{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Instructions","Summary","Open Pit","UG Mine","Tailings","Rock Pile","Chemicals","Bldgs & Equip","Water Management","Water Treatment","ICM","PostClosure","Mobilization","Unit_Costs","Estimator","Tools","Sheet1"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":1,"defined_names":216,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":69,"n_cols":8,"rows_kept":69,"cut":false,"hidden":false,"merged":[[30,0,30,2],[31,0,31,2],[58,0,67,1],[32,0,32,1],[33,0,38,1],[39,0,46,1],[47,0,53,1],[54,0,57,1]]}
["Project Name:",null,"Reclaim Model - Overview of Program"]
[null,"AEM Meliadine Gold 2015  ","All users are urged to read the Reclaim Model User Manual - Scroll down for overview description of program.",null,null,"","",""]
[null,null,"Important!  Reclaim 7.0 works better with no other excel files open."]
[null,null,"If other excel files are open ignore run time error and proceed"]
["Reclaim Menu",null,"The default Excel menu bar has an additional tab labelled \"Add-Ins\" that provides options specific to the Reclaim Model.",null,null,"","",""]
[null,"Clear","This option deletes all input data, deletes any duplicated elements and blanks out the project name.  It also allows for segregation into land costs vs water costs if required.",null,null,"","",""]
[null,"Duplicate","This option Duplicates components of the project. E.g. if there is more than one Open Pit, use duplicate to add a second Open Pit.  Quantities for the new Open Pit are erased, but the Activities and Cost Codes are carried over from the original Open Pit.  The new Open Pit subtotal is added to the Summary page.",null,null,"","",""]
[null,"Unit Costs","This option opens a window of unit costs to provide easy reference.  NOTE:  the unit cost table has a filter in the 'UNITS' column.   You can select to only see a particular unit (eg km) or multiple units (km and m3) or all units.",null,null,"","",""]
[null,"Print All ","This option prints the Summary Worksheet, Unit Cost Worksheet, and the individual component worksheets having non-zero balances.  Individual worksheets can be printed directly using standard printing methods, such as Ctl - P.",null,null,"","",""]
[null,"Quit","Select Quit to exit the program",null,null,"","",""]
[null,"Help","Redirects user to Instructions worksheet.",null,null,"","",""]
[null,null,null,null,null,"","",""]
["WorkSheets",null,null,null,null,"","",""]
[null,"Summary ","This worksheet contains a cumulative summary of costs for each component of the project.     Associated costs such as engineering and project management are added as a percentage of the component costs.\n",null,null,"","",""]
[null,"Components","Costs are derived for individual closure and reclamation activities by multiplying a \"quantity\" of activity by a \"unit cost\".      \nAn activity can be edited, added, or deleted from worksheet.  However, care should be taken not to modify cells that are defined and used elsewhere in the program.",null,null,"","",""]
[null,null,"Do not change the content or column width of the first column of each component worksheet.",null,null,"","",""]
[null,"Unit Costs","This worksheet contains a look up table with costs for typical work associated with each closure and reclamation activity",null,null,"","",""]
[null,null,null,null,null,"","",""]
["Limitations",null,"The Reclaim Program will NOT work if the worksheets are changed such that the following requirements are not met.  Please review the following prior to modifiying worksheets.",null,null,"","",""]
[null,"WorkSheet Names","The names of the worksheets must not be changed.",null,null,"","",""]
[null,"Defined Names","Certain cells have defined names, which must not be changed.  Where the cell is named, the name will appear in the \"Name Box\" to the left of the formula bar.",null,null,"","",""]
[null,"First line of data","The first line of data for any component worksheet starts on line 4.  Do not change the first line of a component worksheet, ie the component name.",null,null,"","",""]
[null,"Cell A1","Cell A1 on the component sheet MUST always contain the count of that component for the duplicate function to operate.  DO NOT CHANGE.",null,null,"","",""]
[null,"Adding Lines","You can add lines to components and the unit cost table, as long as they are not the last lines.\nThe last line might fall outside the named ranges.  You can check the size of the named range by selecting the name from the drop down box at the top left of the sheet.  Usually this box has a cell reference, or a name.  ",null,null,"","",""]
[null,"Printing","A component will only be printed if its sub-total is greater than zero.  In addition, a component and the summary sheet cannot be printed if there is an error.  Printing has been set to print 1 page per component. ",null,null,"","",""]
[null,null,null,null,null,"","",""]
["Conditions of Use",null,"The Reclamation Cost Estimating Model was prepared to serve as a guide for Government Agencies, mining companies, and others to estimate the cost of mine reclamation.  This model is not intended to replace reclamation planning or to be used to determine the activities required to reclaim a site or to dictate how much should be spent on reclamation.",null,null,"","",""]
[null,null,null,null,null,"","",""]
[null,null,"Reclaim was prepared by Brodie Consulting Ltd. on behalf of AANDC.  AANDC and Brodie Consulting Ltd. are not responsible for the completeness or accuracy of any reclamation estimate made using this model.  The user agrees to check and take responsibility for all aspects of any cost estimate made using this model.",null,null,"","",""]
[null,null,null,null,null,"","",""]
["The following table provides guidance as to whether water management and treatment is considered short term or long term.  Short term closure activities",null,null,null,null,"","",""]
["may be costed within a component (eg 'Open Pit' or 'Rock Pile') or 'Water Management'.  Long term or post-closure water treatment is costed in 'Water Treatment'."]
[null,null,null,"Short Term/ Capital Ex.","Long term/ NPV","","",""]
["Open Pit",null,"flood pit - install/operate pumping system","x",null,"","",""]
[null,null,"construct diversion ditches","x",null,"","",""]
[null,null,"treat 1st filling","x",null,"","",""]
[null,null,"install pump/decant system","x",null,"","",""]
[null,null,"passive/biological treatment","x",null,"","",""]
[null,null,"overflow treatment",null,"x","","",""]
["Rock Pile/Heap Leach Facility",null,"construct diversion ditches","x",null,"","",""]
[null,null,"install groundwater collection system","x",null,"","",""]
[null,null,"install toe seepage collection system","x",null,"","",""]
[null,null,"collect and treat groundwater",null,"x"]
[null,null,"collect and treat seepage (ARD/ML)",null,"x"]
[null,null,"install passive treatment system","x",null,"","",""]
[null,null,"operate and maintain passive treatment system",null,"x","","",""]
[null,null,"operate pump and detoxify heap leach pile (cyanide destruction)","x",null,"","",""]
["Tailings Facility",null,"construct diversion ditches","x",null,"","",""]
[null,null,"pump supernatant (to pit, U/G)","x",null,"","",""]
[null,null,"treat supernatant","x",null,"","",""]
[null,null,"install toe seepage collection system","x",null,"","",""]
[null,null,"collect and treat seepage (ARD/ML)",null,"x","","",""]
[null,null,"install passive treatment system","x",null,"","",""]
[null,null,"operate and maintain passive treatment system",null,"x","","",""]
["U/G Mine",null,"accelerate flooding","x",null,"","",""]
[null,null,"install seepage collection system","x",null,"","",""]
[null,null,"install dewatering/pumping system","x",null,"","",""]
[null,null,"operate seepage/dewatering system (ARD/ML)",null,"x","","",""]
["Water Management",null,"refill lakes",null,null,"","",""]
[null,null,"redirect creeks/streams","x",null,"","",""]
[null,null,"stabilize water management ponds","x",null,"","",""]
[null,null,"stabilize/close sediment ponds","x"]
[null,null,"fresh water supply - breach embankment","x"]
[null,null,"fresh water supply - remove piping system","x"]
[null,null,"construct water treatment plant","x"]
[null,null,"construct sludge pond","x"]
[null,null,"water control in reclamation quarry","x"]
[null,null,"operate/maintain water treatment plant",null,"x","","",""]
[null,null,null,null,null,"","",""]

{"sheet":"Summary","index":1,"n_rows":29,"n_cols":8,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null,"SUMMARY OF COSTS"]
[]
["CAPITAL COSTS","COMPONENT NAME",null,"COST",null,"LAND LIABILITY",null,"WATER LIABILITY"]
["OPEN PIT",{"$f":"IF(ISBLANK('Open Pit'!$C$1),\"\",'Open Pit'!$C$1)","v":"Tiriganiaq Pit 1"},null,{"$f":"Pit1Total","v":2781688.9649476917},null,{"$f":"Pit1LandTotal","v":0},null,{"$f":"Pit1WaterTotal","v":2781688.9648476918}]
[null,{"$f":"IF(ISBLANK('Open Pit'!$N$1),\"\",'Open Pit'!$N$1)","v":"Tiriganiaq Pit 2"},null,{"$f":"'Open Pit'!$S$65","v":54435.519679999998},null,{"$f":"'Open Pit'!$U$65","v":0},null,{"$f":"'Open Pit'!$V$65","v":54435.51958}]
["UNDERGROUND MINE",{"$f":"IF(ISBLANK('UG Mine'!$B$1),\"\",'UG Mine'!$B$1)","v":"Tiriganiaq"},null,{"$f":"UG1Total","v":969540.30981200002},null,{"$f":"UG1LandTotal","v":0},null,{"$f":"UG1WaterTotal","v":969540.30971200007}]
["TAILINGS FACILITY",{"$f":"IF(ISBLANK(Tailings!$C$1),\"\",Tailings!$C$1)","v":"Tailings Storage Facility"},null,{"$f":"Tailings1Total","v":1489584.2293339127},null,{"$f":"Tailings1LandTotal","v":0},null,{"$f":"Tailings1WaterTotal","v":1489584.2292339127}]
["ROCK PILE",{"$f":"IF(ISBLANK('Rock Pile'!$C$1),\"\",'Rock Pile'!$C$1)","v":"Waste Rock Facility East"},null,{"$f":"RP1Total","v":1E-4},null,{"$f":"RP1LandTotal","v":0},null,{"$f":"RP1WaterTotal","v":0}]
[null,{"$f":"IF(ISBLANK('Rock Pile'!$N$1),\"\",'Rock Pile'!$N$1)","v":"Waste Rock Facility West"},null,{"$f":"'Rock Pile'!$S$63","v":1E-4},null,{"$f":"'Rock Pile'!$U$63","v":0},null,{"$f":"'Rock Pile'!$V$63","v":0}]
[null,{"$f":"IF(ISBLANK('Rock Pile'!$Y$1),\"\",'Rock Pile'!$Y$1)","v":"Waste Rock Facility H19-H20"},null,{"$f":"'Rock Pile'!$AD$63","v":1E-4},null,{"$f":"'Rock Pile'!$AF$63","v":0},null,{"$f":"'Rock Pile'!$AG$63","v":0}]
["BUILDINGS AND EQUIPMENT",{"$f":"IF(ISBLANK('Bldgs & Equip'!$C$1),\"\",'Bldgs & Equip'!$C$1)","v":""},null,{"$f":"Bldg1Total","v":18916071.121800009},null,{"$f":"Bldg1LandTotal","v":0},null,{"$f":"Bldg1WaterTotal","v":18916071.121700007}]
["CHEMICALS AND CONTAMINATED SOIL MANAGEMENT",{"$f":"IF(ISBLANK(Chemicals!$B$1),\"\",Chemicals!$B$1)","v":""},null,{"$f":"Chem1Total","v":1917861.4825000002},null,{"$f":"Chem1LandTotal","v":0},null,{"$f":"Chem1WaterTotal","v":1917861.4824000001}]
["SURFACE AND GROUNDWATER MANAGEMENT",{"$f":"IF(ISBLANK('Water Treatment'!$C$1),\"\",'Water Treatment'!$C$1)","v":""},null,{"$f":"Water1Total","v":127050.00010000002},null,"-",null,{"$f":"Water1Total","v":127050.00010000002}]
["INTERIM CARE AND MAINTENANCE",{"$f":"IF(ISBLANK(ICM!$C$1),\"\",ICM!$C$1)","v":""},null,{"$f":"ICMTotal","v":1684380.1389037266},null,"-",null,{"$f":"ICMTotal","v":1684380.1389037266}]
[null,"SUBTOTAL: Capital Costs",null,{"$f":"SUM(D4:D14)","v":27940611.767377343},null,{"$f":"SUM(F4:F14)","v":0},null,{"$f":"SUM(H4:H14)","v":27940611.766477339}]
[null,"PERCENT OF SUBTOTAL ",null,null,null,{"$f":"IF(F15<0.01,0,F15/D15)","v":0},null,{"$f":"IF(H15<0.01,0,H15/D15)","v":0.99999999996778866}]
[]
["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":9687952.0000999998},null,{"$f":"D19*$F$16","v":0},null,{"$f":"D19*$H$16","v":9687951.9997879378}]
["POST-CLOSURE MONITORING AND MAINTENANCE",{"$f":"IF(ISBLANK(PostClosure!$C$1),\"\",PostClosure!$C$1)","v":""},null,{"$f":"PC1Total","v":879777.87299999991},null,{"$f":"D20*$F$16","v":0},null,{"$f":"D20*$H$16","v":879777.87297166104}]
["ENGINEERING ",0.05,null,{"$f":"B21*$D$15","v":1397030.5883688673},null,{"$f":"+$F$16*D21","v":0},null,{"$f":"+$H$16*D21","v":1397030.5883238669}]
["PROJECT MANAGEMENT",0.05,null,1397030.5883688673,null,0,null,1397030.5883238669]
["HEALTH AND SAFETY PLANS/MONITORING & QA/QC",0.01,null,279406.11767377343,null,0,null,279406.11766477337]
["BONDING/INSURANCE",0.01,null,279406.11767377343,null,0,null,279406.11766477337]
["CONTINGENCY ",0.2,null,5588122.3534754692,null,0,null,5588122.3532954678]
["MARKET PRICE FACTOR ADJUSTMENT",0,null,0,null,0,null,0]
[null,"SUBTOTAL: Indirect Costs",null,{"$f":"SUM(D19:D26)","v":19508725.638660748},null,{"$f":"SUM(F19:F26)","v":0},null,{"$f":"SUM(H19:H26)","v":19508725.638032347}]
[]
["TOTAL COSTS",null,null,{"$f":"D15+D27","v":47449337.406038091},null,{"$f":"F15+F27","v":0},null,{"$f":"H15+H27","v":47449337.404509686}]

{"sheet":"Open Pit","index":2,"n_rows":66,"n_cols":22,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[2,"Open Pit Name: ","Tiriganiaq Pit 1",null,null,null,"Pit #",1,null,null,null,null,"Open Pit Name: ","Tiriganiaq Pit 2",null,null,null,"Pit #",{"$f":"H1+1","v":2}]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost",null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
[null,"CONTROL ACCESS",null,null,null,null,null,null,null,null,null,null,"CONTROL ACCESS"]
[null,"Fence",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(UPPER(RIGHT(F5,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F5,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F5,LEN(F5)-1)),CostCode,0)))","v":0},{"$f":"G5*E5","v":0},null,{"$f":"H5*I5","v":0},{"$f":"H5*(1-I5)","v":0},null,"Fence",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q5),0,INDEX(IF(UPPER(RIGHT(Q5,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q5,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q5,LEN(Q5)-1)),CostCode,0)))","v":0},{"$f":"R5*P5","v":0},null,{"$f":"S5*T5","v":0},{"$f":"S5*(1-T5)","v":0}]
[null,"Signs",null,"each",15,"SH",37.079855999999999,{"$f":"G6*E6","v":556.19784000000004},null,{"$f":"H6*I6","v":0},{"$f":"H6*(1-I6)","v":556.19784000000004},null,"Signs",null,"each",5,"SH",37.079855999999999,{"$f":"R6*P6","v":185.39928},null,0,185.39928]
[null,"Berm at crest",null,"m3",{"$f":"2795*1*2","v":5590},"RB1H",17.05,{"$f":"G7*E7","v":95309.5},null,0,95309.5,null,"Berm at crest",null,"m3",{"$f":"1188*1*2","v":2376},"RB1H",17.05,{"$f":"R7*P7","v":40510.800000000003},null,0,40510.800000000003]
[null,"Block roads",null,"m3",{"$f":"3*3*1.14*40","v":410.4},"RB1H",17.05,{"$f":"G8*E8","v":6997.32},null,0,6997.32,null,"Block roads",null,"m3",{"$f":"3*3*1.14*40","v":410.4},"RB1H",17.05,{"$f":"R8*P8","v":6997.32},null,0,6997.32]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F9),0,INDEX(IF(UPPER(RIGHT(F9,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F9,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F9,LEN(F9)-1)),CostCode,0)))","v":0},{"$f":"G9*E9","v":0},null,{"$f":"H9*I9","v":0},{"$f":"H9*(1-I9)","v":0},null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q9),0,INDEX(IF(UPPER(RIGHT(Q9,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q9,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q9,LEN(Q9)-1)),CostCode,0)))","v":0},{"$f":"R9*P9","v":0},null,{"$f":"S9*T9","v":0},{"$f":"S9*(1-T9)","v":0}]
[null,"STABILITY STUDY",null,null,null,null,null,null,null,null,null,null,"STABILITY STUDY"]
[null,"Conduct stability and setback study",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F11),0,INDEX(IF(UPPER(RIGHT(F11,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F11,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F11,LEN(F11)-1)),CostCode,0)))","v":0},{"$f":"G11*E11","v":0},null,{"$f":"H11*I11","v":0},{"$f":"H11*(1-I11)","v":0},null,"Conduct stability and setback study",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q11),0,INDEX(IF(UPPER(RIGHT(Q11,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q11,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q11,LEN(Q11)-1)),CostCode,0)))","v":0},{"$f":"R11*P11","v":0},null,{"$f":"S11*T11","v":0},{"$f":"S11*(1-T11)","v":0}]
[null,"STABILIZE SLOPES",null,null,null,null,null,null,null,null,null,null,"STABILIZE SLOPES"]
[null,"Off-load crest, soil A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G13*E13","v":0},null,0,0,null,"Off-load crest, soil A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q13),0,INDEX(IF(UPPER(RIGHT(Q13,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q13,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q13,LEN(Q13)-1)),CostCode,0)))","v":0},{"$f":"R13*P13","v":0},null,{"$f":"S13*T13","v":0},{"$f":"S13*(1-T13)","v":0}]
[null,"Off-load crest, soil B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Off-load crest, soil B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Doze/trim overburden at crest",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Doze/trim overburden at crest",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Drill & blast pit crest",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Drill & blast pit crest",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Buttress slope",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Buttress slope",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"COVER/CONTOUR SLOPES",null,null,null,null,null,null,null,null,null,null,"COVER/CONTOUR SLOPES"]
[null,"Place fill, soil A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G20*E20","v":0},null,0,0,null,"Place fill, soil A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q20),0,INDEX(IF(UPPER(RIGHT(Q20,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q20,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q20,LEN(Q20)-1)),CostCode,0)))","v":0},{"$f":"R20*P20","v":0},null,{"$f":"S20*T20","v":0},{"$f":"S20*(1-T20)","v":0}]
[null,"Place fill, soil B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Place fill, soil B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Rip rap",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Rip rap",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate slopes",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Vegetate slopes",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate pit floor",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Vegetate pit floor",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"CONSTRUCT DIVERSION DITCHES",null,null,null,null,null,null,null,null,null,null,"CONSTRUCT DIVERSION DITCHES"]
[null,"Excavate ditches -soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F27),0,INDEX(IF(UPPER(RIGHT(F27,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F27,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F27,LEN(F27)-1)),CostCode,0)))","v":0},{"$f":"G27*E27","v":0},null,{"$f":"H27*I27","v":0},{"$f":"H27*(1-I27)","v":0},null,"Excavate ditches -soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q27),0,INDEX(IF(UPPER(RIGHT(Q27,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q27,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q27,LEN(Q27)-1)),CostCode,0)))","v":0},{"$f":"R27*P27","v":0},null,{"$f":"S27*T27","v":0},{"$f":"S27*(1-T27)","v":0}]
[null,"Excavate ditches -rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F28),0,INDEX(IF(UPPER(RIGHT(F28,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F28,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F28,LEN(F28)-1)),CostCode,0)))","v":0},{"$f":"G28*E28","v":0},null,0,0,null,"Excavate ditches -rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q28),0,INDEX(IF(UPPER(RIGHT(Q28,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q28,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q28,LEN(Q28)-1)),CostCode,0)))","v":0},{"$f":"R28*P28","v":0},null,0,0]
[null,"Rip rap in channel base",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F29),0,INDEX(IF(UPPER(RIGHT(F29,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F29,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F29,LEN(F29)-1)),CostCode,0)))","v":0},{"$f":"G29*E29","v":0},null,0,0,null,"Rip rap in channel base",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q29),0,INDEX(IF(UPPER(RIGHT(Q29,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q29,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q29,LEN(Q29)-1)),CostCode,0)))","v":0},{"$f":"R29*P29","v":0},null,0,0]
[null,"CONSTRUCT SPILLWAY",null,null,null,null,null,null,null,null,null,null,"CONSTRUCT SPILLWAY"]
[null,"Excavate channel (soil A)",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,{"$f":"G31*E31","v":0},null,0,0,null,"Excavate channel (soil A)",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},null,{"$f":"R31*P31","v":0},null,{"$f":"S31*T31","v":0},{"$f":"S31*(1-T31)","v":0}]
[null,"Concrete",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G32*E32","v":0},null,0,0,null,"Concrete",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q32),0,INDEX(IF(UPPER(RIGHT(Q32,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q32,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q32,LEN(Q32)-1)),CostCode,0)))","v":0},{"$f":"R32*P32","v":0},null,0,0]
[null,"Rip rap",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G33*E33","v":0},null,0,0,null,"Rip rap",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"R33*P33","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G34*E34","v":0},null,0,0,null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"R34*P34","v":0},null,0,0]
[null,"RECLAIM QUARRIES",null,null,null,null,null,null,null,null,null,null,"RECLAIM QUARRIES"]
[null,"Contour slopes",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F36),0,INDEX(IF(UPPER(RIGHT(F36,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F36,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F36,LEN(F36)-1)),CostCode,0)))","v":0},{"$f":"G36*E36","v":0},null,{"$f":"H36*I36","v":0},{"$f":"H36*(1-I36)","v":0},null,"Contour slopes",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q36),0,INDEX(IF(UPPER(RIGHT(Q36,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q36,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q36,LEN(Q36)-1)),CostCode,0)))","v":0},{"$f":"R36*P36","v":0},null,{"$f":"S36*T36","v":0},{"$f":"S36*(1-T36)","v":0}]
[null,"Place overburden",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F37),0,INDEX(IF(UPPER(RIGHT(F37,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F37,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F37,LEN(F37)-1)),CostCode,0)))","v":0},{"$f":"G37*E37","v":0},null,{"$f":"H37*I37","v":0},{"$f":"H37*(1-I37)","v":0},null,"Place overburden",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q37),0,INDEX(IF(UPPER(RIGHT(Q37,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q37,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q37,LEN(Q37)-1)),CostCode,0)))","v":0},{"$f":"R37*P37","v":0},null,{"$f":"S37*T37","v":0},{"$f":"S37*(1-T37)","v":0}]
[null,"Vegetate",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F38),0,INDEX(IF(UPPER(RIGHT(F38,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F38,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F38,LEN(F38)-1)),CostCode,0)))","v":0},{"$f":"G38*E38","v":0},null,{"$f":"H38*I38","v":0},{"$f":"H38*(1-I38)","v":0},null,"Vegetate",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q38),0,INDEX(IF(UPPER(RIGHT(Q38,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q38,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q38,LEN(Q38)-1)),CostCode,0)))","v":0},{"$f":"R38*P38","v":0},null,{"$f":"S38*T38","v":0},{"$f":"S38*(1-T38)","v":0}]
[null,"FLOOD PIT-Captital",null,null,null,null,null,null,null,null,null,null,"FLOOD PIT-Captital"]
[null,"Remove stationary equipment (sump pumps)",null,"each",1,"PRH",6742,{"$f":"G40*E40","v":6742},null,0,6742,null,"Remove stationary equipment (sump pumps)",null,"each",1,"PRH",{"$f":"IF(ISNA(Q40),0,INDEX(IF(UPPER(RIGHT(Q40,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q40,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q40,LEN(Q40)-1)),CostCode,0)))","v":6742},{"$f":"R40*P40","v":6742},null,{"$f":"S40*T40","v":0},{"$f":"S40*(1-T40)","v":6742}]
[null,"Remove dewatering pipeline",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F41),0,INDEX(IF(UPPER(RIGHT(F41,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F41,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F41,LEN(F41)-1)),CostCode,0)))","v":0},{"$f":"G41*E41","v":0},null,{"$f":"H41*I41","v":0},{"$f":"H41*(1-I41)","v":0},null,"Remove dewatering pipeline",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q41),0,INDEX(IF(UPPER(RIGHT(Q41,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q41,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q41,LEN(Q41)-1)),CostCode,0)))","v":0},{"$f":"R41*P41","v":0},null,{"$f":"S41*T41","v":0},{"$f":"S41*(1-T41)","v":0}]
[null,"Remove power lines",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Remove power lines",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q42),0,INDEX(IF(UPPER(RIGHT(Q42,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q42,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q42,LEN(Q42)-1)),CostCode,0)))","v":0},{"$f":"R42*P42","v":0},null,{"$f":"S42*T42","v":0},{"$f":"S42*(1-T42)","v":0}]
[null,"Construct diversion ditches",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F43),0,INDEX(IF(UPPER(RIGHT(F43,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F43,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F43,LEN(F43)-1)),CostCode,0)))","v":0},{"$f":"G43*E43","v":0},null,{"$f":"H43*I43","v":0},{"$f":"H43*(1-I43)","v":0},null,"Construct diversion ditches",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"    -Ditch, mat'l A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G44*E44","v":0},null,0,{"$f":"+H44*(1-I44)","v":0},null,"    -Ditch, mat'l A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"R44*P44","v":0},null,0,{"$f":"+S44*(1-T44)","v":0}]
[null,"    -Ditch, mat'l B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G45*E45","v":0},null,0,0,null,"    -Ditch, mat'l B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"R45*P45","v":0},null,0,0]
[null,"Construct embankment/dam",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Construct embankment/dam",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"R46*P46","v":0},null,0,{"$f":"S46*(1-T46)","v":0}]
[null,"Supply/install pump station & piping system",null,"each",1,"AEM",350000,350000,null,0,350000]
[null,"Supply/install piping system",null,"m",null,{"$error":"#N/A"},{"$f":"IF(ISNA(F48),0,INDEX(IF(UPPER(RIGHT(F48,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F48,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F48,LEN(F48)-1)),CostCode,0)))","v":0},{"$f":"G48*E48","v":0},null,{"$f":"H48*I48","v":0},{"$f":"H48*(1-I48)","v":0},null,"Supply/install piping system",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q48),0,INDEX(IF(UPPER(RIGHT(Q48,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q48,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q48,LEN(Q48)-1)),CostCode,0)))","v":0},0,null,0,0]
[null,"Supply - install pump to flood",null,"each",1,"PF",350000,350000,null,0,350000,null,"Supply - install pump to flood",null,"each",1,"PF",0,0,null,0,0]
[null,"Remove pump post-closure",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F50),0,INDEX(IF(UPPER(RIGHT(F50,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F50,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F50,LEN(F50)-1)),CostCode,0)))","v":0},{"$f":"G50*E50","v":0},null,{"$f":"H50*I50","v":0},{"$f":"H50*(1-I50)","v":0},null,"Remove pump post-closure",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Remove pipeline post-closure",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F51),0,INDEX(IF(UPPER(RIGHT(F51,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F51,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F51,LEN(F51)-1)),CostCode,0)))","v":0},{"$f":"G51*E51","v":0},null,{"$f":"H51*I51","v":0},{"$f":"H51*(1-I51)","v":0},null,"Remove pipeline post-closure",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"FLOOD PIT-Annual Cost",null,null,null,null,null,null,null,null,null,null,"FLOOD PIT-Annual Cost"]
[null,"Operate Pumps to flood pit","lower fuel","each",1,"MBK",558940.3155692307,{"$f":"G53*E53","v":558940.3155692307},null,{"$f":"H53*I53","v":0},{"$f":"H53*(1-I53)","v":558940.3155692307}]
[null,"Operate pumps (power)",null,"m3",null,{"$error":"#N/A"},0,0,null,0,{"$f":"H54*(1-I54)","v":0},null,"Operate pumps (power)",null,"m3",null,"POCL",{"$f":"IF(ISNA(Q54),0,INDEX(IF(UPPER(RIGHT(Q54,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q54,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q54,LEN(Q54)-1)),CostCode,0)))","v":0.12},{"$f":"R54*P54","v":0},null,{"$f":"S54*T54","v":0},{"$f":"S54*(1-T54)","v":0}]
[null,"Maintain pump/pipeline",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F55),0,INDEX(IF(UPPER(RIGHT(F55,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F55,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F55,LEN(F55)-1)),CostCode,0)))","v":0},{"$f":"G55*E55","v":0},null,{"$f":"H55*I55","v":0},{"$f":"H55*(1-I55)","v":0},null,"Maintain pump/pipeline",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q55),0,INDEX(IF(UPPER(RIGHT(Q55,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q55,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q55,LEN(Q55)-1)),CostCode,0)))","v":0},0,null,0,{"$f":"S55*(1-T55)","v":0}]
[null,"Labour:fuel management, comissioning/decom",null,"$/h",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F56),0,INDEX(IF(UPPER(RIGHT(F56,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F56,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F56,LEN(F56)-1)),CostCode,0)))","v":0},{"$f":"G56*E56","v":0},null,{"$f":"H56*I56","v":0},{"$f":"H56*(1-I56)","v":0},null,"Labour:fuel management, comissioning/decom",null,"$/h",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Chemical addition,  _____ kg/m3 of water",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Chemical addition,  _____ kg/m3 of water",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Chemicals, purchase and shipping",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Chemicals, purchase and shipping",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Passive/biological additives",null,"$/ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F59),0,INDEX(IF(UPPER(RIGHT(F59,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F59,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F59,LEN(F59)-1)),CostCode,0)))","v":0},{"$f":"G59*E59","v":0},null,{"$f":"H59*I59","v":0},{"$f":"H59*(1-I59)","v":0},null,"Passive/biological additives",null,"$/ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q59),0,INDEX(IF(UPPER(RIGHT(Q59,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q59,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q59,LEN(Q59)-1)),CostCode,0)))","v":0},{"$f":"R59*P59","v":0},null,{"$f":"S59*T59","v":0},{"$f":"S59*(1-T59)","v":0}]
[null,"Passive additives purchase and shipping",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F60),0,INDEX(IF(UPPER(RIGHT(F60,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F60,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F60,LEN(F60)-1)),CostCode,0)))","v":0},{"$f":"G60*E60","v":0},null,{"$f":"H60*I60","v":0},{"$f":"H60*(1-I60)","v":0},null,"Passive additives purchase and shipping",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q60),0,INDEX(IF(UPPER(RIGHT(Q60,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q60,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q60,LEN(Q60)-1)),CostCode,0)))","v":0},{"$f":"R60*P60","v":0},null,{"$f":"S60*T60","v":0},{"$f":"S60*(1-T60)","v":0}]
[null,"Other- Water purchased to flood pit from Meliadine Lake",null,"m3",3714000,"MBK",2.6499999999999999E-2,98421,null,{"$f":"H61*I61","v":0},98421,null,"Other- Water purchased to flood pit from Meliadine Lake",null,"m3",0,"MBK",2.6499999999999999E-2,{"$f":"R61*P61","v":0},null,{"$f":"S61*T61","v":0},{"$f":"S61*(1-T61)","v":0}]
[null,null,null,null,null,null,"Annual pumping costs",{"$f":"SUM(H53:H61)+0.0001","v":657361.31566923065},null,null,null,null,null,null,null,null,null,"Annual pumping costs",{"$f":"SUM(S53:S61)+0.0001","v":1E-4}]
[null,"Number of years of pump flooding",null,"years",3,null,null,null,null,null,null,null,"Number of years of pump flooding",null,"years",3]
[null,null,null,null,null,null,"Total pumping costs",{"$f":"H62*E63","v":1972083.947007692},null,{"$f":"H64*I64","v":0},{"$f":"H64*(1-I64)","v":1972083.947007692},null,null,null,null,null,null,"Total pumping costs",{"$f":"S62*P63","v":3.0000000000000003E-4},null,{"$f":"S64*T64","v":0},{"$f":"S64*(1-T64)","v":3.0000000000000003E-4}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H51)+H64+0.0001","v":2781688.9649476917},null,{"$f":"SUM(J5:J51)+J64","v":0},{"$f":"SUM(K5:K51)+K64","v":2781688.9648476918},null,null,null,null,null,null,"Total",{"$f":"SUM(S5:S51)+S64+0.0001","v":54435.519679999998},null,{"$f":"SUM(U5:U51)+U64","v":0},{"$f":"SUM(V5:V51)+V64","v":54435.51958}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J65/H65","v":0},{"$f":"K65/H65","v":0.99999999996405065},null,null,null,null,null,null,"% of Total",null,null,{"$f":"U65/S65","v":0},{"$f":"V65/S65","v":0.99999999816296425}]

{"sheet":"UG Mine","index":3,"n_rows":46,"n_cols":10,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
["Underground Mine Name","Tiriganiaq",null,null,null,"UG Mine #",1]
[]
["ACTIVITY/MATERIAL","Notes","Unit","Qty","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
["CONTROL ACCESS"]
["Fence",null,"m",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}]
["Signs",null,"each",2,"SH",37.079855999999999,74.159711999999999,null,{"$f":"G6*H6","v":0},{"$f":"G6*(1-H6)","v":74.159711999999999}]
["Block roads",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"F7*D7","v":0},null,0,0]
["Berm",null,"m3",{"$f":"250*3*3*1.14","v":2565},"RB1H",17.05,43733.25,null,0,43733.25]
["Concrete wall in  portals",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E9),0,INDEX(IF(UPPER(RIGHT(E9,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E9,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E9,LEN(E9)-1)),CostCode,0)))","v":0},0,null,{"$f":"G9*H9","v":0},{"$f":"G9*(1-H9)","v":0}]
["Cap bulkhead, pit portal",null,"each",2,"MBK",79590.600000000006,{"$f":"F10*D10","v":159181.20000000001},null,{"$f":"G10*H10","v":0},{"$f":"G10*(1-H10)","v":159181.20000000001}]
["Backfill portal #1",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E11),0,INDEX(IF(UPPER(RIGHT(E11,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E11,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E11,LEN(E11)-1)),CostCode,0)))","v":0},0,null,0,0]
["Backfill portal #2",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Cap raises and/or stopes",null,"each",4,"MBK",79590.600000000006,{"$f":"F13*D13","v":318362.40000000002},null,{"$f":"G13*H13","v":0},{"$f":"G13*(1-H13)","v":318362.40000000002}]
["Cap raise # 1",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E14),0,INDEX(IF(UPPER(RIGHT(E14,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E14,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E14,LEN(E14)-1)),CostCode,0)))","v":0},0,null,0,0]
["Cap raise #2",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Cap shaft #1",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Cap shaft #2",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Backfill adits",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"G18*H18","v":0},{"$f":"G18*(1-H18)","v":0}]
["Backfill open stope",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Concrete cap over open stope",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Contour portal area",null,"m3",13727,"SB1H",{"$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":5.9},{"$f":"F21*D21","v":80989.3},null,{"$f":"G21*H21","v":0},{"$f":"G21*(1-H21)","v":80989.3}]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["REMOVE HAZARDOUS MATERIALS"]
["Remove hazardous materials, U/G labor",null,"hrs",{"$f":"90*24","v":2160},"SCOOPL",{"$f":"IF(ISNA(E24),0,INDEX(IF(UPPER(RIGHT(E24,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E24,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E24,LEN(E24)-1)),CostCode,0)))","v":170},{"$f":"F24*D24","v":367200},null,{"$f":"G24*H24","v":0},{"$f":"G24*(1-H24)","v":367200}]
["Remove/decontam. stationary & elect. equip",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E25),0,INDEX(IF(UPPER(RIGHT(E25,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E25,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E25,LEN(E25)-1)),CostCode,0)))","v":0},{"$f":"F25*D25","v":0},null,{"$f":"G25*H25","v":0},{"$f":"G25*(1-H25)","v":0}]
["Remove/decontam. mobile equipment",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E26),0,INDEX(IF(UPPER(RIGHT(E26,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E26,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E26,LEN(E26)-1)),CostCode,0)))","v":0},{"$f":"F26*D26","v":0},null,{"$f":"G26*H26","v":0},{"$f":"G26*(1-H26)","v":0}]
["Remove misc. haz. mat & explosives",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E27),0,INDEX(IF(UPPER(RIGHT(E27,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E27,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E27,LEN(E27)-1)),CostCode,0)))","v":0},{"$f":"F27*D27","v":0},null,{"$f":"G27*H27","v":0},{"$f":"G27*(1-H27)","v":0}]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E28),0,INDEX(IF(UPPER(RIGHT(E28,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E28,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E28,LEN(E28)-1)),CostCode,0)))","v":0},{"$f":"F28*D28","v":0},null,{"$f":"G28*H28","v":0},{"$f":"G28*(1-H28)","v":0}]
["INSTALL BULKHEADS"]
["Bulkheads to control water flow",null,"each",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}]
["Grout bulkhead",null,"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}]
["FLOOD MINE"]
["Supply/install pump",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E33),0,INDEX(IF(UPPER(RIGHT(E33,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E33,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E33,LEN(E33)-1)),CostCode,0)))","v":0},{"$f":"F33*D33","v":0},null,0,0]
["Supply/install piping system",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E34),0,INDEX(IF(UPPER(RIGHT(E34,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E34,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E34,LEN(E34)-1)),CostCode,0)))","v":0},{"$f":"F34*D34","v":0},null,{"$f":"G34*H34","v":0},{"$f":"G34*(1-H34)","v":0}]
["Operate pumps to flood workings",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E35),0,INDEX(IF(UPPER(RIGHT(E35,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E35,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E35,LEN(E35)-1)),CostCode,0)))","v":0},{"$f":"F35*D35","v":0},null,0,0]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E36),0,INDEX(IF(UPPER(RIGHT(E36,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E36,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E36,LEN(E36)-1)),CostCode,0)))","v":0},{"$f":"F36*D36","v":0},null,0,0]
["INSTALL GROUNDWATER COLLECTION SYSTEM"]
["Excavate/install sumps",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E38),0,INDEX(IF(UPPER(RIGHT(E38,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E38,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E38,LEN(E38)-1)),CostCode,0)))","v":0},{"$f":"F38*D38","v":0},null,{"$f":"G38*H38","v":0},{"$f":"+G38*(1-H38)","v":0}]
["Install pumping wells",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["Install pumps/pipelines/power supply",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
["SPECIALIZED ITEMS"]
["Install water quality monitoring pipes",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E42),0,INDEX(IF(UPPER(RIGHT(E42,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E42,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E42,LEN(E42)-1)),CostCode,0)))","v":0},{"$f":"F42*D42","v":0},null,{"$f":"G42*H42","v":0},0]
["Install permanent pumping system",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"F43*D43","v":0},null,{"$f":"G43*H43","v":0},0]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E44),0,INDEX(IF(UPPER(RIGHT(E44,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E44,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E44,LEN(E44)-1)),CostCode,0)))","v":0},{"$f":"F44*D44","v":0},null,{"$f":"G44*H44","v":0},0]
[null,null,null,null,null,"Total",{"$f":"SUM(G5:G44)+0.0001","v":969540.30981200002},null,{"$f":"SUM(I5:I44)","v":0},{"$f":"SUM(J5:J44)","v":969540.30971200007}]
[null,null,null,null,null,"% of Total",null,null,{"$f":"I45/G45","v":0},{"$f":"J45/G45","v":0.99999999989685839}]

{"sheet":"Tailings","index":4,"n_rows":80,"n_cols":11,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
[1,"Tailings Impoundment Name:","Tailings Storage Facility",null,null,null,"Pond #",1]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
[null,"CONTROL ACCESS"]
[null,"Fence",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(UPPER(RIGHT(F5,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F5,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F5,LEN(F5)-1)),CostCode,0)))","v":0},{"$f":"G5*E5","v":0},null,{"$f":"H5*I5","v":0},{"$f":"+H5*(1-I5)","v":0}]
[null,"Signs",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H6*I6","v":0},{"$f":"+H6*(1-I6)","v":0}]
[null,"Berm",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Block roads",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"STABILIZE EMBANKMENT(S)"]
[null,"Toe buttress, drainage layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G11*E11","v":0},null,0,0]
[null,"Toe buttress, bulk fill",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Rip rap",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Raise crest",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Flatten slopes",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"COVER TAILINGS"]
[null,"Grade/shape tailings surface",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F19),0,INDEX(IF(UPPER(RIGHT(F19,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F19,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F19,LEN(F19)-1)),CostCode,0)))","v":0},{"$f":"G19*E19","v":0},null,{"$f":"H19*I19","v":0},{"$f":"+H19*(1-I19)","v":0}]
[null,"Liner bedding",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F20),0,INDEX(IF(UPPER(RIGHT(F20,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F20,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F20,LEN(F20)-1)),CostCode,0)))","v":0},{"$f":"G20*E20","v":0},null,{"$f":"H20*I20","v":0},{"$f":"+H20*(1-I20)","v":0}]
[null,"Subgrade preparation - compact",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F21),0,INDEX(IF(UPPER(RIGHT(F21,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F21,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F21,LEN(F21)-1)),CostCode,0)))","v":0},{"$f":"G21*E21","v":0},null,{"$f":"H21*I21","v":0},{"$f":"+H21*(1-I21)","v":0}]
[null,"Supply geotextile/geosynthetic",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F22),0,INDEX(IF(UPPER(RIGHT(F22,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F22,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F22,LEN(F22)-1)),CostCode,0)))","v":0},0,null,0,0]
[null,"Install geotextile/geosynthetic",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F23),0,INDEX(IF(UPPER(RIGHT(F23,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F23,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F23,LEN(F23)-1)),CostCode,0)))","v":0},{"$f":"G23*E23","v":0},null,{"$f":"H23*I23","v":0},{"$f":"+H23*(1-I23)","v":0}]
[null,"Soil cover",null,"m3",28627,"AEM",{"$f":"8.47","v":8.4700000000000006},242470.69000000003,null,0,242470.69000000003]
[null,"Rock (fill) cover","Operations cover most of TSF - checked other budget ","m3",{"$f":"143135","v":143135},"AEM",{"$f":"8.47","v":8.4700000000000006},{"$f":"G25*E25","v":1212353.4500000002},null,{"$f":"H25*I25","v":0},{"$f":"+H25*(1-I25)","v":1212353.4500000002}]
[null,"Vegetate",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F26),0,INDEX(IF(UPPER(RIGHT(F26,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F26,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F26,LEN(F26)-1)),CostCode,0)))","v":0},0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G27*E27","v":0},null,{"$f":"H27*I27","v":0},{"$f":"+H27*(1-I27)","v":0}]
[null,"BURY PAG ROCK"]
[null,"Relocate PAG rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G29*E29","v":0},null,0,0]
[null,"Place cover over PAG rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G30*E30","v":0},null,0,0]
[null,"Raise crest of dam",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G31*E31","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G32*E32","v":0},null,0,0]
[null,"STABILIZE DECANT SYSTEM"]
[null,"Excavate and replace",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F34),0,INDEX(IF(UPPER(RIGHT(F34,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F34,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F34,LEN(F34)-1)),CostCode,0)))","v":0},{"$f":"G34*E34","v":0},null,{"$f":"H34*I34","v":0},{"$f":"+H34*(1-I34)","v":0}]
[null,"Plug/backfill with concrete or clay",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F35),0,INDEX(IF(UPPER(RIGHT(F35,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F35,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F35,LEN(F35)-1)),CostCode,0)))","v":0},{"$f":"G35*E35","v":0},null,{"$f":"H35*I35","v":0},{"$f":"+H35*(1-I35)","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F36),0,INDEX(IF(UPPER(RIGHT(F36,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F36,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F36,LEN(F36)-1)),CostCode,0)))","v":0},{"$f":"G36*E36","v":0},null,{"$f":"H36*I36","v":0},{"$f":"+H36*(1-I36)","v":0}]
[null,"REMOVE TAILINGS DISCHARGE"]
[null,"Cyclones",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F38),0,INDEX(IF(UPPER(RIGHT(F38,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F38,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F38,LEN(F38)-1)),CostCode,0)))","v":0},{"$f":"G38*E38","v":0},null,{"$f":"H38*I38","v":0},{"$f":"+H38*(1-I38)","v":0}]
[null,"Pipe",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F39),0,INDEX(IF(UPPER(RIGHT(F39,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F39,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F39,LEN(F39)-1)),CostCode,0)))","v":0},{"$f":"G39*E39","v":0},null,{"$f":"H39*I39","v":0},{"$f":"+H39*(1-I39)","v":0}]
[null,"Remove reclaim barge",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F40),0,INDEX(IF(UPPER(RIGHT(F40,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F40,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F40,LEN(F40)-1)),CostCode,0)))","v":0},{"$f":"G40*E40","v":0},null,{"$f":"H40*I40","v":0},{"$f":"+H40*(1-I40)","v":0}]
[null,"CONSTRUCT DIVERSION DITCHES"]
[null,"Excavate ditches -soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F42),0,INDEX(IF(UPPER(RIGHT(F42,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F42,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F42,LEN(F42)-1)),CostCode,0)))","v":0},{"$f":"G42*E42","v":0},null,{"$f":"H42*I42","v":0},{"$f":"+H42*(1-I42)","v":0}]
[null,"Excavate ditches -rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F43),0,INDEX(IF(UPPER(RIGHT(F43,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F43,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F43,LEN(F43)-1)),CostCode,0)))","v":0},{"$f":"G43*E43","v":0},null,0,0]
[null,"Rip rap in channel base",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F44),0,INDEX(IF(UPPER(RIGHT(F44,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F44,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F44,LEN(F44)-1)),CostCode,0)))","v":0},{"$f":"G44*E44","v":0},null,0,0]
[null,"FLOOD TAILINGS"]
[null,"Doze tailings to final contour",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G46*E46","v":0},null,0,0]
[null,"Raise crest of dam",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G47*E47","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G48*E48","v":0},null,0,0]
[null,"UPGRADE SPILLWAY"]
[null,"Excavate channel, rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G50*E50","v":0},null,0,0]
[null,"Excavate channel, soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G51*E51","v":0},null,0,0]
[null,"Concrete",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G52*E52","v":0},null,0,0]
[null,"Rip rap",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G53*E53","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G54*E54","v":0},null,0,0]
[null,"CONSTRUCT SEEPAGE COLLECTION POND"]
[null,"Excavate seepage collection pond",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F56),0,INDEX(IF(UPPER(RIGHT(F56,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F56,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F56,LEN(F56)-1)),CostCode,0)))","v":0},{"$f":"G56*E56","v":0},null,{"$f":"H56*I56","v":0},{"$f":"+H56*(1-I56)","v":0}]
[null,"Doze & spread excavated material",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Bedding layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Supply geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Erosion protection layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"INSTALL GROUNDWATER COLLECTION SYSTEM"]
[null,"Excavate/install sumps",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F64),0,INDEX(IF(UPPER(RIGHT(F64,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F64,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F64,LEN(F64)-1)),CostCode,0)))","v":0},{"$f":"G64*E64","v":0},null,{"$f":"H64*I64","v":0},{"$f":"+H64*(1-I64)","v":0}]
[null,"Install pumping wells",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install pumps/pipelines/power supply",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"SPECIALIZED ITEMS"]
[null,"Install permanent instrumentation, supply & technican",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G68*E68","v":0},null,{"$f":"H68*I68","v":0},{"$f":"+H68*(1-I68)","v":0}]
[null,"Install permanent instrumentation, drilling",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F69),0,INDEX(IF(UPPER(RIGHT(F69,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F69,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F69,LEN(F69)-1)),CostCode,0)))","v":0},{"$f":"G69*E69","v":0},null,null,{"$f":"+H69*(1-I69)","v":0}]
[null,"TREAT SEEPAGE - see \"Water Management\" and \"Water Treatment\""]
[null,"TREAT SUPERNATANT"]
[null,"Pump water",null,"each",1,"AEM",34760.089133912647,{"$f":"G72*E72","v":34760.089133912647},null,{"$f":"H72*I72","v":0},{"$f":"+H72*(1-I72)","v":34760.089133912647}]
[null,"Equipment maintenance and parts",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F73),0,INDEX(IF(UPPER(RIGHT(F73,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F73,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F73,LEN(F73)-1)),CostCode,0)))","v":0},{"$f":"G73*E73","v":0},null,{"$f":"H73*I73","v":0},{"$f":"+H73*(1-I73)","v":0}]
[null,"Supply reagents",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F74),0,INDEX(IF(UPPER(RIGHT(F74,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F74,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F74,LEN(F74)-1)),CostCode,0)))","v":0},{"$f":"G74*E74","v":0},null,{"$f":"H74*I74","v":0},{"$f":"+H74*(1-I74)","v":0}]
[null,null,null,null,null,null,"Annual treatment costs",{"$f":"SUM(H72:H74)+0.0001","v":34760.089233912644}]
[null,"Number of years of treatment",null,"years",1]
[null,null,null,null,null,null,"Total treatment costs",{"$f":"H75*E76","v":34760.089233912644},null,null,{"$f":"H77","v":34760.089233912644}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H69)+H77+0.0001","v":1489584.2293339127},null,{"$f":"SUM(J5:J69)+J77","v":0},{"$f":"SUM(K5:K69)+K77","v":1489584.2292339127}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J78/H78","v":0},{"$f":"K78/H78","v":0.99999999993286715}]
[null,"* for construction of passive treatment system refer to \"Water Management\""]

{"sheet":"Rock Pile","index":5,"n_rows":67,"n_cols":33,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[3,"Rock Pile Name:","Waste Rock Facility East",null,null,null,null,null,null,null,null,null,"Rock Pile Name:","Waste Rock Facility West",null,null,null,null,{"$f":"H1+1","v":1},null,null,null,null,"Rock Pile Name:","Waste Rock Facility H19-H20",null,null,null,null,{"$f":"S1+1","v":2}]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost",null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost",null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
[null,"STABILIZE SLOPES",null,null,null,null,null,null,null,null,null,null,"STABILIZE SLOPES",null,null,null,null,null,null,null,null,null,null,"STABILIZE SLOPES"]
[null,"Flatten slopes with dozer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(UPPER(RIGHT(F5,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F5,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F5,LEN(F5)-1)),CostCode,0)))","v":0},{"$f":"G5*E5","v":0},null,{"$f":"H5*I5","v":0},{"$f":"+H5*(1-I5)","v":0},null,"Flatten slopes with dozer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q5),0,INDEX(IF(UPPER(RIGHT(Q5,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q5,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q5,LEN(Q5)-1)),CostCode,0)))","v":0},{"$f":"R5*P5","v":0},null,{"$f":"S5*T5","v":0},{"$f":"+S5*(1-T5)","v":0},null,"Flatten slopes with dozer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB5),0,INDEX(IF(UPPER(RIGHT(AB5,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB5,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB5,LEN(AB5)-1)),CostCode,0)))","v":0},{"$f":"AC5*AA5","v":0},null,{"$f":"AD5*AE5","v":0},{"$f":"+AD5*(1-AE5)","v":0}]
[null,"Flatten \"bubble dump\" areas",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Flatten \"bubble dump\" areas",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Flatten \"bubble dump\" areas",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Divert runon, ditch mat'l A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Divert runon, ditch mat'l A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Divert runon, ditch mat'l A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Divert runon, ditch mat'l B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Divert runon, ditch mat'l B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Divert runon, ditch mat'l B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Toe buttress, drain mat'l",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Toe buttress, drain mat'l",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Toe buttress, drain mat'l",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Toe buttress, fill mat'l A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Toe buttress, fill mat'l A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Toe buttress, fill mat'l A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Toe buttress, fill mat'l B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Toe buttress, fill mat'l B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Toe buttress, fill mat'l B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"COVER ROCK PILE",null,null,null,null,null,null,null,null,null,null,"COVER ROCK PILE",null,null,null,null,null,null,null,null,null,null,"COVER ROCK PILE"]
[null,"Subgrade preparation - doze surface",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F14),0,INDEX(IF(UPPER(RIGHT(F14,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F14,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F14,LEN(F14)-1)),CostCode,0)))","v":0},{"$f":"G14*E14","v":0},null,{"$f":"H14*I14","v":0},{"$f":"+H14*(1-I14)","v":0},null,"Subgrade preparation - doze surface",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q14),0,INDEX(IF(UPPER(RIGHT(Q14,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q14,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q14,LEN(Q14)-1)),CostCode,0)))","v":0},{"$f":"R14*P14","v":0},null,{"$f":"S14*T14","v":0},{"$f":"+S14*(1-T14)","v":0},null,"Subgrade preparation - doze surface",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB14),0,INDEX(IF(UPPER(RIGHT(AB14,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB14,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB14,LEN(AB14)-1)),CostCode,0)))","v":0},{"$f":"AC14*AA14","v":0},null,{"$f":"AD14*AE14","v":0},{"$f":"+AD14*(1-AE14)","v":0}]
[null,"Soil cover - excavate,haul,spread&compact",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Soil cover - excavate,haul,spread&compact",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Soil cover - excavate,haul,spread&compact",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Rock cover - excavate,haul & spread",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Rock cover - excavate,haul & spread",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Rock cover - excavate,haul & spread",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Excavate downslope drainage channel & chute",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Excavate downslope drainage channel & chute",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Excavate downslope drainage channel & chute",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Rip rap drainage channel and chute",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Rip rap drainage channel and chute",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Rip rap drainage channel and chute",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"VERY LOW PERMEABILITY COVER (in addition to above)",null,null,null,null,null,null,null,null,null,null,"VERY LOW PERMEABILITY COVER (in addition to above)",null,null,null,null,null,null,null,null,null,null,"VERY LOW PERMEABILITY COVER (in addition to above)"]
[null,"Liner subgrade preparation - compact",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F22),0,INDEX(IF(UPPER(RIGHT(F22,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F22,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F22,LEN(F22)-1)),CostCode,0)))","v":0},{"$f":"G22*E22","v":0},null,{"$f":"H22*I22","v":0},{"$f":"+H22*(1-I22)","v":0},null,"Liner subgrade preparation - compact",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q22),0,INDEX(IF(UPPER(RIGHT(Q22,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q22,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q22,LEN(Q22)-1)),CostCode,0)))","v":0},{"$f":"R22*P22","v":0},null,{"$f":"S22*T22","v":0},{"$f":"+S22*(1-T22)","v":0},null,"Liner subgrade preparation - compact",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB22),0,INDEX(IF(UPPER(RIGHT(AB22,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB22,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB22,LEN(AB22)-1)),CostCode,0)))","v":0},{"$f":"AC22*AA22","v":0},null,{"$f":"AD22*AE22","v":0},{"$f":"+AD22*(1-AE22)","v":0}]
[null,"Supply geomembrame",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F23),0,INDEX(IF(UPPER(RIGHT(F23,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F23,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F23,LEN(F23)-1)),CostCode,0)))","v":0},{"$f":"G23*E23","v":0},null,0,0,null,"Supply geomembrame",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q23),0,INDEX(IF(UPPER(RIGHT(Q23,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q23,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q23,LEN(Q23)-1)),CostCode,0)))","v":0},{"$f":"R23*P23","v":0},null,0,0,null,"Supply geomembrame",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB23),0,INDEX(IF(UPPER(RIGHT(AB23,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB23,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB23,LEN(AB23)-1)),CostCode,0)))","v":0},{"$f":"AC23*AA23","v":0},null,0,0]
[null,"Install geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F24),0,INDEX(IF(UPPER(RIGHT(F24,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F24,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F24,LEN(F24)-1)),CostCode,0)))","v":0},{"$f":"G24*E24","v":0},null,0,0,null,"Install geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q24),0,INDEX(IF(UPPER(RIGHT(Q24,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q24,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q24,LEN(Q24)-1)),CostCode,0)))","v":0},{"$f":"R24*P24","v":0},null,0,0,null,"Install geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB24),0,INDEX(IF(UPPER(RIGHT(AB24,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB24,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB24,LEN(AB24)-1)),CostCode,0)))","v":0},{"$f":"AC24*AA24","v":0},null,0,0]
[null,"Protective cover - excavate,haul,spread&compact",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Protective cover - excavate,haul,spread&compact",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Protective cover - excavate,haul,spread&compact",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install infiltration/seepage instrumentation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Install infiltration/seepage instrumentation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Install infiltration/seepage instrumentation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"CONSTRUCT DIVERSION DITCHES",null,null,null,null,null,null,null,null,null,null,"CONSTRUCT DIVERSION DITCHES",null,null,null,null,null,null,null,null,null,null,"CONSTRUCT DIVERSION DITCHES"]
[null,"Excavate ditches -soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F29),0,INDEX(IF(UPPER(RIGHT(F29,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F29,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F29,LEN(F29)-1)),CostCode,0)))","v":0},{"$f":"G29*E29","v":0},null,{"$f":"H29*I29","v":0},{"$f":"+H29*(1-I29)","v":0},null,"Excavate ditches -soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q29),0,INDEX(IF(UPPER(RIGHT(Q29,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q29,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q29,LEN(Q29)-1)),CostCode,0)))","v":0},{"$f":"R29*P29","v":0},null,{"$f":"S29*T29","v":0},{"$f":"+S29*(1-T29)","v":0},null,"Excavate ditches -soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB29),0,INDEX(IF(UPPER(RIGHT(AB29,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB29,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB29,LEN(AB29)-1)),CostCode,0)))","v":0},{"$f":"AC29*AA29","v":0},null,{"$f":"AD29*AE29","v":0},{"$f":"+AD29*(1-AE29)","v":0}]
[null,"Excavate ditches -rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F30),0,INDEX(IF(UPPER(RIGHT(F30,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F30,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F30,LEN(F30)-1)),CostCode,0)))","v":0},0,null,0,0,null,"Excavate ditches -rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q30),0,INDEX(IF(UPPER(RIGHT(Q30,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q30,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q30,LEN(Q30)-1)),CostCode,0)))","v":0},0,null,0,0,null,"Excavate ditches -rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB30),0,INDEX(IF(UPPER(RIGHT(AB30,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB30,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB30,LEN(AB30)-1)),CostCode,0)))","v":0},0,null,0,0]
[null,"Rip rap in channel base",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F31),0,INDEX(IF(UPPER(RIGHT(F31,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F31,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F31,LEN(F31)-1)),CostCode,0)))","v":0},0,null,0,0,null,"Rip rap in channel base",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q31),0,INDEX(IF(UPPER(RIGHT(Q31,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q31,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q31,LEN(Q31)-1)),CostCode,0)))","v":0},0,null,0,0,null,"Rip rap in channel base",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB31),0,INDEX(IF(UPPER(RIGHT(AB31,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB31,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB31,LEN(AB31)-1)),CostCode,0)))","v":0},0,null,0,0]
[null,"CONSTRUCT SEEPAGE COLLECTION POND",null,null,null,null,null,null,null,null,null,null,"CONSTRUCT SEEPAGE COLLECTION POND",null,null,null,null,null,null,null,null,null,null,"CONSTRUCT SEEPAGE COLLECTION POND"]
[null,"Excavate seepage collection pond",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H33*I33","v":0},{"$f":"+H33*(1-I33)","v":0},null,"Excavate seepage collection pond",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q33),0,INDEX(IF(UPPER(RIGHT(Q33,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q33,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q33,LEN(Q33)-1)),CostCode,0)))","v":0},{"$f":"R33*P33","v":0},null,{"$f":"S33*T33","v":0},{"$f":"+S33*(1-T33)","v":0},null,"Excavate seepage collection pond",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB33),0,INDEX(IF(UPPER(RIGHT(AB33,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB33,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB33,LEN(AB33)-1)),CostCode,0)))","v":0},{"$f":"AC33*AA33","v":0},null,{"$f":"AD33*AE33","v":0},{"$f":"+AD33*(1-AE33)","v":0}]
[null,"Doze & spread excavated material",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Doze & spread excavated material",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Doze & spread excavated material",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Bedding layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Bedding layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Bedding layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Supply geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Supply geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Supply geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Install geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Install geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Erosion protection layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Erosion protection layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Erosion protection layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"INSTALL GROUNDWATER COLLECTION SYSTEM",null,null,null,null,null,null,null,null,null,null,"INSTALL GROUNDWATER COLLECTION SYSTEM",null,null,null,null,null,null,null,null,null,null,"INSTALL GROUNDWATER COLLECTION SYSTEM"]
[null,"Excavate/install sumps",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F41),0,INDEX(IF(UPPER(RIGHT(F41,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F41,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F41,LEN(F41)-1)),CostCode,0)))","v":0},{"$f":"G41*E41","v":0},null,{"$f":"H41*I41","v":0},{"$f":"+H41*(1-I41)","v":0},null,"Excavate/install sumps",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q41),0,INDEX(IF(UPPER(RIGHT(Q41,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q41,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q41,LEN(Q41)-1)),CostCode,0)))","v":0},{"$f":"R41*P41","v":0},null,{"$f":"S41*T41","v":0},{"$f":"+S41*(1-T41)","v":0},null,"Excavate/install sumps",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB41),0,INDEX(IF(UPPER(RIGHT(AB41,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB41,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB41,LEN(AB41)-1)),CostCode,0)))","v":0},{"$f":"AC41*AA41","v":0},null,{"$f":"AD41*AE41","v":0},{"$f":"+AD41*(1-AE41)","v":0}]
[null,"Install pumping wells",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Install pumping wells",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Install pumping wells",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install pumps/pipelines/power supply",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Install pumps/pipelines/power supply",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0,null,"Install pumps/pipelines/power supply",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"RELOCATE DUMPS",null,null,null,null,null,null,null,null,null,null,"RELOCATE DUMPS",null,null,null,null,null,null,null,null,null,null,"RELOCATE DUMPS"]
[null,"Load, haul, dump or doze",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F45),0,INDEX(IF(UPPER(RIGHT(F45,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F45,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F45,LEN(F45)-1)),CostCode,0)))","v":0},{"$f":"G45*E45","v":0},null,{"$f":"H45*I45","v":0},{"$f":"+H45*(1-I45)","v":0},null,"Load, haul, dump or doze",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q45),0,INDEX(IF(UPPER(RIGHT(Q45,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q45,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q45,LEN(Q45)-1)),CostCode,0)))","v":0},{"$f":"R45*P45","v":0},null,{"$f":"S45*T45","v":0},{"$f":"+S45*(1-T45)","v":0},null,"Load, haul, dump or doze",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB45),0,INDEX(IF(UPPER(RIGHT(AB45,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB45,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB45,LEN(AB45)-1)),CostCode,0)))","v":0},{"$f":"AC45*AA45","v":0},null,{"$f":"AD45*AE45","v":0},{"$f":"+AD45*(1-AE45)","v":0}]
[null,"Add lime",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F46),0,INDEX(IF(UPPER(RIGHT(F46,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F46,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F46,LEN(F46)-1)),CostCode,0)))","v":0},{"$f":"G46*E46","v":0},null,{"$f":"H46*I46","v":0},{"$f":"+H46*(1-I46)","v":0},null,"Add lime",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q46),0,INDEX(IF(UPPER(RIGHT(Q46,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q46,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q46,LEN(Q46)-1)),CostCode,0)))","v":0},{"$f":"R46*P46","v":0},null,{"$f":"S46*T46","v":0},{"$f":"+S46*(1-T46)","v":0},null,"Add lime",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB46),0,INDEX(IF(UPPER(RIGHT(AB46,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB46,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB46,LEN(AB46)-1)),CostCode,0)))","v":0},{"$f":"AC46*AA46","v":0},null,{"$f":"AD46*AE46","v":0},{"$f":"+AD46*(1-AE46)","v":0}]
[null,"Contour reclaimed area",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F47),0,INDEX(IF(UPPER(RIGHT(F47,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F47,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F47,LEN(F47)-1)),CostCode,0)))","v":0},{"$f":"G47*E47","v":0},null,{"$f":"H47*I47","v":0},{"$f":"+H47*(1-I47)","v":0},null,"Contour reclaimed area",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q47),0,INDEX(IF(UPPER(RIGHT(Q47,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q47,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q47,LEN(Q47)-1)),CostCode,0)))","v":0},{"$f":"R47*P47","v":0},null,{"$f":"S47*T47","v":0},{"$f":"+S47*(1-T47)","v":0},null,"Contour reclaimed area",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB47),0,INDEX(IF(UPPER(RIGHT(AB47,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB47,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB47,LEN(AB47)-1)),CostCode,0)))","v":0},{"$f":"AC47*AA47","v":0},null,{"$f":"AD47*AE47","v":0},{"$f":"+AD47*(1-AE47)","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F48),0,INDEX(IF(UPPER(RIGHT(F48,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F48,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F48,LEN(F48)-1)),CostCode,0)))","v":0},{"$f":"G48*E48","v":0},null,{"$f":"H48*I48","v":0},{"$f":"+H48*(1-I48)","v":0},null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q48),0,INDEX(IF(UPPER(RIGHT(Q48,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q48,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q48,LEN(Q48)-1)),CostCode,0)))","v":0},{"$f":"R48*P48","v":0},null,{"$f":"S48*T48","v":0},{"$f":"+S48*(1-T48)","v":0},null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB48),0,INDEX(IF(UPPER(RIGHT(AB48,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB48,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB48,LEN(AB48)-1)),CostCode,0)))","v":0},{"$f":"AC48*AA48","v":0},null,{"$f":"AD48*AE48","v":0},{"$f":"+AD48*(1-AE48)","v":0}]
[null,"SPECIALIZED ITEMS",null,null,null,null,null,null,null,null,null,null,"SPECIALIZED ITEMS",null,null,null,null,null,null,null,null,null,null,"SPECIALIZED ITEMS"]
[null,"Install permanent instrumentation",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F50),0,INDEX(IF(UPPER(RIGHT(F50,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F50,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F50,LEN(F50)-1)),CostCode,0)))","v":0},{"$f":"G50*E50","v":0},null,{"$f":"H50*I50","v":0},{"$f":"+H50*(1-I50)","v":0},null,"Install permanent instrumentation",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q50),0,INDEX(IF(UPPER(RIGHT(Q50,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q50,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q50,LEN(Q50)-1)),CostCode,0)))","v":0},{"$f":"R50*P50","v":0},null,{"$f":"S50*T50","v":0},{"$f":"+S50*(1-T50)","v":0},null,"Install permanent instrumentation",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB50),0,INDEX(IF(UPPER(RIGHT(AB50,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB50,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB50,LEN(AB50)-1)),CostCode,0)))","v":0},{"$f":"AC50*AA50","v":0},null,{"$f":"AD50*AE50","v":0},{"$f":"+AD50*(1-AE50)","v":0}]
[null,"Install permanent instrumentation, drilling",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F51),0,INDEX(IF(UPPER(RIGHT(F51,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F51,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F51,LEN(F51)-1)),CostCode,0)))","v":0},{"$f":"G51*E51","v":0},null,{"$f":"H51*I51","v":0},{"$f":"+H51*(1-I51)","v":0},null,"Install permanent instrumentation, drilling",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q51),0,INDEX(IF(UPPER(RIGHT(Q51,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q51,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q51,LEN(Q51)-1)),CostCode,0)))","v":0},{"$f":"R51*P51","v":0},null,{"$f":"S51*T51","v":0},{"$f":"+S51*(1-T51)","v":0},null,"Install permanent instrumentation, drilling",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB51),0,INDEX(IF(UPPER(RIGHT(AB51,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB51,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB51,LEN(AB51)-1)),CostCode,0)))","v":0},{"$f":"AC51*AA51","v":0},null,{"$f":"AD51*AE51","v":0},{"$f":"+AD51*(1-AE51)","v":0}]
[null,"TREAT ROCK PILE SEEPAGE - see \"Water Management\"",null,null,null,null,null,null,null,null,null,null,"TREAT ROCK PILE SEEPAGE - see \"Water Management\"",null,null,null,null,null,null,null,null,null,null,"TREAT ROCK PILE SEEPAGE - see \"Water Management\""]
[null,"HEAP LEACH SEEPAGE TREATMENT - Cyanide Detox",null,null,null,null,null,null,null,null,null,null,"HEAP LEACH SEEPAGE TREATMENT - Cyanide Detox",null,null,null,null,null,null,null,null,null,null,"HEAP LEACH SEEPAGE TREATMENT - Cyanide Detox"]
[null,"Cyanide destruction water treatment pumping",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F54),0,INDEX(IF(UPPER(RIGHT(F54,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F54,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F54,LEN(F54)-1)),CostCode,0)))","v":0},{"$f":"G54*E54","v":0},null,{"$f":"H54*I54","v":0},{"$f":"+H54*(1-I54)","v":0},null,"Cyanide destruction water treatment pumping",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q54),0,INDEX(IF(UPPER(RIGHT(Q54,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q54,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q54,LEN(Q54)-1)),CostCode,0)))","v":0},{"$f":"R54*P54","v":0},null,{"$f":"S54*T54","v":0},{"$f":"+S54*(1-T54)","v":0},null,"Cyanide destruction water treatment pumping",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB54),0,INDEX(IF(UPPER(RIGHT(AB54,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB54,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB54,LEN(AB54)-1)),CostCode,0)))","v":0},{"$f":"AC54*AA54","v":0},null,{"$f":"AD54*AE54","v":0},{"$f":"+AD54*(1-AE54)","v":0}]
[null,"Reagents",null,"tonnes",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F55),0,INDEX(IF(UPPER(RIGHT(F55,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F55,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F55,LEN(F55)-1)),CostCode,0)))","v":0},{"$f":"G55*E55","v":0},null,{"$f":"H55*I55","v":0},{"$f":"+H55*(1-I55)","v":0},null,"Reagents",null,"tonnes",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q55),0,INDEX(IF(UPPER(RIGHT(Q55,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q55,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q55,LEN(Q55)-1)),CostCode,0)))","v":0},{"$f":"R55*P55","v":0},null,{"$f":"S55*T55","v":0},{"$f":"+S55*(1-T55)","v":0},null,"Reagents",null,"tonnes",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB55),0,INDEX(IF(UPPER(RIGHT(AB55,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB55,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB55,LEN(AB55)-1)),CostCode,0)))","v":0},{"$f":"AC55*AA55","v":0},null,{"$f":"AD55*AE55","v":0},{"$f":"+AD55*(1-AE55)","v":0}]
[null,"Electrician/mechanic to maintain treatment plant",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F56),0,INDEX(IF(UPPER(RIGHT(F56,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F56,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F56,LEN(F56)-1)),CostCode,0)))","v":0},{"$f":"G56*E56","v":0},null,{"$f":"H56*I56","v":0},{"$f":"+H56*(1-I56)","v":0},null,"Electrician/mechanic to maintain treatment plant",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q56),0,INDEX(IF(UPPER(RIGHT(Q56,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q56,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q56,LEN(Q56)-1)),CostCode,0)))","v":0},{"$f":"R56*P56","v":0},null,{"$f":"S56*T56","v":0},{"$f":"+S56*(1-T56)","v":0},null,"Electrician/mechanic to maintain treatment plant",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB56),0,INDEX(IF(UPPER(RIGHT(AB56,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB56,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB56,LEN(AB56)-1)),CostCode,0)))","v":0},{"$f":"AC56*AA56","v":0},null,{"$f":"AD56*AE56","v":0},{"$f":"+AD56*(1-AE56)","v":0}]
[null,"Equipment maintenance and parts",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F57),0,INDEX(IF(UPPER(RIGHT(F57,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F57,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F57,LEN(F57)-1)),CostCode,0)))","v":0},{"$f":"G57*E57","v":0},null,{"$f":"H57*I57","v":0},{"$f":"+H57*(1-I57)","v":0},null,"Equipment maintenance and parts",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q57),0,INDEX(IF(UPPER(RIGHT(Q57,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q57,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q57,LEN(Q57)-1)),CostCode,0)))","v":0},{"$f":"R57*P57","v":0},null,{"$f":"S57*T57","v":0},{"$f":"+S57*(1-T57)","v":0},null,"Equipment maintenance and parts",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB57),0,INDEX(IF(UPPER(RIGHT(AB57,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB57,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB57,LEN(AB57)-1)),CostCode,0)))","v":0},{"$f":"AC57*AA57","v":0},null,{"$f":"AD57*AE57","v":0},{"$f":"+AD57*(1-AE57)","v":0}]
[null,null,null,null,null,null,"Annual treatment costs",{"$f":"SUM(H54:H57)+0.0001","v":1E-4},null,null,null,null,null,null,null,null,null,"Annual treatment costs",{"$f":"SUM(S54:S57)+0.0001","v":1E-4},null,null,null,null,null,null,null,null,null,"Annual treatment costs",{"$f":"SUM(AD54:AD57)+0.0001","v":1E-4}]
[null,"Number of years of treatment",null,"years",null,null,null,null,null,null,null,null,"Number of years of treatment",null,"years",null,null,null,null,null,null,null,null,"Number of years of treatment",null,"years"]
[null,null,null,null,null,null,"Total treatment costs",{"$f":"H58*E59","v":0},null,null,{"$f":"H60","v":0},null,null,null,null,null,null,"Total treatment costs",{"$f":"S58*P59","v":0},null,null,{"$f":"S60","v":0},null,null,null,null,null,null,"Total treatment costs",{"$f":"AD58*AA59","v":0},null,null,{"$f":"AD60","v":0}]
[null,"HEAP LEACH SEEPAGE TREATMENT - ARD/ML**",null,null,null,null,null,null,null,null,null,null,"HEAP LEACH SEEPAGE TREATMENT - ARD/ML**",null,null,null,null,null,null,null,null,null,null,"HEAP LEACH SEEPAGE TREATMENT - ARD/ML**"]
[null,"Upgrade/modify pumping system - report to WTP",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F62),0,INDEX(IF(UPPER(RIGHT(F62,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F62,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F62,LEN(F62)-1)),CostCode,0)))","v":0},{"$f":"G62*E62","v":0},null,null,{"$f":"H62","v":0},null,"Upgrade/modify pumping system - report to WTP",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Q62),0,INDEX(IF(UPPER(RIGHT(Q62,1))=Low,UnitCostLow, IF(UPPER(RIGHT(Q62,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(Q62,LEN(Q62)-1)),CostCode,0)))","v":0},{"$f":"R62*P62","v":0},null,null,{"$f":"S62","v":0},null,"Upgrade/modify pumping system - report to WTP",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AB62),0,INDEX(IF(UPPER(RIGHT(AB62,1))=Low,UnitCostLow, IF(UPPER(RIGHT(AB62,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(AB62,LEN(AB62)-1)),CostCode,0)))","v":0},{"$f":"AC62*AA62","v":0},null,null,{"$f":"AD62","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H51)+H60+H62+0.0001","v":1E-4},null,{"$f":"SUM(J5:J51)+J60+J62","v":0},{"$f":"SUM(K5:K51)+K60+K62","v":0},null,null,null,null,null,null,"Total",{"$f":"SUM(S5:S51)+S60+S62+0.0001","v":1E-4},null,{"$f":"SUM(U5:U51)+U60+U62","v":0},{"$f":"SUM(V5:V51)+V60+V62","v":0},null,null,null,null,null,null,"Total",{"$f":"SUM(AD5:AD51)+AD60+AD62+0.0001","v":1E-4},null,{"$f":"SUM(AF5:AF51)+AF60+AF62","v":0},{"$f":"SUM(AG5:AG51)+AG60+AG62","v":0}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J63/H63","v":0},{"$f":"K63/H63","v":0},null,null,null,null,null,null,"% of Total",null,null,{"$f":"U63/S63","v":0},{"$f":"V63/S63","v":0},null,null,null,null,null,null,"% of Total",null,null,{"$f":"AF63/AD63","v":0},{"$f":"AG63/AD63","v":0}]
[]
[null,"* For construction of passive treatment system refer to \"Water Management\".  ARD/ML seepage treatment becomes post-closure water treatment cost",null,null,null,null,null,null,null,null,null,null,"* For construction of passive treatment system refer to \"Water Management\".  ARD/ML seepage treatment becomes post-closure water treatment cost",null,null,null,null,null,null,null,null,null,null,"* For construction of passive treatment system refer to \"Water Management\".  ARD/ML seepage treatment becomes post-closure water treatment cost"]
[null,"**Heap leach ARD/ML seepage treatment becomes post-closure water treatment cost",null,null,null,null,null,null,null,null,null,null,"**Heap leach ARD/ML seepage treatment becomes post-closure water treatment cost",null,null,null,null,null,null,null,null,null,null,"**Heap leach ARD/ML seepage treatment becomes post-closure water treatment cost"]

{"sheet":"Chemicals","index":6,"n_rows":55,"n_cols":10,"rows_kept":55,"cut":false,"hidden":false,"merged":[[2,0,2,6]]}
["Chemicals/Soil Area Name:"]
[]
["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","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
["HAZARDOUS MATERIALS AUDIT"]
["Hazardous materials audit",null,"mandays",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,{"$f":"G6*H6","v":0},{"$f":"+G6*(1-H6)","v":0}]
["Phase 1 audit",null,"each",1,"MBK",7500,{"$f":"F7*D7","v":7500},null,{"$f":"G7*H7","v":0},{"$f":"+G7*(1-H7)","v":7500}]
["Phase 2 audit",null,"each",1,"MBK",50000,50000,null,0,50000]
["BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS"]
["Environmental technician/coordinator",null,"mandays",null,{"$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},{"$f":"F10*D10","v":0},null,{"$f":"G10*H10","v":0},{"$f":"+G10*(1-H10)","v":0}]
["Decontaminate: oil, fuel",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E11),0,INDEX(IF(UPPER(RIGHT(E11,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E11,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E11,LEN(E11)-1)),CostCode,0)))","v":0},0,null,0,0]
["Decontaminate maintenance shop",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E12),0,INDEX(IF(UPPER(RIGHT(E12,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E12,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E12,LEN(E12)-1)),CostCode,0)))","v":0},0,null,0,0]
["Decontaminate power plant",null,"mandays",null,{"$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":{"$error":"#N/A"}},0,0,null,0,0]
["HAZARDOUS MATERIALS REMOVAL"]
["Waste oils",null,"litre",325161,"ORL",{"$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":0.43},{"$f":"F21*D21","v":139819.23000000001},null,{"$f":"G21*H21","v":0},{"$f":"+G21*(1-H21)","v":139819.23000000001}]
["Waste fuel (Type 1, e.g. diesel dregs)",null,"litre",280000,"ORL",0.43,120400,null,0,120400]
["Waste batteries",null,"quatrex",16,"EXPLO",75,1200,null,0,1200]
["mill and water treatment reagents",null,"kg",285614,"PCRH",{"$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":2.5},{"$f":"F24*D24","v":714035},null,{"$f":"G24*H24","v":0},{"$f":"+G24*(1-H24)","v":714035}]
["Assay & environmental lab reagents",null,"pallet",10,"LCRH",{"$f":"IF(ISNA(E25),0,INDEX(IF(UPPER(RIGHT(E25,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E25,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E25,LEN(E25)-1)),CostCode,0)))","v":2606.8262399999999},26068.2624,null,0,26068.2624]
["Machine shop paints, solvents etc",null,"litre",7500,"EXPLO",1.5,11250,null,0,11250]
["Glycol",null,"kg",15484,"PCRH",2.5,38710,null,{"$f":"G27*H27","v":0},{"$f":"+G27*(1-H27)","v":38710}]
["Process reagents",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E28),0,INDEX(IF(UPPER(RIGHT(E28,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E28,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E28,LEN(E28)-1)),CostCode,0)))","v":0},{"$f":"F28*D28","v":0},null,{"$f":"G28*H28","v":0},{"$f":"+G28*(1-H28)","v":0}]
["Nuclear sources",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E29),0,INDEX(IF(UPPER(RIGHT(E29,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E29,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E29,LEN(E29)-1)),CostCode,0)))","v":0},0,null,{"$f":"G29*H29","v":0},{"$f":"+G29*(1-H29)","v":0}]
["Other hazardous materials",null,"allow",null,{"$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},{"$f":"+G30*(1-H30)","v":0}]
["HAZARDOUS MATERIALS "]
["Transportation to disposal facility",null,"allow",null,{"$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},{"$f":"+G32*(1-H32)","v":0}]
["Disposal fees",null,"allow",null,{"$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},{"$f":"F33*D33","v":0},null,{"$f":"G33*H33","v":0},{"$f":"+G33*(1-H33)","v":0}]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E34),0,INDEX(IF(UPPER(RIGHT(E34,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E34,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E34,LEN(E34)-1)),CostCode,0)))","v":0},{"$f":"F34*D34","v":0},null,{"$f":"G34*H34","v":0},{"$f":"+G34*(1-H34)","v":0}]
["CONTAMINATED SOILS "]
["Contam. soil investigation - Phase 1",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E36),0,INDEX(IF(UPPER(RIGHT(E36,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E36,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E36,LEN(E36)-1)),CostCode,0)))","v":0},{"$f":"F36*D36","v":0},null,{"$f":"G36*H36","v":0},{"$f":"+G36*(1-H36)","v":0}]
["Contam. soil investigation - Phase 2",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E37),0,INDEX(IF(UPPER(RIGHT(E37,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E37,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E37,LEN(E37)-1)),CostCode,0)))","v":0},0,null,0,0]
["CONTAMINATED SOIL REMOVAL"]
["Excavate, load, haul to biopile or: Excavate and transport to onsite facility",null,"m3",14367.3,"SC4L",{"$f":"IF(ISNA(E39),0,INDEX(IF(UPPER(RIGHT(E39,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E39,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E39,LEN(E39)-1)),CostCode,0)))","v":9.3000000000000007},{"$f":"F39*D39","v":133615.89000000001},null,{"$f":"G39*H39","v":0},{"$f":"+G39*(1-H39)","v":133615.89000000001}]
[" Remediate on-site at biopile or: Manage hydrocarbon remediation at facility",null,"m3",14367.3,"CSRL",{"$f":"IF(ISNA(E40),0,INDEX(IF(UPPER(RIGHT(E40,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E40,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E40,LEN(E40)-1)),CostCode,0)))","v":47},675263.1,null,0,675263.1]
["Reagents/stabilizing agent",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E41),0,INDEX(IF(UPPER(RIGHT(E41,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E41,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E41,LEN(E41)-1)),CostCode,0)))","v":0},{"$f":"F41*D41","v":0},null,{"$f":"G41*H41","v":0},{"$f":"+G41*(1-H41)","v":0}]
["Excavate and transport to offsite facility",null,"m3",null,{"$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":"G43*H43","v":0},{"$f":"+G43*(1-H43)","v":0}]
["CONTAMINATED SOIL VERY LOW PERMEABILITY COVER "]
["Supply geomembrame, HDPE, ES3, GCL",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E45),0,INDEX(IF(UPPER(RIGHT(E45,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E45,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E45,LEN(E45)-1)),CostCode,0)))","v":0},{"$f":"F45*D45","v":0},null,{"$f":"G45*H45","v":0},{"$f":"+G45*(1-H45)","v":0}]
["Upper and lower bedding layers",null,"m3",null,{"$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":{"$error":"#N/A"}},0,0,null,{"$f":"G50*H50","v":0},{"$f":"+G50*(1-H50)","v":0}]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"G51*H51","v":0},{"$f":"+G51*(1-H51)","v":0}]
["OTHER"]
[null,null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E53),0,INDEX(IF(UPPER(RIGHT(E53,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E53,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E53,LEN(E53)-1)),CostCode,0)))","v":0},{"$f":"F53*D53","v":0},null,{"$f":"G53*H53","v":0},{"$f":"+G53*(1-H53)","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G6:G53)+0.0001","v":1917861.4825000002},null,{"$f":"SUM(I6:I53)","v":0},{"$f":"SUM(J6:J53)","v":1917861.4824000001}]
[null,null,null,null,null,"% of Total",null,null,{"$f":"I54/G54","v":0},{"$f":"J54/G54","v":0.9999999999478586}]

{"sheet":"Bldgs & Equip","index":7,"n_rows":85,"n_cols":11,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
[1,"Building / Equip Name:",null,null,null,null,"Bldg / Equip #:",1]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
[null,"DISPOSE MOBILE EQUIPMENT"]
[null,"Decontaminate and ship off-site",null,"tonne",{"$f":"55000/2","v":27500},"AEM",383.12,{"$f":"G5*E5","v":10535800},null,{"$f":"H5*I5","v":0},{"$f":"+H5*(1-I5)","v":10535800}]
[null,"Decontaminate and dispose on-site",null,"tonne",{"$f":"55000/2","v":27500},"AEM",5,{"$f":"G6*E6","v":137500},null,{"$f":"H6*I6","v":0},{"$f":"+H6*(1-I6)","v":137500}]
[null,"Salvage Value",null,"tonne",0,"AEM",-383.12,{"$f":"G7*E7","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F8),0,INDEX(IF(UPPER(RIGHT(F8,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F8,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F8,LEN(F8)-1)),CostCode,0)))","v":0},{"$f":"G8*E8","v":0},null,{"$f":"H8*I8","v":0},{"$f":"+H8*(1-I8)","v":0}]
[null,"REMOVE BUILDINGS - see note below"]
[null,"Accomodation Complex (incl dorms, corridors, kitchen, laundry, dry, rec hall, ERT)",null,"m2",{"$f":"8232.89+1787.26+1189.76+3547.89+3347.07+678.9","v":18783.77},"BRS1L",45,{"$f":"G10*E10","v":845269.65},null,0,845269.65]
[null,"Exploration camp - existing does not include fuel storage area",null,"m2",2883,"BRS1L",{"$f":"IF(ISNA(F11),0,INDEX(IF(UPPER(RIGHT(F11,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F11,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F11,LEN(F11)-1)),CostCode,0)))","v":45},{"$f":"G11*E11","v":129735},null,{"$f":"H11*I11","v":0},{"$f":"+H11*(1-I11)","v":129735}]
[null,"Process Facilities - assumes 5000 TPD plant (including crushing building and crushed ore storage)",null,"m2",{"$f":"43248+890+225","v":44363},"BRS1H",65,2883595,null,0,2883595]
[null,"Assay Lab",null,"m2",1248.3,"BRS1L",{"$f":"IF(ISNA(F13),0,INDEX(IF(UPPER(RIGHT(F13,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F13,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F13,LEN(F13)-1)),CostCode,0)))","v":45},{"$f":"G13*E13","v":56173.5},null,{"$f":"H13*I13","v":0},{"$f":"+H13*(1-I13)","v":56173.5}]
[null,"Maintenance Shop",null,"m2",4966.71,"BRS1L",{"$f":"IF(ISNA(F14),0,INDEX(IF(UPPER(RIGHT(F14,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F14,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F14,LEN(F14)-1)),CostCode,0)))","v":45},{"$f":"G14*E14","v":223501.95},null,{"$f":"H14*I14","v":0},{"$f":"+H14*(1-I14)","v":223501.95}]
[null,"Mine surface general (existing and future office and megadome, and explosive plant)",null,"m2",{"$f":"669.1*2+583.62","v":1921.8200000000002},"BRS1L",{"$f":"IF(ISNA(F15),0,INDEX(IF(UPPER(RIGHT(F15,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F15,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F15,LEN(F15)-1)),CostCode,0)))","v":45},{"$f":"G15*E15","v":86481.900000000009},null,{"$f":"H15*I15","v":0},{"$f":"+H15*(1-I15)","v":86481.900000000009}]
[null,"Offices, Repair, Lab, Warehouse",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Storage Facilites",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Water and Wastewater Treatment Facilities",null,"m2",840.1,"BRS1L",45,37804.5,null,0,37804.5]
[null,"Power Plant",null,"m2",3620.7,"BRS1H",{"$f":"IF(ISNA(F19),0,INDEX(IF(UPPER(RIGHT(F19,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F19,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F19,LEN(F19)-1)),CostCode,0)))","v":65},{"$f":"G19*E19","v":235345.5},null,{"$f":"H19*I19","v":0},{"$f":"+H19*(1-I19)","v":235345.5}]
[null,"U/G Heating Plant",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Emulsion Plant",null,"m2",594.75,"BRS1H",65,38658.75,null,0,38658.75]
[null,"AN Storage Facility",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F22),0,INDEX(IF(UPPER(RIGHT(F22,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F22,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F22,LEN(F22)-1)),CostCode,0)))","v":0},0,null,{"$f":"H22*I22","v":0},{"$f":"+H22*(1-I22)","v":0}]
[null,"Warehouse, Shops and Other",null,"m2",1930.5,"BRS1L",45,86872.5,null,0,86872.5]
[null,"Paste plant",null,"m2",1299.8699999999999,"BRS1L",45,{"$f":"G24*E24","v":58494.149999999994},null,0,58494.149999999994]
[null,"Storage Facility at Laydown/Airstrip",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Incinerator building",null,"m2",130.34,"BRS1L",45,{"$f":"G26*E26","v":5865.3},null,0,5865.3]
[null,"Fuel tanks-on site",null,"m2",912,"BRS1H",65,59280,null,0,59280]
[null,"Fuel tanks - Itivia Harbour",null,"m2",2619,"BRS1H",65,170235,null,0,170235]
[null,"Freshwater intake",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Reclaim pumps",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Outfall & Diffuser",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Airstrip lighting, navigation, electrician",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F32),0,INDEX(IF(UPPER(RIGHT(F32,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F32,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F32,LEN(F32)-1)),CostCode,0)))","v":0},0,null,0,0]
[null,"Airstrip lighting, navigation, mechanical",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F33),0,INDEX(IF(UPPER(RIGHT(F33,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F33,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F33,LEN(F33)-1)),CostCode,0)))","v":0},0,null,0,0]
[null,"Break foundation slabs","total of all buildings","m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F34),0,INDEX(IF(UPPER(RIGHT(F34,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F34,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F34,LEN(F34)-1)),CostCode,0)))","v":0},{"$f":"G34*E34","v":0},null,{"$f":"H34*I34","v":0},{"$f":"+H34*(1-I34)","v":0}]
[null,"Consolidate & dump boneyard debris",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Guard house",null,"m2",31.06,"BRS1L",{"$f":"IF(ISNA(F36),0,INDEX(IF(UPPER(RIGHT(F36,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F36,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F36,LEN(F36)-1)),CostCode,0)))","v":45},{"$f":"G36*E36","v":1397.7},null,{"$f":"H36*I36","v":0},{"$f":"+H36*(1-I36)","v":1397.7}]
[null,"Other ",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"LANDFILL FOR DEMOLITION WASTE"]
[null,"Place rock cover over operation landfill",null,"m3",{"$f":"3500*3","v":10500},"AEM",8.4700000000000006,{"$f":"G39*E39","v":88935},null,{"$f":"H39*I39","v":0},{"$f":"+H39*(1-I39)","v":88935}]
[null,"Place soil cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F40),0,INDEX(IF(UPPER(RIGHT(F40,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F40,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F40,LEN(F40)-1)),CostCode,0)))","v":0},{"$f":"G40*E40","v":0},null,0,{"$f":"+H40*(1-I40)","v":0}]
[null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F41),0,INDEX(IF(UPPER(RIGHT(F41,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F41,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F41,LEN(F41)-1)),CostCode,0)))","v":0},{"$f":"G41*E41","v":0},null,0,0]
[null,"Base, sides and cover of closure landfill (for demolition rubbish)",null,"m3",58924,null,29.41,{"$f":"+E42*G42","v":1732954.84},null,0,1732954.84]
[null,"GRADE AND CONTOUR PADS - see note below"]
[null,"Accomodation Complex (incl dorms, corridors, kitchen, laundry, offices, dry, rec hall, ERT)",null,"m3",{"$f":"(2945.1+1787.26+1189.76+2342.95+3347.07+678.9)*1","v":12291.039999999999},"AEM",8.4700000000000006,{"$f":"G44*E44","v":104105.1088},null,0,104105.1088]
[null,"Exploration camp - existing",null,"m3",{"$f":"+E11*1","v":2883},"AEM",{"$f":"+G44","v":8.4700000000000006},{"$f":"G45*E45","v":24419.010000000002},null,{"$f":"H45*I45","v":0},{"$f":"+H45*(1-I45)","v":24419.010000000002}]
[null,"Process Facilities - assumes 5000 TPD plant (including crushing building and crushed ore storage)",null,"m3",{"$f":"(10812+225.5+225)*1","v":11262.5},"AEM",8.4700000000000006,95393.375,null,0,95393.375]
[null,"Assay Lab",null,"m3",{"$f":"+E13*1","v":1248.3},"AEM",8.4700000000000006,10573.101000000001,null,0,10573.101000000001]
[null,"Maintenance Shop",null,"m3",{"$f":"+E14*1","v":4966.71},"AEM",8.4700000000000006,42068.0337,null,0,42068.0337]
[null,"Mine surface general (office and megadome, and explosive plant)",null,"m3",{"$f":"+E15*1","v":1921.8200000000002},"AEM",{"$f":"+G48","v":8.4700000000000006},{"$f":"G49*E49","v":16277.815400000003},null,{"$f":"H49*I49","v":0},{"$f":"+H49*(1-I49)","v":16277.815400000003}]
[null,"Offices, Repair, Lab, Warehouse",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F50),0,INDEX(IF(UPPER(RIGHT(F50,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F50,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F50,LEN(F50)-1)),CostCode,0)))","v":0},0,null,0,0]
[null,"Storage Facilites",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Water and Wastewater Treatment Facilities",null,"m3",{"$f":"+E18*1","v":840.1},"AEM",8.4700000000000006,7115.6470000000008,null,0,7115.6470000000008]
[null,"Power Plant",null,"m3",{"$f":"+E19*1","v":3620.7},"AEM",8.4700000000000006,30667.329000000002,null,0,30667.329000000002]
[null,"U/G Heating Plant",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Emulsion Plant",null,"m3",{"$f":"+E21*1","v":594.75},"AEM",8.4700000000000006,5037.5325000000003,null,0,5037.5325000000003]
[null,"Warehouse, Shops and Other",null,"m3",{"$f":"+E23*1","v":1930.5},"AEM",8.4700000000000006,{"$f":"G56*E56","v":16351.335000000001},null,{"$f":"H56*I56","v":0},{"$f":"+H56*(1-I56)","v":16351.335000000001}]
[null,"Paste plant",null,"m3",{"$f":"433.29*1","v":433.29},"AEM",8.4700000000000006,3669.9663000000005,null,0,3669.9663000000005]
[null,"Storage Facilities (Laydown areas)",null,"m3",{"$f":"66800*1","v":66800},"MBK",5.31,354708,null,0,354708]
[null,"Incinerator building",null,"m3",{"$f":"+E26*1","v":130.34},"AEM",8.4700000000000006,1103.9798000000001,null,0,1103.9798000000001]
[null,"Fuel tanks-on site",null,"m3",{"$f":"+E27*1","v":912},"AEM",{"$f":"+G59","v":8.4700000000000006},{"$f":"G60*E60","v":7724.64},null,{"$f":"H60*I60","v":0},{"$f":"+H60*(1-I60)","v":7724.64}]
[null,"Fuel tanks - Itivia Harbour",null,"m3",{"$f":"+E28*1","v":2619},"AEM",{"$f":"+G60","v":8.4700000000000006},{"$f":"G61*E61","v":22182.93},null,{"$f":"H61*I61","v":0},{"$f":"+H61*(1-I61)","v":22182.93}]
[null,"Guard house",null,"m3",{"$f":"+E36*1","v":31.06},"AEM",{"$f":"+G61","v":8.4700000000000006},{"$f":"G62*E62","v":263.07819999999998},null,{"$f":"H62*I62","v":0},{"$f":"+H62*(1-I62)","v":263.07819999999998}]
[null,"Place rock cover",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F63),0,INDEX(IF(UPPER(RIGHT(F63,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F63,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F63,LEN(F63)-1)),CostCode,0)))","v":0},0,null,0,0]
[null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F65),0,INDEX(IF(UPPER(RIGHT(F65,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F65,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F65,LEN(F65)-1)),CostCode,0)))","v":0},{"$f":"G65*E65","v":0},null,{"$f":"H65*I65","v":0},{"$f":"+H65*(1-I65)","v":0}]
[null,"PUNCTURE LINED SUMPS"]
[null,"Puncture liner and place soil cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F67),0,INDEX(IF(UPPER(RIGHT(F67,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F67,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F67,LEN(F67)-1)),CostCode,0)))","v":0},{"$f":"G67*E67","v":0},null,{"$f":"H67*I67","v":0},{"$f":"+H67*(1-I67)","v":0}]
[null,"RECLAIM ROADS"]
[null,"Remove culverts",null,"each",12,"MBK",10000,{"$f":"G69*E69","v":120000},null,0,120000]
[null,"Remove bridges",null,"each",2,"AEM",50000,100000,null,0,100000]
[null,"Scarify and install water breaks",null,"ha",{"$f":"34000*5/10000","v":17},"SCFYH",{"$f":"IF(ISNA(F71),0,INDEX(IF(UPPER(RIGHT(F71,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F71,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F71,LEN(F71)-1)),CostCode,0)))","v":6030},102510,null,0,102510]
[null,"scarify roads (15m x 40km)",null,"ha",{"$f":"40*0.015*100","v":60},"SCFYL",{"$f":"IF(ISNA(F72),0,INDEX(IF(UPPER(RIGHT(F72,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F72,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F72,LEN(F72)-1)),CostCode,0)))","v":4300},{"$f":"G72*E72","v":258000},null,{"$f":"H72*I72","v":0},{"$f":"+H72*(1-I72)","v":258000}]
[null,"Scarify airstriip",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Scarify laydown areas",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H75*I75","v":0},0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H76*I76","v":0},0]
[null,"OBJECTIVE:  BUILDING DECONTAMINATION & HAZ. MATERIAL REMOVAL"]
[null,"Decontaminate, oil, fuel and glycol systems",null,"mandays",120,"AEM",1000,{"$f":"G78*E78","v":120000},null,{"$f":"H78*I78","v":0},{"$f":"+H78*(1-I78)","v":120000}]
[null,"Electrical",null,"mandays",60,"AEM",1000,{"$f":"G79*E79","v":60000},null,{"$f":"H79*I79","v":0},{"$f":"+H79*(1-I79)","v":60000}]
[null,"SPECIALIZED ITEMS"]
[null,"Dispose of misc. debris and laydown area refuse",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F81),0,INDEX(IF(UPPER(RIGHT(F81,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F81,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F81,LEN(F81)-1)),CostCode,0)))","v":0},{"$f":"G81*E81","v":0},null,{"$f":"H81*I81","v":0},0]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H81)+0.0001","v":18916071.121800009},null,{"$f":"SUM(J5:J81)","v":0},{"$f":"SUM(K5:K81)","v":18916071.121700007}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J82/H82","v":0},{"$f":"K82/H82","v":0.99999999999471345}]
[]
[null,"Note:  Unit costs are based on 3m high, single storey building.  Scale larger building areas accordingly.  E.g.  10m high building multiply area by 3.3 (10/3)"]

{"sheet":"Water Management","index":8,"n_rows":56,"n_cols":8,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[1,"Capital Expenditures and Short Term Water Treatment identified in 'Instructions' worksheet"]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost"]
[null,"BREACH DYKE EMBANKMENT"]
[null,"Remove (Excavate) fill",null,"m3",{"$f":"(150000)*0.1","v":15000},"AEM",8.4700000000000006,{"$f":"G5*E5","v":127050.00000000001}]
[null,"Contour water intake area",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F6),0,INDEX(IF(UPPER(RIGHT(F6,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F6,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F6,LEN(F6)-1)),CostCode,0)))","v":0},{"$f":"G6*E6","v":0}]
[null,"STABILIZE SEDIMENT PONDS/WATER MANAGEMENT PONDS"]
[null,"Place soil cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F8),0,INDEX(IF(UPPER(RIGHT(F8,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F8,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F8,LEN(F8)-1)),CostCode,0)))","v":0},{"$f":"G8*E8","v":0}]
[null,"Doze & spread excavated material",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F9),0,INDEX(IF(UPPER(RIGHT(F9,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F9,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F9,LEN(F9)-1)),CostCode,0)))","v":0},{"$f":"G9*E9","v":0}]
[null,"Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F10),0,INDEX(IF(UPPER(RIGHT(F10,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F10,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F10,LEN(F10)-1)),CostCode,0)))","v":0},{"$f":"G10*E10","v":0}]
[null,"Rip rap in channel base",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F11),0,INDEX(IF(UPPER(RIGHT(F11,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F11,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F11,LEN(F11)-1)),CostCode,0)))","v":0},{"$f":"G11*E11","v":0}]
[null,"REDIRECT RUNOFF/CONSTRUCT DIVERSION DITCHES"]
[null,"Excavate ditches -soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F13),0,INDEX(IF(UPPER(RIGHT(F13,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F13,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F13,LEN(F13)-1)),CostCode,0)))","v":0},{"$f":"G13*E13","v":0}]
[null,"Excavate ditches -rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F14),0,INDEX(IF(UPPER(RIGHT(F14,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F14,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F14,LEN(F14)-1)),CostCode,0)))","v":0},{"$f":"G14*E14","v":0}]
[null,"Stabilize side slopes",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F15),0,INDEX(IF(UPPER(RIGHT(F15,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F15,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F15,LEN(F15)-1)),CostCode,0)))","v":0},{"$f":"G15*E15","v":0}]
[null,"Rip rap in channel base",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F16),0,INDEX(IF(UPPER(RIGHT(F16,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F16,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F16,LEN(F16)-1)),CostCode,0)))","v":0},{"$f":"G16*E16","v":0}]
[null,"BREACH DITCHES"]
[null,"Excavate breaches",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F18),0,INDEX(IF(UPPER(RIGHT(F18,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F18,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F18,LEN(F18)-1)),CostCode,0)))","v":0},{"$f":"G18*E18","v":0}]
[null,"Backfill/recontour",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F19),0,INDEX(IF(UPPER(RIGHT(F19,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F19,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F19,LEN(F19)-1)),CostCode,0)))","v":0},{"$f":"G19*E19","v":0}]
[null,"Install flow dissipation",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F20),0,INDEX(IF(UPPER(RIGHT(F20,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F20,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F20,LEN(F20)-1)),CostCode,0)))","v":0},{"$f":"G20*E20","v":0}]
[null,"Vegetate remainder of ditch",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F21),0,INDEX(IF(UPPER(RIGHT(F21,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F21,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F21,LEN(F21)-1)),CostCode,0)))","v":0},{"$f":"G21*E21","v":0}]
[null,"DECOMISSION FRESH WATER SUPPLY"]
[null,"Breach embankment",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F23),0,INDEX(IF(UPPER(RIGHT(F23,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F23,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F23,LEN(F23)-1)),CostCode,0)))","v":0},{"$f":"G23*E23","v":0}]
[null,"Remove pump",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F24),0,INDEX(IF(UPPER(RIGHT(F24,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F24,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F24,LEN(F24)-1)),CostCode,0)))","v":0},{"$f":"G24*E24","v":0}]
[null,"Remove pipeline",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F25),0,INDEX(IF(UPPER(RIGHT(F25,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F25,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F25,LEN(F25)-1)),CostCode,0)))","v":0},{"$f":"G25*E25","v":0}]
[null,"WATER CONTROL IN RECLAMATION QUARRY"]
[null,"Install  pumping system",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F27),0,INDEX(IF(UPPER(RIGHT(F27,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F27,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F27,LEN(F27)-1)),CostCode,0)))","v":0},{"$f":"G27*E27","v":0}]
[null,"Remove pumping system",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F28),0,INDEX(IF(UPPER(RIGHT(F28,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F28,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F28,LEN(F28)-1)),CostCode,0)))","v":0},{"$f":"G28*E28","v":0}]
[null,"REMOVE PIPELINES"]
[null,"Remove pipes",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F30),0,INDEX(IF(UPPER(RIGHT(F30,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F30,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F30,LEN(F30)-1)),CostCode,0)))","v":0},{"$f":"G30*E30","v":0}]
[null,"Concrete plug deep pipes",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F31),0,INDEX(IF(UPPER(RIGHT(F31,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F31,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F31,LEN(F31)-1)),CostCode,0)))","v":0},{"$f":"G31*E31","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F32),0,INDEX(IF(UPPER(RIGHT(F32,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F32,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F32,LEN(F32)-1)),CostCode,0)))","v":0},{"$f":"G32*E32","v":0}]
[null,"GROUNDWATER COLLECTION SYSTEM"]
[null,"Excavate/install sumps",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F34),0,INDEX(IF(UPPER(RIGHT(F34,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F34,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F34,LEN(F34)-1)),CostCode,0)))","v":0},{"$f":"G34*E34","v":0}]
[null,"Install pumping wells",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F35),0,INDEX(IF(UPPER(RIGHT(F35,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F35,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F35,LEN(F35)-1)),CostCode,0)))","v":0},{"$f":"G35*E35","v":0}]
[null,"Install pumps/pipelines/power supply",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F36),0,INDEX(IF(UPPER(RIGHT(F36,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F36,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F36,LEN(F36)-1)),CostCode,0)))","v":0},{"$f":"G36*E36","v":0}]
[null,"CONSTRUCT CONTAMINATED WATER STORAGE POND"]
[null,"Excavate pond",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F38),0,INDEX(IF(UPPER(RIGHT(F38,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F38,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F38,LEN(F38)-1)),CostCode,0)))","v":0},{"$f":"G38*E38","v":0}]
[null,"Doze & spread excavated material",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Bedding layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Supply geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Install geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Erosion protection layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"CONSTRUCT PASSIVE TREATMENT SYSTEM (e.g. Constructed Wetland)"]
[null,"Construct access roads",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G46*E46","v":0}]
[null,"Install HDPE piping system from collection pond",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G47*E47","v":0}]
[null,"Inter-cell flow structures",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Install liners",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G49*E49","v":0}]
[null,"Install growth media",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Wetland vegetation",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"CONSTRUCT WATER TREATMENT PLANT"]
[null,"Build treatment plant ",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F53),0,INDEX(IF(UPPER(RIGHT(F53,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F53,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F53,LEN(F53)-1)),CostCode,0)))","v":0},{"$f":"G53*E53","v":0}]
[null,"Build sludge containment facility",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F54),0,INDEX(IF(UPPER(RIGHT(F54,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F54,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F54,LEN(F54)-1)),CostCode,0)))","v":0},{"$f":"G54*E54","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H54)+0.0001","v":127050.00010000002}]
[null," For cost of long-term/post-closure water treatment see \"WATER TREATMENT\" Worksheet\""]

{"sheet":"Water Treatment","index":9,"n_rows":36,"n_cols":8,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[1,"Post Closure Water Treatment - Identified as long term/post-closure in 'Instructions' worksheet"]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost"]
[null,"ADDITION OF REAGENTS TO WTP"]
[null,"H2O2",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(UPPER(RIGHT(F5,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F5,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F5,LEN(F5)-1)),CostCode,0)))","v":0},{"$f":"G5*E5","v":0}]
[null,"lime",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"ferric sulphate",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"ferrous sulphate",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"flocculents",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"LABOUR AND SUPPLIES"]
[null,"Annual fuel",null,"litres",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F12),0,INDEX(IF(UPPER(RIGHT(F12,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F12,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F12,LEN(F12)-1)),CostCode,0)))","v":0},{"$f":"G12*E12","v":0}]
[null,"Annual power",null,"kW-h",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F13),0,INDEX(IF(UPPER(RIGHT(F13,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F13,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F13,LEN(F13)-1)),CostCode,0)))","v":0},{"$f":"G13*E13","v":0}]
[null,"Electrician/mechanic to maintain treatment plant",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Equipment maintenance and parts",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Misc. supplies, hoses, tools",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Communications",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"WATER MANAGEMENT"]
[null,"Water Treatment (reagents, equip. Op., labour)",null,"m3",720886,"AEM",0.62,{"$f":"G20*E20","v":446949.32}]
[null,"Water pumping from sumps and ponds to treatment plant",null,"allow",1,"AEM",114510.72620124223,{"$f":"E21*G21","v":114510.72620124223}]
[null,"WTP WATER SAMPLING AND ANALYSES"]
[null,"Sampling equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F23),0,INDEX(IF(UPPER(RIGHT(F23,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F23,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F23,LEN(F23)-1)),CostCode,0)))","v":0},{"$f":"G23*E23","v":0}]
[null,"Analyses",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F24),0,INDEX(IF(UPPER(RIGHT(F24,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F24,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F24,LEN(F24)-1)),CostCode,0)))","v":0},{"$f":"G24*E24","v":0}]
[null,"Shipping to laboratory",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F25),0,INDEX(IF(UPPER(RIGHT(F25,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F25,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F25,LEN(F25)-1)),CostCode,0)))","v":0},{"$f":"G25*E25","v":0}]
[null,"Reporting",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F26),0,INDEX(IF(UPPER(RIGHT(F26,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F26,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F26,LEN(F26)-1)),CostCode,0)))","v":0},{"$f":"G26*E26","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F27),0,INDEX(IF(UPPER(RIGHT(F27,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F27,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F27,LEN(F27)-1)),CostCode,0)))","v":0},{"$f":"G27*E27","v":0}]
[null,"SITE ACCESS"]
[null,"Road maintenance (incl. snow removal)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F29),0,INDEX(IF(UPPER(RIGHT(F29,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F29,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F29,LEN(F29)-1)),CostCode,0)))","v":0},{"$f":"G29*E29","v":0}]
[null,"Winter road tariff",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F30),0,INDEX(IF(UPPER(RIGHT(F30,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F30,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F30,LEN(F30)-1)),CostCode,0)))","v":0},{"$f":"G30*E30","v":0}]
[null,"Truck rental",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F31),0,INDEX(IF(UPPER(RIGHT(F31,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F31,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F31,LEN(F31)-1)),CostCode,0)))","v":0},{"$f":"G31*E31","v":0}]
[null,"Air support",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F32),0,INDEX(IF(UPPER(RIGHT(F32,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F32,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F32,LEN(F32)-1)),CostCode,0)))","v":0},{"$f":"G32*E32","v":0}]
[]
[null,null,null,null,null,null,"Annual water treatment costs",{"$f":"SUM(H5:H33)+0.0001","v":561460.0463012422}]
[null,"Number of years of water treatment",null,"years",3]
[null,null,null,null,null,null,"Total",{"$f":"AnnualTreat1Cost*E35","v":1684380.1389037266}]

{"sheet":"ICM","index":10,"n_rows":21,"n_cols":8,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[1,"Interim Care and Maintenance"]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost"]
[null,"INTERIM CARE & MAINTENANCE"]
[null,"on-site caretaker",null,"manmonths",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(UPPER(RIGHT(F5,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F5,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F5,LEN(F5)-1)),CostCode,0)))","v":0},{"$f":"G5*E5","v":0}]
[null,"extra personnel",null,"manmonths",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"    -electrician",null,"manmonths",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F7),0,INDEX(IF(UPPER(RIGHT(F7,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F7,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F7,LEN(F7)-1)),CostCode,0)))","v":0},{"$f":"G7*E7","v":0}]
[null,"    -mechanic",null,"manmonths",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F8),0,INDEX(IF(UPPER(RIGHT(F8,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F8,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F8,LEN(F8)-1)),CostCode,0)))","v":0},{"$f":"G8*E8","v":0}]
[null,"annual fuel",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"misc. supplies",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F10),0,INDEX(IF(UPPER(RIGHT(F10,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F10,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F10,LEN(F10)-1)),CostCode,0)))","v":0},{"$f":"G10*E10","v":0}]
[null,"pick-up truck",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"small dozer",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"small excavator",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"snow machine",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"communications",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"SNP/AEMP water sampling & reporting",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"geotechnical assessment",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"interim water treatment",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,{"$f":"AnnualTreat1Cost","v":561460.0463012422}]
[null,"other",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,null,null,"Annual  Interim C&M Cost",{"$f":"SUM(H5:H19)","v":561460.0463012422}]
[null,"Number of years of ICM",null,"years",3,null,"Total",{"$f":"H20*E21","v":1684380.1389037266}]

{"sheet":"PostClosure","index":11,"n_rows":37,"n_cols":8,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[1,"Post-Closure Monitoring &  Maintenance:"]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost"]
[null,"MONITORING & INSPECTIONS"]
[null,"Annual geotechnical inspection",null,"each",1,"VIH",{"$f":"IF(ISNA(F5),0,INDEX(IF(UPPER(RIGHT(F5,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F5,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F5,LEN(F5)-1)),CostCode,0)))","v":7977.7872000000007},{"$f":"G5*E5","v":7977.7872000000007}]
[null,"Surface water sampling",null,"each",1,"WSH",{"$f":"IF(ISNA(F6),0,INDEX(IF(UPPER(RIGHT(F6,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F6,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F6,LEN(F6)-1)),CostCode,0)))","v":10000},{"$f":"G6*E6","v":10000}]
[null,"Groundwater Sampling",null,"each",1,"WSH",10000,10000]
[null,"Receiving/downstream water sampling",null,"each",1,"WSH",10000,10000]
[null,"Monitoring program as per plan",null,"each",0.5,"AEM",100000,50000]
[null,"Survey inspection",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Regulatory costs*",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G11*E11","v":0}]
[null,"Site water monitoring (AEMP and SNP)",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F12),0,INDEX(IF(UPPER(RIGHT(F12,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F12,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F12,LEN(F12)-1)),CostCode,0)))","v":0},0]
[null,"   - Active closure and flooding",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"   - Post pit flooding",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Air Quality Monitoring Program (AQMP)",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Wildlife Effects Monitoring Program (WEMP)",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F16),0,INDEX(IF(UPPER(RIGHT(F16,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F16,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F16,LEN(F16)-1)),CostCode,0)))","v":0},0]
[null,"Vegetation Monitoring",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F18),0,INDEX(IF(UPPER(RIGHT(F18,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F18,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F18,LEN(F18)-1)),CostCode,0)))","v":0},{"$f":"G18*E18","v":0}]
[null,"COVER MAINTENANCE"]
[null,"Repair erosion - infill gullies",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G20*E20","v":0}]
[null,"Repair erosion - upgrade diversion ditches",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Remove problem vegetation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Repair animal damage",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Repair/upgrade access controls",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"SPILLWAY MAINTENANCE"]
[null,"Repair erosion",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G27*E27","v":0}]
[null,"Clear spillway",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G28*E28","v":0}]
[null,"CWTS MAINTENANCE"]
[null,"Maintain flow, restore vegetation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F30),0,INDEX(IF(UPPER(RIGHT(F30,1))=Low,UnitCostLow, IF(UPPER(RIGHT(F30,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(F30,LEN(F30)-1)),CostCode,0)))","v":0},{"$f":"G30*E30","v":0}]
[null,"POST-CLOSURE WATER TREATMENT"]
[null,"Subtotal, Annual post-closure costs",null,null,null,null,null,{"$f":"SUM(H5:H31)+0.0001","v":87977.787299999996}]
[null,"Discount rate for calculation of net present value of post-closure cost, %",null,null,null,0]
[null,"Number of years of post-closure activity",null,null,null,10,"years"]
[null,"Present Value of payment stream",null,null,null,null,null,{"$f":"PV(DiscountRate,PCYears, PCAnnualTotal)*-1","v":879777.87299999991}]
[]
[null,"*Regulatory costs - annual reporting, management plans, progress reports etc."]

{"sheet":"Mobilization","index":12,"n_rows":60,"n_cols":7,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
["Mobilization/Demobilization:"]
[]
["ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost"]
["MOBILIZE HEAVY EQUIPMENT"]
["Excavators",null,"each",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}]
["Dump trucks",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Dozers",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Demolition shears",null,"each",1,"AEM",1000000,1000000]
["Crane",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Loader",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"F10*D10","v":0}]
["Compactor",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"F11*D11","v":0}]
["Light duty vehicles",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["MOBILIZE MISC. EQUIPMENT"]
["Pump shipping",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E14),0,INDEX(IF(UPPER(RIGHT(E14,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E14,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E14,LEN(E14)-1)),CostCode,0)))","v":0},{"$f":"F14*D14","v":0}]
["Pipe shipping",null,"m",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}]
["Minor tools and equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E16),0,INDEX(IF(UPPER(RIGHT(E16,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E16,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E16,LEN(E16)-1)),CostCode,0)))","v":0},{"$f":"F16*D16","v":0}]
["Truck tires ",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E17),0,INDEX(IF(UPPER(RIGHT(E17,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E17,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E17,LEN(E17)-1)),CostCode,0)))","v":0},{"$f":"F17*D17","v":0}]
["Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E18),0,INDEX(IF(UPPER(RIGHT(E18,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E18,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E18,LEN(E18)-1)),CostCode,0)))","v":0},0]
["MOBILIZE CAMP"]
["Reclamation activities",null,"allow",null,{"$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},{"$f":"F20*D20","v":0}]
["Long term reclamation activities (eg pump flooding)",null,"allow",null,{"$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},{"$f":"F21*D21","v":0}]
["MOBILIZE WORKERS"]
["rotations over reclamation period",null,"manhours",{"$f":"12*365*24","v":105120},"AEM",75,{"$f":"F23*D23","v":7884000}]
["crew transportation",null,"each",{"$f":"26*12","v":312},"AEM",{"$f":"693*2","v":1386},432432]
["Reclamation activities - transport",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E25),0,INDEX(IF(UPPER(RIGHT(E25,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E25,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E25,LEN(E25)-1)),CostCode,0)))","v":0},0]
["Reclamation activities - travel time",null,"manhours",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E26),0,INDEX(IF(UPPER(RIGHT(E26,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E26,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E26,LEN(E26)-1)),CostCode,0)))","v":0},0]
["Long term reclamation activities (eg pump flooding) - transport",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E27),0,INDEX(IF(UPPER(RIGHT(E27,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E27,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E27,LEN(E27)-1)),CostCode,0)))","v":0},0]
["Long term reclamation activities (eg pump flooding) - travel time",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E28),0,INDEX(IF(UPPER(RIGHT(E28,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E28,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E28,LEN(E28)-1)),CostCode,0)))","v":0},0]
["Monitoring Airfare",null,"each",null,{"$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},0]
[" WORKER ACCOMODATIONS"]
["Reclamation activities",null,"manmonths",{"$f":"12*12","v":144},"ACCM",{"$f":"86*30","v":2580},{"$f":"F31*D31","v":371520}]
["Long term reclamation activities (eg pump flooding)",null,"manmonths",null,{"$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},{"$f":"F32*D32","v":0}]
["MOBILIZE FUEL"]
["Fuel freight - reclamation activities",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E34),0,INDEX(IF(UPPER(RIGHT(E34,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E34,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E34,LEN(E34)-1)),CostCode,0)))","v":0},{"$f":"F34*D34","v":0}]
["Fuel freight - long term reclamation activities",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E35),0,INDEX(IF(UPPER(RIGHT(E35,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E35,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E35,LEN(E35)-1)),CostCode,0)))","v":0},{"$f":"F35*D35","v":0}]
["Fuel freight accomodations",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E36),0,INDEX(IF(UPPER(RIGHT(E36,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E36,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E36,LEN(E36)-1)),CostCode,0)))","v":0},{"$f":"F36*D36","v":0}]
["WINTER ROAD"]
["Construction and operation",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E38),0,INDEX(IF(UPPER(RIGHT(E38,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E38,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E38,LEN(E38)-1)),CostCode,0)))","v":0},{"$f":"F38*D38","v":0}]
["Limited winter use",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E39),0,INDEX(IF(UPPER(RIGHT(E39,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E39,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E39,LEN(E39)-1)),CostCode,0)))","v":0},{"$f":"F39*D39","v":0}]
["Winter road tarriff",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E40),0,INDEX(IF(UPPER(RIGHT(E40,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E40,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E40,LEN(E40)-1)),CostCode,0)))","v":0},{"$f":"F40*D40","v":0}]
["DEMOBILIZE HEAVY EQUIPMENT"]
["Excavators",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E42),0,INDEX(IF(UPPER(RIGHT(E42,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E42,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E42,LEN(E42)-1)),CostCode,0)))","v":0},{"$f":"F42*D42","v":0}]
["Dump trucks",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E43),0,INDEX(IF(UPPER(RIGHT(E43,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E43,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E43,LEN(E43)-1)),CostCode,0)))","v":0},0]
["Dozers",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Demolition shears",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Crane",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Loader",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E47),0,INDEX(IF(UPPER(RIGHT(E47,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E47,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E47,LEN(E47)-1)),CostCode,0)))","v":0},{"$f":"F47*D47","v":0}]
["Compactor",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E48),0,INDEX(IF(UPPER(RIGHT(E48,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E48,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E48,LEN(E48)-1)),CostCode,0)))","v":0},{"$f":"F48*D48","v":0}]
["Light duty vehicles",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["Other",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
["DEMOBILIZE CAMP"]
[null,null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E52),0,INDEX(IF(UPPER(RIGHT(E52,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E52,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E52,LEN(E52)-1)),CostCode,0)))","v":0},{"$f":"F52*D52","v":0}]
["DEMOBILIZE WORKERS"]
["crew travel time",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E54),0,INDEX(IF(UPPER(RIGHT(E54,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E54,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E54,LEN(E54)-1)),CostCode,0)))","v":0},{"$f":"F54*D54","v":0}]
["crew transportation",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E55),0,INDEX(IF(UPPER(RIGHT(E55,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E55,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E55,LEN(E55)-1)),CostCode,0)))","v":0},{"$f":"F55*D55","v":0}]
["WINTER ROAD"]
["Construction and operation",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E57),0,INDEX(IF(UPPER(RIGHT(E57,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E57,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E57,LEN(E57)-1)),CostCode,0)))","v":0},{"$f":"F57*D57","v":0}]
["Limited winter use",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E58),0,INDEX(IF(UPPER(RIGHT(E58,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E58,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E58,LEN(E58)-1)),CostCode,0)))","v":0},{"$f":"F58*D58","v":0}]
["Winter road tarriff",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(E59),0,INDEX(IF(UPPER(RIGHT(E59,1))=Low,UnitCostLow, IF(UPPER(RIGHT(E59,1))=High,UnitCostHigh,UnitCostSpecified)),MATCH(UPPER(LEFT(E59,LEN(E59)-1)),CostCode,0)))","v":0},{"$f":"F59*D59","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G5:G59)+0.0001","v":9687952.0000999998}]

{"sheet":"Unit_Costs","index":13,"n_rows":180,"n_cols":12,"rows_kept":180,"cut":false,"hidden":false,"merged":[]}
["Unit Cost Table (for refining unit costs see \"Estimator\" worksheet)"]
[null,null,null,"Filter by unit",null,"",""]
[null,null,null,null,null,"","",""]
["ITEM","Detail",null,"COST CODE","UNITS","LOW $","HIGH $","SPECIFIED $",null,"COMMENTS"]
[null,null,null,null,null,"","",""]
["Accomodation"]
[null,null,null,"ACCM","manday",100,175]
["Buildings - Decontaminate",null,null,null,null,"","",""]
[null,"Asbestos",null,"BDA","m2",25.6,51.2,null,null,"Low: removal of asbestos siding & flooring; High: removal of insulated pipes, friable asbestos"]
["Buildings - Remove",null,null,null,null,"","","",null,"Unit costs are based on 3m high, single storey building.  Scale areas accordingly."]
[null,"Wood",null,"BRW","m2",27.5,41]
[null,"Concrete",null,"BRC","m2",40,65,6,null,"Specified: puncture concrete foundation slabs"]
[null,"Steel - teardown",null,"BRS1","m2",45,65]
[null,"Steel - for salvage",null,"BRS2","m2",67,100]
["Concrete work",null,null,null,null,"","",""]
[null,"Small pour",null,"CSF","m3",426.5,639.75,null,null,"Low: YK; High=1.5xLow"]
[null,"Large pour",null,"CLF","m3",353.5,530.25,2130,null,"Specified: concrete crown pillar"]
["Contaminated Soils",null,null,null,null,"","",""]
[null,"ESA Phase 1",null,"CS1","each",7500,null,null,null,"Low: small, \"clean\" site"]
[null,"ESA Phase 1",null,"CS2","each",50000,null,null,null,"Low: small, \"clean\" site"]
[null,"Remediate on site",null,"CSR","m3",47,146]
["Dozing",null,null,null,null,"","",""]
[null,"doze rock piles",null,"DR","m3",1.05,2.4,null,null,"Low cost: doze crest off dump"]
[null,"doze overburden/soil piles",null,"DS","m3",0.95,3.8,null,null,"High cost: push up to 300 m"]
["Excavate Rock; Low Spec's and QA/QC",null,null,null,null,"","",""]
[null,"drill/blast/load/short haul",null,"RB1","m3",11.4,17.05,null,null,"Low:quarry operations for bulk fill"]
[null,"drill/blast/load/long haul",null,"RB2","m3",12.05,17.8]
[null,"RB1 + spread and compact",null,"RB3","m3",12.05,17.8]
[null,"RB2 + spread and compact",null,"RB4","m3",12.5,30.75]
[null,"Specified activity",null,"RBS","m3"]
["Excavate Rock; High Spec's and QA/QC ",null,null,null,null,"","","",null,"(e.g. ditch/spillway excavation)"]
[null,"drill/blast/load/short haul",null,"RC1","m3",12.05,17.8,null,null,"Low:foundation excavation;High:spillway excavation"]
[null,"drill/blast/load/long haul",null,"RC2","m3",12.7,18.399999999999999]
[null,"RC1 + spread and compact",null,"RC3","m3",12.7,18.399999999999999,null,null,"e,g, cover construction"]
[null,"RC2 + spread and compact",null,"RC4","m3",13.5,19.2,null,null,"e,g, cover construction"]
[null,"Specified activity",null,"RCS","m3",null,null,175,null,"Specified-drift excavation"]
["Excavate Rip Rap",null,null,null,null,"","",""]
[null,"drill/blast/load/short haul/place",null,"RR1","m3",13.5,17.75,null,null,"High: quarry & place rip rap in channel"]
[null,"drill/blast/load/long haul/place",null,"RR2","m3",14.2,20.65]
[null,"source is waste dump/short haul",null,"RR3","m3",7,null,null,null,"cost includes sorting"]
[null,"source is waste dump/long haul",null,"RR4","m3",7.6]
[null,"Specified activity",null,"RRS","m3"]
["Excavate Soil; Low Spec's and QA/QC",null,null,null,null,"","",""]
[null,"clear & grub",null,"SBC","m2",3.4,5,""]
[null,"excavate/load/short haul",null,"SB1","m3",4.3,5.9]
[null,"excavate/load/long haul",null,"SB2","m3",4.5999999999999996,7.3]
[null,"SB1 + spread and compact",null,"SB3","m3",5.0999999999999996,8.9,null,null,"Low: non-engineered; High:engineered"]
[null,"SB2 + spread and compact",null,"SB4","m3",5.5,11,null,null,"Low: non-engineered; High:engineered"]
[null,"Specified activity",null,"SBS","m3",3.2,6.3,"",null,"Low: rehandle waste rock dump by dozing; High:rehandle waste rock by hauling"]
[null,"Tailings ",null,"SBT","m3",1.35,3.7,15.5,null,"High:contour surface - wet or frozen; Specified:haul/place wet infill"]
["Excavate Soil, High Spec's and QA/QC",null,null,null,null,"","",""]
[null,"excavate/load/short haul",null,"SC1","m3",6.8,9.3000000000000007]
[null,"excavate/load/long haul",null,"SC2","m3",7.1,11.75]
[null,"SC1 + spread and compact",null,"SC3","m3",8.9,14.2,null,null,"Low: non-engineered; High:engineered"]
[null,"SC2 + spread and compact",null,"SC4","m3",9.3000000000000007,23.2,null,null,"Low: non-engineered; High:engineered (e.g. complex covers, low volume dam construction)"]
[null,"Specified activity",null,"SCS","m3",null,null,18.8,null,"Backfill adit with waste rock"]
["Fence",null,null,null,null,"","",""]
[null,null,null,"FNC","m",13.55,203]
["Fuel and Electricity",null,null,null,null,"","",""]
[null,"Fuel cost - gas",null,"FCG","litre",1.05,1.4,null,null,null,null," "]
[null,"Fuel cost - diesel",null,"FCD","litre",0.99,1.39]
[null,"Fuel mobilization",null,"FCM","litre",0.22,0.42,null,null,"High: winter road usage"]
[null,"Electricity",null,"FCE","kW-h",0.17,0.19,0.49,null,"Low and High:Yellowknife; Specified:diesel generator"]
["Geo-Synthetics",null,null,null,null,"","",""]
[null,"geotextile",null,"GST","m2",3.44,null,null,null,"Supply and install"]
[null,"geogrid",null,"GSG","m2",5.75,""]
[null,"liner, HDPE",null,"GSHDPE","m2",7.95,"",null,null,"Supply and install; large quantity"]
[null,"liner, ES3",null,"GSES3","m2",20.2,"","",null,"FOB Yellowknife"]
[null,"geosynthetic installation",null,"GSI","m2",3.16,14,null,null,"Low:geotextile; High:ES3 or HDPE"]
[null,"bentonite soil ammendment",null,"GSBA","tonne",308.3,348.5,null,null,"FOB Edmonton, add shipping & mixing"]
["Grouting (/m3 of rock grouted)",null,null,null,null,"","",""]
[null,null,null,"grout","m3",236.55,286.75,null,null,"High: cement, FOB Yellowknife"]
["Laboratory Chemicals"]
[null,"Remove from site",null,"LCR","pallet",1966.356,2606.8262399999999]
["Labour & Equipment Rates",null,null,null,null,"","",""]
[null,"Site manager",null,"sman","$/hr",125,152]
[null,"Supervisor",null,"super","$/hr",52,91.84]
[null,"Registered engineer",null,"eng","$/hr",95,220]
[null,"Environmental coordinator",null,"envco","$/hr",74.16,130]
[null,"Evironmental technologist",null,"envtech","$/hr",36]
[null,"Electrician",null,"elec","$/hr",74,95]
[null,"Journeyman - various",null,"journey","$/hr",44,71.790000000000006]
[null,"Labour - skilled ",null,"lab-s","$/hr",41,49.6]
[null,"Labour - unskilled",null,"lab-us","$/hr",31,43.98]
[null,"Equipment operator",null,"oper","$/hr",41,65]
[null,"Heavy duty mechanic",null,"mech","$/hr",49,72.849999999999994]
[null,"Water treatment plant operator",null,"oper-wt","$/hr",41,59.86]
[null,"Security / first aid",null,"safety","$/hr",36,66.97]
[null,"Administative staff",null,"admin","$/hr",38,57.89]
[]
[null,"Equipment rates include operator and fuel"]
[null,"Loader - 4 cu.yd (3.06m3)",null,"load-s","$/hr",175,null,""]
[null,"Loader - 7 cu.yd (5.35m3)",null,"load-l","$/hr",315]
[null,"Excavator - 26.76-30.84 tonnes",null,"exc-s","$/hr",190]
[null,"Excavator - 68.95+tonnes",null,"exc-l","$/hr",420,null,""]
[null,"Grader",null,"grad","$/hr",190]
[null,"Dump truck off hwy 30-50 tonnes",null,"truck-s","$/hr",225,null,""]
[null,"Dump truck off hwy 55-75 tonnes",null,"truck-l","$/hr",300]
[null,"dozer, small",null,"dozers","$/hr",205,260,""]
[null,"dozer, large",null,"dozerl","$/hr",490,565,""]
[null,"smooth drum compactor",null,"comp","$/hr",155,null,""]
[null,"scooptram, 6 yd3 bucket",null,"scoop","$/hr",170,null,""]
[null,"flat bed truck with hiab",null,"hiab","$/hr",155,null,""]
[null,"fuel truck",null,"ftruck","$/hr",150]
[null,"water truck",null,"wtruck","$/hr",58,150]
["Mobilize Heavy Equipment",null,null,null,null,"","",""]
[null,"Road access",null,"MHER","kmtonne",3.4,10.25]
[null,"Air access",null,"MHEA","kmtonne",12,null,null,null,"cargo rate>500lb"]
["Mobilize Camp",null,null,null,null,"","",""]
[null,"Road access",null,"MCR","each",50000,null,null,null,"refurbish existing camp"]
["Mobilize Workers",null,null,null,null,"","",""]
[null,"flight",null,"MW","each",4500,9100,null,null,"Low:e.g. 8 passenger; High: Dash 7"]
["Oil Removal",null,null,null,null,"","",""]
[null,"oil removal",null,"OR","litre",0.43,1.2,null,null,"Low:waste oil heater; High: ship offsite"]
["PCB Removal"]
[null,"Remove from site",null,"PCBR","litre",40.200000000000003,46.9,null,null,"Low: shipping, handling & disposal from Yellowknife"]
["Pipes, small (<6in dia.)",null,null,null,null,"","",""]
[null,"remove/dispose on site",null,"PSR","m",1,24,null,null,"Low: remove/dispose on site; High: remove/re-use"]
[null,"supply",null,"PSS","m",6.1,11.1,null,null,"Low:supply; High:supply and ship"]
[null,"install",null,"PSI","m",25]
["Pipes, large (>6in dia.)",null,null,null,null,"","",""]
[null,"remove/dispose on site",null,"PLR","m",22,72,null,null,"Low: remove/dispose on site; High: remove/re-use"]
[null,"supply",null,"PLS","m",129,143,null,null,"Low:supply; High:supply and ship"]
[null,"install",null,"PLI","m",50]
["Power Lines",null,null,null,null,"","",""]
[null,"remove/dispose on site",null,"POWR","m",25.5]
["Process Chemicals",null,null,null,null,"","",""]
[null,"Remove from site",null,"PCR","kg",0.45,2.5,null,null,"Low: shipping, handling & disposal from Yellowknife"]
["Pumps",null,null,null,null,"","",""]
[null,"Pump capital cost",null,"PC","each",195000]
[null,"Pump shipping",null,"PS","each",2500]
[null,"Pump operating cost",null,"POC","m3",0.12,null,null,null,"pump operating costs should be calculated based on pump capacity, fuel costs, etc."]
[null,"Pump maintenance",null,"PM","allow",25000]
[null,"Pump removal - small",null,"PR","each",3370,6742]
[null,"Pump to flood - install",null,"PF","each",350000,450000]
["Pump sand BackFill",null,null,null,null,"","",""]
[null,null,null,"PBF","m3",85,300]
["Scarify - road/mine site"]
[null,null,null,"SCFY","ha",4300,6030,2150]
["Shaft, Raise & Portal Closures",null,null,null,null,"","",""]
[null,"Shaft & Raises",null,"SR","m2",645,2132,null,null,"Low:pre-cast concrete slabs, little site prep. Area=shaft+>1m all around"]
[null,"Portals",null,"POR","m3",18.8,250,1200,null,"Low:unit cost code SCS;High:excavate & backfill collapsed portal;Spec: installed pressure plug"]
["Signs"]
[null,"Signs",null,"S","each",12.359952000000002,37.079855999999999]
["Site Inspection Report"]
[null,null,null,"RPT","each",10000,20000]
["SpillWay - Clear"]
[null,null,null,"SW","each",3000,7000]
["Survey/Instrumentation"]
[null,null,null,"SI","each",1800,3600,null,null,"2 person crew"]
["Treatment Plant - Construct",null,null,null,null,"","",""]
[null,"Small (< 1000 m3/d)",null,"TPS","lump sum",9000000,15000000]
[null,"Large (> 1000 m3/d)",null,"TPL","lump sum",15000000,46000000]
[null,"Constructed Wetland",null,"CWTS","ha",200000,300000]
["Treatment Plant - Operate"]
[null,null,null,"TPO","m3",0.35,2]
["Treatment Chemicals",null,null,null,null,"","",""]
[null,"ferric sulphate",null,"ferric","kg",1.19,"",""]
[null,"ferrous sulphate",null,"ferrous","kg",1.32,"",""]
[null,"lime",null,"lime","kg",0.56000000000000005,null,""]
[null,"hydrogen peroxide, 35%",null,"hperox","kg",1.5,"",""]
[null,"Sodium Metabisulfate",null,"Nametab","kg",1.18,"",""]
[null,"Caustic soda, 50%",null,"caustic","kg",0.74,"",""]
[null,"Sulfuric acid, 93%",null,"sulfuric","kg",0.31,"",""]
[null,"flocculant",null,"flocc","kg",6,"",""]
[null,"copper sulphate",null,"copper","kg","","",""]
[null,"shipping",null,"shipping","kg",0.2,"",""]
["Vegetation",null,null,null,null,"","",""]
[null,"Hydroseed, Flat",null,"VHF","ha",4000]
[null,"Hydroseed, Sloped",null,"VHS","ha",4500]
[null,"Veg. blanket/erosion mat",null,"VB","ha",13000]
[null,"Tree planting",null,"VT","ha",2600,6000]
[null,"Wetland species",null,"VW","ha",null,null,47.72,null,"Specified= /m3, Wetland Growth Media Substrate mixed and installed (sand, biochar and fertilizer, woodchips)"]
["Visual Site Inspection"]
[null,"Visual site inspection",null,"VI","each",3955.1846399999999,7977.7872000000007,11016]
["Water Sampling/Analysis/Reporting"]
[null,null,null,"WS","each",7000,10000]
["Winter Road"]
[null,"Construction",null,"WRC","km",2000,11500]
[null,"Usage",null,"WRU","kmtonne",0.28999999999999998]

{"sheet":"Estimator","index":14,"n_rows":55,"n_cols":15,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[null,"Unit Cost Estimator",null,1,"Equipment Productivity Figures and Graphs have been reproduced from Caterpillar Performance Handbook - Edition 42 "]
[null,"EXCAVATION",null,null,null,null,"HAUL AND DUMPING",null,null,null,null,"SPREADING/DOZING"]
[null,"Productivity",null,null,null,null,"Productivity",null,null,null,null,"Productivity"]
[null,"Machine","Cat 336EL",null,null,null,"Machine","Cat 770",null,null,null,"Machine","Cat D8"]
[null,"bucket capacity",null,3.16,"m3",null,"truck capacity",null,25.1,"m3",null,"Estimate production using example curves provided or ",null,600,"m3/hr"]
[null,"fill factor",null,0.75,"%",null,"fill factor",null,0.8,"%",null,"equivalent from other supplier"]
[null,"cycle time",null,45,"seconds",null,null,null,null,null,null,"Correction factors (see table provided)"]
[null,"operator skill",null,0.8,"%",null,"load time",null,6,"min.",null,"      operator skill",null,0.75]
[null,"machine availability",null,0.83,"%",null,"haul distance",null,1.5,"km",null,"      material type, see table",null,0.8]
[null,"altitude adjustment",null,1,"%",null,"average velocity",null,20,"km/hr",null,"      slot dozing",null,1]
[null,"Hourly productivity",null,{"$f":"D5*D6*(60*60/D7)*D8*D9*D10","v":125.89440000000002},"m3/hr",null,"haul time + return time",null,{"$f":"+I9/I10*60*2","v":9},"min.",null,"     side by side dozing",null,1]
[null,null,null,null,null,null,"wait time",null,0.5,"min.",null,"     visibility",null,1]
[null,null,null,null,null,null,"dump time",null,1,"min.",null,"     job efficiency",null,0.83]
[null,null,null,null,null,null,"cycle time",null,{"$f":"I8+SUM(I11:I13)","v":16.5},"min.",null,"     altitude adjustment",null,1]
[null,null,null,null,null,null,"machine availability",null,0.83,"%",null,"     slope adjustment",null,1]
[null,null,null,null,null,null,"altitude adjustment",null,1,"%",null,"Hourly productivity",null,{"$f":"+N5*N8*N9*N10*N11*N12*N13*N14*N15","v":298.8},"m3/hr"]
[null,null,null,null,null,null,null,null,{"$f":"I14*I15*I16","v":13.694999999999999},"ave. min/cycle"]
[null,null,null,null,null,null,"Hourly productivity",null,{"$f":"I5*I6*60/I17","v":87.973713033954027},"m3/hr"]
[null,"Operating Costs",null,null,null,null,"Operating Costs",null,null,null,null,"Operating Costs"]
[null," - Contractor",null,null,null,null," - Contractor",null,null,null,null," - Contractor"]
[null,"Contractor  hourly rate",null,180,"$/hr",null,"Contractor  hourly rate",null,225,"$/hr",null,"Hourly rate - contractor supplied",null,260,"$/hr"]
[null,"Excavation cost - contractor rate",null,{"$f":"D21/D11","v":1.4297697117584258},"$/m3",null,"Haul and Dump - contractor rate",null,{"$f":"I21/I18","v":2.5575821713147402},"$/m3",null,"Dozing - contractor rate",null,{"$f":"N21/N16","v":0.8701472556894243},"$/m3"]
[]
[null," - Owner",null,null,null,null," - Owner",null,null,null,null," - Owner"]
[null,"ownership, daily",null,null,"$/day",null,"ownership, daily",null,null,"$/day",null,"ownership, daily",null,null,"$/day"]
[null,"maintenance",null,null,"$/hr",null,"maintenance",null,null,"$/hr",null,"maintenance",null,null,"$/hr"]
[null,"fuel",null,null,"$/hr",null,"fuel",null,null,"$/hr",null,"fuel",null,null,"$/hr"]
[null,"consumables (cutters, tires)",null,null,"$/hr",null,"consumables (cutters, tires)",null,null,"$/hr",null,"consumables (cutters, tires)",null,null,"$/hr"]
[null,"operator",null,null,"$/hr",null,"operator",null,null,"$/hr",null,"operator",null,null,"$/hr"]
[null,"Owner hourly rate",null,{"$f":"D25/10+SUM(D26:D29)","v":0},"$/hr",null,"Owner hourly rate",null,{"$f":"I25/10+SUM(I26:I29)","v":0},"$/hr",null,"Owner hourly rate",null,{"$f":"N25/10+SUM(N26:N29)","v":0}]
[null,"Excavation cost - owner rate",null,{"$f":"D30/D11","v":0},"$/m3",null,"Haul/Dumping Cost - owner rate",null,{"$f":"I30/I18","v":0},"$/m3",null,"Spreading/Dozing Cost - owner rate",null,{"$f":"N30/N16","v":0},"$/hr"]
[null,"Excavation cost - select contractor or owner rate (D22 or D31)",null,null,"$/m3",null,"Haul/Dumping Cost - select contractor or owner rate (I22 or I31",null,null,"$/m3",null,"Spreading/Dozing Cost - select contractor or owner rate (N22 or N31)",null,null,"$/m3"]
[]
[]
[]
[null,"Excavator",null,null,null,null,"Trucking",null,null,null,null,"Dozing"]
[null,null,"Cat 320","Cat 325B","Cat 375",null,null,"Cat 771 D","Cat 777D","Cat 789C"]
[null,"heaped bucket capacity, m3",1.5,2.2000000000000002,5.4,null,"Truck capacity - heaped, m3",27.5,60.5,137]
[null,null,null,"Typical Cycle Times (seconds)"]
[null,"easy digging, shallow digging, small swing angle",16,18,20]
[null,"med. to  hard digging, rocky soil, swing angle to 90 deg.",23,23,25]
[null,"tough digging, sandstone, caliche, at max.  machine depth, swing angle > 120 deg. ",27,29,35]
[]
[null,"Material","Fill Factor (% of heaped bucket capacity"]
[null,"Moist loam or sandy clay",null,"100 - 110"]
[null,"sand and gravel (not till)",null,"95 - 110"]
[null,"hard tough clay",null,"80 - 90"]
[null,"rock - will blasted",null,"60 - 75"]
[null,"rock - poorly blasted",null,"40 -60"]
[]
[null,"Operator Skill","poor","average","good"]
[null,"Correction factor",0.6,0.75,1]
[]
[null,"Machine availability","poor","average","good"]
[null,"Correction factor",0.9,0.95,1]

{"sheet":"Tools","index":15,"n_rows":12,"n_cols":12,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["The functions in this worksheet serve as a back up in the event that the menu item \"Add-Ins\" is not shown in Excel menu bar"]
[]
[]
[null,null,"Save file before clearing all data"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"These functions duplicate components within worksheet"]
[]
[]
[null,null,"Shows both active worksheet as well as table of Unit Costs in a separate window"]
[]
[]
[null,null,"Prints all worksheets having non-zero sums"]

{"sheet":"Sheet1","index":16,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}