{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Instructions","Tools","Summary","Open Pit","UG Mine","Tailings","Rock Pile","Bldgs & Equip","Chemicals","Water","Mobilization","PostClosure","Estimator","Ongoing Water","Unit_Costs","Title"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":275,"comments":3,"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":54,"n_cols":3,"rows_kept":54,"cut":false,"hidden":false,"merged":[[25,0,26,0],[20,0,21,0]]}
["Project Name:",null,"Reclaim Model - Overview of Program"]
[null,"Jericho                  ","All Users are urged to read the Guide for Using the Reclaim Model Spreadsheet."]
[null,null,"Note the WorkSheet tabs at the bottom of your Window."]
[null,null,"Please scroll down for more information"]
[null,null,"Follow these internal links for more informantion:"]
[null,null,"The reclaim menu"]
[null,null,"What's on the various worksheets"]
[null,null,"Limitations of the Reclaim Program"]
[null,null,"Conditions of Use"]
[]
["Reclaim Menu",null,"The default menu bar has been replaced with a menu bar specific to the Reclaim Model."]
[null,"Clear","This option deletes all data input, deletes any duplicated elements and blanks out the project name"]
[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 Cost Codes are carried over from the original Open Pit.  The new Open Pit subtotal is added to the Summary page."]
[null,"Unit Costs","This option opens a new window with the unit costs.  NOTE:  the unit cost table now has a filter in the 'UNITS' column.   You can select to only see a particular unit (eg km) or several units or all units."]
[null,"Print All ","This option prints the Summary Worksheet, Unit Cost Worksheet, and all the component worksheets.  Individual worksheets can be printed directly using standard printing methods, such as Ctl - P."]
[null,"Quit","You can press Quit from the menu, or you can exit using standard methods, such as alt - F4"]
[null,"Help","Displays this page."]
[]
["WorkSheets"]
[null,null,"The reclaim model makes use of separate worksheets to organize the information.\nAfter this Instruction Worksheet, there is a Summary Worksheet, followed by 1 worksheet for each reclamation component type.  After the component worksheets, there is a list of the Unit Costs, and finally a Title worksheet listing authors and revision dates. \nYou can navigate between the worksheets by selecting the worksheet's tab, at the bottom of your screen."]
[]
[null,"Summary ","This contains the cost for each component, and the ongoing Post Closure costs.     The model sums all the reclamation costs and presents the totals according to component type in the Reclamation Cost Summary table.     Capital costs are presented separately from ongoing costs, such as monitoring, maintenance and water treatment.\n"]
[]
[null,"Components","This is where the component cost information is entered.         \nOptionally, you can edit, add, or delete activities from the components.      This should be done with care: certain areas of the spreadsheet are defined and used by other parts of the program."]
[]
[null,null,"Any worksheet can be printed individually.  Use the Print All function on the menu to print all component worksheets with non-zero balances."]
[null,null,"Please do not change the column width, or the contents of the first column on the  component worksheets."]
[]
[null,"Unit Costs","This contains the look up table with costs for typical work"]
[]
["Limitations",null,"Certain Limitations must be kept in mind when using the Reclaim Program."]
[null,null,"The Reclaim Program will NOT work if the worksheets are changed such that these assumptions are no longer true."]
[]
[null,"WorkSheet Names","The names of the worksheets must not be changed.  New worksheets can be inserted only if Workbook Protection is turned off using the default menu."]
[null,"Defined Names","Certain ranges have defined names, which must not be changed.  These names appear in the \"Name Box\" to the left of the formula bar."]
[null,"First line of data","The first line of data for any component starts on line 4.  Do not change the first 4 lines of a component worksheet, ie the name and column titles."]
[null,"Cell A2","Cell A2 on the component sheet MUST always contain the count of that component.  This is programmatically controlled.  DO NOT CHANGE."]
[null,"Column A","This must have an entry in every row until the subtotal, for the calculation of where the subtotal is"]
[null,"L,H, Spec","The 3 fields at the bottom of this sheet must not be touched.  They are required, "]
[null,null,"to make the lookup function work in Unit Costs."]
[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 cel reference, or a name.  "]
[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."]
[null,null,"Printing has been set to print to 1 page per component.  If components are duplicated,they will each have their own page."]
[]
[null,"Conditions of Use"]
[null,null,"This 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.  It is recognized that one model can not cover the full range of possibilities encountered during reclamation.  It is expected, however, that this model is sufficiently comprehensive and flexible to provide the user with a forecasting tool to meet most reclamation situations.  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,"DIAND and Brodie Consulting 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,"For program limitations, please see \"Limitations\" above."]
[]
[null,"L"]
[null,"H","Do NOT delete these"]
[null,"SPEC"]

{"sheet":"Tools","index":1,"n_rows":12,"n_cols":3,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["These buttonsmay alter the contents of your worksheet."]
[]
[]
[null,null,"Please back up your workbook before clearing all the data"]
[]
[]
[]
[]
[null,null,"Shows 2 windows; the current one and the Unit Cost Window"]
[]
[]
[null,null,"Prints all non-zero components"]

{"sheet":"Summary","index":2,"n_rows":26,"n_cols":9,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[null,"SUMMARY OF COSTS"]
["CAPITAL COSTS"]
["COMPONENT TYPE","COMPONENT NAME",null,null,"TOTAL COST",null,"LAND LIABILITY",null,"WATER LIABILITY"]
["OPEN PIT",{"$f":"'Open Pit'!Pit1Name","v":0},null,null,{"$f":"Pit1Total","v":73665.151620000004},null,36294.15,null,34870.85]
["UNDERGROUND MINE",{"$f":"UG1Name","v":0},null,null,{"$f":"UG1Total","v":2640.0001000000002},null,1267.2,null,1372.8]
["TAILINGS",{"$f":"Tailings1Name","v":0},null,null,{"$f":"Tailings1Total","v":1312454.0665000002},null,656227,null,656227]
["ROCK PILE",{"$f":"RP1Name","v":0},null,null,{"$f":"RP1Total","v":1423014.6450808002},null,1280713.5,null,142301.5]
["BUILDINGS AND EQUIPMENT",{"$f":"Bldg1Name","v":0},null,null,{"$f":"Bldg1Total","v":2887840.6587592005},null,2578453.2000000002,null,286494.79999999993]
["CHEMICALS AND SOIL MANAGEMENT",null,null,null,{"$f":"Chem1Total","v":310274.83610000001},null,155137.5,null,155137.5]
["WATER MANAGEMENT",null,null,null,{"$f":"Water1Total","v":136277.36321824003},null,{"$f":"Water1LandTotal","v":0},null,{"$f":"Water1WaterTotal","v":136277.36311824003}]
["POST-CLOSUREMONITORING AND MAINTENANCE",null,null,null,{"$f":"PC1Total","v":805000.00009999995},null,{"$f":"PC1LandTotal","v":0},null,{"$f":"PC1WaterTotal","v":805000.00009999995}]
[]
[null,"SUBTOTAL",null,null,{"$f":"SUM(E4:E12)","v":6951166.7214782415},null,{"$f":"SUM(G4:G12)","v":4708092.5500000007},null,{"$f":"SUM(I4:I12)","v":2217681.8132182397}]
[null,null,null,null,"PERCENTAGES",null,0.76919999999999999,null,{"$f":"1-G14","v":0.23080000000000001}]
["MOBILIZATION/DEMOBILIZATION",null,null,null,{"$f":"Mob1Total","v":2879988.1194599997},null,{"$f":"+$G$14*E15","v":2215286.8614886319},null,{"$f":"+$I$14*E15","v":664701.25797136792}]
[]
["PROJECT MANAGEMENT",0.05,null,null,{"$f":"B17*$E$13","v":347558.3360739121},null,{"$f":"+$G$14*E17","v":267341.87210805318},null,{"$f":"+$I$14*E17","v":80216.463965858915}]
["Bonding",0,null,null,{"$f":"B18*$E$13","v":0},null,{"$f":"+$G$14*E18","v":0},null,{"$f":"+$I$14*E18","v":0}]
["Taxes (GST on supplies) - est.","allowance",null,null,0,null,{"$f":"+$G$14*E19","v":0},null,{"$f":"+$I$14*E19","v":0}]
["Insurance",0,null,null,{"$f":"B20*$E$13","v":0},null,{"$f":"+$G$14*E20","v":0},null,{"$f":"+$I$14*E20","v":0}]
["ENGINEERING ",0.05,null,null,{"$f":"B21*E13","v":347558.3360739121},null,{"$f":"+$G$14*E21","v":267341.87210805318},null,{"$f":"+$I$14*E21","v":80216.463965858915}]
[]
["CONTINGENCY ",0.2,null,null,{"$f":"B23*E13","v":1390233.3442956484},null,{"$f":"+$G$14*E23","v":1069367.4884322127},null,{"$f":"+$I$14*E23","v":320865.85586343566}]
[]
["Market Price Factor Adjustment",0,null,null,{"$f":"B25*(E13-E11)","v":0},null,{"$f":"+$G$14*E25","v":0},null,{"$f":"+$I$14*E25","v":0}]
["GRAND TOTAL - CAPITAL COSTS",null,null,null,{"$f":"E13+E15+E16+E17+E18+E19+E20+E21+E23+E25","v":11916504.857381715},null,{"$f":"G13+G15+G16+G17+G18+G19+G20+G21+G23+G25","v":8527430.6441369522},null,{"$f":"I13+I15+I16+I17+I18+I19+I20+I21+I23+I25","v":3363681.8549847608}]

{"sheet":"Open Pit","index":3,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["Open Pit Name: ",null,null,null,null,null,null,"Pit #","1"]
[1]
["ACTIVITY/MATERIAL","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
["OBJECTIVE: CONTROL ACCESS"]
["Fence","m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D5),0,INDEX(IF(UPPER(RIGHT(D5,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D5,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D5,LEN(D5)-1)),CostCode,0)))","v":0},{"$f":"E5*C5","v":0},null,{"$f":"F5*G5","v":0},{"$f":"F5*(1-G5)","v":0}]
["Signs","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"F6*G6","v":0},{"$f":"F6*(1-G6)","v":0}]
["Berm at crest","m3",6600,"sb1h",5.4496151999999993,35967.460319999998,null,0,35967.460319999998]
["Block roads","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,0,null,0,0]
["OBJECTIVE: STABILIZE SLOPES",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["Off-load crest, soil A","m3",6000,"sb1h",5.4496151999999993,32697.691199999997,null,0,32697.691199999997]
["Off-load crest, soil B","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Doze/trimoverburden at crest","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Drill & blast pit crest","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["buttress slope","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["OBJECTIVE: COVER/CONTOUR SLOPES",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["Place fill, soil A","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Place fill, soil B","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Rip rap","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Vegetate slopes","ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Vegetate pit floor","ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["OBJECTIVE: SPILLWAY",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["Excavate channel, soil A","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Excavate channel, soil B","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Concrete","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Rip rap","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["OBJECTIVE: FLOOD PIT",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["remove stationary equipment (sump pump)","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"E31*C31","v":0},null,0,0]
["remove power lines","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Embankment/dam - Soil A","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Embankment/dam - Soil B","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["remover pump & piping system","each",1,{"$f":"NA()","v":{"$error":"#N/A"}},5000,5000,null,0,5000]
["operate pumps to flood pit","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["LIme addition,  _____ kg/m3 of water","tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Lime, purchase and shipping","tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["RECLAIM QUARRIES",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["Contour slopes","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"E41*C41","v":0},null,0,0]
["Berm at crest","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"E42*C42","v":0},null,0,0]
["Place overburder","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"E43*C43","v":0},null,0,0]
["Vegetate","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"E44*C44","v":0},null,0,0]
["OTHER ITEMS",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[]
[null,null,null,null,"Subtotal",{"$f":"SUM(F5:F47)+0.0001","v":73665.151620000004},{"$f":"H49/F49","v":0},{"$f":"SUM(H5:H47)","v":0},{"$f":"SUM(I5:I47)","v":73665.151519999999}]
[null,null,null,null,null,null,"Pct Land","Total Land","Total Water"]

{"sheet":"UG Mine","index":4,"n_rows":42,"n_cols":9,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["Underground Mine Name",null,null,null,null,null,null,"UG Mine #",1]
[1]
["ACTIVITY/MATERIAL","Unit","Qty","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
["OBJECTIVE: CONTROL ACCESS"]
["Fence","m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D5),0,INDEX(IF(UPPER(RIGHT(D5,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D5,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D5,LEN(D5)-1)),CostCode,0)))","v":0},{"$f":"E5*C5","v":0},null,{"$f":"F5*G5","v":0},{"$f":"F5*(1-G5)","v":0}]
["Signs","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"F6*G6","v":0},{"$f":"F6*(1-G6)","v":0}]
["Ditch, mat'l A","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["     , mat'l B","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Berm","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["concrete wall in 2 portals","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},null,0,null,{"$f":"F10*G10","v":0},{"$f":"F10*(1-G10)","v":0}]
["backfill portal #1","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["backfill portal #2","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"E12*C12","v":0},null,0,0]
["backfill raise #1","m3",null,"sb1l",3.5956224000000003,0,null,0,0]
["cap raise #2","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["cap shaft #1","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["cap shaft #2","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["backfill audits","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D17),0,INDEX(IF(UPPER(RIGHT(D17,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D17,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D17,LEN(D17)-1)),CostCode,0)))","v":0},{"$f":"E17*C17","v":0},null,{"$f":"F17*G17","v":0},{"$f":"F17*(1-G17)","v":0}]
["backfill open stope","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["concrete cap over open stope","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["OBJECTIVE: FLOOD MINE",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["Bulkheads to control water flow","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["supply/install pump & piping system","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["operate pumps to flood workings","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"E25*C25","v":0},null,0,0]
[null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["OBJECTIVE: HAZARDOUS MATERIALS",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["remove hazardous materials, U/G labor","mandays",4,{"$f":"NA()","v":{"$error":"#N/A"}},660,2640,null,0,2640]
["off-site disposal costs on Chemicals sheet",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["remove/decontam. stationary & elect. equip","mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},null,0,null,0,0]
["remove/decontam. mobile equipment","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D32),0,INDEX(IF(UPPER(RIGHT(D32,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D32,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D32,LEN(D32)-1)),CostCode,0)))","v":0},0,null,0,0]
["Remove misc. haz. mat & explosives","kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["SPECIALIZED ITEMS",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["install water quality monitoring pipes","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"F36*G36","v":0},0]
["intall permanent pumping system","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"F37*G37","v":0},0]
["other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D38),0,INDEX(IF(UPPER(RIGHT(D38,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D38,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D38,LEN(D38)-1)),CostCode,0)))","v":0},0,null,{"$f":"F38*G38","v":0},0]
[null,null,null,null,"Subtotal",{"$f":"SUM(F5:F38)+0.0001","v":2640.0001000000002},{"$f":"H39/F39","v":0},{"$f":"SUM(H5:H38)","v":0},{"$f":"SUM(I5:I38)","v":2640}]
[null,null,null,null,null,null,"Pct Land","Total Land","Total Water"]
[]
["COMMENTS:"]

{"sheet":"Tailings","index":5,"n_rows":62,"n_cols":9,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
["Tailings Impoundment Name:",null,null,null,null,null,null,"Pond #",1]
[1]
["ACTIVITY/MATERIAL","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
["OBJECTIVE: CONTROL ACCESS"]
["Fence","m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D5),0,INDEX(IF(UPPER(RIGHT(D5,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D5,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D5,LEN(D5)-1)),CostCode,0)))","v":0},{"$f":"E5*C5","v":0},null,{"$f":"F5*G5","v":0},{"$f":"+F5*(1-G5)","v":0}]
["Signs","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"F6*G6","v":0},{"$f":"+F6*(1-G6)","v":0}]
["Ditch, mat'l A","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["     , mat'l B","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Berm","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Block roads","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"E11*C11","v":0},null,0,0]
["OBJECTIVE: STABILIZE EMBANKMENT",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["toe buttress, drainage layer","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["toe buttress, bulk fill","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Rip rap","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Vegetate","ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Raise crest","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Flatten slopes","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["OBJECTIVE: COVER TAILINGS",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["place coarse kimberlite","m3",188000,"sb1h",{"$f":"IF(ISNA(D21),0,INDEX(IF(UPPER(RIGHT(D21,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D21,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D21,LEN(D21)-1)),CostCode,0)))","v":5.4496151999999993},{"$f":"E21*C21","v":1024527.6575999999},null,{"$f":"F21*G21","v":0},{"$f":"+F21*(1-G21)","v":1024527.6575999999}]
["place overburden","m3",null,"sb1h",5.4496151999999993,0,null,0,0]
["rip rap","m2",58765,"sbsh",4.5,264442.5,null,0,264442.5]
["Soil cover","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D24),0,INDEX(IF(UPPER(RIGHT(D24,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D24,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D24,LEN(D24)-1)),CostCode,0)))","v":0},0,null,0,0]
["geofabric ","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},4.5,{"$f":"E25*C25","v":0},null,0,0]
["Vegetate","ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["cover shortfall - processing cost only","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["OBJECTIVE: BURY PAG ROCK",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["Relocate PAG rock","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["place cover over PAG rock","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Raise crest","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["OBJECTIVE: FLOOD TAILINGS",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["Ditch, mat'l A","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["     , mat'l B","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Doze Tailings to final contour","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Raise crest of dam","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"E38*C38","v":0},null,0,0]
["OBJECTIVE: TREAT SUPERNATANT",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["Pump water","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Supply reagents","tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Operate treatment plant","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["OBJECTIVE: UPGRADE SPILLWAY",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["Excavate channel, rock","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["excavate channel, soil","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Concrete","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"E47*C47","v":0},null,0,0]
["Rip rap","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["OBJECTIVE: STABILIZE DECANT SYSTEM",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["excavate and replace","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Plug/backfill with concrete or clay","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,{"$f":"+F53*(1-G53)","v":0}]
["OBJECTIVE: REMOVE TAILINGS DISCHARGE",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["Cyclones","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"E55*C55","v":0},null,0,0]
["Pipe","m",1000,"powrl",23.483908800000002,{"$f":"E56*C56","v":23483.908800000001},null,0,23483.908800000001]
["Remove reclaim barge","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"E57*C57","v":0},null,0,0]
["SPECIALIZED ITEMS",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["install permanent instrumentation, supply & technican","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"E59*C59","v":0},null,{"$f":"F59*G59","v":0},{"$f":"+F59*(1-G59)","v":0}]
["install permanent instrumentation, drilling","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"E60*C60","v":0},null,null,0]
[null,null,null,null,"Subtotal",{"$f":"SUM(F5:F60)+0.0001","v":1312454.0665000002},0.5,{"$f":"SUM(H5:H60)","v":0},{"$f":"SUM(I5:I60)","v":1312454.0664000001}]
[null,null,null,null,null,null,"Pct Land","Total Land","Total Water"]

{"sheet":"Rock Pile","index":6,"n_rows":39,"n_cols":11,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["Rock Pile Name:",null,null,null,null,null,null,"Rock Pile #:",1]
[1]
["ACTIVITY/MATERIAL","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
["OBJECTIVE: STABILIZE SLOPES"]
["Dump 1, Flatten slopes with dozer","m3",70116,"drl",{"$f":"IF(ISNA(D5),0,INDEX(IF(UPPER(RIGHT(D5,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D5,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D5,LEN(D5)-1)),CostCode,0)))","v":0.95508720000000014},{"$f":"E5*C5","v":66966.894115200004},null,{"$f":"F5*G5","v":0},{"$f":"+F5*(1-G5)","v":66966.894115200004}]
["Dump 2, Flatten slopes with dozer","m3",35055,"drl",{"$f":"IF(ISNA(D6),0,INDEX(IF(UPPER(RIGHT(D6,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D6,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D6,LEN(D6)-1)),CostCode,0)))","v":0.95508720000000014},33480.581796000006,null,0,{"$f":"+F6*(1-G6)","v":33480.581796000006}]
["Low grade dump, Flatten slopes with dozer","m3",31365,"drl",{"$f":"IF(ISNA(D7),0,INDEX(IF(UPPER(RIGHT(D7,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D7,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D7,LEN(D7)-1)),CostCode,0)))","v":0.95508720000000014},29956.310028000004,null,0,29956.310028000004]
["Coarse Rejects, Flatten slopes with dozer","m3",19370,"drl",0.95508720000000014,18500.039064000004,null,0,18500.039064000004]
["Toe buttress, drain mat'l","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["            , fill mat'l A","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["            , fill mat'l B","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"E12*C12","v":0},null,0,0]
["OBJECTIVE: COVER DUMP",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["Dump 1, place o/b","m3",35900,"sbsh",7.1687721600000005,257358.92054400002,null,0,257358.92054400002]
["Dump 2, place o/b","m3",29790,"sbsh",7.1687721600000005,213557.72264640001,null,0,213557.72264640001]
["Low grade Dump, place o/b","m3",7500,"sbsh",7.1687721600000005,53765.791200000007,null,0,53765.791200000007]
["Coarse rejects, place o/b","m3",20200,"sbsh",7.1687721600000005,144809.197632,null,0,144809.197632]
["pads","m3",69800,"sbsh",7.1687721600000005,500380.29676800006,null,0,500380.29676800006]
["VERY LOW PERMEABILITY COVER",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["supply geomembrame, HDPE, ES3, GCL","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D20),0,INDEX(IF(UPPER(RIGHT(D20,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D20,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D20,LEN(D20)-1)),CostCode,0)))","v":0},{"$f":"E20*C20","v":0},null,{"$f":"F20*G20","v":0},{"$f":"+F20*(1-G20)","v":0}]
["upper and lower bedding layers","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["install geomembrane, HDPE, ES3, GCL","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["erosion protection layer","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["vegetate","ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["install infiltration/seepage instrumentation","allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["OBJECTIVE: RELOCATE DUMPS",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["Load, haul, dump or doze","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Add lime","tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Contour reclaimed area","ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["OBJECTIVE: DEVELOP WETLAND"]
["vegetate","ha",37.700000000000003,"vhsl",{"$f":"IF(ISNA(D32),0,INDEX(IF(UPPER(RIGHT(D32,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D32,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D32,LEN(D32)-1)),CostCode,0)))","v":2076.4719359999999},{"$f":"E32*C32","v":78282.991987200003},null,{"$f":"F32*G32","v":0},{"$f":"+F32*(1-G32)","v":78282.991987200003},null,{"$f":"I32+I33","v":104238.8911872}]
["vegetate borrow areas","ha",12.5,"vhsl",{"$f":"IF(ISNA(D33),0,INDEX(IF(UPPER(RIGHT(D33,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D33,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D33,LEN(D33)-1)),CostCode,0)))","v":2076.4719359999999},{"$f":"E33*C33","v":25955.8992},null,{"$f":"F33*G33","v":0},{"$f":"+F33*(1-G33)","v":25955.8992}]
["SPECIALIZED ITEMS",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["install permanent instrumentation",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["install permanent instrumentation, drilling",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,0,null,0,0]
["other ",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,null,null,null,"Subtotal",{"$f":"SUM(F5:F37)+0.0001","v":1423014.6450808002},{"$f":"+H38/F38","v":0},{"$f":"SUM(H5:H37)","v":0},{"$f":"SUM(I5:I37)","v":1423014.6449808001}]
[null,null,null,null,null,null,"% Land","Total Land","Total Water"]

{"sheet":"Bldgs & Equip","index":7,"n_rows":82,"n_cols":9,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["Building / Equip Name:",null,null,null,null,null,null,"Bldg / Equip #:",1]
[1]
["ACTIVITY/MATERIAL","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
["OBJECTIVE: DISPOSE MOBILE EQUIPMENT"]
["Decontaminate and ship off-site","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D5),0,INDEX(IF(UPPER(RIGHT(D5,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D5,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D5,LEN(D5)-1)),CostCode,0)))","v":0},{"$f":"E5*C5","v":0},null,{"$f":"F5*G5","v":0},{"$f":"+F5*(1-G5)","v":0}]
["Decontaminate, dispose on-site","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D6),0,INDEX(IF(UPPER(RIGHT(D6,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D6,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D6,LEN(D6)-1)),CostCode,0)))","v":0},0,null,{"$f":"F6*G6","v":0},{"$f":"+F6*(1-G6)","v":0}]
["Other","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D7),0,INDEX(IF(UPPER(RIGHT(D7,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D7,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D7,LEN(D7)-1)),CostCode,0)))","v":0},0,null,0,0]
["OBJECTIVE:  BUILDING DECONTAMINATION & HAZ. MATERIAL REMOVAL",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["Decontaminate, oil, fuel and glycol systems","mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},660,0,null,0,0]
["Decontaminate, general ","mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},660,0,null,0,0]
["mechanical","mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},660,0,null,0,0]
["Electrical","mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},660,0,null,0,0]
["Decontaminate maintenance shop","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D13),0,INDEX(IF(UPPER(RIGHT(D13,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D13,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D13,LEN(D13)-1)),CostCode,0)))","v":0},0,null,0,0]
["Decontaminate power plant","each",1,{"$f":"NA()","v":{"$error":"#N/A"}},20000,20000,null,0,20000]
["Decontaminate bulk fuel storage","each",1,{"$f":"NA()","v":{"$error":"#N/A"}},20000,20000,null,0,20000]
["Decontaminate ANFO plant","each",1,{"$f":"NA()","v":{"$error":"#N/A"}},20000,20000,null,0,20000]
["Deontaminate offices/warehouse/accom","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Removal of asbestos siding on buildings","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Removal of friable asbestos on equipment","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["OBJECTIVE: REMOVE BUILDINGS - ALL BUILDING AREAS SCALED TO ACCOUNT FOR HEIGHT",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["Building 1- Plant & Office","m2",35280,"brs1h",{"$f":"IF(ISNA(D22),0,INDEX(IF(UPPER(RIGHT(D22,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D22,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D22,LEN(D22)-1)),CostCode,0)))","v":59.327769600000003},2093083.7114880001,null,0,2093083.7114880001]
["Building 2 -shop","m2",6000,"brs1h",59.327769600000003,355966.6176,null,0,355966.6176]
["Building 3 -explosives plant","m2",750,"brs1h",59.327769600000003,44495.8272,null,0,44495.8272]
["Building 4 -camp","m2",3324,"brw1h",37.079855999999999,123253.44134399999,null,0,123253.44134399999]
["Building 5 -misc. allowance","m2",1500,"brs1h",59.327769600000003,88991.654399999999,null,0,88991.654399999999]
["Building 6 -U/G Heating Plant","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Building 7 -  Emulsion Plant","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Building 8 -AN Storage Facility","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D29),0,INDEX(IF(UPPER(RIGHT(D29,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D29,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D29,LEN(D29)-1)),CostCode,0)))","v":0},{"$f":"E29*C29","v":0},null,{"$f":"F29*G29","v":0},{"$f":"+F29*(1-G29)","v":0}]
["Building 9 -Warehouse, Shops and Other","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Building 10 -Storage Facility at Laydown/Airstrip","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Building 15 -Fuel tanks","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Building 16 -Fuel Tanks","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Building 23 -Freshwater intake","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Building 26 Reclaim pumps","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Building 27outfall &diffuser","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Airstrip lighting, navigation, electrician","mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},660,0,null,0,0]
["Airstrip lighting, navigation, mechanical","mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},660,0,null,0,0]
["consolidate & dump boneyard debris","m3",1,{"$f":"NA()","v":{"$error":"#N/A"}},5400,5400,null,0,5400]
["other ","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["OBJECTIVE: BREAK BASEMENT SLABS",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["Building 1- Accom. Complex","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D42),0,INDEX(IF(UPPER(RIGHT(D42,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D42,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D42,LEN(D42)-1)),CostCode,0)))","v":0},0,null,0,{"$f":"+F42*(1-G42)","v":0}]
["Building 2 -Process Facilities","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Building 3 -Offices, Repair, Lab, Warehouse","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Building 4 -Storage Facilites","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Building 5 -Water and Wastewater Treatment Facilities","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Building 6 -U/G Heating Plant","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Building 7 -  Emulsion Plant","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"E48*C48","v":0},null,{"$f":"F48*G48","v":0},{"$f":"+F48*(1-G48)","v":0}]
["Building 8 -Warehouse, Shops and Other","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"E49*C49","v":0},null,{"$f":"F49*G49","v":0},{"$f":"+F49*(1-G49)","v":0}]
[null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0]
[null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["OBJECTIVE: LANDFILL FOR DEMOLITION WASTE",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["Place soil cover","m3",2340,"drh",{"$f":"IF(ISNA(D54),0,INDEX(IF(UPPER(RIGHT(D54,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D54,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D54,LEN(D54)-1)),CostCode,0)))","v":2.1910824},5127.1328160000003,null,0,5127.1328160000003]
["Vegetate","ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D55),0,INDEX(IF(UPPER(RIGHT(D55,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D55,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D55,LEN(D55)-1)),CostCode,0)))","v":0},0,null,0,0]
["Landfill disposal fee","tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D56),0,INDEX(IF(UPPER(RIGHT(D56,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D56,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D56,LEN(D56)-1)),CostCode,0)))","v":0},0,null,0,0]
["OBJECTIVE: GRADE AND CONTOUR ",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["Building 1- Accom. Complex","ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D58),0,INDEX(IF(UPPER(RIGHT(D58,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D58,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D58,LEN(D58)-1)),CostCode,0)))","v":0},0,null,0,0]
["Building 2 -Process Facilities","ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Building 3 -Offices, Repair, Lab, Warehouse","ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Building 4 -Storage Facilites","ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Building 5 -Water and Wastewater Treatment Facilities","ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Building 6 -U/G Heating Plant","ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Building 7 -  Emulsion Plant","ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Building 8 -Warehouse, Shops and Other","ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["place soil cover","m3",1720,"sb1h",5.4496151999999993,9373.3381439999994,null,0,9373.3381439999994]
["Vegetate","ha",5,"vhsl",2076.4719359999999,10382.35968,null,0,10382.35968]
["other","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["OBJECTIVE: LINED SUMPS",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["puncture liner and place soil cover","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D70),0,INDEX(IF(UPPER(RIGHT(D70,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D70,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D70,LEN(D70)-1)),CostCode,0)))","v":0},{"$f":"E70*C70","v":0},null,{"$f":"F70*G70","v":0},{"$f":"+F70*(1-G70)","v":0}]
["OBJECTIVE: RECLAIM ROADS",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["Remove culverts","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D72),0,INDEX(IF(UPPER(RIGHT(D72,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D72,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D72,LEN(D72)-1)),CostCode,0)))","v":0},{"$f":"E72*C72","v":0},null,0,0]
["Remove bridges","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Scarify and install water breaks","ha",12.2,"scfyl",3960.8027999999999,48321.794159999998,null,0,48321.794159999998]
["scarify airstriip","ha",3,"scfyl",3960.8027999999999,11882.4084,null,0,11882.4084]
["scarify laydown areas","ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Vegetate","ha",15.2,"vhsl",2076.4719359999999,31562.373427199997,null,{"$f":"F77*G77","v":0},31562.373427199997]
["other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"F78*G78","v":0},0]
["SPECIALIZED ITEMS",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["Dispose of misc. debris and laydown area refuse","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(D80),0,INDEX(IF(UPPER(RIGHT(D80,1))=Low,UnitCostLow, IF(UPPER(RIGHT(D80,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(D80,LEN(D80)-1)),CostCode,0)))","v":0},{"$f":"E80*C80","v":0},null,{"$f":"F80*G80","v":0},0]
[null,null,null,null,"Subtotal",{"$f":"SUM(F5:F80)+0.0001","v":2887840.6587592005},{"$f":"+H81/F81","v":0},{"$f":"SUM(H5:H80)","v":0},{"$f":"SUM(I5:I80)","v":2887840.6586592006}]
[null,null,null,null,null,null,"Pct Land","Total Land","Total Water"]

{"sheet":"Chemicals","index":8,"n_rows":43,"n_cols":10,"rows_kept":43,"cut":false,"hidden":false,"merged":[[3,1,3,9]]}
[1,"Chemicals and Soil Contamination:"]
[]
[null,"ACTIVITY/MATERIAL","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
[".","Note:         The procedures, equipment and packaging for clean up and removal of chemicals or contaminated soils are highly dependent on the nature of the chemicals and their existing state of containment. Government guidelines should be consulted on an individual chemical basis.  Any estimate made here should be considered very rough unless specific evaluations have been conducted."]
[null,"HAZARDOUS MATERIALS AUDIT"]
[null,"Phase 1 audit","each",1,{"$f":"NA()","v":{"$error":"#N/A"}},50000,{"$f":"F6*D6","v":50000},1,{"$f":"G6*H6","v":50000},{"$f":"+G6*(1-H6)","v":0}]
[null,"Phase 2 audit","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},25000,{"$f":"F7*D7","v":0},1,{"$f":"G7*H7","v":0},{"$f":"+G7*(1-H7)","v":0}]
[null,"HAZARDOUS MATERIALS TO BE CONSOLIDATED FOR REMOVAL"]
[null,"Waste oils","litre",20000,"orl",{"$f":"IF(ISNA(E9),0,INDEX(IF(UPPER(RIGHT(E9,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E9,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E9,LEN(E9)-1)),CostCode,0)))","v":0.39327120000000004},{"$f":"F9*D9","v":7865.4240000000009},null,{"$f":"G9*H9","v":0},{"$f":"+G9*(1-H9)","v":7865.4240000000009}]
[null,"Fuel - Type 1, eg diesel dregs","litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Fuel - Type 1, eg gasoline dregs","litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"waste batteries","kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"assay & environmental lab reagents","pallet",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"machine shop, paints, solvents etc","litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},0.9,0,null,0,0]
[null,"contaminated soils - hydrocarbon","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E15),0,INDEX(IF(UPPER(RIGHT(E15,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E15,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E15,LEN(E15)-1)),CostCode,0)))","v":0},{"$f":"F15*D15","v":0},null,{"$f":"G15*H15","v":0},{"$f":"+G15*(1-H15)","v":0}]
[null,"metal contam. soil at conc. load-out","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"F16*D16","v":0},null,{"$f":"G16*H16","v":0},{"$f":"+G16*(1-H16)","v":0}]
[null,"glycol","litre",20000,{"$f":"NA()","v":{"$error":"#N/A"}},1.1499999999999999,{"$f":"F17*D17","v":23000},null,{"$f":"G17*H17","v":0},{"$f":"+G17*(1-H17)","v":23000}]
[null,"HAZARDOUS MATERIALS ",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"Transportation to disposal facility","allow",1,{"$f":"NA()","v":{"$error":"#N/A"}},10000,{"$f":"F19*D19","v":10000},null,{"$f":"G19*H19","v":0},{"$f":"+G19*(1-H19)","v":10000}]
[null,"Disposal fees","allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E20),0,INDEX(IF(UPPER(RIGHT(E20,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E20,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E20,LEN(E20)-1)),CostCode,0)))","v":0},{"$f":"F20*D20","v":0},null,{"$f":"G20*H20","v":0},{"$f":"+G20*(1-H20)","v":0}]
[null,"other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E21),0,INDEX(IF(UPPER(RIGHT(E21,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E21,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E21,LEN(E21)-1)),CostCode,0)))","v":0},{"$f":"F21*D21","v":0},null,{"$f":"G21*H21","v":0},{"$f":"+G21*(1-H21)","v":0}]
[null,"CONTAMINATED SOILS ",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"Contam. soil investigation - technical","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E23),0,INDEX(IF(UPPER(RIGHT(E23,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E23,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E23,LEN(E23)-1)),CostCode,0)))","v":0},{"$f":"F23*D23","v":0},null,{"$f":"G23*H23","v":0},{"$f":"+G23*(1-H23)","v":0}]
[null,"Contam. soil investigation - drilling & sampling","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E24),0,INDEX(IF(UPPER(RIGHT(E24,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E24,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E24,LEN(E24)-1)),CostCode,0)))","v":0},0,null,0,0]
[null,"CONTAMINATED SOIL REMOVAL","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},null,0,null,0,0]
[null,"contaminated soils - hydrocarbon","m3",3500,"csrl",{"$f":"IF(ISNA(E26),0,INDEX(IF(UPPER(RIGHT(E26,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E26,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E26,LEN(E26)-1)),CostCode,0)))","v":43.259832000000003},151409.41200000001,null,0,151409.41200000001]
[".","metal contam. soil at conc. load-out","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[".","Load, haul, dump or doze","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[".","Reagents/stabilizing agent","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"F29*D29","v":0},null,{"$f":"G29*H29","v":0},{"$f":"+G29*(1-H29)","v":0}]
[null,"Contour reclaimed area","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"G30*H30","v":0},{"$f":"+G30*(1-H30)","v":0}]
[".","Type 2, heavy fuel and oil","m3",600,{"$f":"NA()","v":{"$error":"#N/A"}},155,93000,null,0,93000]
[".","CONTAMINATED SOIL VERY LOW PERMEABILITY COVER ",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[".","supply geomembrame, HDPE, ES3, GCL","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E33),0,INDEX(IF(UPPER(RIGHT(E33,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E33,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E33,LEN(E33)-1)),CostCode,0)))","v":0},0,null,0,0]
[".","upper and lower bedding layers","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[".","install geomembrane, HDPE, ES3, GCL","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[".","erosion protection layer","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"vegetate","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[".","install infiltration/seepage instrumentation","allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"F38*D38","v":0},null,{"$f":"G38*H38","v":0},{"$f":"+G38*(1-H38)","v":0}]
[".","other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"F39*D39","v":0},null,{"$f":"G39*H39","v":0},{"$f":"+G39*(1-H39)","v":0}]
[".","OTHER",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[".","drilling","each",1,{"$f":"NA()","v":{"$error":"#N/A"}},25000,{"$f":"F41*D41","v":25000},null,{"$f":"G41*H41","v":0},{"$f":"+G41*(1-H41)","v":25000}]
[null,null,null,null,"Subtotal",null,{"$f":"SUM(G9:G41)+0.0001","v":310274.83610000001},{"$f":"+I42/G42","v":0.16114745439390146},{"$f":"SUM(I5:I41)","v":50000},{"$f":"Chem1Total-Chem1LandTotal","v":260274.83610000001}]
[null,null,null,null,null,null,null,"Pct Land","Total Land","Total Water"]

{"sheet":"Water","index":9,"n_rows":56,"n_cols":10,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[1,"Water Management :"]
[]
[null,"ACTIVITY/MATERIAL","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
["A","OBJECTIVE: WATER SUPPLY EMBANKMENT"]
[null,"Toe buttress, drain mat'l","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E5),0,INDEX(IF(UPPER(RIGHT(E5,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E5,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E5,LEN(E5)-1)),CostCode,0)))","v":0},{"$f":"F5*D5","v":0},null,{"$f":"G5*H5","v":0},{"$f":"+G5*(1-H5)","v":0}]
[null,"            , fill mat'l A","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E6),0,INDEX(IF(UPPER(RIGHT(E6,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E6,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E6,LEN(E6)-1)),CostCode,0)))","v":0},0,null,{"$f":"G6*H6","v":0},{"$f":"+G6*(1-H6)","v":0}]
[null,"            , fill mat'l B","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E7),0,INDEX(IF(UPPER(RIGHT(E7,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E7,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E7,LEN(E7)-1)),CostCode,0)))","v":0},0,null,0,0]
[null,"Rip rap","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate","ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Breach dam","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["B","OBJECTIVE: UPGRADE SPILLWAY",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"Excavate channel, mat'l A","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"                , mat'l B","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Concrete","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Rip rap","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"OBJECTIVE: BREACH EMBANKMENT"]
[null,"remove fill in west dam","m3",10237,"dsh",{"$f":"IF(ISNA(E19),0,INDEX(IF(UPPER(RIGHT(E19,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E19,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E19,LEN(E19)-1)),CostCode,0)))","v":3.4944955200000001},{"$f":"F19*D19","v":35773.150638240004},null,{"$f":"G19*H19","v":0},{"$f":"+G19*(1-H19)","v":35773.150638240004}]
[null,"contour water intake area","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E20),0,INDEX(IF(UPPER(RIGHT(E20,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E20,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E20,LEN(E20)-1)),CostCode,0)))","v":0},{"$f":"F20*D20","v":0},null,{"$f":"G20*H20","v":0},{"$f":"+G20*(1-H20)","v":0}]
["E","OBJECTIVE: STABILIZE SEDIMENT PONDS",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"place soil cover on ponds a,b,c","m3",16450,"sb1l",3.5956224000000003,59147.988480000007,null,0,59147.988480000007]
[null,"place soil cover long lake sediment","m3",10000,"sb1l",{"$f":"IF(ISNA(E23),0,INDEX(IF(UPPER(RIGHT(E23,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E23,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E23,LEN(E23)-1)),CostCode,0)))","v":3.5956224000000003},{"$f":"F23*D23","v":35956.224000000002},null,{"$f":"G23*H23","v":0},{"$f":"+G23*(1-H23)","v":35956.224000000002}]
[null,"doze & spread excavated material","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate, spread material","ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Rip rap in channel base","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},null,0,null,0,0]
[null,"allowance for C1 diversion & Pond A drainage","allow",1,null,5400,5400,null,0,5400]
["F","OBJECTIVE: BREACH DITCHES",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"Excavate breaches","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E29),0,INDEX(IF(UPPER(RIGHT(E29,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E29,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E29,LEN(E29)-1)),CostCode,0)))","v":0},{"$f":"F29*D29","v":0},null,{"$f":"G29*H29","v":0},{"$f":"+G29*(1-H29)","v":0}]
[null,"backfill/recontour","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E30),0,INDEX(IF(UPPER(RIGHT(E30,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E30,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E30,LEN(E30)-1)),CostCode,0)))","v":0},{"$f":"F30*D30","v":0},null,{"$f":"G30*H30","v":0},{"$f":"+G30*(1-H30)","v":0}]
[null,"install flow dissipation","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E31),0,INDEX(IF(UPPER(RIGHT(E31,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E31,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E31,LEN(E31)-1)),CostCode,0)))","v":0},{"$f":"F31*D31","v":0},null,{"$f":"G31*H31","v":0},{"$f":"+G31*(1-H31)","v":0}]
[null,"vegetate remainder of ditch","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E32),0,INDEX(IF(UPPER(RIGHT(E32,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E32,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E32,LEN(E32)-1)),CostCode,0)))","v":0},{"$f":"F32*D32","v":0},null,{"$f":"G32*H32","v":0},{"$f":"+G32*(1-H32)","v":0}]
["G","OBJECTIVE: REMOVE PIPELINES",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"Remove pipes","m",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Concrete plug deep pipes","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["H","Groundwater Collection - Long-term  Collection System",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"excavate/install sumps","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"install pumping wells","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"install pumps/pipelines/power supply",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[" I","OBJECTIVE: COLLECT DRAINAGE FOR TREATMENT",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"Excavate channel","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"doze & spread excavated material","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate, spread material","ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Rip rap in channel base","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Construct contaminated water storage pond",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"Excavation","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"supply geomembrame, HDPE, ES3, GCL","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"upper and lower bedding layers","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"install geomembrane, HDPE, ES3, GCL","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"erosion protection layer","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["J","OBJECTIVE: TREAT DRAINAGE (see \"ONGOING TREATMENT\" for operating costs)",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"Build treatment plant ","LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"G53*H53","v":0},{"$f":"+G53*(1-H53)","v":0}]
[null,"build sludge containment facility","LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"G54*H54","v":0},{"$f":"+G54*(1-H54)","v":0}]
[null,null,null,null,null,"Subtotal",{"$f":"SUM(G5:G54)+0.0001","v":136277.36321824003},{"$f":"+I55/G55","v":0},{"$f":"SUM(I5:I54)","v":0},{"$f":"SUM(J5:J54)","v":136277.36311824003}]
[null,null,null,null,null,null,null,"Pct Land","Total Land","Total Water"]

{"sheet":"Mobilization","index":10,"n_rows":56,"n_cols":10,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[1,"Mobilization:"]
[]
[null,"ACTIVITY/MATERIAL","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
["A","MOBILIZE HEAVY EQUIPMENT"]
[null,null,"Equipment to regional centre"]
[".","Excavators","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},150000,{"$f":"F6*D6","v":0},null,{"$f":"G6*H6","v":0},{"$f":"+G6*(1-H6)","v":0}]
[".","Dump trucks","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},50000,0,null,0,{"$f":"+G7*(1-H7)","v":0}]
[null,"Dozers","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},150000,0,null,0,0]
[null,"Demolition shears","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},200000,0,null,0,0]
[null,"Crane","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E10),0,INDEX(IF(UPPER(RIGHT(E10,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E10,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E10,LEN(E10)-1)),CostCode,0)))","v":0},0,null,0,0]
[null,"Light duty vehicles","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[".","loader","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},150000,0,null,0,0]
[".","Other","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,null,"Equipment, regional centre to site",null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[".","Excavators","km",1200,"mherh",9.4609814400000012,11353.177728000001,null,0,11353.177728000001]
[".","Dump trucks","km",3400,"mherh",9.4609814400000012,{"$f":"F16*D16","v":32167.336896000004},null,0,32167.336896000004]
[null,"Dozers","km",1200,"mherh",9.4609814400000012,11353.177728000001,null,0,11353.177728000001]
[null,"Demolition shears","km",1200,"mherh",9.4609814400000012,11353.177728000001,null,0,11353.177728000001]
[null,"Crane","km",1200,"mherh",9.4609814400000012,11353.177728000001,null,0,11353.177728000001]
[null,"Light duty vehicles","km",3400,"mherh",9.4609814400000012,32167.336896000004,null,0,32167.336896000004]
[".","loader","km",2400,"mherh",9.4609814400000012,22706.355456000001,null,0,22706.355456000001]
[".","Other","km",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["B","MOBILIZE CAMP",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[".",null,"allow",1,{"$f":"NA()","v":{"$error":"#N/A"}},100000,100000,null,0,100000]
["C","MOBILIZE WORKERS",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"crew travel time","mandays",420,{"$f":"NA()","v":{"$error":"#N/A"}},600,252000,null,{"$f":"G26*H26","v":0},{"$f":"+G26*(1-H26)","v":252000}]
[".","crew transportation","each",30,{"$f":"NA()","v":{"$error":"#N/A"}},6000,180000,null,0,180000]
["D","MOBILIZE MISC. SUPPLIES",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[".","Fuel","litre",225000,{"$f":"NA()","v":{"$error":"#N/A"}},1,225000,null,0,225000]
[".","Minor tools and equipment","allow",1,{"$f":"NA()","v":{"$error":"#N/A"}},100000,100000,null,0,100000]
[".","Truck tires ","allow",1,{"$f":"NA()","v":{"$error":"#N/A"}},50000,50000,null,0,50000]
[null,"Delivery","truck loads",null,{"$f":"NA()","v":{"$error":"#N/A"}},6033,0,null,{"$f":"G32*H32","v":0},{"$f":"+G32*(1-H32)","v":0}]
["E"," WORKER ACCOMODATIONS",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[".",null,"manmths",210,"accml",1483.1942399999998,311470.79039999994,null,0,311470.79039999994]
["F","WINTER ROAD",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,null,null,0,0]
[".","3 year,  const & operate section into Jericho","km",195,"wrh",2943.9158400000001,574063.58880000003,null,0,574063.58880000003]
[".","Limited winter use","km",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[".","Winter road tariff, 20,000T x 195 km","km",3900000,"wrl",0.11,{"$f":"F38*D38","v":429000},null,0,429000]
["G","INTERIM CARE & MAINTENANCE",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"on-site caretaker","annual",1,{"$f":"NA()","v":{"$error":"#N/A"}},95000,{"$f":"F40*D40","v":95000}]
[null,"spring extra personnel","months",null,{"$f":"NA()","v":{"$error":"#N/A"}},23750,0]
[null,"fuel and misc. supplies","litre",20000,{"$f":"NA()","v":{"$error":"#N/A"}},1,20000]
[null,"electrician","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},3300,0]
[null,"mechnaic","each",1,{"$f":"NA()","v":{"$error":"#N/A"}},80000,80000]
[null,"pick-up truck","each",1,{"$f":"NA()","v":{"$error":"#N/A"}},15000,15000]
[null,"small dozer","allow",1,{"$f":"NA()","v":{"$error":"#N/A"}},25000,25000]
[null,"small excavator","allow",1,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"snow machine","allow",1,{"$f":"NA()","v":{"$error":"#N/A"}},3000,3000]
[null,"communications","allow",1,{"$f":"NA()","v":{"$error":"#N/A"}},25000,25000]
[null,"Water licence sampling & reporting","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},450000,0]
[null,"Geotechnical assessment","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},10000,0]
[null,"Other","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},"sub-total annual C&M cost",{"$f":"SUM(G40:G52)","v":263000}]
[null,"Total C&M cost","years",{"$f":"SUM(G40:G52)","v":263000},{"$f":"NA()","v":{"$error":"#N/A"}},2,{"$f":"F54*D54","v":526000},null,{"$f":"G54*H54","v":0},{"$f":"+G54*(1-H54)","v":526000}]
[null,null,null,null,null,"Subtotal",{"$f":"SUM(G6:G54)-SUM(G40:G53)+0.0001","v":2879988.1194599997},{"$f":"+I55/G55","v":0},{"$f":"SUM(I6:I54)","v":0},{"$f":"SUM(J6:J54)","v":2879988.1193599999}]
[null,null,null,null,null,null,null,"Pct Land","Total Land","Total Water"]

{"sheet":"PostClosure","index":11,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[1,"Post-Closure Monitoring &  Maintenance:"]
[]
[null,"ACTIVITY/MATERIAL","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
["A","OBJECTIVE: MONITORING & INSPECTIONS"]
[null,"Annual geotechnical insp.","each",7,{"$f":"NA()","v":{"$error":"#N/A"}},15000,{"$f":"F5*D5","v":105000},null,{"$f":"G5*H5","v":0},{"$f":"+G5*(1-H5)","v":105000}]
[".","Survey inspection","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E6),0,INDEX(IF(UPPER(RIGHT(E6,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E6,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E6,LEN(E6)-1)),CostCode,0)))","v":0},{"$f":"F6*D6","v":0},null,0,0]
[".","Surface water sampling","each",10,{"$f":"NA()","v":{"$error":"#N/A"}},40000,{"$f":"F7*D7","v":400000},null,0,400000]
[null,"Groundwater Sampling","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"F8*D8","v":0},null,0,0]
[null,"Receiving/downstream water sampling","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Monitoring program as per plan","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},null,0,null,0,0]
[".","on-site transportation","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"transporation to site (4 trips/yr)","each",40,{"$f":"NA()","v":{"$error":"#N/A"}},7500,300000,null,0,300000]
[".","Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["B","OBJECTIVE: COVER MAINTENANCE",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[".","Repair erosion - infill gullies","allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"F15*D15","v":0},null,0,0]
[".","Repair erosion - upgrade diversion ditches","allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"F16*D16","v":0},null,0,0]
[".","Remove problem vegetation","allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"F17*D17","v":0},null,0,0]
[".","Repair animal damage","allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"F18*D18","v":0},null,0,0]
[".","Repair/upgrade access controls","allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"F19*D19","v":0},null,0,0]
[null,"Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["C","SPILLWAY MAINTENANCE",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"Repair erosion","m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Clear spillway","each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["D","POST-CLOSURE WATER TREATMENT",null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"Annual water treatment cost, from Ongoing water",null,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,{"$f":"F26*D26","v":0},null,0,{"$f":"G26*(1-H26)","v":0}]
[]
[null,"Subtotal, Annual post-closure costs",null,null,null,null,{"$f":"SUM(G5:G27)+0.0001","v":805000.00009999995},null,{"$f":"SUM(I5:I27)","v":0},{"$f":"SUM(J5:J27)","v":805000}]
[null,"Discount rate for calculation of net present value of post-closure cost, %",null,null,0]
[null,"Number of years of post-closure activity",null,null,1,"years"]
[null,"Present Value of payment stream",null,null,null,null,{"$f":"PV(DiscountRate,PCYears, PCAnnualTotal)*-1","v":805000.00009999995},{"$f":"+I28/G28","v":0},{"$f":"G31*H31","v":0},{"$f":"G31*(1-H31)","v":805000.00009999995}]
[null,null,null,null,null,null,null,"Pct Land","Total Land","Total Water"]

{"sheet":"Estimator","index":12,"n_rows":73,"n_cols":17,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
["A","Unit Cost Estimator",null,null,"Equipment Productivity Figures and Graphs have been reproduced from Caterpillar Performance Handbook - Edition 32 ",null,null,null,null,null,null,null,null,null,"http://www.spec-check.com/komatsu/spec.cfm?cid=794488109"]
["A10","EXCAVATION",null,null,null,null,"C","Haul and Dumping",null,null,null,null,"E","Spreading - Dozing",null,"spreading"]
["A11","PRODUCTIVITY","Cat 345 B",null,null,null,"C10","PRODUCTIVITY","769 rock truck",null,null,null,"E10","PRODUCTIVITY","Cat D8"]
["A12","bucket capacity","m3",2.4,null,null,"C11","Truck capacity","m3",24,null,null,"E11","Estimate production using example curves below or ","m3/hr",600]
["A13","fill factor","%",0.75,null,null,"C12",0,null,null,null,null,"E12","equivalent from other supplier"]
["A14","cycle time","seconds",45,null,null,"C13","Cycle time",null,null,null,null,"E13","operator skill",null,0.75]
["A15","operator skill","%",0.75,null,null,"C14","load time","min.",6,null,null,"E14","material type, see table",null,0.8]
["A16","machine availability","%",0.83,null,null,"C15","haul distance","km",1.5,null,null,"E15","slot dozing",null,1]
["A17","Altitude adjustment","%",1,null,null,"C16","average velocity","km/hr",20,null,null,"E16","side by side dozing",null,1]
["A18","Hourly productivity","m3/hr",{"$f":"+D4*D5*(60*60/D6)*D7*D8*D9","v":89.64},null,null,"C17","haul time + return time","min.",{"$f":"+J8/J9*60*2","v":9},null,null,"E17","visibility",null,1]
["A19",null,null,null,null,null,"C18","wait time","min.",0.5,null,null,"E18","job efficiency",null,0.83]
["A20",null,null,null,null,null,"C19","dump time","min.",1,null,null,"E19","Altitude adjustment",null,1]
["A21",null,null,null,null,null,"C20","machine availability","%",0.83,null,null,"E20","slope adjustment",null,1]
["A22",null,null,null,null,null,"C21","Altitude adjustment","%",1,null,null,"E21"]
["A23",null,null,null,null,null,"C22",0,"ave. min/cycle",{"$f":"+J7+J10+J11+J12*J13*J14","v":16.329999999999998},null,null,"E22"]
[null,null,null,null,null,null,"C23","Hourly productivity","m3/hr",{"$f":"60/J15*J4","v":88.181261481935096},null,null,"E23","Hourly productivity","m3/hr",{"$f":"+P4*P6*P7*P8*P9*P10*P11*P12*P13","v":298.8}]
[]
["B","OPERATING COSTS ",null,null,null,null,"D","OPERATING COSTS ",null,null,null,null,"F","OPERATING COSTS "]
["B10","use contractor supplied cost or insert cost components",null,null,null,null,"D10","use contractor supplied cost or insert cost components",null,null,null,null,"F10","use contractor supplied cost or insert cost components"]
["B11","Hourly rate - contractor supplied",null,150,null,null,"D11","Hourly rate - contractor supplied",null,140,null,null,"F11","Hourly rate - contractor supplied",null,190]
["B12","Excvation cost",null,{"$f":"+D20/D10","v":1.6733601070950468},"$/m3",null,"D12","Excvation cost",null,{"$f":"+J20/J16","v":1.5876388888888888},"$/m3",null,"F12","Excvation cost",null,{"$f":"+P20/P16","v":0.63587684069611783},"$/m3"]
["B13",null,null,null,null,null,"D13",null,null,null,null,null,"F13"]
["B14",null,null,null,null,null,"D14",null,null,null,null,null,"F14"]
["B15","Cost of:",null,null,null,null,"D15","Cost of:",null,null,null,null,"F15","Cost of:"]
["B16","ownership, daily",null,null,"$/day",null,"D16","ownership, daily",null,null,"$/day",null,"F16","ownership, daily",null,null,"$/day"]
["B17","maintenance",null,null,"$/hr",null,"D17","maintenance",null,null,"$/hr",null,"F17","maintenance",null,null,"$/hr"]
["B18","fuel",null,null,"$/hr",null,"D18","fuel",null,null,"$/hr",null,"F18","fuel",null,null,"$/hr"]
["B19","consumables (cutters, tires)",null,null,"$/hr",null,"D19","consumables (cutters, tires)",null,null,"$/hr",null,"F19","consumables (cutters, tires)",null,null,"$/hr"]
["B20","operator",null,null,"$/hr",null,"D20","operator",null,null,"$/hr",null,"F20","operator",null,null,"$/hr"]
["B21",null,"total hourly cost",{"$f":"D25/10+SUM(D26:D29)","v":0},"$/hr",null,"D21",null,"total hourly Cost",{"$f":"J25/10+SUM(J26:J29)","v":0},"$/hr",null,"F21",null,"total hourly Cost",{"$f":"P25/10+SUM(P26:P29)","v":0},"$/hr"]
["B22","Excavation cost",null,{"$f":"+D30/D10","v":0},"$/m3",null,"D22","Excavation cost",null,{"$f":"+J30/J15","v":0},"$/m3",null,"F22","Excavation cost",null,{"$f":"+P30/P16","v":0},"$/m3"]
[]
[]
["Sum of costs for excavate load haul dump rock cover on tailings",null,null,null,null,{"$f":"+D21+J21+P21","v":3.8968758366800533}]
[null,null,"ripping in excavation area",null,null,0.25]
[null,null,"testing",null,null,0.2]
[null,null,null,null,null,{"$f":"SUM(F34:F36)","v":4.3468758366800531},"/m3 "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Example Performance Factors"]
[]
["G","Excavator",null,null,null,null,"H","Trucking",null,null,null,null,null,"Dozing"]
["G10","Fill Factor",null,null,null,null,null,{"$error":"#N/A"}]
["G11","Material","% of heaped bucket capacity",null,null,null,"H10",0,"Cat 771 D","Cat 777D","Cat 789C"]
["G12","Moist loam or sandy clay","100 - 110",null,null,null,"H11","Truck capacity - heaped, m3",27.5,60.5,137]
["G13","sand and gravel (not till)","95 - 110",null,null,null,"H12"]
["G14","hard tough clay","80 - 90",null,null,null,"H13"]
["G15","rock - will blasted","60 - 75",null,null,null,"H14"]
["G16","rock - poorly blasted","40 -60",null,null,null,"H15"]
["G17",0,null,null,null,null,"H16"]
["G18","Cycle Times - Typical","Seconds",null,null,null,"H17"]
["G19","description",null,"Cat 320","Cat 325B","Cat 375","H18"]
["G20",null,"heaped bucket capacity, m3",1.5,2.2000000000000002,5.4,"H19"]
["G21","easy digging, shallow digging, small swing angle","excellent",16,18,20,"H20"]
["G22","med. To  hard digging, rocky soil, swing angle to 90 deg.","average",23,23,25,"H21"]
["G23","toughest digging, sandstone, caliche, at max.  machine depth, swing angle > 120 deg. ","poor",27,29,35,"H22"]
["G24",0,null,null,null,null,"H23"]
["G25","Operator Skill","poor","average","good",null,"H24"]
["G26",0,0.6,0.75,1,null,"H25"]
["G27",0,null,null,null,null,"H26"]
["G28","Machine availability","poor","average","good",null,"H27","Machine availability","poor","average","good"]
[null,null,0.9,0.95,1,null,"H28",null,0.9,0.95,1]

{"sheet":"Ongoing Water","index":13,"n_rows":52,"n_cols":7,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[null,"WATER TREATMENT COSTS"]
[null,null,null,"ANNUAL VOLUME OF WATER (m3)"]
[]
[null,"Reagent addition rates"]
[null,"Reagent",null,"kg reagent/m3 water",null,"cost in $/kg, FOB site","Annual reagent cost"]
[null,"H2O2",null,null,"kg/m3",null,{"$f":"WaterVol*D6*F6","v":0}]
[null,"lime",null,null,"kg/m3",null,{"$f":"WaterVol*D7*F7","v":0}]
[null,"ferric sulphate",null,null,"kg/m3",null,{"$f":"WaterVol*D8*F8","v":0}]
[null,"ferrous sulphate",null,null,"kg/m3",null,{"$f":"WaterVol*D9*F9","v":0}]
[null,"flocculents",null,null,"kg/m3",null,{"$f":"WaterVol*D10*F10","v":0}]
[]
[null,null,null,null,null,"TOTAL",{"$f":"SUM(G6:G11)","v":0}]
[]
[null,"Supplies and Labour"]
[null,"power, kW-hr",null,null,"rate, $/kW-hr",null,{"$f":"D15*F15","v":0}]
[null,"misc. supplies, hoses, tools",null,null,null,null,28500]
[null,"sampling equip.",null,null,null,null,0]
[null,"equip. maintenance and parts",null,null,null,null,0]
[null,"water analysis",null,null,null,null,1320]
[null,"reporting",null,null,null,null,0]
[null,"truck rental",null,null,null,null,15000]
[null,"air support",null,null,null,null,10000]
[null,"communications",null,null,null,null,5500]
[null,"road maintenace & snow plowing",null,null,null,null,0]
[null,"electrician/mechanic for treatment plant & power supply",null,null,null,null,4200]
[null,null,null,null,"Annual cost",null,{"$f":"SUM(G15:G25)","v":64520}]
[]
[null,null,"labor, hourly rate",55]
[null,null,"men per day for water treatment work",null,null,null,3]
[null,null,"on site, days per year",null,null,null,84]
[null,null,"spring/fall maintenance, extra work"]
[null,null,"hours worked per year",null,null,null,2520]
[null,null,"annual labor cost",null,null,null,{"$f":"G32*D28","v":138600}]
[]
[null,null,null,null,null,"Total, labour and supplies",{"$f":"G26+G33","v":203120}]
[]
[]
[null,"TOTAL ANNUAL COSTS, reagents + labour + supplies + site access",null,null,null,null,{"$f":"G12+G35+D52","v":203120}]
[null,"Average treatment cost, $/m3",null,null,null,null,{"$f":"IF(WaterVol=0,0,OWTotal/WaterVol)","v":0}]
[]
[null,"Water analyses"]
[null,"samples per month",null,10]
[null,"analysis cost/sample",null,110]
[null,"shipping",null,220]
[null,"Total Water Sampling",null,{"$f":"D42*D43+D44","v":1320}]
[]
[]
[null,"Site Access"]
[null,"road",null,0]
[null,"air",null,0]
[null,"winter road",null,0]
[null,"annual site access cost",null,{"$f":"SUM(D49:D51)","v":0}]

{"sheet":"Unit_Costs","index":14,"n_rows":178,"n_cols":17,"rows_kept":178,"cut":false,"hidden":false,"merged":[]}
["Unit Cost Table",null,null,null,null,null,null,null,"this version updated","2011-05-01","2% added to all costs for inflation"]
["for additional construciton cost data check the associations below, or use the Estimator Worksheet"]
[null,"Alberta Road Builders & Heavy Construction Association"]
[null,"BC Road Builders Blue Book at : www.roadbuilders.bc.ca"]
["ITEM","Detail",null,"COST CODE","UNITS","LOW $","HIGH $","SPECIFIED $"]
[]
["excavate Rock, Bulk",null,null,null,null,null,null,null,null,"COMMENTS"]
[null,"drill, blast, load                                           short haul (<500m)    Dump",null,"RB1","m3",10.505959200000001,15.730848,{"$error":"#N/A"},null,"quarry operations for bulk fill"]
[null,"RB1 + long haul, up to 1500 m",null,"RB2","m3",11.123956800000002,16.405027200000003,{"$error":"#N/A"}]
[null,"RB1 + spread and compact",null,"RB3","m3",11.123956800000002,16.405027200000003,{"$error":"#N/A"}]
[null,"RB1 + long haul + spread and compact",null,"RB4","m3",11.741954400000001,28.371708000000002,{"$error":"#N/A"}]
[null,"RB1 + Specified activity",null,"RBS","m3",{"$f":"10.51*1.15","v":12.086499999999999},{"$error":"#N/A"},{"$error":"#N/A"},null,"use low and add 15% premium for work done in winter"]
["excavate Rock, Controlled"]
[null,"drill, blast, load                                           short haul (<500m)    Dump",null,"RC1","m3",26.01,37.079855999999999,{"$error":"#N/A"},null,"low - foundation excavation, high - spillway excavation"]
[null,"RC1 + long haul, up to 1500 m",null,"RC2","m3",11.741954400000001,16.966843200000003,{"$error":"#N/A"}]
[null,"RC1 + spread and compact",null,"RC3","m3",11.123956800000002,16.405027200000003,{"$error":"#N/A"}]
[null,"RC1 + long haul                                    + spread and compact",null,"RC4","m3",12.472315200000001,17.674731360000003,{"$error":"#N/A"}]
[null,"RC1 + Specified activity",null,"RCS","m3",{"$error":"#N/A"},{"$error":"#N/A"},159.732,null,"$145/M3-drift excavation"]
["excavate Soil, Bulk"]
[null,"clear & grub",null,"SBC","m2",3.1212,0]
[null,"excavate, load                             short haul (<500m)   dump",null,"SB1","m3",3.5956224000000003,5.4496151999999993,{"$error":"#N/A"},null,"LOW cost: excavation of loose soil,                 high volume"]
[null,"SB1 + long haul, up to 1500 m",null,"SB2","m3",4.4720553600000006,6.7080830400000009,{"$error":"#N/A"},null,"LOW cost: excavation of loose soil, 1.5 km haul, high volume"]
[null,"SB1 + spread and compact",null,"SB3","m3",4.1574384000000011,5.9664859200000002,{"$error":"#N/A"}]
[null,"SB1 + long haul                                    + spread and compact",null,"SB4","m3",5.0563440000000002,10.0565064,{"$error":"#N/A"},null,"LOW cost: excavation of loose soil, 1.5 km haul, high volume, const. of simple soil cover"]
[]
[null,"SB1 + Specified activity",null,"SBS","m3",2.5955899200000001,7.1687721600000005,12.062520000000001,null,"LOW cost: rehandle waste rock dump into pit, >500,000 m3, 2 km haul"]
[null,"other",null,null,null,0,0,0,null,"SPECIFIED cost: rehandle waste rock, haul 3 km, place & compact on dam"]
[null,"Soil, tailings ",null,"SBT","m3",1.24848,3.4021080000000001,14.280000000000001,null,"LOW cost:  doze frost heaves                                      HIGH cost:  contour - wet or frozen,  Specialized -haul/place wet infill"]
["excavate Soil, Controlled"]
[null,"excavate, load                             short haul (<500 m), dump",null,"SC1","m3",6.3035755200000008,8.5957848000000006,{"$error":"#N/A"}]
[null,"SC1 + long haul, up to 1500 m",null,"SC2","m3",7.8092424000000014,10.83181248,{"$error":"#N/A"}]
[null,"SC1 + spread and compact",null,"SC3","m3",6.3035755200000008,13.101549120000001,{"$error":"#N/A"},null,"HIGH cost: for simple soil covers"]
[null,"SC1 + long haul                                    + spread and compact",null,"SC4","m3",7.0788815999999999,21.405189600000003,{"$error":"#N/A"},null,"HIGH cost: for complex covers & dam construction, spillway repair, LOW volume"]
[null,"SC1 + Specified activity",null,"SCS","m3",{"$error":"#N/A"},22.888800000000003,17.350200000000001,null,"SPECIFIED cost: backfill adit with waste rock, High - sand bedding layer for liners"]
["Geo-synthetics"]
[null,"geotextile, filter cloth",null,"GST","M2",1.1123956800000003,3.1212,{"$error":"#N/A"},null,"high - FOB Yellowknife"]
[null,"geogrid",null,"GSG","M2",5.3147793600000002,0,{"$error":"#N/A"}]
[null,"liner, HDPE",null,"GSHDPE","M2",6.6181924800000003,0,{"$error":"#N/A"}]
[null,"liner, ES3",null,"GSES3","m2",18.623159999999999,0,null,null,"low, FOB Yellowknife"]
[null,"liner, PVC",null,"GSPVC","M2",0,0,{"$error":"#N/A"}]
[null,"geosynthetic installation",null,"GSI","m2",0.93261456000000009,13.005000000000001,{"$error":"#N/A"},null,"low, geotextile, high - ES3 or HDPE"]
[null,"bentonite soil ammendment",null,"GSBA","tonne",284.27889600000003,321.35875199999998,{"$error":"#N/A"},null,"FOB Edmonton, add shipping & mixing"]
["Shaft, Raise & Portal Closures"]
[null,"Shaft & Raises",null,"SR","m2",595.52495999999996,1966.356,{"$error":"#N/A"},null,"LOW cost: pre-cast concrete slabs, little site prep.         HIGH cost: for hand construction, remote site   "]
[null,"Portals",null,"POR","m3",0,230.34456,1101.5999999999999,null,"HIGH cost: for excavate & backfill collapsed portal                                                                                  SPECIFIED cost: installed pressure plug"]
["Concrete work"]
[null,"Small pour, no forms",null,"CS","m3",333.718704,668.56104000000005,{"$error":"#N/A"}]
[null,"Large pour, no forms",null,"CL","m3",264.05352000000005,393.27120000000002,{"$error":"#N/A"}]
[null,"Small pour, Formed",null,"CSF","m3",393.27120000000002,1966.356,{"$error":"#N/A"}]
[null,"Large pour, Formed",null,"CLF","m3",325.85327999999998,460.68912,{"$error":"#N/A"}]
["Vegetation"]
[null,"Hydroseed, Flat",null,"VHF","ha",1792.1930399999999,5561.9784,{"$error":"#N/A"}]
[null,"Hydroseed, Sloped",null,"VHS","ha",2076.4719359999999,6241.7757600000004,{"$error":"#N/A"}]
[null,"veg. Blanket/erosion mat",null,"VB","ha",12359.952000000001,14831.942400000002,{"$error":"#N/A"}]
[null,"Tree planting",null,"VT","ha",12359.952000000001,14831.942400000002,{"$error":"#N/A"}]
[null,"Wetland species",null,"VW","ha",61799.76,92699.64,{"$error":"#N/A"}]
["Pumps"]
[null,"Small, <",null,"PS","each",3370.8960000000002,6741.7920000000004,{"$error":"#N/A"}]
[null,"Large, >",null,"PL","each",5618.16,112363.2,{"$error":"#N/A"},null,"large - 250 hp Gould w/diesel motor"]
["PiPes"]
[null,"Small, < 6 inch diameter",null,"PPS","m",0.56181600000000009,5.6181600000000014,{"$error":"#N/A"},null,"LOW cost:  pipe removal,                                     HIGH cost: supply new pipe                     SPECIFIED: small, heat traced & insulated pipe"]
[null,"Large, > 6 inch diameter",null,"PPL","m",1.1236320000000002,202.25376000000003,{"$error":"#N/A"},null,"LOW cost: pipe removal,                                    HIGH cost: supply 24\" 100 psi HDPE pipe, FOB Edm."]
[null,null,null,null,null,null,null,null,null,"add shipping & installation"]
["pump sand BackFill",null,null,"BF","m3",6.1799760000000008,18.539928,{"$error":"#N/A"}]
["Fence",null,null,"F","m",12.4848,187.27199999999999,{"$error":"#N/A"}]
["Signs",null,null,"S","each",12.359952000000002,37.079855999999999,{"$error":"#N/A"}]
["rock, Drill and Blast only",null,null,"DB","m3",12.359952000000002,24.719904000000003,{"$error":"#N/A"}]
["excavate Rip Rap"]
[null,"drill, blast, load short haul (<500 m) dump and spread",null,"RR1","m3",12.303770400000001,18.3713832,{"$error":"#N/A"}]
[null,"RR1 + long haul",null,"RR2","m3",12.472315200000001,19.045562400000001,{"$error":"#N/A"},null,"HIGH cost: quarry & place rip rap in channel"]
[null,"excavate rock from waste dump, short haul, spread",null,"RR3","m3",4.7192544000000005,6.4945929600000012,{"$error":"#N/A"},null,"LOW cost: removal of 18 in minus from dump, long haul and spread"]
[null,"RR3 + long haul",null,"RR4","m3",5.2585977599999998,7.0226999999999995,{"$error":"#N/A"}]
[null,"specified rip rap source",null,"RR5","m3",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Import LimeStone",null,null,"ILS","tonne",9.8879616000000023,14.831942400000001,{"$error":"#N/A"}]
["Import LiMe",null,null,"ILM","tonne",187.27199999999999,556.61400000000003,{"$error":"#N/A"},null,"LOW cost:  bulk shipping, high volume, FOB Vancouver/Edmonton"]
[null,null,null,null,null,null,null,null,null,"HIGH cost: bags delivered to central Yukon, small volume"]
["Grouting",null,null,"G","m3",218.11680000000001,264.38400000000001,{"$error":"#N/A"},null,"HIGH cost: cement, FOB Yellowknife"]
["Dozing"]
[null,"doze Rock piles",null,"DR","m3",0.95508720000000014,2.1910824,{"$error":"#N/A"},null,"LOW cost: doze crest off dump"]
[null,"doze overburden/Soil piles",null,"DS","m3",0.87643296000000004,3.4944955200000001,{"$error":"#N/A"},null,"HIGH cost: push up to 300 m"]
[null,null,null,null,"each",0,0,{"$error":"#N/A"}]
[null,null,null,null,"each",0,0,{"$error":"#N/A"}]
["Buildings - Decontaminate"]
[null,"Chemicals",null,"BDC","m3",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Asbestos",null,"BDA","m2",23.596272000000003,47.192544000000005,{"$error":"#N/A"},null,"LOW cost: removal of asbestos siding & flooring                        HIGH cost: removal of insulated pipes, friable asbestos"]
[null,null,null,null,null,0,0,0]
["Buildings - Remove"]
[null,"areas are per floor on 3 m average height",null,null,null,0,0,0,null,"LOW cost:  removal and on-site disposal - small wooden structures"]
[null,"Wood - teardown",null,"BRW1","m2",24.158087999999999,37.079855999999999,{"$error":"#N/A"}]
[null,"Wood - burn",null,"BRW2","m2",6.1799760000000008,11.236320000000003,{"$error":"#N/A"},null,"high cost: wooden tent structures ",null,null,null,null,null,"assumed 2 people and 3 hours per tent 21m2 labour rate 37.8"]
[null,"Masonry",null,"BRM","m2",26.573896800000004,37.079855999999999,{"$error":"#N/A"}]
[null,"Concrete",null,"BRC","m",37.079855999999999,55.619784000000003,6.6096000000000004]
[null,"Steel - teardown",null,"BRS1","m2",39.551846400000009,59.327769600000003,264.38400000000001]
[null,"Steel - salvage",null,"BRS2","m2",61.799759999999999,92.699639999999988,{"$error":"#N/A"}]
["Power & Pipe Lines"]
[null,"Power lines, remove",null,"POWR","each",23.483908800000002,5191.1798400000007,{"$error":"#N/A"}]
[null,null,null,null,"kg",0,1.76868,{"$error":"#N/A"}]
["Laboratory Chemicals"]
[null,"Remove from site",null,"LCR","pallet",1966.356,2606.8262399999999,{"$error":"#N/A"}]
[null,"Dispose on site",null,"LCD","each",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["PCB - Remove from site",null,null,"PCBR","litre",37.079855999999999,43.259832000000003,{"$error":"#N/A"},null,"LOW cost: shipping, handling & disposal from Yellowknife"]
[null,null,null,null,null,0,0,0]
["Fuel"]
[null,"Remove from site",null,"FR","kg",1.2276720000000001,1.76868,{"$error":"#N/A"},null,null,null,null,null,null,null,null,"cost updated from helicopter and twin otter rates"]
[null,"Burn on site",null,"FB","kg",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Oil"]
[null,"Remove from site",null,"OR","litre",0.39327120000000004,1.1461046400000001,{"$error":"#N/A"},null,null,null,null,null,null,null,null,"cost not changed"]
[null,"Burn on site",null,"OB","litre",0.39327120000000004,0.61799760000000015,{"$error":"#N/A"}]
["Process Chemicals"]
[null,"Remove from site",null,"PCR","kg",0.39327120000000004,2.3034456000000003,{"$error":"#N/A"}]
[null,"Dispose on site",null,"PCD","kg",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Explosives"]
[null,"Remove from site",null,"ER","kg",0,2.4719904000000006,{"$error":"#N/A"}]
[null,"Dispose on site",null,"ED","kg",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Contaminated Soils"]
[null,"Remediate on site",null,"CSR","m3",43.259832000000003,134.83584000000002,{"$error":"#N/A"},null,"LOW cost: bio-remediate on-site.      HIGH cost: ship off-site to landfil as haz. waste",null,null,null,null,null,null,"assumed contaiminated material to depth of 30 cm 4.5 m3"]
[null,"environmental investigation",null,"CSEI","each",2080.8000000000002,0]
[null,"consolidate & cover       ",null,"Use cost code items 1 - 4",null,0,0,0]
[null,"cover in place            ",null,"Use cost code items 1 - 4",null,0,0,0]
["Mobilize Heavy Equipment"]
[null,"Road access",null,"MHER","$/km",3.1574059200000004,9.4609814400000012,2.2582800000000001,null,"SPECIFIED cost:  $/tonne/km in cargo plane"]
[null,"Air access",null,"MHEA","each",{"$error":"#N/A"},{"$error":"#N/A"},1514.7,null,"SPECIFIED cost:  helicopter cost, $/hr of operation"]
["Mobilize Camp"]
[null,"<20 persons Road access",null,"MC<R","each",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"<20 persons Air access",null,"MC<A","each",1530,{"$error":"#N/A"},{"$error":"#N/A"},null,"cost of tents and equipment"]
["Mobilize Workers"]
[null,"mobilize",null,"MM<","person",3121.2000000000003,6138.36,0,null,"crew flight from yellowknife low:turbo beaver, high helicopter/twin otter",null,null,null,null,null,"used daily minimum - fuel not calcuated"]
[null,">20 persons",null,"MM>","person",3121.2000000000003,6138.36,{"$error":"#N/A"}]
[null,"crew travel time",null,"MTT","hr",39.327120000000001,42.656399999999998,0]
["ACCoModation",null,null,"ACCM","month",1483.1942399999998,2224.7913600000002,{"$error":"#N/A"},null,"LOW cost, accom in existing camp,  per man, HIGH cost: - supply new camp"]
["Mobilize Misc. Supplies",null,null,"MMS","each",{"$error":"#N/A"},{"$error":"#N/A"},1473.9,null,"removal of 20 kw generator 404 kg; 10 100lb propane"]
["Winter Road",null,null,"WR","km",1483.1942399999998,2943.9158400000001,1890.06,null,"Speicalized winter road to 40,000 kg capactiy"]
["Visual site Inspection",null,null,"VI","each",3955.1846399999999,7977.7872000000007,11016]
["Survey site Inspection",null,null,"SI","each",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Water Sampling",null,null,"WS","each",6179.9760000000006,10112.688,{"$error":"#N/A"}]
["site inspection RePorT",null,null,"RPT","each",{"$error":"#N/A"},12359.952000000001,{"$error":"#N/A"}]
["Security Guard",null,null,"SG","pers/mon",6179.9760000000006,8651.9663999999993,{"$error":"#N/A"}]
["Maintain Pumping",null,null,"MP","month",3707.9856000000004,{"$error":"#N/A"},{"$error":"#N/A"}]
["Clear SpillWay",null,null,"CSW","each",2101.19184,5932.7769599999992,{"$error":"#N/A"}]
["Build Treatment Plant"]
[null,"Small (< 1000 m3/d)",null,"BTPS","lump sum",1123632,2247264,{"$error":"#N/A"}]
[null,"Large (> 1000 m3/d)",null,"BTPL","lump sum",2247264,3932712,{"$error":"#N/A"}]
["Operate Treatment Plant",null,null,"OTP","m3",0.32585327999999997,1.8539928000000001,{"$error":"#N/A"}]
["SCariFY road and ",null,null,"SCFY","ha",3960.8027999999999,5561.9784,1982.88]
["install water breaks",null,null,null,null,null,null,0]
["Water Treatment Chemicals"]
["ferric sulphate",null,null,"ferric","kg",0.75283344000000019,0,0]
["ferrous sulphate",null,null,"ferrous","kg",0.49439808000000002,0,0]
["lime",null,null,"lime","kg",0.33708959999999999,0,0]
["hydrogen peroxide, 50%",null,null,"hperox","kg",1.60679376,0,0]
["Sodium Metabisulfate",null,null,"Nametab","kg",1.1123956800000003,0,0]
["Caustic soda, 50%",null,null,"caustic","kg",0.69665184000000002,0,0]
["Sulfuric acid, 93%",null,null,"sulfuric","kg",0.29214432000000007,0,0]
["flocculant",null,null,"flocc","kg",6.0563764800000008,0,0]
["copper sulphate",null,null,"copper","kg",0,0,0]
["typical shipping, to Whitehorse or Yellowknife",null,null,null,"kg",8.0901503999999999E-2,0,0]
[null,null,null,null,null,0,0,0]
["Typical Labour & Equipment Rates",null,null,null,null,0,0,0,null,"updated may 2011"]
[null,"Site manager",null,"Sman","$/hr",77.111999999999995,88.128000000000014,0]
[null,"Mine superintendent",null,"super","$/hr",57.120000000000005,66.096000000000004,0]
[null,"Environmental coordinator",null,"env-co","$/hr",57.120000000000005,66.096000000000004,0]
[null,"Journeyman (mech, elec, weld)",null,"trade","$/hr",55.08,66.096000000000004,0]
[null,"surveyor/mech",null,null,"$hr",63.75,0,0]
[null,"Equipment operator",null,"oper","$/hr",58.65,60.588000000000001,0]
[null,"labour - skilled ",null,"lab-s","$/hr",56.1,41.860799999999998,46.970999999999997,null,"specified - water treatment plant operator"]
[null,"labour - unskilled",null,"lab-us","$/hr",51,38.555999999999997,0]
[null,"Security / first aid",null,"safety","$/hr",38.658000000000001,52.876800000000003,0]
[null,"Admin.",null,"admin","$/hr",46.267200000000003,53.978400000000001,0]
[null,null,null,null,null,0,0,0]
[null,"Front end loader, ?, Cat992",null,"loader","$/hr",282.54000000000002,363.52799999999996,0,null,"low - 988 loader, high - 992 loader"]
[null,"excavator, Cat325",null,"excav","$/hr",193.8,192.78,0,null,"fuel and operator"]
[null,"dump truck - tandem",null,"dumpt","$/hr",0,0,0]
[null,"dump truck off road, Cat 777",null,"dumpo","$/hr",291.92399999999998,0,0]
[null,"dozer, D8, D10",null,"dozer","$/hr",229.5,330.48,0,null,"fuel & oper. Incl."]
[null,"smooth drum compactor, Cat CS563",null,"comp","$/hr",96.9,0,0,null,"fuel & oper. Incl."]
[null,"scooptram, 6 yd3 bucket",null,"scoop","$/hr",150.96,0,0]
[null,"flat bed truck with hiab",null,"hiab",null,133.62,0,0,null,"fuel & oper NOT included"]
[null,"certified mech with truck",null,null,"$hr",204,0,0]

{"sheet":"Title","index":15,"n_rows":25,"n_cols":9,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"RECLAMATION COST ESTIMATING MODEL (Version 6.1)"]
[]
[]
[null,null,null,"Prepared for:"]
["                                     Water Resources Division"]
[null,null,"Department of Indian Affairs and Northern Development (DIAND)"]
[]
[null,null,"Prepared by:"]
["Steffen Robertson and Kirsten (Canada) Inc. (SRK)"]
[null,null,"M. John Brodie and Patrick J. Bryan",null,null,"Version 1.1","Lotus 123",null," April 1992"]
[null,null,"R .C. Olauson and R.W. Chambers",null,null,"Version 2.1","Lotus 123",null,"April 1994"]
[]
["Brodie Consulting Ltd."]
[null,null,"M. John Brodie and Kitty Brodie ",null,null,"Version 3.1","Quattro Pro",null,"November 1997"]
[]
["Brodie Consulting Ltd."]
[null,null,"M. John Brodie and Kitty Brodie ",null,null,"Version 4.0","Excel",null,"March 2001"]
[null,null,null,null,null,"Version 4.2","Excel",null,"October 2001"]
[]
["Brodie Consulting Ltd."]
[null,null,"M. John Brodie and Kitty Brodie ",null,null,"Version 5.1","Excel",null,"2005-08-01"]
[]
["Brodie Consulting Ltd."]
[null,null,"M. John Brodie and Kitty Brodie ",null,null,"Version 6.1","Excel",null,"2009-03-01"]