000]
["Loader - Load, Unload, Barge on either side","CAT 980","each",3,"LEQMBLL",4000,12000]
["Motor grader - Load, Unload, Barge on either side","CAT 14H","each",2,"LEQMBLL",4000,8000]
["Skidder - Load, Unload, Barge on either side","CAT 242","each",2,"LEQMBLL",4000,8000]
["Truck - Load, Unload, Barge on either side","CAT 720","each",3,"LTRKMBLL",2000,6000]
["Tractor Trailer - Load, Unload, Barge on either side",null,"each",4,"LTRKMBLL",2000,8000]
["Flatbed truck - Load, Unload, Barge on either side","5 tonne","each",4,"LTRKMBLL",2000,8000]
["Drill - Load, Unload, Barge on either side",null,"each",6,"LEQMBLL",4000,24000]
["Drum crusher - Load, Unload, Barge on either side",null,"each",1,"LEQMBLL",4000,4000]
["Crane - Load, Unload, Barge on either side",null,"each",2,"CRNMBLL",10000,20000]
["Light duty vehicles - Load, Unload, Barge on either side","F150","each",2,"LTRKMBLL",2000,4000]
["Highway Trailers - Load, Unload, Barge on either side",null,"each",41,"HTRMBLL",4000,164000]
["Rock Trucks - Load, Unload, Barge on either side",null,"each",2,"LTRKMBLL",2000,4000]
["End Dump - Load, Unload, Barge on either side",null,"each",10,"LTRKMBLL",2000,20000]
["Demolition shears - Load, Unload, Barge on either side",null,"each",3,"LTRKMBLL",2000,6000]
["Aggregate Crushing and Screening Plant - Load, Unload, Barge on either side",null,"each",1,"LTRKMBLL",2000,2000]
["Compactor",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["MOBILIZE MISC. EQUIPMENT"]
["Equipment","tires, spare parts, lubricants, and Demolition Tools","each",28,"SEAMBL",15000,{"$f":"D42*F42","v":420000}]
["Welding Equipment",null,"each",2,"MDEQMBL",6500,13000]
["Power washer",null,"each",1,"LEQMBL",16000,16000]
["Equipment - Load, Unload, Barge on either side","tires, spare parts, lubricants, and Demolition Tools","each",28,"SEAMBLL",2500,70000]
["Welding Equipment - Load, Unload, Barge on either side",null,"each",2,"MDEQMBLL",8500,17000]
["Power washer - Load, Unload, Barge on either side",null,"each",1,"LEQMBLL",4000,4000]
["Pump shipping",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Pipe shipping",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Minor tools and equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Truck tires ",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["MOBILIZE CAMP"]
["Refurbish Existing Camp",null,"allow",1,"MCRH",125000,{"$f":"D54*F54","v":125000}]
["Reclamation activities",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D55*F55","v":0}]
["Long term reclamation activities (e.g. pump flooding)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D56*F56","v":0}]
["MOBILIZE WORKERS"]
["Reclamation activities - transport",null,"each",516,"FLTRVL",1250,{"$f":"D58*F58","v":645000}]
["Reclamation activities - travel time",null,"manhours",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D59*F59","v":0},"Included Above"]
["Long term reclamation activities (e.g. pump flooding) - transport",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D60*F60","v":0}]
["Long term reclamation activities (e.g. pump flooding) - travel time",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D61*F61","v":0}]
["Monitoring Airfare",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D62*F62","v":0}]
[" WORKER ACCOMODATIONS"]
["Reclamation activities",null,"manmonths",482,"WACCOML",6000,{"$f":"D64*F64","v":2892000}]
["Long term reclamation activities (e.g. pump flooding)",null,"manmonths",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D65*F65","v":0}]
["MOBILIZE FUEL"]
["Fuel freight - reclamation activities",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D67*F67","v":0},"Included in Rates"]
["Fuel freight - long term reclamation activities",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D68*F68","v":0}]
["Fuel freight accommodations",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D69*F69","v":0}]
["WINTER ROAD"]
["Construction and operation",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D71*F71","v":0},"Assume not Required"]
["Limited winter use",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D72*F72","v":0}]
["Winter road tariff",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D73*F73","v":0}]
["DEMOBILIZE HEAVY EQUIPMENT"]
["Helicopter",null,"each",1,null,null,{"$f":"D75*F75","v":0}]
["Dozers","CAT D8","each",3,"LEQMBL",16000,48000]
["Excavators","CAT 330","each",1,"LEQMBL",16000,16000]
["Loader","CAT 980","each",3,"LEQMBL",16000,48000]
["Motor grader","CAT 14H","each",2,"LEQMBL",16000,32000]
["Skidder","CAT 242","each",2,"LEQMBL",16000,32000]
["Truck","CAT 720","each",3,"LTRKMBL",8000,24000]
["Tractor Trailer",null,"each",4,"LTRKMBL",8000,32000]
["Flatbed truck","5 tonne","each",4,"LTRKMBL",8000,32000]
["Drill",null,"each",6,"LEQMBL",16000,96000]
["Drum crusher",null,"each",1,"LEQMBL",16000,16000]
["Crane",null,"each",2,"CRNMBL",20000,40000]
["Light duty vehicles","F150","each",2,"LTRKMBL",8000,16000]
["Highway Trailers",null,"each",41,"HTRMBL",10000,410000]
["Rock Trucks",null,"each",2,"LTRKMBL",8000,16000]
["End Dump",null,"each",10,"LTRKMBL",8000,80000]
["Demolition shears",null,"each",3,"LTRKMBL",8000,24000]
["Aggregate Crushing and Screening Plant",null,"each",1,"LTRKMBL",8000,8000]
["Dozers - Load, Unload, Barge on either side","CAT D8","each",3,"LEQMBLL",4000,12000]
["Excavators - Load, Unload, Barge on either side","CAT 330","each",1,"LEQMBLL",4000,4000]
["Loader - Load, Unload, Barge on either side","CAT 980","each",3,"LEQMBLL",4000,12000]
["Motor grader - Load, Unload, Barge on either side","CAT 14H","each",2,"LEQMBLL",4000,8000]
["Skidder - Load, Unload, Barge on either side","CAT 242","each",2,"LEQMBLL",4000,8000]
["Truck - Load, Unload, Barge on either side","CAT 720","each",3,"LTRKMBLL",2000,6000]
["Tractor Trailer - Load, Unload, Barge on either side",null,"each",4,"LTRKMBLL",2000,8000]
["Flatbed truck - Load, Unload, Barge on either side","5 tonne","each",4,"LTRKMBLL",2000,8000]
["Drill - Load, Unload, Barge on either side",null,"each",6,"LEQMBLL",4000,24000]
["Drum crusher - Load, Unload, Barge on either side",null,"each",1,"LEQMBLL",4000,4000]
["Crane - Load, Unload, Barge on either side",null,"each",2,"CRNMBLL",10000,20000]
["Light duty vehicles - Load, Unload, Barge on either side","F150","each",2,"LTRKMBLL",2000,4000]
["Highway Trailers - Load, Unload, Barge on either side",null,"each",41,"HTRMBLL",4000,164000]
["Rock Trucks - Load, Unload, Barge on either side",null,"each",2,"LTRKMBLL",2000,4000]
["End Dump - Load, Unload, Barge on either side",null,"each",10,"LTRKMBLL",2000,20000]
["Demolition shears - Load, Unload, Barge on either side",null,"each",3,"LTRKMBLL",2000,6000]
["Aggregate Crushing and Screening Plant - Load, Unload, Barge on either side",null,"each",1,"LTRKMBLL",2000,2000]
["Compactor",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["DEMOBILIZE MISC. EQUIPMENT"]
["Equipment","tires, spare parts, lubricants, and Demolition Tools","each",28,"SEAMBL",15000,{"$f":"D112*F112","v":420000}]
["Welding Equipment",null,"each",2,"MDEQMBL",6500,13000]
["Power washer",null,"each",1,"LEQMBL",16000,16000]
["Equipment - Load, Unload, Barge on either side","tires, spare parts, lubricants, and Demolition Tools","each",28,"SEAMBLL",2500,70000]
["Welding Equipment - Load, Unload, Barge on either side",null,"each",2,"MDEQMBLL",8500,17000]
["Power washer - Load, Unload, Barge on either side",null,"each",1,"LEQMBLL",4000,4000]
["Pump shipping",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Pipe shipping",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Minor tools and equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Truck tires ",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["DEMOBILIZE CAMP"]
[null,null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D124*F124","v":0},"Camp is demolished and abandoned"]
["DEMOBILIZE WORKERS"]
["crew travel time",null,"mandays",516,"FLTRVL",1250,{"$f":"D126*F126","v":645000}]
["crew transportation",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D127*F127","v":0},"Included Above"]
["WINTER ROAD"]
["Construction and operation",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D129*F129","v":0},"Assume not Required"]
["Limited winter use",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D130*F130","v":0}]
["Winter road tariff",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"D131*F131","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G5:G131)+0.0001","v":7955000.0000999998}]

{"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]