{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Instructions","Tools","Summary","ICM","Open Pit","UG Mine","Tailings","Rock Pile","Bldgs & Equip","Chemicals","Water Management","Mobilization","PostClosure","Water Treatment","Unit_Costs","Estimator V2","CPINunavut","CPINorthwestTerritories","CPINWT_base"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":793,"comments":0,"pivot_tables":1},"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":64,"n_cols":8,"rows_kept":64,"cut":false,"hidden":false,"merged":[[53,0,62,1],[27,0,27,1],[28,0,33,1],[34,0,41,1],[42,0,48,1],[49,0,52,1]]}
["Project Name:",null,"Reclaim Model - Overview of Program"]
[null,"Enter Mine Name","All users are urged to read the Reclaim Model User Manual - Scroll down for overview description of program.",null,null,"","",""]
["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 (e.g. km) or multiple units (km and m3) or all units.",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 modifying 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, i.e. the component name.",null,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,"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,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 CIRNAC and GNWT and 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.  All water treatment is covered under the 'Water Treatment\" sheet.",null,null,null,null,null,"",""]
["Water treatment during ICM is linked to the \"ICM\" sheet. Water treatment during construction is linked to the \"Tailings\" and \"Water Management\" sheet.  Long term or post-closure water treatment is linked"]
["and in the \"PostClosure\" sheet."]
[null,null,null,"Ops/ICM/\nConstruction","Post Closure","","",""]
["Open Pit",null,"flood pit - install/operate pumping system","x",null,"","",""]
[null,null,"construct diversion ditches","x"]
[null,null,"treat 1st filling","x",null,"","",""]
[null,null,"install pump/decant system","x",null,"","",""]
[null,null,"passive/biological treatment","x","x","","",""]
[null,null,"overflow treatment","x","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","x","x"]
[null,null,"collect and treat seepage (ARD/ML)","x","x"]
[null,null,"install passive treatment system","x",null,"","",""]
[null,null,"operate and maintain passive treatment system","x","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","x","","",""]
[null,null,"treat supernatant","x","x","","",""]
[null,null,"install toe seepage collection system","x",null,"","",""]
[null,null,"collect and treat seepage (ARD/ML)","x","x","","",""]
[null,null,"install passive treatment system","x",null,"","",""]
[null,null,"operate and maintain passive treatment system","x","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)","x","x","","",""]
["Water Management",null,"refill lakes","x","x","","",""]
[null,null,"redirect creeks/streams","x",null,"","",""]
[null,null,"stabilize water management ponds","x","x","","",""]
[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,"water treatment plant","x","x"]
[null,null,"sludge pond","x","x"]
[null,null,"water control in reclamation quarry","x"]
[null,null,"operate/maintain water treatment plant","x","x","","",""]
[null,null,null,null,null,"","",""]

{"sheet":"Tools","index":1,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":false,"merged":[[10,1,11,1],[1,1,2,1],[4,1,5,1],[7,1,8,1]]}
[]
[null,"Save file before clearing all data"]
[]
[]
[null,"These functions duplicate components within worksheet"]
[]
[]
[null,"Shows both active worksheet as well as table of Unit Costs in a separate window"]

{"sheet":"Summary","index":2,"n_rows":33,"n_cols":17,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,"Number of Years of ICM",{"$f":"ICM!E26","v":5}]
[null,null,null,null,null,null,null,null,null,"When will Post-Closure Begin",8]
[null,null,null,null,null,null,null,null,null,"Estimated Annual Inflation",0.03]
[]
[null,{"$f":"CONCATENATE(\"SUMMARY OF COSTS (\",Unit_Costs!B3,\" Dollars)\")","v":"SUMMARY OF COSTS (2026 Dollars)"},null,null,null,null,null,null,null,null,"SUMMARY OF COSTS (Future Value)"]
[]
["CAPITAL COSTS","COMPONENT NAME",null,"COST",null,"LAND LIABILITY",null,"WATER LIABILITY",null,"CAPITAL COSTS","COMPONENT NAME",null,"COST",null,"LAND LIABILITY",null,"WATER LIABILITY"]
["INTERIM CARE AND MAINTENANCE",{"$f":"IF(ISBLANK(ICM!$C$1),\"\",ICM!$C$1)","v":""},null,{"$f":"ICMTotal","v":2.4400000000000004E-5},null,"-",null,{"$f":"ICMTotal","v":2.4400000000000004E-5},null,"INTERIM CARE AND MAINTENANCE",{"$f":"IF(ISBLANK(ICM!$C$1),\"\",ICM!$C$1)","v":""},null,{"$f":"D8","v":2.4400000000000004E-5},null,"-",null,{"$f":"H8","v":2.4400000000000004E-5}]
["OPEN PIT",{"$f":"IF(ISBLANK('Open Pit'!$C$1),\"\",'Open Pit'!$C$1)","v":""},null,{"$f":"Pit1Total","v":1E-4},null,{"$f":"Pit1LandTotal","v":0},null,{"$f":"Pit1WaterTotal","v":0},null,"OPEN PIT",{"$f":"IF(ISBLANK('Open Pit'!$C$1),\"\",'Open Pit'!$C$1)","v":""},null,{"$f":"D9*(1+$K$3)^$K$1","v":1.1592740742999999E-4},null,{"$f":"F9/D9*M9","v":0},null,{"$f":"M9-O9","v":1.1592740742999999E-4}]
["UNDERGROUND MINE",{"$f":"IF(ISBLANK('UG Mine'!$C$1),\"\",'UG Mine'!$C$1)","v":""},null,{"$f":"UG1Total","v":1E-4},null,{"$f":"UG1LandTotal","v":0},null,{"$f":"UG1WaterTotal","v":0},null,"UNDERGROUND MINE",{"$f":"IF(ISBLANK('UG Mine'!$C$1),\"\",'UG Mine'!$C$1)","v":""},null,{"$f":"D10*(1+$K$3)^$K$1","v":1.1592740742999999E-4},null,{"$f":"F10/D10*M10","v":0},null,{"$f":"M10-O10","v":1.1592740742999999E-4}]
["TAILINGS FACILITY",{"$f":"IF(ISBLANK(Tailings!$C$1),\"\",Tailings!$C$1)","v":""},null,{"$f":"Tailings1Total","v":1E-4},null,{"$f":"Tailings1LandTotal","v":0},null,{"$f":"Tailings1WaterTotal","v":0},null,"TAILINGS FACILITY",{"$f":"IF(ISBLANK(Tailings!$C$1),\"\",Tailings!$C$1)","v":""},null,1.1592740742999999E-4,null,0,null,1.1592740742999999E-4]
["ROCK PILE",{"$f":"IF(ISBLANK('Rock Pile'!$C$1),\"\",'Rock Pile'!$C$1)","v":""},null,{"$f":"RP1Total","v":1E-4},null,{"$f":"RP1LandTotal","v":0},null,{"$f":"RP1WaterTotal","v":0},null,"ROCK PILE",{"$f":"IF(ISBLANK('Rock Pile'!$C$1),\"\",'Rock Pile'!$C$1)","v":""},null,1.1592740742999999E-4,null,0,null,1.1592740742999999E-4]
["BUILDINGS AND EQUIPMENT",{"$f":"IF(ISBLANK('Bldgs & Equip'!$C$1),\"\",'Bldgs & Equip'!$C$1)","v":""},null,{"$f":"Bldg1Total","v":1E-4},null,{"$f":"Bldg1LandTotal","v":0},null,{"$f":"Bldg1WaterTotal","v":0},null,"BUILDINGS AND EQUIPMENT",{"$f":"IF(ISBLANK('Bldgs & Equip'!$C$1),\"\",'Bldgs & Equip'!$C$1)","v":""},null,1.1592740742999999E-4,null,0,null,1.1592740742999999E-4]
["CHEMICALS AND CONTAMINATED SOIL MANAGEMENT",{"$f":"IF(ISBLANK(Chemicals!$C$1),\"\",Chemicals!$C$1)","v":""},null,{"$f":"Chem1Total","v":1E-4},null,{"$f":"Chem1LandTotal","v":0},null,{"$f":"Chem1WaterTotal","v":0},null,"CHEMICALS AND CONTAMINATED SOIL MANAGEMENT",{"$f":"IF(ISBLANK(Chemicals!$C$1),\"\",Chemicals!$C$1)","v":""},null,{"$f":"D14*(1+$K$3)^$K$1","v":1.1592740742999999E-4},null,0,null,1.1592740742999999E-4]
["WATER MANAGEMENT",null,null,{"$f":"'Water Management'!H62","v":1.0000000000000001E-5},null,"-",null,{"$f":"Water1Total","v":1.0000000000000001E-5},null,"WATER MANAGEMENT",null,null,1.1592740742999999E-5,null,"-",null,{"$f":"M15","v":1.1592740742999999E-5}]
["POST-CLOSURE MONITORING AND MAINTENANCE",{"$f":"IF(ISBLANK(PostClosure!$C$1),\"\",PostClosure!$C$1)","v":""},null,{"$f":"PC1Total","v":9.9999999999999995E-8},null,{"$f":"D16*$F$19","v":0},null,{"$f":"D16*$H$19","v":0},null,"POST-CLOSURE MONITORING AND MAINTENANCE",{"$f":"IF(ISBLANK(PostClosure!$C$1),\"\",PostClosure!$C$1)","v":""},null,{"$f":"(PCAnnualTotal*(1+$K$3)^($K$2+$K$1))*((POWER((1+K3),PostClosure!E37)-1)/K3)+('Water Treatment'!AF35*(1+$K$3)^($K$2+$K$1))*((POWER((1+K3),'Water Treatment'!AC36)-1)/K3)","v":0},null,{"$f":"F16/D16*M16","v":0},null,0]
[]
[null,"SUBTOTAL: Capital Costs",null,{"$f":"SUM(D8:D16)","v":6.3450000000000008E-4},null,{"$f":"SUM(F8:F16)","v":0},null,{"$f":"SUM(H8:H16)","v":3.4400000000000003E-5},null,null,"SUBTOTAL: Capital Costs",null,{"$f":"SUM(M8:M16)","v":7.3155718532299998E-4},null,{"$f":"SUM(O8:O16)","v":0},null,{"$f":"SUM(Q8:Q16)","v":7.3155718532299998E-4}]
[null,"PERCENT OF SUBTOTAL ",null,null,null,{"$f":"SUM(F8:F15)/SUM(D8:D15)","v":0},null,{"$f":"IF(F19<0.01,0,1-F19)","v":0},null,null,"PERCENT OF SUBTOTAL ",null,null,null,{"$f":"F19","v":0},null,{"$f":"H19","v":0}]
[]
["INDIRECT COSTS",null,null,"COST",null,"LAND LIABILITY",null,"WATER LIABILITY",null,"INDIRECT COSTS",null,null,"COST",null,"LAND LIABILITY",null,"WATER LIABILITY"]
["MOBILIZATION",null,null,{"$f":"SUM(Mobilization!H58,Mobilization!P58,Mobilization!X58)","v":3.0000000000000003E-4},null,{"$f":"$F$19*D22","v":0},null,{"$f":"+$H$19*D22","v":0},null,{"$f":"A22","v":"MOBILIZATION"},null,null,{"$f":"Mobilization!H58+Mobilization!P58*(1+$K$3)^$K$1+Mobilization!X58*(1+$K$3)^$K$2","v":3.4260441556876157E-4},null,{"$f":"+$F$19*M22","v":0},null,{"$f":"+$H$19*M22","v":0}]
["ENGINEERING DESIGN",0.05,null,{"$f":"IF(B23=\"n/a\", 0, B23*$D$18)","v":3.1725000000000005E-5},null,{"$f":"+$F$19*D23","v":0},null,{"$f":"+$H$19*D23","v":0},null,"ENGINEERING DESIGN",{"$f":"B23","v":0.05},null,{"$f":"IFERROR(K23*$M$18,0)","v":3.6577859266149999E-5},null,{"$f":"+$F$19*M23","v":0},null,{"$f":"+$H$19*M23","v":0}]
["PROJECT MANAGEMENT ",0.08,null,{"$f":"IF(B24=\"n/a\", 0, B24*$D$18)","v":5.0760000000000009E-5},null,0,null,0,null,"PROJECT MANAGEMENT ",0.08,null,5.8524574825840001E-5,null,0,null,0]
["MONITORING & QA/QC",0.01,null,6.3450000000000011E-6,null,{"$f":"+$F$19*D25","v":0},null,{"$f":"+$H$19*D25","v":0},null,"MONITORING & QA/QC",0.01,null,7.3155718532300001E-6,null,{"$f":"+$F$19*M25","v":0},null,{"$f":"+$H$19*M25","v":0}]
["BONDING/INSURANCE",0.03,null,1.9035000000000003E-5,null,0,null,0,null,"BONDING/INSURANCE",0.03,null,2.1946715559689999E-5,null,0,null,0]
["ENGAGEMENT AND REGULATORY COMPLIANCE",0.03,null,1.9035000000000003E-5,null,0,null,0,null,"ENGAGEMENT AND REGULATORY COMPLIANCE",0.03,null,{"$f":"IFERROR(K27*$M$18,0)","v":2.1946715559689999E-5},null,0,null,0]
["CONTINGENCY ",0.25,null,1.5862500000000002E-4,null,0,null,0,null,"CONTINGENCY ",0.25,null,{"$f":"K28*$M$18","v":1.8288929633074999E-4},null,0,null,0]
["OWNERS REPRESENTATIVE",0.05,null,3.1725000000000005E-5,null,{"$f":"+$F$19*D29","v":0},null,{"$f":"+$H$19*D29","v":0},null,"OWNERS REPRESENTATIVE",{"$f":"B29","v":0.05},null,{"$f":"IFERROR(K29*$M$18,0)","v":3.6577859266149999E-5},null,{"$f":"+$F$19*M29","v":0},null,{"$f":"+$H$19*M29","v":0}]
["MARKET PRICE FACTOR ADJUSTMENT",0,null,0,null,{"$f":"+$F$19*D30","v":0},null,{"$f":"+$H$19*D30","v":0},null,"MARKET PRICE FACTOR ADJUSTMENT",{"$f":"B30","v":0},null,{"$f":"K30*$M$18","v":0},null,{"$f":"+$F$19*M30","v":0},null,{"$f":"+$H$19*M30","v":0}]
[null,"SUBTOTAL: Indirect Costs",null,{"$f":"SUM(D22:D30)","v":6.1725000000000007E-4},null,{"$f":"SUM(F22:F30)","v":0},null,{"$f":"SUM(H22:H30)","v":0},null,null,"SUBTOTAL: Indirect Costs",null,{"$f":"SUM(M22:M30)","v":7.0838300823026156E-4},null,{"$f":"SUM(O22:O30)","v":0},null,{"$f":"SUM(Q22:Q30)","v":0}]
[]
["TOTAL COSTS",null,null,{"$f":"D18+D31","v":1.2517500000000003E-3},null,{"$f":"F18+F31","v":0},null,{"$f":"H18+H31","v":3.4400000000000003E-5},null,"TOTAL COSTS",null,null,{"$f":"M18+M31","v":1.4399401935532615E-3},null,{"$f":"O18+O31","v":0},null,{"$f":"Q18+Q31","v":7.3155718532299998E-4}]

{"sheet":"ICM","index":3,"n_rows":30,"n_cols":8,"rows_kept":30,"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,"hr",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0))),0)","v":0},{"$f":"G5*E5","v":0}]
[null,"Extra personnel",null,"hr",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"    -electrician",null,"hr",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G7*E7","v":0}]
[null,"    -mechanic",null,"hr",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$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"}},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":{"$error":"#N/A"}},0,0]
[null,"Geotechnical assessment & reporting",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Dewatering activities",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G18*E18","v":0}]
[null,"Ditch Maintenance",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G19*E19","v":0}]
[null,"Water Management Pond Maintenance",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G20*E20","v":0}]
[null,"Water Management Other",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G21*E21","v":0}]
[null,"Airstrip Maintenance",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G22*E22","v":0}]
[null,"Maintain Road Access",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G23*E23","v":0}]
[null,"Other",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G24*E24","v":0}]
[null,null,null,null,null,null,"Annual  Interim C&M Cost",{"$f":"SUM(H5:H24)","v":0}]
[null,"Number of years of ICM",null,"years",5,null,"Sub Total",{"$f":"H25*E26","v":0}]
[null,"Total water treatment cost, from \"ICM Water Treatment\"",null,null,null,null,null,{"$f":"'Water Treatment'!H37","v":0}]
[]
[null,"Finalize Closure and Reclamation Plan (% Closure Costs)",null,null,null,null,0.04,{"$f":"G29*SUM(Summary!D9:D15)","v":2.4400000000000004E-5}]
[null,null,null,null,null,null,"Total",{"$f":"H27+H26+H29","v":2.4400000000000004E-5}]

{"sheet":"Open Pit","index":4,"n_rows":69,"n_cols":11,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[{"$f":"COUNTIF(B1:YH1,\"*Open Pit Name*\")","v":1},"Open Pit Name",null,null,null,null,"Pit #",1]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
[null,"CONTROL ACCESS"]
[null,"Fence",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0))),0)","v":0},{"$f":"G5*E5","v":0},null,{"$f":"H5*I5","v":0},{"$f":"H5-J5","v":0}]
[null,"Signs",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F6),0,INDEX(IF(RIGHT(F6,1)=\"L\",UnitCostLow, IF(RIGHT(F6,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F6,LEN(F6)-1),CostCode,0))),0)","v":0},{"$f":"G6*E6","v":0},null,0,0]
[null,"Berm at crest",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F7),0,INDEX(IF(RIGHT(F7,1)=\"L\",UnitCostLow, IF(RIGHT(F7,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F7,LEN(F7)-1),CostCode,0))),0)","v":0},{"$f":"G7*E7","v":0},null,0,0]
[null,"Block roads",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F8),0,INDEX(IF(RIGHT(F8,1)=\"L\",UnitCostLow, IF(RIGHT(F8,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F8,LEN(F8)-1),CostCode,0))),0)","v":0},{"$f":"G8*E8","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F9),0,INDEX(IF(RIGHT(F9,1)=\"L\",UnitCostLow, IF(RIGHT(F9,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F9,LEN(F9)-1),CostCode,0))),0)","v":0},{"$f":"G9*E9","v":0},null,0,0]
[null,"STABILITY STUDY"]
[null,"Conduct stability and setback study",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F11),0,INDEX(IF(RIGHT(F11,1)=\"L\",UnitCostLow, IF(RIGHT(F11,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F11,LEN(F11)-1),CostCode,0))),0)","v":0},{"$f":"G11*E11","v":0},null,{"$f":"H11*I11","v":0},{"$f":"H11-J11","v":0}]
[null,"STABILIZE SLOPES"]
[null,"Off-load crest, soil A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F13),0,INDEX(IF(RIGHT(F13,1)=\"L\",UnitCostLow, IF(RIGHT(F13,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F13,LEN(F13)-1),CostCode,0))),0)","v":0},{"$f":"G13*E13","v":0},null,{"$f":"H13*I13","v":0},{"$f":"H13-J13","v":0}]
[null,"Off-load crest, soil B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Doze/trim overburden at crest",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Drill & blast pit crest",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Buttress slope",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"COVER/CONTOUR SLOPES"]
[null,"Place fill, soil A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F20),0,INDEX(IF(RIGHT(F20,1)=\"L\",UnitCostLow, IF(RIGHT(F20,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F20,LEN(F20)-1),CostCode,0))),0)","v":0},{"$f":"G20*E20","v":0},null,{"$f":"H20*I20","v":0},{"$f":"H20-J20","v":0}]
[null,"Place fill, soil B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Rip rap",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate slopes",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate pit floor",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"CONSTRUCT DIVERSION DITCHES"]
[null,"Excavate ditches -soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F27),0,INDEX(IF(RIGHT(F27,1)=\"L\",UnitCostLow, IF(RIGHT(F27,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F27,LEN(F27)-1),CostCode,0))),0)","v":0},{"$f":"G27*E27","v":0},null,{"$f":"H27*I27","v":0},{"$f":"H27-J27","v":0}]
[null,"Excavate ditches -rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F28),0,INDEX(IF(RIGHT(F28,1)=\"L\",UnitCostLow, IF(RIGHT(F28,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F28,LEN(F28)-1),CostCode,0))),0)","v":0},{"$f":"G28*E28","v":0},null,0,0]
[null,"Rip rap in channel base",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F29),0,INDEX(IF(RIGHT(F29,1)=\"L\",UnitCostLow, IF(RIGHT(F29,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F29,LEN(F29)-1),CostCode,0))),0)","v":0},{"$f":"G29*E29","v":0},null,0,0]
[null,"CONSTRUCT SPILLWAY"]
[null,"Excavate channel",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F31),0,INDEX(IF(RIGHT(F31,1)=\"L\",UnitCostLow, IF(RIGHT(F31,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F31,LEN(F31)-1),CostCode,0))),0)","v":0},{"$f":"G31*E31","v":0},null,{"$f":"H31*I31","v":0},{"$f":"H31-J31","v":0}]
[null,"Concrete",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F32),0,INDEX(IF(RIGHT(F32,1)=\"L\",UnitCostLow, IF(RIGHT(F32,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F32,LEN(F32)-1),CostCode,0))),0)","v":0},{"$f":"G32*E32","v":0},null,0,0]
[null,"Rip rap",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F33),0,INDEX(IF(RIGHT(F33,1)=\"L\",UnitCostLow, IF(RIGHT(F33,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F33,LEN(F33)-1),CostCode,0))),0)","v":0},{"$f":"G33*E33","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F34),0,INDEX(IF(RIGHT(F34,1)=\"L\",UnitCostLow, IF(RIGHT(F34,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F34,LEN(F34)-1),CostCode,0))),0)","v":0},{"$f":"G34*E34","v":0},null,0,0]
[null,"DEVELOP AND RECLAIM QUARRIES AND BORROWS"]
[null,"Strip overburden",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F36),0,INDEX(IF(RIGHT(F36,1)=\"L\",UnitCostLow, IF(RIGHT(F36,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F36,LEN(F36)-1),CostCode,0))),0)","v":0},{"$f":"G36*E36","v":0},null,{"$f":"H36*I36","v":0},{"$f":"H36-J36","v":0}]
[null,"Drill & blast",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F37),0,INDEX(IF(RIGHT(F37,1)=\"L\",UnitCostLow, IF(RIGHT(F37,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F37,LEN(F37)-1),CostCode,0))),0)","v":0},0,null,0,0]
[null,"Contour slopes",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F38),0,INDEX(IF(RIGHT(F38,1)=\"L\",UnitCostLow, IF(RIGHT(F38,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F38,LEN(F38)-1),CostCode,0))),0)","v":0},{"$f":"G38*E38","v":0},null,{"$f":"H38*I38","v":0},{"$f":"H38-J38","v":0}]
[null,"Place overburden",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F39),0,INDEX(IF(RIGHT(F39,1)=\"L\",UnitCostLow, IF(RIGHT(F39,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F39,LEN(F39)-1),CostCode,0))),0)","v":0},{"$f":"G39*E39","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F40),0,INDEX(IF(RIGHT(F40,1)=\"L\",UnitCostLow, IF(RIGHT(F40,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F40,LEN(F40)-1),CostCode,0))),0)","v":0},{"$f":"G40*E40","v":0},null,{"$f":"H40*I40","v":0},{"$f":"H40-J40","v":0}]
[null,"OTHER RECLAMATION ACTIVITIES"]
[null,"Backfill of Pit",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F42),0,INDEX(IF(RIGHT(F42,1)=\"L\",UnitCostLow, IF(RIGHT(F42,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F42,LEN(F42)-1),CostCode,0))),0)","v":0},{"$f":"G42*E42","v":0},null,{"$f":"H42*I42","v":0},{"$f":"H42-J42","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F43),0,INDEX(IF(RIGHT(F43,1)=\"L\",UnitCostLow, IF(RIGHT(F43,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F43,LEN(F43)-1),CostCode,0))),0)","v":0},{"$f":"G43*E43","v":0},null,0,0]
[null,"FLOOD PIT-Capital"]
[null,"Remove stationary equipment (sump pumps)",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F45),0,INDEX(IF(RIGHT(F45,1)=\"L\",UnitCostLow, IF(RIGHT(F45,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F45,LEN(F45)-1),CostCode,0))),0)","v":0},{"$f":"G45*E45","v":0},null,{"$f":"H45*I45","v":0},{"$f":"H45-J45","v":0}]
[null,"Remove dewatering pipeline",null,"m",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"}},0,0,null,0,0]
[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"}},0,0,null,0,0]
[null,"    -Ditch, mat'l B",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"}},0,0,null,0,0]
[null,"Supply/install pump station",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Supply/install piping system",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[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"}},0,0,null,0,0]
[null,"FLOOD PIT-Annual Cost"]
[null,"Operate pumps (power)",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F57),0,INDEX(IF(RIGHT(F57,1)=\"L\",UnitCostLow, IF(RIGHT(F57,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F57,LEN(F57)-1),CostCode,0))),0)","v":0},{"$f":"G57*E57","v":0},null,{"$f":"H57*I57","v":0},{"$f":"H57*(1-I57)","v":0}]
[null,"Maintain pump/pipeline",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H58*I58","v":0},{"$f":"H58*(1-I58)","v":0}]
[null,"Labour: fuel management, commissioning/decom",null,"$/h",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H59*I59","v":0},{"$f":"H59*(1-I59)","v":0}]
[null,"Chemical addition,  _____ kg/m3 of water",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Chemicals, purchase and shipping",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Passive/biological additives",null,"$/ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H62*I62","v":0},{"$f":"H62*(1-I62)","v":0}]
[null,"Passive additives purchase and shipping",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H63*I63","v":0},{"$f":"H63*(1-I63)","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H64*I64","v":0},0]
[null,null,null,null,null,null,"Annual pumping costs",{"$f":"SUM(H57:H64)+0.0001","v":1E-4}]
[null,"Number of years of pump flooding",null,"years"]
[null,null,null,null,null,null,"Total pumping costs",{"$f":"H65*E66","v":0},null,{"$f":"H67*I67","v":0},{"$f":"H67*(1-I67)","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H55)+H67+0.0001","v":1E-4},null,{"$f":"SUM(J5:J55)+J67","v":0},{"$f":"SUM(K5:K55)+K67","v":0}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J68/H68","v":0},{"$f":"K68/H68","v":0}]

{"sheet":"UG Mine","index":5,"n_rows":43,"n_cols":11,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[1,"Underground Mine Name",null,null,null,null,"UG Mine #",1]
[]
[null,"ACTIVITY/MATERIAL","Notes","Unit","Qty","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
[null,"CONTROL ACCESS"]
[null,"Fence",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0))),0)","v":0},{"$f":"G5*E5","v":0},null,{"$f":"H5*I5","v":0},{"$f":"H5-J5","v":0}]
[null,"Signs",null,"each",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,{"$f":"G7*E7","v":0},null,0,0]
[null,"Berm",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Concrete wall in  portals",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Backfill portal #1",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Backfill portal #2",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Cap raise # 1",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Cap raise #2",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Cap shaft #1",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Cap shaft #2",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Backfill adits",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Backfill open stope",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Concrete cap over open stope",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"REMOVE HAZARDOUS MATERIALS"]
[null,"Remove hazardous materials, U/G labor",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F21),0,INDEX(IF(RIGHT(F21,1)=\"L\",UnitCostLow, IF(RIGHT(F21,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F21,LEN(F21)-1),CostCode,0))),0)","v":0},{"$f":"G21*E21","v":0},null,{"$f":"H21*I21","v":0},{"$f":"H21-J21","v":0}]
[null,"Remove/decontam. stationary & electrical equip",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F22),0,INDEX(IF(RIGHT(F22,1)=\"L\",UnitCostLow, IF(RIGHT(F22,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F22,LEN(F22)-1),CostCode,0))),0)","v":0},{"$f":"G22*E22","v":0},null,0,0]
[null,"Remove/decontam. mobile equipment",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F23),0,INDEX(IF(RIGHT(F23,1)=\"L\",UnitCostLow, IF(RIGHT(F23,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F23,LEN(F23)-1),CostCode,0))),0)","v":0},{"$f":"G23*E23","v":0},null,0,0]
[null,"Remove misc. haz. mat & explosives",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F24),0,INDEX(IF(RIGHT(F24,1)=\"L\",UnitCostLow, IF(RIGHT(F24,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F24,LEN(F24)-1),CostCode,0))),0)","v":0},{"$f":"G24*E24","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F25),0,INDEX(IF(RIGHT(F25,1)=\"L\",UnitCostLow, IF(RIGHT(F25,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F25,LEN(F25)-1),CostCode,0))),0)","v":0},{"$f":"G25*E25","v":0},null,0,0]
[null,"INSTALL BULKHEADS"]
[null,"Bulkheads to control water flow",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F27),0,INDEX(IF(RIGHT(F27,1)=\"L\",UnitCostLow, IF(RIGHT(F27,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F27,LEN(F27)-1),CostCode,0))),0)","v":0},{"$f":"G27*E27","v":0},null,{"$f":"H27*I27","v":0},{"$f":"H27-J27","v":0}]
[null,"Grout bulkhead",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F28),0,INDEX(IF(RIGHT(F28,1)=\"L\",UnitCostLow, IF(RIGHT(F28,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F28,LEN(F28)-1),CostCode,0))),0)","v":0},{"$f":"G28*E28","v":0},null,0,0]
[null,"FLOOD MINE"]
[null,"Supply/install pump",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F30),0,INDEX(IF(RIGHT(F30,1)=\"L\",UnitCostLow, IF(RIGHT(F30,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F30,LEN(F30)-1),CostCode,0))),0)","v":0},{"$f":"G30*E30","v":0},null,{"$f":"H30*I30","v":0},{"$f":"H30-J30","v":0}]
[null,"Supply/install piping system",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F31),0,INDEX(IF(RIGHT(F31,1)=\"L\",UnitCostLow, IF(RIGHT(F31,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F31,LEN(F31)-1),CostCode,0))),0)","v":0},{"$f":"G31*E31","v":0},null,0,0]
[null,"Operate pumps to flood workings",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F32),0,INDEX(IF(RIGHT(F32,1)=\"L\",UnitCostLow, IF(RIGHT(F32,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F32,LEN(F32)-1),CostCode,0))),0)","v":0},{"$f":"G32*E32","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F33),0,INDEX(IF(RIGHT(F33,1)=\"L\",UnitCostLow, IF(RIGHT(F33,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F33,LEN(F33)-1),CostCode,0))),0)","v":0},{"$f":"G33*E33","v":0},null,0,0]
[null,"INSTALL GROUNDWATER COLLECTION SYSTEM"]
[null,"Excavate/install sumps",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F35),0,INDEX(IF(RIGHT(F35,1)=\"L\",UnitCostLow, IF(RIGHT(F35,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F35,LEN(F35)-1),CostCode,0))),0)","v":0},{"$f":"G35*E35","v":0},null,{"$f":"H35*I35","v":0},{"$f":"H35-J35","v":0}]
[null,"Install pumping wells",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F36),0,INDEX(IF(RIGHT(F36,1)=\"L\",UnitCostLow, IF(RIGHT(F36,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F36,LEN(F36)-1),CostCode,0))),0)","v":0},{"$f":"G36*E36","v":0},null,0,0]
[null,"Install pumps/pipelines/power supply",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F37),0,INDEX(IF(RIGHT(F37,1)=\"L\",UnitCostLow, IF(RIGHT(F37,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F37,LEN(F37)-1),CostCode,0))),0)","v":0},{"$f":"G37*E37","v":0},null,0,0]
[null,"SPECIALIZED ITEMS"]
[null,"Install water quality monitoring pipes",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F39),0,INDEX(IF(RIGHT(F39,1)=\"L\",UnitCostLow, IF(RIGHT(F39,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F39,LEN(F39)-1),CostCode,0))),0)","v":0},{"$f":"G39*E39","v":0},null,{"$f":"H39*I39","v":0},{"$f":"H39-J39","v":0}]
[null,"Install permanent pumping system",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F40),0,INDEX(IF(RIGHT(F40,1)=\"L\",UnitCostLow, IF(RIGHT(F40,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F40,LEN(F40)-1),CostCode,0))),0)","v":0},{"$f":"G40*E40","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F41),0,INDEX(IF(RIGHT(F41,1)=\"L\",UnitCostLow, IF(RIGHT(F41,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F41,LEN(F41)-1),CostCode,0))),0)","v":0},{"$f":"G41*E41","v":0},null,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H41)+0.0001","v":1E-4},null,{"$f":"SUM(J5:J41)","v":0},{"$f":"SUM(K5:K41)","v":0}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J42/H42","v":0},{"$f":"K42/H42","v":0}]

{"sheet":"Tailings","index":6,"n_rows":75,"n_cols":11,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
[1,"Tailings Impoundment Name:",null,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"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0)))","v":0},{"$f":"G5*E5","v":0},null,{"$f":"H5*I5","v":0},{"$f":"H5-J5","v":0}]
[null,"Signs",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F6),0,INDEX(IF(RIGHT(F6,1)=\"L\",UnitCostLow, IF(RIGHT(F6,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F6,LEN(F6)-1),CostCode,0)))","v":0},{"$f":"G6*E6","v":0},null,0,0]
[null,"Berm",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F7),0,INDEX(IF(RIGHT(F7,1)=\"L\",UnitCostLow, IF(RIGHT(F7,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F7,LEN(F7)-1),CostCode,0)))","v":0},{"$f":"G7*E7","v":0},null,0,0]
[null,"Block roads",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F8),0,INDEX(IF(RIGHT(F8,1)=\"L\",UnitCostLow, IF(RIGHT(F8,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F8,LEN(F8)-1),CostCode,0)))","v":0},{"$f":"G8*E8","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F9),0,INDEX(IF(RIGHT(F9,1)=\"L\",UnitCostLow, IF(RIGHT(F9,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F9,LEN(F9)-1),CostCode,0)))","v":0},{"$f":"G9*E9","v":0},null,0,0]
[null,"STABILIZE EMBANKMENT(S)"]
[null,"Toe buttress, drainage layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F11),0,INDEX(IF(RIGHT(F11,1)=\"L\",UnitCostLow, IF(RIGHT(F11,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F11,LEN(F11)-1),CostCode,0)))","v":0},{"$f":"G11*E11","v":0},null,{"$f":"H11*I11","v":0},{"$f":"H11-J11","v":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"}},{"$f":"IF(ISNA(F19),0,INDEX(IF(RIGHT(F19,1)=\"L\",UnitCostLow, IF(RIGHT(F19,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F19,LEN(F19)-1),CostCode,0)))","v":0},{"$f":"G19*E19","v":0},null,{"$f":"H19*I19","v":0},{"$f":"H19-J19","v":0}]
[null,"Liner bedding",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G20*E20","v":0},null,{"$f":"H20*I20","v":0},{"$f":"H20-J20","v":0}]
[null,"Subgrade preparation - compact",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G21*E21","v":0},null,0,0]
[null,"Supply geotextile/geosynthetic",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install geotextile/geosynthetic",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G23*E23","v":0},null,0,0]
[null,"Soil cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Rock cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G25*E25","v":0},null,0,0]
[null,"Vegetate",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other (includes cultural use restoration)",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G27*E27","v":0},null,0,0]
[null,"BURY PAG ROCK"]
[null,"Relocate PAG rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F29),0,INDEX(IF(RIGHT(F29,1)=\"L\",UnitCostLow, IF(RIGHT(F29,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F29,LEN(F29)-1),CostCode,0)))","v":0},{"$f":"G29*E29","v":0},null,{"$f":"H29*I29","v":0},{"$f":"H29-J29","v":0}]
[null,"Place cover over PAG rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F30),0,INDEX(IF(RIGHT(F30,1)=\"L\",UnitCostLow, IF(RIGHT(F30,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F30,LEN(F30)-1),CostCode,0)))","v":0},{"$f":"G30*E30","v":0},null,0,0]
[null,"Raise crest of dam",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F31),0,INDEX(IF(RIGHT(F31,1)=\"L\",UnitCostLow, IF(RIGHT(F31,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F31,LEN(F31)-1),CostCode,0)))","v":0},{"$f":"G31*E31","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F32),0,INDEX(IF(RIGHT(F32,1)=\"L\",UnitCostLow, IF(RIGHT(F32,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F32,LEN(F32)-1),CostCode,0)))","v":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(RIGHT(F34,1)=\"L\",UnitCostLow, IF(RIGHT(F34,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F34,LEN(F34)-1),CostCode,0)))","v":0},{"$f":"G34*E34","v":0},null,{"$f":"H34*I34","v":0},{"$f":"H34-J34","v":0}]
[null,"Plug/backfill with concrete or clay",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F35),0,INDEX(IF(RIGHT(F35,1)=\"L\",UnitCostLow, IF(RIGHT(F35,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F35,LEN(F35)-1),CostCode,0)))","v":0},{"$f":"G35*E35","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F36),0,INDEX(IF(RIGHT(F36,1)=\"L\",UnitCostLow, IF(RIGHT(F36,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F36,LEN(F36)-1),CostCode,0)))","v":0},{"$f":"G36*E36","v":0},null,0,0]
[null,"REMOVE TAILINGS DISCHARGE"]
[null,"Cyclones",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F38),0,INDEX(IF(RIGHT(F38,1)=\"L\",UnitCostLow, IF(RIGHT(F38,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F38,LEN(F38)-1),CostCode,0)))","v":0},{"$f":"G38*E38","v":0},null,{"$f":"H38*I38","v":0},{"$f":"H38-J38","v":0}]
[null,"Pipe",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F39),0,INDEX(IF(RIGHT(F39,1)=\"L\",UnitCostLow, IF(RIGHT(F39,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F39,LEN(F39)-1),CostCode,0)))","v":0},{"$f":"G39*E39","v":0},null,0,0]
[null,"Remove reclaim barge",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F40),0,INDEX(IF(RIGHT(F40,1)=\"L\",UnitCostLow, IF(RIGHT(F40,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F40,LEN(F40)-1),CostCode,0)))","v":0},{"$f":"G40*E40","v":0},null,0,0]
[null,"CONSTRUCT DIVERSION DITCHES"]
[null,"Excavate ditches -soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F42),0,INDEX(IF(RIGHT(F42,1)=\"L\",UnitCostLow, IF(RIGHT(F42,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F42,LEN(F42)-1),CostCode,0)))","v":0},{"$f":"G42*E42","v":0},null,{"$f":"H42*I42","v":0},{"$f":"H42-J42","v":0}]
[null,"Excavate ditches -rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F43),0,INDEX(IF(RIGHT(F43,1)=\"L\",UnitCostLow, IF(RIGHT(F43,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(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(RIGHT(F44,1)=\"L\",UnitCostLow, IF(RIGHT(F44,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(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":{"$error":"#N/A"}},{"$f":"IF(ISNA(F46),0,INDEX(IF(RIGHT(F46,1)=\"L\",UnitCostLow, IF(RIGHT(F46,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F46,LEN(F46)-1),CostCode,0)))","v":0},{"$f":"G46*E46","v":0},null,{"$f":"H46*I46","v":0},{"$f":"H46-J46","v":0}]
[null,"Raise crest of dam",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F47),0,INDEX(IF(RIGHT(F47,1)=\"L\",UnitCostLow, IF(RIGHT(F47,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F47,LEN(F47)-1),CostCode,0)))","v":0},{"$f":"G47*E47","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F48),0,INDEX(IF(RIGHT(F48,1)=\"L\",UnitCostLow, IF(RIGHT(F48,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F48,LEN(F48)-1),CostCode,0)))","v":0},{"$f":"G48*E48","v":0},null,0,0]
[null,"UPGRADE SPILLWAY"]
[null,"Excavate channel, rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F50),0,INDEX(IF(RIGHT(F50,1)=\"L\",UnitCostLow, IF(RIGHT(F50,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F50,LEN(F50)-1),CostCode,0)))","v":0},{"$f":"G50*E50","v":0},null,{"$f":"H50*I50","v":0},{"$f":"H50-J50","v":0}]
[null,"Excavate channel, soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F51),0,INDEX(IF(RIGHT(F51,1)=\"L\",UnitCostLow, IF(RIGHT(F51,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F51,LEN(F51)-1),CostCode,0)))","v":0},{"$f":"G51*E51","v":0},null,0,0]
[null,"Concrete",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F52),0,INDEX(IF(RIGHT(F52,1)=\"L\",UnitCostLow, IF(RIGHT(F52,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F52,LEN(F52)-1),CostCode,0)))","v":0},{"$f":"G52*E52","v":0},null,0,0]
[null,"Rip rap",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F53),0,INDEX(IF(RIGHT(F53,1)=\"L\",UnitCostLow, IF(RIGHT(F53,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F53,LEN(F53)-1),CostCode,0)))","v":0},{"$f":"G53*E53","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F54),0,INDEX(IF(RIGHT(F54,1)=\"L\",UnitCostLow, IF(RIGHT(F54,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F54,LEN(F54)-1),CostCode,0)))","v":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(RIGHT(F56,1)=\"L\",UnitCostLow, IF(RIGHT(F56,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F56,LEN(F56)-1),CostCode,0)))","v":0},{"$f":"G56*E56","v":0},null,{"$f":"H56*I56","v":0},{"$f":"H56-J56","v":0}]
[null,"Doze & spread excavated material",null,"m3",null,{"$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(RIGHT(F64,1)=\"L\",UnitCostLow, IF(RIGHT(F64,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F64,LEN(F64)-1),CostCode,0)))","v":0},{"$f":"G64*E64","v":0},null,{"$f":"H64*I64","v":0},{"$f":"H64-J64","v":0}]
[null,"Install pumping wells",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F65),0,INDEX(IF(RIGHT(F65,1)=\"L\",UnitCostLow, IF(RIGHT(F65,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F65,LEN(F65)-1),CostCode,0)))","v":0},{"$f":"G65*E65","v":0},null,0,0]
[null,"Install pumps/pipelines/power supply",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F66),0,INDEX(IF(RIGHT(F66,1)=\"L\",UnitCostLow, IF(RIGHT(F66,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F66,LEN(F66)-1),CostCode,0)))","v":0},{"$f":"G66*E66","v":0},null,0,0]
[null,"SPECIALIZED ITEMS"]
[null,"Install permanent instrumentation, supply & technician",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F68),0,INDEX(IF(RIGHT(F68,1)=\"L\",UnitCostLow, IF(RIGHT(F68,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F68,LEN(F68)-1),CostCode,0)))","v":0},{"$f":"G68*E68","v":0},null,{"$f":"H68*I68","v":0},{"$f":"H68-J68","v":0}]
[null,"Install permanent instrumentation, drilling",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F69),0,INDEX(IF(RIGHT(F69,1)=\"L\",UnitCostLow, IF(RIGHT(F69,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F69,LEN(F69)-1),CostCode,0)))","v":0},{"$f":"G69*E69","v":0},null,0,0]
[null,"TREAT SEEPAGE AND CONTACT WATER - see \"Water Management\" *"]
[null,"Total water treatment cost",null,null,null,null,"Total treatment costs",{"$f":"'Water Treatment'!P37","v":0},null,null,{"$f":"H71","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H69)+H71+0.0001","v":1E-4},null,{"$f":"SUM(J5:J69)+J71","v":0},{"$f":"SUM(K5:K69)+K71","v":0}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J72/H72","v":0},{"$f":"K72/H72","v":0}]
[]
[null,"* For construction of passive or temporary treatment system refer to \"Water Management\".  ARD/ML seepage treatment becomes post-closure water treatment cost"]

{"sheet":"Rock Pile","index":7,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[1,"Rock Pile Name:",null,null,null,null,"Rock Pile #",1]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
[null,"STABILIZE SLOPES"]
[null,"Flatten slopes with dozer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0))),0)","v":0},{"$f":"G5*E5","v":0},null,{"$f":"H5*I5","v":0},{"$f":"+H5*(1-I5)","v":0}]
[null,"Flatten \"bubble dump\" areas",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Divert runon, ditch material A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Divert runon, ditch material B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Toe buttress, drain material",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Toe buttress, fill material A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Toe buttress, fill material B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"COVER ROCK PILE"]
[null,"Subgrade preparation - doze surface",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F14),0,INDEX(IF(RIGHT(F14,1)=\"L\",UnitCostLow, IF(RIGHT(F14,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F14,LEN(F14)-1),CostCode,0))),0)","v":0},{"$f":"G14*E14","v":0},null,{"$f":"H14*I14","v":0},{"$f":"+H14*(1-I14)","v":0}]
[null,"Soil cover - excavate, haul, spread & compact",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Rock cover - excavate, haul & spread",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Excavate downslope drainage channel & chute",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Rip rap drainage channel and chute",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other (includes cultural use restoration)",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"VERY LOW PERMEABILITY COVER (in addition to above)"]
[null,"Liner subgrade preparation - compact",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F22),0,INDEX(IF(RIGHT(F22,1)=\"L\",UnitCostLow, IF(RIGHT(F22,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F22,LEN(F22)-1),CostCode,0))),0)","v":0},{"$f":"G22*E22","v":0},null,{"$f":"H22*I22","v":0},{"$f":"+H22*(1-I22)","v":0}]
[null,"Supply geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G23*E23","v":0},null,0,0]
[null,"Install geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G24*E24","v":0},null,0,0]
[null,"Protective cover - excavate, haul, spread & compact",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install infiltration/seepage instrumentation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"CONSTRUCT DIVERSION DITCHES"]
[null,"Excavate ditches -soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F29),0,INDEX(IF(RIGHT(F29,1)=\"L\",UnitCostLow, IF(RIGHT(F29,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F29,LEN(F29)-1),CostCode,0))),0)","v":0},{"$f":"G29*E29","v":0},null,{"$f":"H29*I29","v":0},{"$f":"+H29*(1-I29)","v":0}]
[null,"Excavate ditches -rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F30),0,INDEX(IF(RIGHT(F30,1)=\"L\",UnitCostLow, IF(RIGHT(F30,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F30,LEN(F30)-1),CostCode,0))),0)","v":0},{"$f":"G30*E30","v":0},null,{"$f":"H30*I30","v":0},{"$f":"+H30*(1-I30)","v":0}]
[null,"Rip rap in channel base",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F31),0,INDEX(IF(RIGHT(F31,1)=\"L\",UnitCostLow, IF(RIGHT(F31,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F31,LEN(F31)-1),CostCode,0))),0)","v":0},{"$f":"G31*E31","v":0},null,{"$f":"H31*I31","v":0},{"$f":"+H31*(1-I31)","v":0}]
[null,"CONSTRUCT SEEPAGE COLLECTION POND"]
[null,"Excavate seepage collection pond",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F33),0,INDEX(IF(RIGHT(F33,1)=\"L\",UnitCostLow, IF(RIGHT(F33,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F33,LEN(F33)-1),CostCode,0))),0)","v":0},0,null,{"$f":"H33*I33","v":0},{"$f":"+H33*(1-I33)","v":0}]
[null,"Doze & spread excavated material",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Bedding layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Supply geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Erosion protection layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"INSTALL GROUNDWATER COLLECTION SYSTEM"]
[null,"Excavate/install sumps",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F41),0,INDEX(IF(RIGHT(F41,1)=\"L\",UnitCostLow, IF(RIGHT(F41,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F41,LEN(F41)-1),CostCode,0))),0)","v":0},{"$f":"G41*E41","v":0},null,{"$f":"H41*I41","v":0},{"$f":"+H41*(1-I41)","v":0}]
[null,"Install pumping wells",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F42),0,INDEX(IF(RIGHT(F42,1)=\"L\",UnitCostLow, IF(RIGHT(F42,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F42,LEN(F42)-1),CostCode,0))),0)","v":0},{"$f":"G42*E42","v":0},null,{"$f":"H42*I42","v":0},{"$f":"+H42*(1-I42)","v":0}]
[null,"Install pumps/pipelines/power supply",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F43),0,INDEX(IF(RIGHT(F43,1)=\"L\",UnitCostLow, IF(RIGHT(F43,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F43,LEN(F43)-1),CostCode,0))),0)","v":0},{"$f":"G43*E43","v":0},null,{"$f":"H43*I43","v":0},{"$f":"+H43*(1-I43)","v":0}]
[null,"RELOCATE DUMPS"]
[null,"Load, haul, dump or doze",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F45),0,INDEX(IF(RIGHT(F45,1)=\"L\",UnitCostLow, IF(RIGHT(F45,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F45,LEN(F45)-1),CostCode,0))),0)","v":0},{"$f":"G45*E45","v":0},null,{"$f":"H45*I45","v":0},{"$f":"+H45*(1-I45)","v":0}]
[null,"Add lime",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F46),0,INDEX(IF(RIGHT(F46,1)=\"L\",UnitCostLow, IF(RIGHT(F46,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F46,LEN(F46)-1),CostCode,0))),0)","v":0},{"$f":"G46*E46","v":0},null,{"$f":"H46*I46","v":0},{"$f":"+H46*(1-I46)","v":0}]
[null,"Contour reclaimed area",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F47),0,INDEX(IF(RIGHT(F47,1)=\"L\",UnitCostLow, IF(RIGHT(F47,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F47,LEN(F47)-1),CostCode,0))),0)","v":0},{"$f":"G47*E47","v":0},null,{"$f":"H47*I47","v":0},{"$f":"+H47*(1-I47)","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F48),0,INDEX(IF(RIGHT(F48,1)=\"L\",UnitCostLow, IF(RIGHT(F48,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F48,LEN(F48)-1),CostCode,0))),0)","v":0},{"$f":"G48*E48","v":0},null,{"$f":"H48*I48","v":0},{"$f":"+H48*(1-I48)","v":0}]
[null,"SPECIALIZED ITEMS"]
[null,"Install permanent instrumentation",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F50),0,INDEX(IF(RIGHT(F50,1)=\"L\",UnitCostLow, IF(RIGHT(F50,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F50,LEN(F50)-1),CostCode,0))),0)","v":0},{"$f":"G50*E50","v":0},null,{"$f":"H50*I50","v":0},{"$f":"+H50*(1-I50)","v":0}]
[null,"Install permanent instrumentation, drilling",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F51),0,INDEX(IF(RIGHT(F51,1)=\"L\",UnitCostLow, IF(RIGHT(F51,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F51,LEN(F51)-1),CostCode,0))),0)","v":0},{"$f":"G51*E51","v":0},null,{"$f":"H51*I51","v":0},{"$f":"+H51*(1-I51)","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H51)+0.0001","v":1E-4},null,{"$f":"SUM(J5:J51)","v":0},{"$f":"SUM(K5:K51)","v":0}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J52/H52","v":0},{"$f":"K52/H52","v":0}]
[]
[null,"* For construction of passive treatment system refer to \"Water Management\".  ARD/ML seepage treatment becomes post-closure water treatment cost"]

{"sheet":"Bldgs & Equip","index":8,"n_rows":68,"n_cols":11,"rows_kept":68,"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,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0))),0)","v":0},{"$f":"G5*E5","v":0},null,{"$f":"H5*I5","v":0},{"$f":"+H5*(1-I5)","v":0}]
[null,"Decontaminate and dispose on-site",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F6),0,INDEX(IF(RIGHT(F6,1)=\"L\",UnitCostLow, IF(RIGHT(F6,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F6,LEN(F6)-1),CostCode,0))),0)","v":0},{"$f":"G6*E6","v":0},null,{"$f":"H6*I6","v":0},{"$f":"+H6*(1-I6)","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F7),0,INDEX(IF(RIGHT(F7,1)=\"L\",UnitCostLow, IF(RIGHT(F7,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F7,LEN(F7)-1),CostCode,0))),0)","v":0},{"$f":"G7*E7","v":0},null,0,0]
[null,"REMOVE BUILDINGS"]
[null,"Accommodation Complex",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F9),0,INDEX(IF(RIGHT(F9,1)=\"L\",UnitCostLow, IF(RIGHT(F9,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F9,LEN(F9)-1),CostCode,0))),0)","v":0},{"$f":"G9*E9","v":0},null,0,0]
[null,"Process Facilities",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Offices, Repair, Lab, Warehouse",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Storage Facilities",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Water and Wastewater Treatment Facilities",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"U/G Heating Plant",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Emulsion Plant",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"AN Storage Facility",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H16*I16","v":0},{"$f":"+H16*(1-I16)","v":0}]
[null,"Warehouse, Shops and Other",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H17*I17","v":0},{"$f":"+H17*(1-I17)","v":0}]
[null,"Storage Facility at Laydown/Airstrip",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H18*I18","v":0},{"$f":"+H18*(1-I18)","v":0}]
[null,"Fuel tanks",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H19*I19","v":0},{"$f":"+H19*(1-I19)","v":0}]
[null,"Fuel Tanks",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H20*I20","v":0},{"$f":"+H20*(1-I20)","v":0}]
[null,"Freshwater intake",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Reclaim pumps",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Outfall & Diffuser",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Airstrip lighting, navigation, electrician",null,"hr",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Airstrip lighting, navigation, mechanical",null,"hr",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Break foundation slabs",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G26*E26","v":0},null,{"$f":"H26*I26","v":0},{"$f":"+H26*(1-I26)","v":0}]
[null,"Consolidate & dump boneyard debris",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other ",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"LANDFILL CONSTRUCTION"]
[null,"Place rock cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F30),0,INDEX(IF(RIGHT(F30,1)=\"L\",UnitCostLow, IF(RIGHT(F30,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F30,LEN(F30)-1),CostCode,0))),0)","v":0},{"$f":"G30*E30","v":0},null,{"$f":"H30*I30","v":0},{"$f":"+H30*(1-I30)","v":0}]
[null,"Place soil cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G31*E31","v":0},null,0,{"$f":"+H31*(1-I31)","v":0}]
[null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G32*E32","v":0},null,0,0]
[null,"Excavate soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G33*E33","v":0},null,{"$f":"H33*I33","v":0},{"$f":"+H33*(1-I33)","v":0}]
[null,"Excavate rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install Bottom Liner",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Regrade",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Collection system",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G37*E37","v":0},null,{"$f":"H37*I37","v":0},{"$f":"+H37*(1-I37)","v":0}]
[null,"Install Cover Liner",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Instrumentation",null,"each",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,"GRADE AND CONTOUR PADS"]
[null,"Accommodation Complex",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F42),0,INDEX(IF(RIGHT(F42,1)=\"L\",UnitCostLow, IF(RIGHT(F42,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F42,LEN(F42)-1),CostCode,0))),0)","v":0},{"$f":"G42*E42","v":0},null,0,0]
[null,"Process Facilities",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Offices, Repair, Lab, Warehouse",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Storage Facilities",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Water and Wastewater Treatment Facilities",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"U/G Heating Plant",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Emulsion Plant",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Warehouse, Shops and Other",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Place rock cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other (includes cultural use restoration)",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"PUNCTURE LINED SUMPS"]
[null,"Puncture liner and place soil cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F54),0,INDEX(IF(RIGHT(F54,1)=\"L\",UnitCostLow, IF(RIGHT(F54,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F54,LEN(F54)-1),CostCode,0))),0)","v":0},{"$f":"G54*E54","v":0},null,{"$f":"H54*I54","v":0},{"$f":"+H54*(1-I54)","v":0}]
[null,"RECLAIM ROADS"]
[null,"Remove culverts",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F56),0,INDEX(IF(RIGHT(F56,1)=\"L\",UnitCostLow, IF(RIGHT(F56,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F56,LEN(F56)-1),CostCode,0))),0)","v":0},{"$f":"G56*E56","v":0},null,0,0]
[null,"Remove bridges",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Scarify and install water breaks",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Scarify airstrip",null,"ha",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,{"$f":"H61*I61","v":0},0]
[null,"Remove gates",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G62*E62","v":0},null,{"$f":"H62*I62","v":0},{"$f":"+H62*(1-I62)","v":0}]
[null,"Recontour road",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,{"$f":"H64*I64","v":0},0]
[null,"SPECIALIZED ITEMS"]
[null,"Dispose of misc. debris and laydown area refuse",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F66),0,INDEX(IF(RIGHT(F66,1)=\"L\",UnitCostLow, IF(RIGHT(F66,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F66,LEN(F66)-1),CostCode,0))),0)","v":0},{"$f":"G66*E66","v":0},null,{"$f":"H66*I66","v":0},0]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H66)+0.0001","v":1E-4},null,{"$f":"SUM(J5:J66)","v":0},{"$f":"SUM(K5:K66)","v":0}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J67/H67","v":0},{"$f":"K67/H67","v":0}]

{"sheet":"Chemicals","index":9,"n_rows":53,"n_cols":11,"rows_kept":53,"cut":false,"hidden":false,"merged":[[2,1,2,7]]}
[1,"Chemicals/Soil Area Name:"]
[]
[null,"Note:         The procedures, equipment and packaging for clean up and removal of chemicals or contaminated soils are highly dependent on the nature of the chemicals and their existing state of containment. Government guidelines should be consulted on an individual chemical basis.  Any estimate made here should be considered very rough unless specific evaluations have been conducted."]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
[null,"HAZARDOUS MATERIALS AUDIT"]
[null,"Hazardous materials audit",null,"hr",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F6),0,INDEX(IF(RIGHT(F6,1)=\"L\",UnitCostLow, IF(RIGHT(F6,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F6,LEN(F6)-1),CostCode,0))),0)","v":0},{"$f":"G6*E6","v":0},null,{"$f":"H6*I6","v":0},{"$f":"+H6*(1-I6)","v":0}]
[null,"BUILDING DECONTAMINATION & CONSOLIDATION OF HAZARDOUS MATERIALS"]
[null,"Environmental technician/coordinator",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F8),0,INDEX(IF(RIGHT(F8,1)=\"L\",UnitCostLow, IF(RIGHT(F8,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F8,LEN(F8)-1),CostCode,0))),0)","v":0},{"$f":"G8*E8","v":0},null,{"$f":"H8*I8","v":0},{"$f":"+H8*(1-I8)","v":0}]
[null,"Decontaminate: oil, fuel",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Decontaminate maintenance shop",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Decontaminate power plant",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Decontaminate bulk fuel storage",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Decontaminate ANFO plant",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Decontaminate offices/warehouse/accom",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Removal of asbestos siding on buildings",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Removal of friable asbestos on equipment",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"HAZARDOUS MATERIALS REMOVAL"]
[null,"Waste oils",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F19),0,INDEX(IF(RIGHT(F19,1)=\"L\",UnitCostLow, IF(RIGHT(F19,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F19,LEN(F19)-1),CostCode,0))),0)","v":0},{"$f":"G19*E19","v":0},null,{"$f":"H19*I19","v":0},{"$f":"+H19*(1-I19)","v":0}]
[null,"Waste fuel",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Waste batteries",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Assay & environmental lab reagents",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Machine shop paints, solvents etc.",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Glycol",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Process reagents",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G25*E25","v":0},null,0,0]
[null,"Nuclear sources",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other hazardous materials",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G27*E27","v":0},null,0,0]
[null,"HAZARDOUS MATERIALS "]
[null,"Transportation to disposal facility",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F29),0,INDEX(IF(RIGHT(F29,1)=\"L\",UnitCostLow, IF(RIGHT(F29,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F29,LEN(F29)-1),CostCode,0))),0)","v":0},{"$f":"G29*E29","v":0},null,{"$f":"H29*I29","v":0},{"$f":"+H29*(1-I29)","v":0}]
[null,"Disposal fees",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F30),0,INDEX(IF(RIGHT(F30,1)=\"L\",UnitCostLow, IF(RIGHT(F30,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F30,LEN(F30)-1),CostCode,0))),0)","v":0},{"$f":"G30*E30","v":0},null,{"$f":"H30*I30","v":0},{"$f":"+H30*(1-I30)","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F31),0,INDEX(IF(RIGHT(F31,1)=\"L\",UnitCostLow, IF(RIGHT(F31,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F31,LEN(F31)-1),CostCode,0))),0)","v":0},{"$f":"G31*E31","v":0},null,{"$f":"H31*I31","v":0},{"$f":"+H31*(1-I31)","v":0}]
[null,"CONTAMINATED SOILS "]
[null,"Contam. soil investigation - Phase 1",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F33),0,INDEX(IF(RIGHT(F33,1)=\"L\",UnitCostLow, IF(RIGHT(F33,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F33,LEN(F33)-1),CostCode,0))),0)","v":0},{"$f":"G33*E33","v":0},null,{"$f":"H33*I33","v":0},{"$f":"+H33*(1-I33)","v":0}]
[null,"Contam. soil investigation - Phase 2",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F34),0,INDEX(IF(RIGHT(F34,1)=\"L\",UnitCostLow, IF(RIGHT(F34,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F34,LEN(F34)-1),CostCode,0))),0)","v":0},0,null,0,0]
[null,"CONTAMINATED SOIL REMOVAL"]
[null,"Excavate and transport to onsite facility",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F36),0,INDEX(IF(RIGHT(F36,1)=\"L\",UnitCostLow, IF(RIGHT(F36,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F36,LEN(F36)-1),CostCode,0))),0)","v":0},{"$f":"G36*E36","v":0},null,{"$f":"H36*I36","v":0},{"$f":"+H36*(1-I36)","v":0}]
[null,"Manage hydrocarbon remediation at facility",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Reagents/stabilizing agent",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G38*E38","v":0},null,{"$f":"H38*I38","v":0},{"$f":"+H38*(1-I38)","v":0}]
[null,"Excavate and transport to offsite facility",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Excavate and transport remediated soil onsite",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G40*E40","v":0},null,{"$f":"H40*I40","v":0},{"$f":"+H40*(1-I40)","v":0}]
[null,"Contour decontaminated area",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H41*I41","v":0},{"$f":"+H41*(1-I41)","v":0}]
[null,"CONTAMINATED SOIL VERY LOW PERMEABILITY COVER "]
[null,"Supply geomembrane, HDPE, ES3, GCL",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F43),0,INDEX(IF(RIGHT(F43,1)=\"L\",UnitCostLow, IF(RIGHT(F43,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F43,LEN(F43)-1),CostCode,0))),0)","v":0},{"$f":"G43*E43","v":0},null,{"$f":"H43*I43","v":0},{"$f":"+H43*(1-I43)","v":0}]
[null,"Upper and lower bedding layers",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install geomembrane, HDPE, ES3, GCL",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Erosion protection layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install infiltration/seepage instrumentation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"OTHER"]
[null,null,null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F51),0,INDEX(IF(RIGHT(F51,1)=\"L\",UnitCostLow, IF(RIGHT(F51,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F51,LEN(F51)-1),CostCode,0))),0)","v":0},{"$f":"G51*E51","v":0},null,{"$f":"H51*I51","v":0},{"$f":"+H51*(1-I51)","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H6:H51)+0.0001","v":1E-4},null,{"$f":"SUM(J6:J51)","v":0},{"$f":"SUM(K6:K51)","v":0}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J52/H52","v":0},{"$f":"K52/H52","v":0}]

{"sheet":"Water Management","index":10,"n_rows":97,"n_cols":8,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
[1,"Capital Expenditures and Short Term Surface Water and Groundwater Treatment identified in 'Instructions' worksheet"]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost"]
[null,"BREACH DYKE EMBANKMENT"]
[null,"Remove fill",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0))),0)","v":0},{"$f":"G5*E5","v":0}]
[null,"Contour water intake area",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F6),0,INDEX(IF(RIGHT(F6,1)=\"L\",UnitCostLow, IF(RIGHT(F6,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F6,LEN(F6)-1),CostCode,0))),0)","v":0},{"$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"}},{"$f":"IFERROR(IF(ISNA(F8),0,INDEX(IF(RIGHT(F8,1)=\"L\",UnitCostLow, IF(RIGHT(F8,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F8,LEN(F8)-1),CostCode,0))),0)","v":0},{"$f":"G8*E8","v":0}]
[null,"Doze & spread excavated material",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F9),0,INDEX(IF(RIGHT(F9,1)=\"L\",UnitCostLow, IF(RIGHT(F9,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F9,LEN(F9)-1),CostCode,0))),0)","v":0},{"$f":"G9*E9","v":0}]
[null,"Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F10),0,INDEX(IF(RIGHT(F10,1)=\"L\",UnitCostLow, IF(RIGHT(F10,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F10,LEN(F10)-1),CostCode,0))),0)","v":0},{"$f":"G10*E10","v":0}]
[null,"Rip rap in channel base",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F11),0,INDEX(IF(RIGHT(F11,1)=\"L\",UnitCostLow, IF(RIGHT(F11,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F11,LEN(F11)-1),CostCode,0))),0)","v":0},{"$f":"G11*E11","v":0}]
[null,"REDIRECT RUNOFF/CONSTRUCT DIVERSION DITCHES"]
[null,"Excavate ditches -soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F13),0,INDEX(IF(RIGHT(F13,1)=\"L\",UnitCostLow, IF(RIGHT(F13,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F13,LEN(F13)-1),CostCode,0))),0)","v":0},{"$f":"G13*E13","v":0}]
[null,"Excavate ditches -rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F14),0,INDEX(IF(RIGHT(F14,1)=\"L\",UnitCostLow, IF(RIGHT(F14,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F14,LEN(F14)-1),CostCode,0))),0)","v":0},{"$f":"G14*E14","v":0}]
[null,"Stabilize side slopes",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F15),0,INDEX(IF(RIGHT(F15,1)=\"L\",UnitCostLow, IF(RIGHT(F15,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F15,LEN(F15)-1),CostCode,0))),0)","v":0},{"$f":"G15*E15","v":0}]
[null,"Rip rap in channel base",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F16),0,INDEX(IF(RIGHT(F16,1)=\"L\",UnitCostLow, IF(RIGHT(F16,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F16,LEN(F16)-1),CostCode,0))),0)","v":0},{"$f":"G16*E16","v":0}]
[null,"BREACH DITCHES"]
[null,"Excavate breaches",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F18),0,INDEX(IF(RIGHT(F18,1)=\"L\",UnitCostLow, IF(RIGHT(F18,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F18,LEN(F18)-1),CostCode,0))),0)","v":0},{"$f":"G18*E18","v":0}]
[null,"Backfill/recontour",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F19),0,INDEX(IF(RIGHT(F19,1)=\"L\",UnitCostLow, IF(RIGHT(F19,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F19,LEN(F19)-1),CostCode,0))),0)","v":0},{"$f":"G19*E19","v":0}]
[null,"Install flow dissipation",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F20),0,INDEX(IF(RIGHT(F20,1)=\"L\",UnitCostLow, IF(RIGHT(F20,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F20,LEN(F20)-1),CostCode,0))),0)","v":0},{"$f":"G20*E20","v":0}]
[null,"Vegetate remainder of ditch",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F21),0,INDEX(IF(RIGHT(F21,1)=\"L\",UnitCostLow, IF(RIGHT(F21,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F21,LEN(F21)-1),CostCode,0))),0)","v":0},{"$f":"G21*E21","v":0}]
[null,"DECOMMISSION FRESH WATER SUPPLY"]
[null,"Breach embankment",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F23),0,INDEX(IF(RIGHT(F23,1)=\"L\",UnitCostLow, IF(RIGHT(F23,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F23,LEN(F23)-1),CostCode,0))),0)","v":0},{"$f":"G23*E23","v":0}]
[null,"Remove pump",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F24),0,INDEX(IF(RIGHT(F24,1)=\"L\",UnitCostLow, IF(RIGHT(F24,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F24,LEN(F24)-1),CostCode,0))),0)","v":0},{"$f":"G24*E24","v":0}]
[null,"Remove pipeline",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F25),0,INDEX(IF(RIGHT(F25,1)=\"L\",UnitCostLow, IF(RIGHT(F25,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F25,LEN(F25)-1),CostCode,0))),0)","v":0},{"$f":"G25*E25","v":0}]
[null,"WATER CONTROL IN RECLAMATION QUARRY"]
[null,"Install  pumping system",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F27),0,INDEX(IF(RIGHT(F27,1)=\"L\",UnitCostLow, IF(RIGHT(F27,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F27,LEN(F27)-1),CostCode,0))),0)","v":0},{"$f":"G27*E27","v":0}]
[null,"Remove pumping system",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F28),0,INDEX(IF(RIGHT(F28,1)=\"L\",UnitCostLow, IF(RIGHT(F28,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F28,LEN(F28)-1),CostCode,0))),0)","v":0},{"$f":"G28*E28","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F29),0,INDEX(IF(RIGHT(F29,1)=\"L\",UnitCostLow, IF(RIGHT(F29,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F29,LEN(F29)-1),CostCode,0))),0)","v":0},{"$f":"G29*E29","v":0}]
[null,"SEDIMENT CONTROL FEATURES"]
[null,"Installation of sediment control measures",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F31),0,INDEX(IF(RIGHT(F31,1)=\"L\",UnitCostLow, IF(RIGHT(F31,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F31,LEN(F31)-1),CostCode,0))),0)","v":0},{"$f":"G31*E31","v":0}]
[null,"Maintenance of sediment control measures",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F32),0,INDEX(IF(RIGHT(F32,1)=\"L\",UnitCostLow, IF(RIGHT(F32,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F32,LEN(F32)-1),CostCode,0))),0)","v":0},{"$f":"G32*E32","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F33),0,INDEX(IF(RIGHT(F33,1)=\"L\",UnitCostLow, IF(RIGHT(F33,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F33,LEN(F33)-1),CostCode,0))),0)","v":0},{"$f":"G33*E33","v":0}]
[null,"REMOVE PIPELINES"]
[null,"Remove pipes",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F35),0,INDEX(IF(RIGHT(F35,1)=\"L\",UnitCostLow, IF(RIGHT(F35,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F35,LEN(F35)-1),CostCode,0))),0)","v":0},{"$f":"G35*E35","v":0}]
[null,"Concrete plug deep pipes",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F36),0,INDEX(IF(RIGHT(F36,1)=\"L\",UnitCostLow, IF(RIGHT(F36,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F36,LEN(F36)-1),CostCode,0))),0)","v":0},{"$f":"G36*E36","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F37),0,INDEX(IF(RIGHT(F37,1)=\"L\",UnitCostLow, IF(RIGHT(F37,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F37,LEN(F37)-1),CostCode,0))),0)","v":0},{"$f":"G37*E37","v":0}]
[null,"GROUNDWATER COLLECTION SYSTEM"]
[null,"Excavate/install sumps",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F39),0,INDEX(IF(RIGHT(F39,1)=\"L\",UnitCostLow, IF(RIGHT(F39,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F39,LEN(F39)-1),CostCode,0))),0)","v":0},{"$f":"G39*E39","v":0}]
[null,"Install pumping wells",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F40),0,INDEX(IF(RIGHT(F40,1)=\"L\",UnitCostLow, IF(RIGHT(F40,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F40,LEN(F40)-1),CostCode,0))),0)","v":0},{"$f":"G40*E40","v":0}]
[null,"Install pumps/pipelines/power supply",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F41),0,INDEX(IF(RIGHT(F41,1)=\"L\",UnitCostLow, IF(RIGHT(F41,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F41,LEN(F41)-1),CostCode,0))),0)","v":0},{"$f":"G41*E41","v":0}]
[null,"CONSTRUCT CONTAMINATED WATER STORAGE POND"]
[null,"Excavate pond",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F43),0,INDEX(IF(RIGHT(F43,1)=\"L\",UnitCostLow, IF(RIGHT(F43,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F43,LEN(F43)-1),CostCode,0))),0)","v":0},{"$f":"G43*E43","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, PRB, etc))"]
[null,"Construct access roads",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F51),0,INDEX(IF(RIGHT(F51,1)=\"L\",UnitCostLow, IF(RIGHT(F51,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F51,LEN(F51)-1),CostCode,0))),0)","v":0},{"$f":"G51*E51","v":0}]
[null,"Install HDPE piping system ",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Inter-cell flow structures",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Install liners",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Install growth media",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Treatment Media",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G56*E56","v":0}]
[null,"Excavate soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Wetland vegetation",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"CONSTRUCTION WATER TREATMENT*"]
[null,"Total short term water treatment cost, from \"Water Treatment\"",null,null,null,null,null,{"$f":"'Water Treatment'!X37","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H4:H61)+0.00001","v":1.0000000000000001E-5}]
[null,"*Note: include water treatment cost from \"Water Treatment\" worksheet if treatment is considered short term (i.e. temporary water treatment plan)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H62,'Water Treatment'!X37)+'Water Treatment'!X5","v":1.0000000000000001E-5}]
[null,"*Note: include water treatment cost if treatment is considered short term and is not included in a particular component worksheet."]

{"sheet":"Mobilization","index":11,"n_rows":58,"n_cols":24,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[1,"Mobilization/Demobilization:","ICM",null,null,null,null,null,null,"Mobilization/Demobilization:","Closure Activities",null,null,null,null,null,null,"Mobilization/Demobilization:","Post Closure"]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost",null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost",null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost"]
[null,"MOBILIZE HEAVY EQUIPMENT",null,null,null,null,null,null,null,"MOBILIZE HEAVY EQUIPMENT",null,null,null,null,null,null,null,"MOBILIZE HEAVY EQUIPMENT"]
[null,"Excavators",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0))),0)","v":0},{"$f":"G5*E5","v":0},null,"Excavators",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N5),0,INDEX(IF(RIGHT(N5,1)=\"L\",UnitCostLow, IF(RIGHT(N5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N5,LEN(N5)-1),CostCode,0))),0)","v":0},{"$f":"O5*M5","v":0},null,"Excavators",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V5),0,INDEX(IF(RIGHT(V5,1)=\"L\",UnitCostLow, IF(RIGHT(V5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V5,LEN(V5)-1),CostCode,0))),0)","v":0},{"$f":"W5*U5","v":0}]
[null,"Dump trucks",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Dump trucks",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Dump trucks",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Dozers",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Dozers",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Dozers",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Demolition shears",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Demolition shears",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Demolition shears",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Crane",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Crane",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Crane",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Loader",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G10*E10","v":0},null,"Loader",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"O10*M10","v":0},null,"Loader",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"W10*U10","v":0}]
[null,"Compactor",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G11*E11","v":0},null,"Compactor",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"O11*M11","v":0},null,"Compactor",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"W11*U11","v":0}]
[null,"Light duty vehicles",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Light duty vehicles",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"O12*M12","v":0},null,"Light duty vehicles",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"W12*U12","v":0}]
[null,"MOBILIZE MISC. EQUIPMENT",null,null,null,null,null,null,null,"MOBILIZE MISC. EQUIPMENT",null,null,null,null,null,null,null,"MOBILIZE MISC. EQUIPMENT"]
[null,"Pump shipping",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F14),0,INDEX(IF(RIGHT(F14,1)=\"L\",UnitCostLow, IF(RIGHT(F14,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F14,LEN(F14)-1),CostCode,0))),0)","v":0},{"$f":"G14*E14","v":0},null,"Pump shipping",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N14),0,INDEX(IF(RIGHT(N14,1)=\"L\",UnitCostLow, IF(RIGHT(N14,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N14,LEN(N14)-1),CostCode,0))),0)","v":0},{"$f":"O14*M14","v":0},null,"Pump shipping",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V14),0,INDEX(IF(RIGHT(V14,1)=\"L\",UnitCostLow, IF(RIGHT(V14,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V14,LEN(V14)-1),CostCode,0))),0)","v":0},{"$f":"W14*U14","v":0}]
[null,"Pipe shipping",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F15),0,INDEX(IF(RIGHT(F15,1)=\"L\",UnitCostLow, IF(RIGHT(F15,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F15,LEN(F15)-1),CostCode,0))),0)","v":0},{"$f":"G15*E15","v":0},null,"Pipe shipping",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N15),0,INDEX(IF(RIGHT(N15,1)=\"L\",UnitCostLow, IF(RIGHT(N15,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N15,LEN(N15)-1),CostCode,0))),0)","v":0},{"$f":"O15*M15","v":0},null,"Pipe shipping",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V15),0,INDEX(IF(RIGHT(V15,1)=\"L\",UnitCostLow, IF(RIGHT(V15,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V15,LEN(V15)-1),CostCode,0))),0)","v":0},{"$f":"W15*U15","v":0}]
[null,"Minor tools and equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F16),0,INDEX(IF(RIGHT(F16,1)=\"L\",UnitCostLow, IF(RIGHT(F16,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F16,LEN(F16)-1),CostCode,0))),0)","v":0},{"$f":"G16*E16","v":0},null,"Minor tools and equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N16),0,INDEX(IF(RIGHT(N16,1)=\"L\",UnitCostLow, IF(RIGHT(N16,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N16,LEN(N16)-1),CostCode,0))),0)","v":0},{"$f":"O16*M16","v":0},null,"Minor tools and equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V16),0,INDEX(IF(RIGHT(V16,1)=\"L\",UnitCostLow, IF(RIGHT(V16,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V16,LEN(V16)-1),CostCode,0))),0)","v":0},{"$f":"W16*U16","v":0}]
[null,"Truck tires ",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F17),0,INDEX(IF(RIGHT(F17,1)=\"L\",UnitCostLow, IF(RIGHT(F17,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F17,LEN(F17)-1),CostCode,0))),0)","v":0},{"$f":"G17*E17","v":0},null,"Truck tires ",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N17),0,INDEX(IF(RIGHT(N17,1)=\"L\",UnitCostLow, IF(RIGHT(N17,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N17,LEN(N17)-1),CostCode,0))),0)","v":0},{"$f":"O17*M17","v":0},null,"Truck tires ",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V17),0,INDEX(IF(RIGHT(V17,1)=\"L\",UnitCostLow, IF(RIGHT(V17,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V17,LEN(V17)-1),CostCode,0))),0)","v":0},{"$f":"W17*U17","v":0}]
[null,"Other (e.g. air shipment)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F18),0,INDEX(IF(RIGHT(F18,1)=\"L\",UnitCostLow, IF(RIGHT(F18,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F18,LEN(F18)-1),CostCode,0))),0)","v":0},0,null,"Other (e.g. air shipment)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N18),0,INDEX(IF(RIGHT(N18,1)=\"L\",UnitCostLow, IF(RIGHT(N18,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N18,LEN(N18)-1),CostCode,0))),0)","v":0},{"$f":"O18*M18","v":0},null,"Other (e.g. air shipment)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V18),0,INDEX(IF(RIGHT(V18,1)=\"L\",UnitCostLow, IF(RIGHT(V18,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V18,LEN(V18)-1),CostCode,0))),0)","v":0},{"$f":"W18*U18","v":0}]
[null,"MOBILIZE CAMP",null,null,null,null,null,null,null,"MOBILIZE CAMP",null,null,null,null,null,null,null,"MOBILIZE CAMP"]
[null,"Reclamation activities",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F20),0,INDEX(IF(RIGHT(F20,1)=\"L\",UnitCostLow, IF(RIGHT(F20,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F20,LEN(F20)-1),CostCode,0))),0)","v":0},{"$f":"G20*E20","v":0},null,"Reclamation activities",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N20),0,INDEX(IF(RIGHT(N20,1)=\"L\",UnitCostLow, IF(RIGHT(N20,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N20,LEN(N20)-1),CostCode,0))),0)","v":0},{"$f":"O20*M20","v":0},null,"Reclamation activities",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V20),0,INDEX(IF(RIGHT(V20,1)=\"L\",UnitCostLow, IF(RIGHT(V20,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V20,LEN(V20)-1),CostCode,0))),0)","v":0},{"$f":"W20*U20","v":0}]
[null,"Long term reclamation activities (e.g. pump flooding)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F21),0,INDEX(IF(RIGHT(F21,1)=\"L\",UnitCostLow, IF(RIGHT(F21,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F21,LEN(F21)-1),CostCode,0))),0)","v":0},{"$f":"G21*E21","v":0},null,"Long term reclamation activities (e.g. pump flooding)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N21),0,INDEX(IF(RIGHT(N21,1)=\"L\",UnitCostLow, IF(RIGHT(N21,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N21,LEN(N21)-1),CostCode,0))),0)","v":0},{"$f":"O21*M21","v":0},null,"Long term reclamation activities (e.g. pump flooding)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V21),0,INDEX(IF(RIGHT(V21,1)=\"L\",UnitCostLow, IF(RIGHT(V21,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V21,LEN(V21)-1),CostCode,0))),0)","v":0},{"$f":"W21*U21","v":0}]
[null,"MOBILIZE WORKERS",null,null,null,null,null,null,null,"MOBILIZE WORKERS",null,null,null,null,null,null,null,"MOBILIZE WORKERS"]
[null,"Reclamation activities - transport",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F23),0,INDEX(IF(RIGHT(F23,1)=\"L\",UnitCostLow, IF(RIGHT(F23,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F23,LEN(F23)-1),CostCode,0))),0)","v":0},{"$f":"G23*E23","v":0},null,"Reclamation activities - transport",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N23),0,INDEX(IF(RIGHT(N23,1)=\"L\",UnitCostLow, IF(RIGHT(N23,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N23,LEN(N23)-1),CostCode,0))),0)","v":0},{"$f":"O23*M23","v":0},null,"Reclamation activities - transport",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V23),0,INDEX(IF(RIGHT(V23,1)=\"L\",UnitCostLow, IF(RIGHT(V23,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V23,LEN(V23)-1),CostCode,0))),0)","v":0},{"$f":"W23*U23","v":0}]
[null,"Reclamation activities - travel time",null,"personhours",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F24),0,INDEX(IF(RIGHT(F24,1)=\"L\",UnitCostLow, IF(RIGHT(F24,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F24,LEN(F24)-1),CostCode,0))),0)","v":0},{"$f":"G24*E24","v":0},null,"Reclamation activities - travel time",null,"personhours",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N24),0,INDEX(IF(RIGHT(N24,1)=\"L\",UnitCostLow, IF(RIGHT(N24,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N24,LEN(N24)-1),CostCode,0))),0)","v":0},{"$f":"O24*M24","v":0},null,"Reclamation activities - travel time",null,"personhours",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V24),0,INDEX(IF(RIGHT(V24,1)=\"L\",UnitCostLow, IF(RIGHT(V24,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V24,LEN(V24)-1),CostCode,0))),0)","v":0},{"$f":"W24*U24","v":0}]
[null,"Long term reclamation activities (e.g. pump flooding) - transport",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F25),0,INDEX(IF(RIGHT(F25,1)=\"L\",UnitCostLow, IF(RIGHT(F25,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F25,LEN(F25)-1),CostCode,0))),0)","v":0},{"$f":"G25*E25","v":0},null,"Long term reclamation activities (e.g. pump flooding) - transport",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N25),0,INDEX(IF(RIGHT(N25,1)=\"L\",UnitCostLow, IF(RIGHT(N25,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N25,LEN(N25)-1),CostCode,0))),0)","v":0},{"$f":"O25*M25","v":0},null,"Long term reclamation activities (e.g. pump flooding) - transport",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V25),0,INDEX(IF(RIGHT(V25,1)=\"L\",UnitCostLow, IF(RIGHT(V25,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V25,LEN(V25)-1),CostCode,0))),0)","v":0},{"$f":"W25*U25","v":0}]
[null,"Long term reclamation activities (e.g. pump flooding) - travel time",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F26),0,INDEX(IF(RIGHT(F26,1)=\"L\",UnitCostLow, IF(RIGHT(F26,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F26,LEN(F26)-1),CostCode,0))),0)","v":0},{"$f":"G26*E26","v":0},null,"Long term reclamation activities (e.g. pump flooding) - travel time",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N26),0,INDEX(IF(RIGHT(N26,1)=\"L\",UnitCostLow, IF(RIGHT(N26,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N26,LEN(N26)-1),CostCode,0))),0)","v":0},{"$f":"O26*M26","v":0},null,"Long term reclamation activities (e.g. pump flooding) - travel time",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V26),0,INDEX(IF(RIGHT(V26,1)=\"L\",UnitCostLow, IF(RIGHT(V26,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V26,LEN(V26)-1),CostCode,0))),0)","v":0},{"$f":"W26*U26","v":0}]
[null,"Monitoring Airfare",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F27),0,INDEX(IF(RIGHT(F27,1)=\"L\",UnitCostLow, IF(RIGHT(F27,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F27,LEN(F27)-1),CostCode,0))),0)","v":0},{"$f":"G27*E27","v":0},null,"Monitoring Airfare",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N27),0,INDEX(IF(RIGHT(N27,1)=\"L\",UnitCostLow, IF(RIGHT(N27,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N27,LEN(N27)-1),CostCode,0))),0)","v":0},{"$f":"O27*M27","v":0},null,"Monitoring Airfare",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V27),0,INDEX(IF(RIGHT(V27,1)=\"L\",UnitCostLow, IF(RIGHT(V27,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V27,LEN(V27)-1),CostCode,0))),0)","v":0},{"$f":"W27*U27","v":0}]
[null," WORKER ACCOMMODATIONS",null,null,null,null,null,null,null," WORKER ACCOMMODATIONS",null,null,null,null,null,null,null," WORKER ACCOMMODATIONS"]
[null,"Reclamation activities",null,"personmonths",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F29),0,INDEX(IF(RIGHT(F29,1)=\"L\",UnitCostLow, IF(RIGHT(F29,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F29,LEN(F29)-1),CostCode,0))),0)","v":0},{"$f":"G29*E29","v":0},null,"Reclamation activities",null,"personmonths",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N29),0,INDEX(IF(RIGHT(N29,1)=\"L\",UnitCostLow, IF(RIGHT(N29,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N29,LEN(N29)-1),CostCode,0))),0)","v":0},{"$f":"O29*M29","v":0},null,"Reclamation activities",null,"personmonths",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V29),0,INDEX(IF(RIGHT(V29,1)=\"L\",UnitCostLow, IF(RIGHT(V29,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V29,LEN(V29)-1),CostCode,0))),0)","v":0},{"$f":"W29*U29","v":0}]
[null,"Long term reclamation activities (e.g. pump flooding)",null,"personmonths",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F30),0,INDEX(IF(RIGHT(F30,1)=\"L\",UnitCostLow, IF(RIGHT(F30,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F30,LEN(F30)-1),CostCode,0))),0)","v":0},{"$f":"G30*E30","v":0},null,"Long term reclamation activities (e.g. pump flooding)",null,"personmonths",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N30),0,INDEX(IF(RIGHT(N30,1)=\"L\",UnitCostLow, IF(RIGHT(N30,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N30,LEN(N30)-1),CostCode,0))),0)","v":0},{"$f":"O30*M30","v":0},null,"Long term reclamation activities (e.g. pump flooding)",null,"personmonths",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V30),0,INDEX(IF(RIGHT(V30,1)=\"L\",UnitCostLow, IF(RIGHT(V30,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V30,LEN(V30)-1),CostCode,0))),0)","v":0},{"$f":"W30*U30","v":0}]
[null,"MOBILIZE FUEL",null,null,null,null,null,null,null,"MOBILIZE FUEL",null,null,null,null,null,null,null,"MOBILIZE FUEL"]
[null,"Fuel freight - reclamation activities",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F32),0,INDEX(IF(RIGHT(F32,1)=\"L\",UnitCostLow, IF(RIGHT(F32,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F32,LEN(F32)-1),CostCode,0))),0)","v":0},{"$f":"G32*E32","v":0},null,"Fuel freight - reclamation activities",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N32),0,INDEX(IF(RIGHT(N32,1)=\"L\",UnitCostLow, IF(RIGHT(N32,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N32,LEN(N32)-1),CostCode,0))),0)","v":0},{"$f":"O32*M32","v":0},null,"Fuel freight - reclamation activities",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V32),0,INDEX(IF(RIGHT(V32,1)=\"L\",UnitCostLow, IF(RIGHT(V32,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V32,LEN(V32)-1),CostCode,0))),0)","v":0},{"$f":"W32*U32","v":0}]
[null,"Fuel freight - long term reclamation activities",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F33),0,INDEX(IF(RIGHT(F33,1)=\"L\",UnitCostLow, IF(RIGHT(F33,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F33,LEN(F33)-1),CostCode,0))),0)","v":0},{"$f":"G33*E33","v":0},null,"Fuel freight - long term reclamation activities",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N33),0,INDEX(IF(RIGHT(N33,1)=\"L\",UnitCostLow, IF(RIGHT(N33,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N33,LEN(N33)-1),CostCode,0))),0)","v":0},{"$f":"O33*M33","v":0},null,"Fuel freight - long term reclamation activities",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V33),0,INDEX(IF(RIGHT(V33,1)=\"L\",UnitCostLow, IF(RIGHT(V33,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V33,LEN(V33)-1),CostCode,0))),0)","v":0},{"$f":"W33*U33","v":0}]
[null,"Fuel freight accommodations",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F34),0,INDEX(IF(RIGHT(F34,1)=\"L\",UnitCostLow, IF(RIGHT(F34,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F34,LEN(F34)-1),CostCode,0))),0)","v":0},{"$f":"G34*E34","v":0},null,"Fuel freight accommodations",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N34),0,INDEX(IF(RIGHT(N34,1)=\"L\",UnitCostLow, IF(RIGHT(N34,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N34,LEN(N34)-1),CostCode,0))),0)","v":0},{"$f":"O34*M34","v":0},null,"Fuel freight accommodations",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V34),0,INDEX(IF(RIGHT(V34,1)=\"L\",UnitCostLow, IF(RIGHT(V34,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V34,LEN(V34)-1),CostCode,0))),0)","v":0},{"$f":"W34*U34","v":0}]
[null,"WINTER ROAD FOR MOBILIZATION",null,null,null,null,null,null,null,"WINTER ROAD FOR MOBILIZATION",null,null,null,null,null,null,null,"WINTER ROAD FOR MOBILIZATION"]
[null,"Construction and operation",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F36),0,INDEX(IF(RIGHT(F36,1)=\"L\",UnitCostLow, IF(RIGHT(F36,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F36,LEN(F36)-1),CostCode,0))),0)","v":0},{"$f":"G36*E36","v":0},null,"Construction and operation",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N36),0,INDEX(IF(RIGHT(N36,1)=\"L\",UnitCostLow, IF(RIGHT(N36,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N36,LEN(N36)-1),CostCode,0))),0)","v":0},{"$f":"O36*M36","v":0},null,"Construction and operation",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V36),0,INDEX(IF(RIGHT(V36,1)=\"L\",UnitCostLow, IF(RIGHT(V36,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V36,LEN(V36)-1),CostCode,0))),0)","v":0},{"$f":"W36*U36","v":0}]
[null,"Limited winter use",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F37),0,INDEX(IF(RIGHT(F37,1)=\"L\",UnitCostLow, IF(RIGHT(F37,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F37,LEN(F37)-1),CostCode,0))),0)","v":0},{"$f":"G37*E37","v":0},null,"Limited winter use",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N37),0,INDEX(IF(RIGHT(N37,1)=\"L\",UnitCostLow, IF(RIGHT(N37,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N37,LEN(N37)-1),CostCode,0))),0)","v":0},{"$f":"O37*M37","v":0},null,"Limited winter use",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V37),0,INDEX(IF(RIGHT(V37,1)=\"L\",UnitCostLow, IF(RIGHT(V37,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V37,LEN(V37)-1),CostCode,0))),0)","v":0},{"$f":"W37*U37","v":0}]
[null,"Winter road tariff",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F38),0,INDEX(IF(RIGHT(F38,1)=\"L\",UnitCostLow, IF(RIGHT(F38,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F38,LEN(F38)-1),CostCode,0))),0)","v":0},{"$f":"G38*E38","v":0},null,"Winter road tariff",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N38),0,INDEX(IF(RIGHT(N38,1)=\"L\",UnitCostLow, IF(RIGHT(N38,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N38,LEN(N38)-1),CostCode,0))),0)","v":0},{"$f":"O38*M38","v":0},null,"Winter road tariff",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V38),0,INDEX(IF(RIGHT(V38,1)=\"L\",UnitCostLow, IF(RIGHT(V38,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V38,LEN(V38)-1),CostCode,0))),0)","v":0},{"$f":"W38*U38","v":0}]
[null,"DEMOBILIZE HEAVY EQUIPMENT",null,null,null,null,null,null,null,"DEMOBILIZE HEAVY EQUIPMENT",null,null,null,null,null,null,null,"DEMOBILIZE HEAVY EQUIPMENT"]
[null,"Excavators",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F40),0,INDEX(IF(RIGHT(F40,1)=\"L\",UnitCostLow, IF(RIGHT(F40,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F40,LEN(F40)-1),CostCode,0))),0)","v":0},{"$f":"G40*E40","v":0},null,"Excavators",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N40),0,INDEX(IF(RIGHT(N40,1)=\"L\",UnitCostLow, IF(RIGHT(N40,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N40,LEN(N40)-1),CostCode,0))),0)","v":0},{"$f":"O40*M40","v":0},null,"Excavators",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V40),0,INDEX(IF(RIGHT(V40,1)=\"L\",UnitCostLow, IF(RIGHT(V40,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V40,LEN(V40)-1),CostCode,0))),0)","v":0},{"$f":"W40*U40","v":0}]
[null,"Dump trucks",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Dump trucks",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Dump trucks",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Dozers",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Dozers",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Dozers",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Demolition shears",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Demolition shears",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Demolition shears",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Crane",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Crane",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Crane",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Loader",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G45*E45","v":0},null,"Loader",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"O45*M45","v":0},null,"Loader",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"W45*U45","v":0}]
[null,"Compactor",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G46*E46","v":0},null,"Compactor",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"O46*M46","v":0},null,"Compactor",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"W46*U46","v":0}]
[null,"Light duty vehicles",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Light duty vehicles",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"O47*M47","v":0},null,"Light duty vehicles",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"W47*U47","v":0}]
[null,"Other",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Other",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Other",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"DEMOBILIZE CAMP",null,null,null,null,null,null,null,"DEMOBILIZE CAMP",null,null,null,null,null,null,null,"DEMOBILIZE CAMP"]
[null,"Camp Demobilization",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F50),0,INDEX(IF(RIGHT(F50,1)=\"L\",UnitCostLow, IF(RIGHT(F50,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F50,LEN(F50)-1),CostCode,0))),0)","v":0},{"$f":"G50*E50","v":0},null,"Camp Demobilization",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N50),0,INDEX(IF(RIGHT(N50,1)=\"L\",UnitCostLow, IF(RIGHT(N50,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N50,LEN(N50)-1),CostCode,0))),0)","v":0},{"$f":"O50*M50","v":0},null,"Camp Demobilization",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V50),0,INDEX(IF(RIGHT(V50,1)=\"L\",UnitCostLow, IF(RIGHT(V50,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V50,LEN(V50)-1),CostCode,0))),0)","v":0},{"$f":"W50*U50","v":0}]
[null,"DEMOBILIZE WORKERS",null,null,null,null,null,null,null,"DEMOBILIZE WORKERS",null,null,null,null,null,null,null,"DEMOBILIZE WORKERS"]
[null,"Crew travel time",null,"persondays",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F52),0,INDEX(IF(RIGHT(F52,1)=\"L\",UnitCostLow, IF(RIGHT(F52,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F52,LEN(F52)-1),CostCode,0))),0)","v":0},{"$f":"G52*E52","v":0},null,"Crew travel time",null,"persondays",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N52),0,INDEX(IF(RIGHT(N52,1)=\"L\",UnitCostLow, IF(RIGHT(N52,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N52,LEN(N52)-1),CostCode,0))),0)","v":0},{"$f":"O52*M52","v":0},null,"Crew travel time",null,"persondays",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V52),0,INDEX(IF(RIGHT(V52,1)=\"L\",UnitCostLow, IF(RIGHT(V52,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V52,LEN(V52)-1),CostCode,0))),0)","v":0},{"$f":"W52*U52","v":0}]
[null,"Crew transportation",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F53),0,INDEX(IF(RIGHT(F53,1)=\"L\",UnitCostLow, IF(RIGHT(F53,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F53,LEN(F53)-1),CostCode,0))),0)","v":0},{"$f":"G53*E53","v":0},null,"Crew transportation",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N53),0,INDEX(IF(RIGHT(N53,1)=\"L\",UnitCostLow, IF(RIGHT(N53,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N53,LEN(N53)-1),CostCode,0))),0)","v":0},{"$f":"O53*M53","v":0},null,"Crew transportation",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V53),0,INDEX(IF(RIGHT(V53,1)=\"L\",UnitCostLow, IF(RIGHT(V53,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V53,LEN(V53)-1),CostCode,0))),0)","v":0},{"$f":"W53*U53","v":0}]
[null,"WINTER ROAD FOR DEMOBILIZATION",null,null,null,null,null,null,null,"WINTER ROAD FOR DEMOBILIZATION",null,null,null,null,null,null,null,"WINTER ROAD FOR DEMOBILIZATION"]
[null,"Construction and operation",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F55),0,INDEX(IF(RIGHT(F55,1)=\"L\",UnitCostLow, IF(RIGHT(F55,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F55,LEN(F55)-1),CostCode,0))),0)","v":0},{"$f":"G55*E55","v":0},null,"Construction and operation",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N55),0,INDEX(IF(RIGHT(N55,1)=\"L\",UnitCostLow, IF(RIGHT(N55,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N55,LEN(N55)-1),CostCode,0))),0)","v":0},{"$f":"O55*M55","v":0},null,"Construction and operation",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V55),0,INDEX(IF(RIGHT(V55,1)=\"L\",UnitCostLow, IF(RIGHT(V55,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V55,LEN(V55)-1),CostCode,0))),0)","v":0},{"$f":"W55*U55","v":0}]
[null,"Limited winter use",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F56),0,INDEX(IF(RIGHT(F56,1)=\"L\",UnitCostLow, IF(RIGHT(F56,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F56,LEN(F56)-1),CostCode,0))),0)","v":0},{"$f":"G56*E56","v":0},null,"Limited winter use",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N56),0,INDEX(IF(RIGHT(N56,1)=\"L\",UnitCostLow, IF(RIGHT(N56,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N56,LEN(N56)-1),CostCode,0))),0)","v":0},{"$f":"O56*M56","v":0},null,"Limited winter use",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V56),0,INDEX(IF(RIGHT(V56,1)=\"L\",UnitCostLow, IF(RIGHT(V56,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V56,LEN(V56)-1),CostCode,0))),0)","v":0},{"$f":"W56*U56","v":0}]
[null,"Winter road tariff",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F57),0,INDEX(IF(RIGHT(F57,1)=\"L\",UnitCostLow, IF(RIGHT(F57,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F57,LEN(F57)-1),CostCode,0))),0)","v":0},{"$f":"G57*E57","v":0},null,"Winter road tariff",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(N57),0,INDEX(IF(RIGHT(N57,1)=\"L\",UnitCostLow, IF(RIGHT(N57,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N57,LEN(N57)-1),CostCode,0))),0)","v":0},{"$f":"O57*M57","v":0},null,"Winter road tariff",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(V57),0,INDEX(IF(RIGHT(V57,1)=\"L\",UnitCostLow, IF(RIGHT(V57,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V57,LEN(V57)-1),CostCode,0))),0)","v":0},{"$f":"W57*U57","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H57)+0.0001","v":1E-4},null,null,null,null,null,null,"Total",{"$f":"SUM(P5:P57)+0.0001","v":1E-4},null,null,null,null,null,null,"Total",{"$f":"SUM(X5:X57)+0.0001","v":1E-4}]

{"sheet":"PostClosure","index":12,"n_rows":41,"n_cols":8,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[1,"Post-Closure Monitoring &  Maintenance:"]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost"]
[null,"MONITORING, INSPECTIONS & REPORTING"]
[null,"Geotechnical inspection ",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0))),0)","v":0},{"$f":"G5*E5","v":0}]
[null,"Survey inspection",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Site water monitoring (AEMP and SNP)",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},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"}},0,0]
[null,"Vegetation Monitoring",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Other",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G13*E13","v":0}]
[null,"COVER MAINTENANCE & REPORTING"]
[null,"Repair erosion - infill gullies",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F15),0,INDEX(IF(RIGHT(F15,1)=\"L\",UnitCostLow, IF(RIGHT(F15,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F15,LEN(F15)-1),CostCode,0))),0)","v":0},{"$f":"G15*E15","v":0}]
[null,"Repair erosion - upgrade diversion ditches",null,"allow",null,{"$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":{"$error":"#N/A"}},0,0]
[null,"Other",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"SPILLWAY, DAM AND TAILINGS MAINTENANCE"]
[null,"Repair erosion",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F22),0,INDEX(IF(RIGHT(F22,1)=\"L\",UnitCostLow, IF(RIGHT(F22,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F22,LEN(F22)-1),CostCode,0))),0)","v":0},{"$f":"G22*E22","v":0}]
[null,"Clear spillway",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F23),0,INDEX(IF(RIGHT(F23,1)=\"L\",UnitCostLow, IF(RIGHT(F23,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F23,LEN(F23)-1),CostCode,0))),0)","v":0},{"$f":"G23*E23","v":0}]
[null,"Dam Repairs",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F24),0,INDEX(IF(RIGHT(F24,1)=\"L\",UnitCostLow, IF(RIGHT(F24,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F24,LEN(F24)-1),CostCode,0))),0)","v":0},{"$f":"G24*E24","v":0}]
[null,"Revegetation  Maintenance",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F25),0,INDEX(IF(RIGHT(F25,1)=\"L\",UnitCostLow, IF(RIGHT(F25,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F25,LEN(F25)-1),CostCode,0))),0)","v":0},{"$f":"G25*E25","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F26),0,INDEX(IF(RIGHT(F26,1)=\"L\",UnitCostLow, IF(RIGHT(F26,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F26,LEN(F26)-1),CostCode,0))),0)","v":0},{"$f":"G26*E26","v":0}]
[null,"GENERAL SITE MAINTENANCE"]
[null,"Maintain Airstrip",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F28),0,INDEX(IF(RIGHT(F28,1)=\"L\",UnitCostLow, IF(RIGHT(F28,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F28,LEN(F28)-1),CostCode,0))),0)","v":0},{"$f":"G28*E28","v":0}]
[null,"Maintain Roadways",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F29),0,INDEX(IF(RIGHT(F29,1)=\"L\",UnitCostLow, IF(RIGHT(F29,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F29,LEN(F29)-1),CostCode,0))),0)","v":0},{"$f":"G29*E29","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F30),0,INDEX(IF(RIGHT(F30,1)=\"L\",UnitCostLow, IF(RIGHT(F30,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F30,LEN(F30)-1),CostCode,0))),0)","v":0},{"$f":"G30*E30","v":0}]
[null,"PASSIVE TREATMENT SYSTEM MAINTENANCE"]
[null,"Media replacement",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F32),0,INDEX(IF(RIGHT(F32,1)=\"L\",UnitCostLow, IF(RIGHT(F32,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F32,LEN(F32)-1),CostCode,0))),0)","v":0},{"$f":"G32*E32","v":0}]
[null,"Excavation of old media",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F33),0,INDEX(IF(RIGHT(F33,1)=\"L\",UnitCostLow, IF(RIGHT(F33,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F33,LEN(F33)-1),CostCode,0))),0)","v":0},0]
[null,"Maintain flow, restore vegetation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F34),0,INDEX(IF(RIGHT(F34,1)=\"L\",UnitCostLow, IF(RIGHT(F34,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F34,LEN(F34)-1),CostCode,0))),0)","v":0},0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(ISNA(F35),0,INDEX(IF(RIGHT(F35,1)=\"L\",UnitCostLow, IF(RIGHT(F35,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F35,LEN(F35)-1),CostCode,0))),0)","v":0},0]
[null,"Subtotal, Annual post-closure costs",null,null,null,null,null,{"$f":"SUM('Water Treatment'!AF35,H5:H34)","v":1E-4}]
[null,"Number of years of post closure activities",null,"years"]
[null,"Long Term Water Treatment*","See water treatment tab",null,null,null,null,{"$f":"'Water Treatment'!AF37","v":0}]
[null,"Total",null,null,null,null,null,{"$f":"PCAnnualTotal*E37+H38+0.0000001","v":9.9999999999999995E-8}]
[]
[null,"*Include water treatment cost if treatment is considered long term, such as ARD/ML."]

{"sheet":"Water Treatment","index":13,"n_rows":39,"n_cols":32,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[1,"Mine Contact Water Treatment Costs from ICM to Closure"]
[]
[null,"ICM WATER TREATMENT",null,null,null,null,null,null,null,"CONSTRUCTION WATER TREATMENT - TAILINGS",null,null,null,null,null,null,null,"CONSTRUCTION WATER TREATMENT - WATER MANAGEMENT",null,null,null,null,null,null,null,"POST-CLOSURE WATER TREATMENT (long term)"]
[null,"Treatment Plant - Construction",null,null,null,null,null,null,null,"Treatment Plant - Construction",null,null,null,null,null,null,null,"Treatment Plant - Construction",null,null,null,null,null,null,null,"Treatment Plant - Construction"]
[null,"Construction of Treatment Plant",null,"lump sum",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"A\",unitcostaverage,IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0)))","v":0},{"$f":"G5*E5","v":0},null,"Construction of Treatment Plant",null,"lump sum",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N5),0,INDEX(IF(RIGHT(N5,1)=\"A\",unitcostaverage,IF(RIGHT(N5,1)=\"L\",UnitCostLow, IF(RIGHT(N5,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(N5,LEN(N5)-1),CostCode,0)))","v":0},{"$f":"O5*M5","v":0},null,"Construction of Treatment Plant",null,"lump sum",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V5),0,INDEX(IF(RIGHT(V5,1)=\"A\",unitcostaverage,IF(RIGHT(V5,1)=\"L\",UnitCostLow, IF(RIGHT(V5,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(V5,LEN(V5)-1),CostCode,0)))","v":0},{"$f":"W5*U5","v":0},null,"Construction of Treatment Plant",null,"lump sum",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AD5),0,INDEX(IF(RIGHT(AD5,1)=\"A\",unitcostaverage,IF(RIGHT(AD5,1)=\"L\",UnitCostLow, IF(RIGHT(AD5,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(AD5,LEN(AD5)-1),CostCode,0)))","v":0},{"$f":"AE5*AC5","v":0}]
[null,"Annual Operational Cost",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F6),0,INDEX(IF(RIGHT(F6,1)=\"A\",unitcostaverage,IF(RIGHT(F6,1)=\"L\",UnitCostLow, IF(RIGHT(F6,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F6,LEN(F6)-1),CostCode,0)))","v":0},{"$f":"G6*E6","v":0},null,"Annual Operational Cost",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N6),0,INDEX(IF(RIGHT(N6,1)=\"A\",unitcostaverage,IF(RIGHT(N6,1)=\"L\",UnitCostLow, IF(RIGHT(N6,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(N6,LEN(N6)-1),CostCode,0)))","v":0},{"$f":"O6*M6","v":0},null,"Annual Operational Cost",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V6),0,INDEX(IF(RIGHT(V6,1)=\"A\",unitcostaverage,IF(RIGHT(V6,1)=\"L\",UnitCostLow, IF(RIGHT(V6,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(V6,LEN(V6)-1),CostCode,0)))","v":0},{"$f":"W6*U6","v":0},null,"Annual Operational Cost",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AD6),0,INDEX(IF(RIGHT(AD6,1)=\"A\",unitcostaverage,IF(RIGHT(AD6,1)=\"L\",UnitCostLow, IF(RIGHT(AD6,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(AD6,LEN(AD6)-1),CostCode,0)))","v":0},{"$f":"AE6*AC6","v":0}]
[null,"Existing Plant Refurbishment",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F7),0,INDEX(IF(RIGHT(F7,1)=\"A\",unitcostaverage,IF(RIGHT(F7,1)=\"L\",UnitCostLow, IF(RIGHT(F7,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F7,LEN(F7)-1),CostCode,0)))","v":0},{"$f":"G7*E7","v":0},null,"Existing Plant Refurbishment",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N7),0,INDEX(IF(RIGHT(N7,1)=\"A\",unitcostaverage,IF(RIGHT(N7,1)=\"L\",UnitCostLow, IF(RIGHT(N7,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(N7,LEN(N7)-1),CostCode,0)))","v":0},{"$f":"O7*M7","v":0},null,"Existing Plant Refurbishment",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V7),0,INDEX(IF(RIGHT(V7,1)=\"A\",unitcostaverage,IF(RIGHT(V7,1)=\"L\",UnitCostLow, IF(RIGHT(V7,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(V7,LEN(V7)-1),CostCode,0)))","v":0},{"$f":"W7*U7","v":0},null,"Existing Plant Refurbishment",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AD7),0,INDEX(IF(RIGHT(AD7,1)=\"A\",unitcostaverage,IF(RIGHT(AD7,1)=\"L\",UnitCostLow, IF(RIGHT(AD7,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(AD7,LEN(AD7)-1),CostCode,0)))","v":0},{"$f":"AE7*AC7","v":0}]
[null,"ADDITION OF REAGENTS",null,null,null,null,null,null,null,"ADDITION OF REAGENTS",null,null,null,null,null,null,null,"ADDITION OF REAGENTS",null,null,null,null,null,null,null,"ADDITION OF REAGENTS"]
[null,"H2O2",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F9),0,INDEX(IF(RIGHT(F9,1)=\"A\",unitcostaverage,IF(RIGHT(F9,1)=\"L\",UnitCostLow, IF(RIGHT(F9,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F9,LEN(F9)-1),CostCode,0)))","v":0},{"$f":"G9*E9","v":0},null,"H2O2",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N9),0,INDEX(IF(RIGHT(N9,1)=\"A\",unitcostaverage,IF(RIGHT(N9,1)=\"L\",UnitCostLow, IF(RIGHT(N9,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(N9,LEN(N9)-1),CostCode,0)))","v":0},{"$f":"O9*M9","v":0},null,"H2O2",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V9),0,INDEX(IF(RIGHT(V9,1)=\"A\",unitcostaverage,IF(RIGHT(V9,1)=\"L\",UnitCostLow, IF(RIGHT(V9,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(V9,LEN(V9)-1),CostCode,0)))","v":0},{"$f":"W9*U9","v":0},null,"H2O2",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AD9),0,INDEX(IF(RIGHT(AD9,1)=\"A\",unitcostaverage,IF(RIGHT(AD9,1)=\"L\",UnitCostLow, IF(RIGHT(AD9,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(AD9,LEN(AD9)-1),CostCode,0)))","v":0},{"$f":"AE9*AC9","v":0}]
[null,"lime",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"lime",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"lime",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,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,"ferric sulphate",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,"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,"ferrous 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,"ferrous sulphate",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"flocculants",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"flocculants",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"flocculants",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"flocculants",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,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Other",null,null,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,null,null,null,null,null,null,"LABOUR AND SUPPLIES",null,null,null,null,null,null,null,"LABOUR AND SUPPLIES",null,null,null,null,null,null,null,"LABOUR AND SUPPLIES"]
[null,"Annual fuel",null,"litres",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F16),0,INDEX(IF(RIGHT(F16,1)=\"A\",unitcostaverage,IF(RIGHT(F16,1)=\"L\",UnitCostLow, IF(RIGHT(F16,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F16,LEN(F16)-1),CostCode,0)))","v":0},{"$f":"G16*E16","v":0},null,"Annual fuel",null,"litres",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N16),0,INDEX(IF(RIGHT(N16,1)=\"A\",unitcostaverage,IF(RIGHT(N16,1)=\"L\",UnitCostLow, IF(RIGHT(N16,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(N16,LEN(N16)-1),CostCode,0)))","v":0},{"$f":"O16*M16","v":0},null,"Annual fuel",null,"litres",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V16),0,INDEX(IF(RIGHT(V16,1)=\"A\",unitcostaverage,IF(RIGHT(V16,1)=\"L\",UnitCostLow, IF(RIGHT(V16,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(V16,LEN(V16)-1),CostCode,0)))","v":0},{"$f":"W16*U16","v":0},null,"Annual fuel",null,"litres",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AD16),0,INDEX(IF(RIGHT(AD16,1)=\"A\",unitcostaverage,IF(RIGHT(AD16,1)=\"L\",UnitCostLow, IF(RIGHT(AD16,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(AD16,LEN(AD16)-1),CostCode,0)))","v":0},{"$f":"AE16*AC16","v":0}]
[null,"Annual power",null,"kW-h",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Annual power",null,"kW-h",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Annual power",null,"kW-h",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Annual power",null,"kW-h",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Electrician/mechanic to maintain treatment plant",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Electrician/mechanic to maintain treatment plant",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Electrician/mechanic to maintain treatment plant",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,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,"Equipment maintenance and parts",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,"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,"Misc. supplies, hoses, tools",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,"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,"Communications",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,"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,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"WATER SAMPLING AND ANALYSES",null,null,null,null,null,null,null,"WATER SAMPLING AND ANALYSES",null,null,null,null,null,null,null,"WATER SAMPLING AND ANALYSES",null,null,null,null,null,null,null,"WATER SAMPLING AND ANALYSES"]
[null,"Sampling equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F24),0,INDEX(IF(RIGHT(F24,1)=\"A\",unitcostaverage,IF(RIGHT(F24,1)=\"L\",UnitCostLow, IF(RIGHT(F24,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F24,LEN(F24)-1),CostCode,0)))","v":0},{"$f":"G24*E24","v":0},null,"Sampling equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N24),0,INDEX(IF(RIGHT(N24,1)=\"A\",unitcostaverage,IF(RIGHT(N24,1)=\"L\",UnitCostLow, IF(RIGHT(N24,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(N24,LEN(N24)-1),CostCode,0)))","v":0},{"$f":"O24*M24","v":0},null,"Sampling equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V24),0,INDEX(IF(RIGHT(V24,1)=\"A\",unitcostaverage,IF(RIGHT(V24,1)=\"L\",UnitCostLow, IF(RIGHT(V24,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(V24,LEN(V24)-1),CostCode,0)))","v":0},{"$f":"W24*U24","v":0},null,"Sampling equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AD24),0,INDEX(IF(RIGHT(AD24,1)=\"A\",unitcostaverage,IF(RIGHT(AD24,1)=\"L\",UnitCostLow, IF(RIGHT(AD24,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(AD24,LEN(AD24)-1),CostCode,0)))","v":0},{"$f":"AE24*AC24","v":0}]
[null,"Analyses",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F25),0,INDEX(IF(RIGHT(F25,1)=\"A\",unitcostaverage,IF(RIGHT(F25,1)=\"L\",UnitCostLow, IF(RIGHT(F25,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F25,LEN(F25)-1),CostCode,0)))","v":0},{"$f":"G25*E25","v":0},null,"Analyses",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N25),0,INDEX(IF(RIGHT(N25,1)=\"A\",unitcostaverage,IF(RIGHT(N25,1)=\"L\",UnitCostLow, IF(RIGHT(N25,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(N25,LEN(N25)-1),CostCode,0)))","v":0},{"$f":"O25*M25","v":0},null,"Analyses",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V25),0,INDEX(IF(RIGHT(V25,1)=\"A\",unitcostaverage,IF(RIGHT(V25,1)=\"L\",UnitCostLow, IF(RIGHT(V25,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(V25,LEN(V25)-1),CostCode,0)))","v":0},{"$f":"W25*U25","v":0},null,"Analyses",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AD25),0,INDEX(IF(RIGHT(AD25,1)=\"A\",unitcostaverage,IF(RIGHT(AD25,1)=\"L\",UnitCostLow, IF(RIGHT(AD25,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(AD25,LEN(AD25)-1),CostCode,0)))","v":0},{"$f":"AE25*AC25","v":0}]
[null,"Shipping to laboratory",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F26),0,INDEX(IF(RIGHT(F26,1)=\"A\",unitcostaverage,IF(RIGHT(F26,1)=\"L\",UnitCostLow, IF(RIGHT(F26,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F26,LEN(F26)-1),CostCode,0)))","v":0},{"$f":"G26*E26","v":0},null,"Shipping to laboratory",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N26),0,INDEX(IF(RIGHT(N26,1)=\"A\",unitcostaverage,IF(RIGHT(N26,1)=\"L\",UnitCostLow, IF(RIGHT(N26,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(N26,LEN(N26)-1),CostCode,0)))","v":0},{"$f":"O26*M26","v":0},null,"Shipping to laboratory",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V26),0,INDEX(IF(RIGHT(V26,1)=\"A\",unitcostaverage,IF(RIGHT(V26,1)=\"L\",UnitCostLow, IF(RIGHT(V26,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(V26,LEN(V26)-1),CostCode,0)))","v":0},{"$f":"W26*U26","v":0},null,"Shipping to laboratory",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AD26),0,INDEX(IF(RIGHT(AD26,1)=\"A\",unitcostaverage,IF(RIGHT(AD26,1)=\"L\",UnitCostLow, IF(RIGHT(AD26,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(AD26,LEN(AD26)-1),CostCode,0)))","v":0},{"$f":"AE26*AC26","v":0}]
[null,"Reporting",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F27),0,INDEX(IF(RIGHT(F27,1)=\"A\",unitcostaverage,IF(RIGHT(F27,1)=\"L\",UnitCostLow, IF(RIGHT(F27,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F27,LEN(F27)-1),CostCode,0)))","v":0},{"$f":"G27*E27","v":0},null,"Reporting",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N27),0,INDEX(IF(RIGHT(N27,1)=\"A\",unitcostaverage,IF(RIGHT(N27,1)=\"L\",UnitCostLow, IF(RIGHT(N27,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(N27,LEN(N27)-1),CostCode,0)))","v":0},{"$f":"O27*M27","v":0},null,"Reporting",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V27),0,INDEX(IF(RIGHT(V27,1)=\"A\",unitcostaverage,IF(RIGHT(V27,1)=\"L\",UnitCostLow, IF(RIGHT(V27,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(V27,LEN(V27)-1),CostCode,0)))","v":0},{"$f":"W27*U27","v":0},null,"Reporting",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AD27),0,INDEX(IF(RIGHT(AD27,1)=\"A\",unitcostaverage,IF(RIGHT(AD27,1)=\"L\",UnitCostLow, IF(RIGHT(AD27,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(AD27,LEN(AD27)-1),CostCode,0)))","v":0},{"$f":"AE27*AC27","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F28),0,INDEX(IF(RIGHT(F28,1)=\"A\",unitcostaverage,IF(RIGHT(F28,1)=\"L\",UnitCostLow, IF(RIGHT(F28,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F28,LEN(F28)-1),CostCode,0)))","v":0},{"$f":"G28*E28","v":0},null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N28),0,INDEX(IF(RIGHT(N28,1)=\"A\",unitcostaverage,IF(RIGHT(N28,1)=\"L\",UnitCostLow, IF(RIGHT(N28,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(N28,LEN(N28)-1),CostCode,0)))","v":0},{"$f":"O28*M28","v":0},null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V28),0,INDEX(IF(RIGHT(V28,1)=\"A\",unitcostaverage,IF(RIGHT(V28,1)=\"L\",UnitCostLow, IF(RIGHT(V28,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(V28,LEN(V28)-1),CostCode,0)))","v":0},{"$f":"W28*U28","v":0},null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AD28),0,INDEX(IF(RIGHT(AD28,1)=\"A\",unitcostaverage,IF(RIGHT(AD28,1)=\"L\",UnitCostLow, IF(RIGHT(AD28,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(AD28,LEN(AD28)-1),CostCode,0)))","v":0},{"$f":"AE28*AC28","v":0}]
[null,"SITE ACCESS",null,null,null,null,null,null,null,"SITE ACCESS",null,null,null,null,null,null,null,"SITE ACCESS",null,null,null,null,null,null,null,"SITE ACCESS"]
[null,"Road maintenance (incl. snow removal)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F30),0,INDEX(IF(RIGHT(F30,1)=\"A\",unitcostaverage,IF(RIGHT(F30,1)=\"L\",UnitCostLow, IF(RIGHT(F30,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F30,LEN(F30)-1),CostCode,0)))","v":0},{"$f":"G30*E30","v":0},null,"Road maintenance (incl. snow removal)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N30),0,INDEX(IF(RIGHT(N30,1)=\"A\",unitcostaverage,IF(RIGHT(N30,1)=\"L\",UnitCostLow, IF(RIGHT(N30,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(N30,LEN(N30)-1),CostCode,0)))","v":0},{"$f":"O30*M30","v":0},null,"Road maintenance (incl. snow removal)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V30),0,INDEX(IF(RIGHT(V30,1)=\"A\",unitcostaverage,IF(RIGHT(V30,1)=\"L\",UnitCostLow, IF(RIGHT(V30,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(V30,LEN(V30)-1),CostCode,0)))","v":0},{"$f":"W30*U30","v":0},null,"Road maintenance (incl. snow removal)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AD30),0,INDEX(IF(RIGHT(AD30,1)=\"A\",unitcostaverage,IF(RIGHT(AD30,1)=\"L\",UnitCostLow, IF(RIGHT(AD30,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(AD30,LEN(AD30)-1),CostCode,0)))","v":0},{"$f":"AE30*AC30","v":0}]
[null,"Winter road tariff",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F31),0,INDEX(IF(RIGHT(F31,1)=\"A\",unitcostaverage,IF(RIGHT(F31,1)=\"L\",UnitCostLow, IF(RIGHT(F31,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F31,LEN(F31)-1),CostCode,0)))","v":0},{"$f":"G31*E31","v":0},null,"Winter road tariff",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N31),0,INDEX(IF(RIGHT(N31,1)=\"A\",unitcostaverage,IF(RIGHT(N31,1)=\"L\",UnitCostLow, IF(RIGHT(N31,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(N31,LEN(N31)-1),CostCode,0)))","v":0},{"$f":"O31*M31","v":0},null,"Winter road tariff",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V31),0,INDEX(IF(RIGHT(V31,1)=\"A\",unitcostaverage,IF(RIGHT(V31,1)=\"L\",UnitCostLow, IF(RIGHT(V31,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(V31,LEN(V31)-1),CostCode,0)))","v":0},{"$f":"W31*U31","v":0},null,"Winter road tariff",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AD31),0,INDEX(IF(RIGHT(AD31,1)=\"A\",unitcostaverage,IF(RIGHT(AD31,1)=\"L\",UnitCostLow, IF(RIGHT(AD31,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(AD31,LEN(AD31)-1),CostCode,0)))","v":0},{"$f":"AE31*AC31","v":0}]
[null,"Truck rental",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F32),0,INDEX(IF(RIGHT(F32,1)=\"A\",unitcostaverage,IF(RIGHT(F32,1)=\"L\",UnitCostLow, IF(RIGHT(F32,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F32,LEN(F32)-1),CostCode,0)))","v":0},{"$f":"G32*E32","v":0},null,"Truck rental",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N32),0,INDEX(IF(RIGHT(N32,1)=\"A\",unitcostaverage,IF(RIGHT(N32,1)=\"L\",UnitCostLow, IF(RIGHT(N32,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(N32,LEN(N32)-1),CostCode,0)))","v":0},{"$f":"O32*M32","v":0},null,"Truck rental",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V32),0,INDEX(IF(RIGHT(V32,1)=\"A\",unitcostaverage,IF(RIGHT(V32,1)=\"L\",UnitCostLow, IF(RIGHT(V32,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(V32,LEN(V32)-1),CostCode,0)))","v":0},{"$f":"W32*U32","v":0},null,"Truck rental",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AD32),0,INDEX(IF(RIGHT(AD32,1)=\"A\",unitcostaverage,IF(RIGHT(AD32,1)=\"L\",UnitCostLow, IF(RIGHT(AD32,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(AD32,LEN(AD32)-1),CostCode,0)))","v":0},{"$f":"AE32*AC32","v":0}]
[null,"Air support",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F33),0,INDEX(IF(RIGHT(F33,1)=\"A\",unitcostaverage,IF(RIGHT(F33,1)=\"L\",UnitCostLow, IF(RIGHT(F33,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F33,LEN(F33)-1),CostCode,0)))","v":0},{"$f":"G33*E33","v":0},null,"Air support",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N33),0,INDEX(IF(RIGHT(N33,1)=\"A\",unitcostaverage,IF(RIGHT(N33,1)=\"L\",UnitCostLow, IF(RIGHT(N33,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(N33,LEN(N33)-1),CostCode,0)))","v":0},{"$f":"O33*M33","v":0},null,"Air support",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V33),0,INDEX(IF(RIGHT(V33,1)=\"A\",unitcostaverage,IF(RIGHT(V33,1)=\"L\",UnitCostLow, IF(RIGHT(V33,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(V33,LEN(V33)-1),CostCode,0)))","v":0},{"$f":"W33*U33","v":0},null,"Air support",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AD33),0,INDEX(IF(RIGHT(AD33,1)=\"A\",unitcostaverage,IF(RIGHT(AD33,1)=\"L\",UnitCostLow, IF(RIGHT(AD33,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(AD33,LEN(AD33)-1),CostCode,0)))","v":0},{"$f":"AE33*AC33","v":0}]
[]
[null,null,null,null,null,null,"Annual water treatment costs",{"$f":"SUM(H6:H34)+0.0001","v":1E-4},null,null,null,null,null,null,"Annual water treatment costs",{"$f":"SUM(P6:P34)+0.0001","v":1E-4},null,null,null,null,null,null,"Annual water treatment costs",{"$f":"SUM(X6:X34)+0.0001","v":1E-4},null,null,null,null,null,null,"Annual water treatment costs",{"$f":"SUM(AF6:AF34)+0.0001","v":1E-4}]
[null,"Number of years of water treatment",null,"years",null,null,null,null,null,"Number of years of water treatment",null,"years",null,null,null,null,null,"Number of years of water treatment",null,"years",null,null,null,null,null,"Number of years of water treatment",null,"years"]
[null,null,null,null,null,null,"Total",{"$f":"H35*E36+H5","v":0},null,null,null,null,null,null,"Total",{"$f":"P35*M36+P5","v":0},null,null,null,null,null,null,"Total",{"$f":"X35*U36+X5","v":0},null,null,null,null,null,null,"Total",{"$f":"AF35*AC36+AF5","v":0}]
[]
[null,"Note: This post-closure cost is linked back to the ICM Worksheet",null,null,null,null,null,null,null,"Note: This operational cost is linked back to the Tailings Worksheet",null,null,null,null,null,null,null,"Note: This operational cost is linked back to the Water Management Worksheet",null,null,null,null,null,null,null,"Note: This post-closure cost is linked back to the Post Closure Worksheet"]

{"sheet":"Unit_Costs","index":14,"n_rows":195,"n_cols":35,"rows_kept":195,"cut":false,"hidden":false,"merged":[[1,1,1,7],[3,1,3,7],[2,3,2,7],[2,27,2,34]]}
["Unit Cost Table (for refining unit costs see \"Estimator\" worksheet)"]
[null,"Year For Rate Escalation (from 2024) Based on Annual Average CPI (obtained from Statistics Canada)*",null,null,null,null,null,null,null,"Select Location"]
[null,2026,null,"If year is highlighted yellow, no CPI data is currently available",null,null,null,null,null,"Nunavut",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Do Not Touch"]
[null,"*Excludes labour and equipment rental rates which have a 4% annual increase applied from 2024"]
["ITEM","Detail",null,"COST CODE","UNITS","LOW \n$","HIGH \n$","SPECIFIED \n$",null,"Notes","Price Sources","Price Basis/Reference","Hyperlink where applicable\n**Rates or links may vary from the original time they were obtained","Additional Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,"ITEM","Detail",null,"COST CODE","UNITS","LOW \n$","HIGH \n$","SPECIFIED \n$"]
[null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
["Accommodation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accommodation"]
[null,null,null,"ACCM","persondays",{"$f":"IF(ISBLANK(AG8)=TRUE,\"\",IF($B$3=2024,AG8,IF(SheetName=\"Other (enter value below)\",AG8*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG8*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG8*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":166.90556730091615},{"$f":"IF(ISBLANK(AH8)=TRUE,\"\",IF($B$3=2024,AH8,IF(SheetName=\"Other (enter value below)\",AH8*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH8*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH8*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":273.39746300211419},null,null,"Low (road access) High (remote access)","Published Database","Published database - Construction Labour Relations Alberta",null,"Subsistence Rates – Construction Labour Relations (clra.org), added 30% for Yellowknife",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACCM","persondays",163,267]
["Buildings - Decontaminate",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buildings - Decontaminate",null,null,null,null,"","",""]
[null,"Asbestos",null,"BDA","m2",{"$f":"IF(ISBLANK(AG10)=TRUE,\"\",IF($B$3=2024,AG10,IF(SheetName=\"Other (enter value below)\",AG10*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG10*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG10*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":539.6272022551093},{"$f":"IF(ISBLANK(AH10)=TRUE,\"\",IF($B$3=2024,AH10,IF(SheetName=\"Other (enter value below)\",AH10*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH10*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH10*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":853.98308668076118},null,null,"Low (non friable) High (fiable)","Task Database","Richardson Costonline 2024",null,"Asbestos Abatement:\n1.material and labour for containment work\n2. removal work\n3. clean-up work/final cleanup\n4.miscellaneous\n5. indirect labour/air sampling  test/transportation and disposal\n6 contractor overhead and profit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asbestos",null,"BDA","m2",527,834]
["Buildings - Remove",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buildings - Remove",null,null,null,null,"","",""]
[null,"Wood - teardown",null,"BRW","m3",{"$f":"IF(ISBLANK(AG12)=TRUE,\"\",IF($B$3=2024,AG12,IF(SheetName=\"Other (enter value below)\",AG12*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG12*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG12*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":84.988724453840746},"",null,null,null,"Task Database","Richardson Costonline 2024",null,"note:  \n1. no mechanical system removal or salvage included; 2. Based on building volume; 3. Teardown only, disposal and/or transportation calculated separately",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood",null,"BRW","m3",83]
[null,"Concrete - teardown",null,"BRC","m3",95.228329809725167,"",null,null,null,"Task Database","Richardson Costonline 2024",null,"note:  \n1. no mechanical system removal or salvage included; 2. Based on building volume; 3. Teardown only, disposal and/or transportation calculated separately",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete",null,"BRC","m3",93]
[null,"Steel - teardown",null,"BRS1","m3",82.940803382663859,"",null,null,null,"Task Database","Richardson Costonline 2024",null,"note:  \n1. no mechanical system removal or salvage included; 2. Based on building volume; 3. Teardown only, disposal and/or transportation calculated separately",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Steel - teardown",null,"BRS1","m3",81]
[null,"Steel - for salvage",null,"BRS2","mt",255.99013389711067,"",null,null,null,"Task Database","RS means 2024 Q2 Yellowknife",null,"steel scrap and salvage, changed the UoM from m2 to mt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Steel - for salvage",null,"BRS2","mt",250]
["Concrete work",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete work",null,null,null,null,"","",""]
[null,"Footing",null,"CFT","m3",{"$f":"IF(ISBLANK(AG17)=TRUE,\"\",IF($B$3=2024,AG17,IF(SheetName=\"Other (enter value below)\",AG17*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG17*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG17*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":942.04369274136729},"",null,null,null,"Historical Database","Historical Database",null,"Contractor 2023 Sudbury Canada. rebar supply and install excluded, not include batch plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Footing",null,"CFT","m3",920]
[null,"Foundation",null,"CFD","m3",1658.8160676532771,"",null,null,null,"Historical Database","Historical Database",null,"Contractor 2023 Sudbury Canada. rebar supply and install excluded, not include batch plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation",null,"CFD","m3",1620]
[null,"Grade beam",null,"CGB","m3",5508.907681465822,"",null,null,null,"Historical Database","Historical Database",null,"Contractor 2023 Sudbury Canada. rebar supply and install excluded, not include batch plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grade beam",null,"CGB","m3",5380]
[null,"Piers ",null,"CPS","m3",3338.1113460183233,"",null,null,null,"Historical Database","Historical Database",null,"Contractor 2023 Sudbury Canada. rebar supply and install excluded, not include batch plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Piers ",null,"CPS","m3",3260]
[null,"Pile cap",null,"CPC","m3",1966.0042283298098,"",null,null,null,"Historical Database","Historical Database",null,"Contractor 2023 Sudbury Canada. rebar supply and install excluded, not include batch plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pile cap",null,"CPC","m3",1920]
[null,"Slab on Grade",null,"CSG","m3",921.56448202959837,"",null,null,null,"Historical Database","Historical Database",null,"Contractor 2023 Sudbury Canada. rebar supply and install excluded, not include batch plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slab on Grade",null,"CSG","m3",900]
[null,"Rebar",null,"CRB","kg",3.819372797744891,"",null,null,null,"Historical Database","Historical Database",null,"Contractor 2023 Sudbury Canada. rebar only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebar",null,"CRB","kg",3.73]
["Contaminated Soils",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contaminated Soils",null,null,null,null,"","",""]
[null,"ESA Phase 1",null,"CS1","each",{"$f":"IF(ISBLANK(AG25)=TRUE,\"\",IF($B$3=2024,AG25,IF(SheetName=\"Other (enter value below)\",AG25*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG25*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG25*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":56184.71458773785},"",null,null,null,"Historical Database","Historical Database",null,"Based on actual costs incurred at mine investigation projects across Canada. Based on per area or mine Site. Assumes the following approximate hours (Registered Engineer: 50 hours, Environmental Coordinator: 151 hours, Environmental Technician: 181 hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESA Phase 1",null,"CS1","each",54870]
[null,"ESA Phase 2/3",null,"CS2","each",307188.16067653283,"",null,null,null,"Historical Database","Historical Database",null,"Based on actual costs incurred at mine investigation projects across Canada. Based on per area or mine Site. Assumes the following approximate hours plus expenses (Registered Engineer: 125 hours, Environmental Coordinator: 250 hours, Environmental Technician: 500 hours). Expenses include drilling costs, laboratory expenses, equipment cost, etc. Does not include mobilization or living expenses which are expected to be accounted for elsewhere.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESA Phase 2",null,"CS2","each",300000]
[null,"Remediate on site",null,"CSR","m3",181.24101479915436,409.58421423537709,null,null,"Low (bioremediate) High (engineered landfill) ","Estimated","Estimated",null,"Low cost assumes 10 rotations of soil based on first principles for low spec soil excavation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remediate on site",null,"CSR","m3",177,400]
["Dozing",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dozing",null,null,null,null,"","",""]
[null,"doze rock piles",null,"DR","m3",{"$f":"IF(ISBLANK(AG29)=TRUE,\"\",IF($B$3=2024,AG29,IF(SheetName=\"Other (enter value below)\",AG29*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG29*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG29*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":1.7202536997885838},{"$f":"IF(ISBLANK(AH29)=TRUE,\"\",IF($B$3=2024,AH29,IF(SheetName=\"Other (enter value below)\",AH29*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH29*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH29*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":3.9320084566596196},null,null,"Low - doze crest off dump. High - push up to 300 m","Escalated ","Escalated from previous rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"doze rock piles",null,"DR","m3",1.6800000000000002,3.84]
[null,"doze overburden/soil piles",null,"DS","m3",{"$f":"IF(ISBLANK(AG30)=TRUE,\"\",IF($B$3=2024,AG30,IF(SheetName=\"Other (enter value below)\",AG30*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG30*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG30*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":1.5564200140944329},{"$f":"IF(ISBLANK(AH30)=TRUE,\"\",IF($B$3=2024,AH30,IF(SheetName=\"Other (enter value below)\",AH30*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH30*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH30*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":6.2256800563777315},null,null,"Low - doze crest off dump. High - push up to 300 m","Escalated ","Escalated from previous rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"doze overburden/soil piles",null,"DS","m3",1.52,6.08]
["Drilling & Blasting, Crushing and Screening, Clearing and Grubbing",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling & Blasting, Crushing and Screening, Clearing and Grubbing",null,null,null,null,"","",""]
[null,"Drilling and Blasting",null,"DAB","m3",null,null,null,null,null,null,"Site Specific Cost to be developed if required",null,"Site specific. Assumes Low for soil, high for rock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling and Blasting",null,"DAB","m3"]
[null,"Crushing and Screening",null,"CAS","m3",{"$f":"IF(ISBLANK(AG33)=TRUE,\"\",IF($B$3=2024,AG33,IF(SheetName=\"Other (enter value below)\",AG33*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG33*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG33*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":19.864834390415787},26.438661028893591,null,null,null,"Historical Database","Quote",null,"Estimated. Low for soil, high for rock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crushing and Screening",null,"CAS","m3",19.399999999999999,25.82]
[null,"Clearing and Grubbing",null,"SBC","m2",1.7977547128259341,5.9792895525017631,null,null,"Low (cut & chip trees to 6 inch) High (cut and chip trees to 12 inch)","Task Database","RS means 2024 Q2 Yellowknife",null,"UR: clear and grub, cut and chip trees 12\" dia, \nLow: clear and grub, cut and chip light trees 6\" dia, \nHigh: clear and grub, cut and chip light trees 6\" dia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clearing and Grubbing",null,"SBC","m2",1.7556875000000001,5.8393750000000004]
["Excavate Rock - Low Spec (e.g. Stockpile Source, Bulk Fill)",null,null,null,null,"","","",null,"Low (1KM haul) High (5 KM haul), specify in longer haul distances ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excavate Rock - Low Spec (Stockpile Source)",null,null,null,null,"","",""]
[null,"load/haul/place",null,"RB1","m3",{"$f":"IF(ISBLANK(AG36)=TRUE,\"\",IF($B$3=2024,AG36,IF(SheetName=\"Other (enter value below)\",AG36*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG36*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG36*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":10.229365750528542},{"$f":"IF(ISBLANK(AH36)=TRUE,\"\",IF($B$3=2024,AH36,IF(SheetName=\"Other (enter value below)\",AH36*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH36*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH36*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":20.72496124031008},null,null,"Add drilling and blasting if the source of rock is bedrock ","First Principles","See appended estimator",null,"Material = 2.7 SG factor, 1.75 swell factor, 80% fill factor, cycle minutes per hour = 50, truck minutes per hour = 50, loader minutes per hour = 50, hours/day = 12, shifts per day = 1. 80% productivity, 300,000 m3. Equipment = CAT 725C Truck, CAT 349F Loader/Shovel, Truck Capacity 27,000 kg, Bucket capacity = 3.1 m3, Dig time per bucket = 9 sec, loaded turn = 9 sec, dump to truck = 5 sec, empty turn = 8 sec, Truck backin = 30 sec, Turn and dump = 55 sec. Low = 1km transport, truck average speed = 35km/hr; High =  5km transport, truck average speed = 40 km/hr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"load/haul/place",null,"RB1","m3",9.99,20.239999999999998]
[null,"RB1 + spread and compact",null,"RB2","m3",{"$f":"IF(ISBLANK(AG37)=TRUE,\"\",IF($B$3=2024,AG37,IF(SheetName=\"Other (enter value below)\",AG37*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG37*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG37*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":14.263770260747007},{"$f":"IF(ISBLANK(AH37)=TRUE,\"\",IF($B$3=2024,AH37,IF(SheetName=\"Other (enter value below)\",AH37*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH37*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH37*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":29.111198026779427},null,null,null,"First Principles","See appended estimator",null,"Dozer for spread and compact = D8T LGP. Doubled normal dozer rate under load haul place.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RB1 + spread and compact",null,"RB2","m3",13.93,28.43]
[null,"Specified activity",null,"RBS","m3",{"$f":"IF(ISBLANK(AG38)=TRUE,\"\",IF($B$3=2024,AG38,IF(SheetName=\"Other (enter value below)\",AG38*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG38*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG38*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},"",{"$f":"IF(ISBLANK(AI38)=TRUE,\"\",IF($B$3=2024,AI38,IF(SheetName=\"Other (enter value below)\",AI38*(1+AA34),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,AI38*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),AI38*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specified activity",null,"RBS","m3"]
["Excavate Rock - High Spec (i.e. Rip Rap)",null,null,null,null,"","","",null,"Low (1KM haul) High (5 KM haul), specify in longer haul distances ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excavate Rock - High Spec (i.e. Rip Rap)",null,null,null,null,"","",""]
[null,"load/haul/place",null,"RC1","m3",{"$f":"IF(ISBLANK(AG40)=TRUE,\"\",IF($B$3=2024,AG40,IF(SheetName=\"Other (enter value below)\",AG40*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG40*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG40*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":11.714108527131783},{"$f":"IF(ISBLANK(AH40)=TRUE,\"\",IF($B$3=2024,AH40,IF(SheetName=\"Other (enter value below)\",AH40*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH40*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH40*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":22.998153629316423},null,null,null,"First Principles","See appended estimator",null,"Material = 2.7 SG factor, 1.75 swell factor, 80% fill factor, cycle minutes per hour = 50, truck minutes per hour = 50, loader minutes per hour = 50, hours/day = 12, shifts per day = 1. 75% productivity, 300,000 m3. Equipment = CAT 725C Truck, CAT 349F Loader/Shovel, Truck Capacity 23,000 kg, Bucket size = 3.1 m3, Dig time per bucket = 15 sec, loaded turn = 9 sec, dump to truck = 5 sec, empty turn = 8 sec, Truck backin = 30 sec, Turn and dump = 55 sec. Low = 1km transport, truck average speed = 35km/hr; High =  5km transport, truck average speed = 40 km/hr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"load/haul/place",null,"RC1","m3",11.44,22.46]
[null,"RC1 + spread and compact",null,"RC2","m3",{"$f":"IF(ISBLANK(AG41)=TRUE,\"\",IF($B$3=2024,AG41,IF(SheetName=\"Other (enter value below)\",AG41*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG41*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG41*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":18.615602536997887},{"$f":"IF(ISBLANK(AH41)=TRUE,\"\",IF($B$3=2024,AH41,IF(SheetName=\"Other (enter value below)\",AH41*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH41*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH41*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":41.634235377026073},null,null,null,"First Principles","See appended estimator",null,"Dozer for spread and compact = D8T LGP. Trippled normal dozer rate under load haul place.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RC1 + spread and compact",null,"RC3","m3",18.18,40.659999999999997]
[null,"Specified activity",null,"RCS","m3",{"$f":"IF(ISBLANK(AG42)=TRUE,\"\",IF($B$3=2024,AG42,IF(SheetName=\"Other (enter value below)\",AG42*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG42*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG42*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},"",{"$f":"IF(ISBLANK(AI42)=TRUE,\"\",IF($B$3=2024,AI42,IF(SheetName=\"Other (enter value below)\",AI42*(1+AA38),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,AI42*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),AI42*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specified activity",null,"RCS","m3"]
["Excavate Soil - Low Spec (i.e. bulk fill and excavation)",null,null,null,null,"","","",null,"Low (1KM haul) High (5 KM haul), specify in longer haul distances ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excavate Soil - Low Spec",null,null,null,null,"","",""]
[null,"load/haul/place",null,"SB1","m3",{"$f":"IF(ISBLANK(AG44)=TRUE,\"\",IF($B$3=2024,AG44,IF(SheetName=\"Other (enter value below)\",AG44*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG44*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG44*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":9.2258844256518682},18.687279774489078,null,null,null,"First Principles","See appended estimator",null,"Material = 1.95 SG factor, 1.25 swell factor, 100% fill factor, cycle minutes per hour = 50, truck minutes per hour = 50, loader minutes per hour = 50, hours/day = 12, shifts per day = 1. 80% productivity, 300,000 m3. Equipment = CAT 725C Truck, CAT 349F Loader/Shovel, Truck Capacity 23,000 kg, Bucket capacity = 3.1 m3, Dig time per bucket = 9 sec, loaded turn = 9 sec, dump to truck = 5 sec, empty turn = 8 sec, Truck backin = 30 sec, Low = 1km transport, truck average speed = 35km/hr; High =  5km transport, truck average speed = 40 km/hr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"load/haul/place",null,"SB1","m3",9.01,18.25]
[null,"SB1 + spread and compact",null,"SB2","m3",12.881423537702609,26.346504580690631,null,null,null,"First Principles","See appended estimator",null,"Dozer for spread and compact = D8T LGP. Doubled normal dozer rate under load haul place.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SB1 + spread and compact",null,"SB3","m3",12.58,25.73]
[null,"Tailings ",null,"SBT","m3",15.246772374911913,30.503784355179707,null,null,null,"First Principles","See appended estimator",null,"Material = 3.25 SG, 1.25 swell factor,  60% bucket fill factor, 80% productivity. Assumes same equipment, haul distance, and material volume as SB1L.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings ",null,"SBT","m3",14.89,29.79]
[null,"Specified activity",null,"SBS","m3",{"$f":"IF(ISBLANK(AG47)=TRUE,\"\",IF($B$3=2024,AG47,IF(SheetName=\"Other (enter value below)\",AG47*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG47*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG47*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specified activity",null,"SBS","m3",null,null,""]
["Excavate Soil - High Spec (i.e. Engineered Covers, Spillway Clearing, etc.)",null,null,null,null,"","","",null,"Low (1KM haul) High (5 KM haul), specify in longer haul distances ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excavate Soil - High Spec",null,null,null,null,"","",""]
[null,"load/haul/place",null,"SC1","m3",{"$f":"IF(ISBLANK(AG49)=TRUE,\"\",IF($B$3=2024,AG49,IF(SheetName=\"Other (enter value below)\",AG49*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG49*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG49*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":11.591233262861172},{"$f":"IF(ISBLANK(AH49)=TRUE,\"\",IF($B$3=2024,AH49,IF(SheetName=\"Other (enter value below)\",AH49*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH49*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH49*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":19.854594785059906},null,null,null,"First Principles","See appended estimator",null,"Material = 1.95 SG factor, 1.25 swell factor, 100% fill factor, cycle minutes per hour = 50, truck minutes per hour = 50, loader minutes per hour = 50, hours/day = 12, shifts per day = 1. 75% productivity, 300,000 m3. Equipment = CAT 730C Truck, CAT 349F Loader/Shovel, Truck Capacity 23,000 kg, Bucket capacity = 3.1 m3, Dig time per bucket = 15 sec, loaded turn = 9 sec, dump to truck = 5 sec, empty turn = 8 sec, Truck backin = 30 sec, Turn and dump = 55 sec. Low = 1km transport, truck average speed = 35km/hr; High =  5km transport, truck average speed = 40 km/hr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"load/haul/place",null,"SC1","m3",11.32,19.39]
[null,"SC1 + spread and compact",null,"SC2","m3",{"$f":"IF(ISBLANK(AG50)=TRUE,\"\",IF($B$3=2024,AG50,IF(SheetName=\"Other (enter value below)\",AG50*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG50*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG50*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":20.74544045102185},{"$f":"IF(ISBLANK(AH50)=TRUE,\"\",IF($B$3=2024,AH50,IF(SheetName=\"Other (enter value below)\",AH50*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH50*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH50*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":34.599626497533478},null,null,null,"First Principles","See appended estimator",null,"Dozer for spread and compact = D8T LGP. Trippled normal dozer rate under load haul place.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SC1 + spread and compact",null,"SC3","m3",20.260000000000002,33.79]
[null,"Specified activity",null,"SCS","m3",{"$f":"IF(ISBLANK(AG51)=TRUE,\"\",IF($B$3=2024,AG51,IF(SheetName=\"Other (enter value below)\",AG51*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG51*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG51*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},"",{"$f":"IF(ISBLANK(AI51)=TRUE,\"\",IF($B$3=2024,AI51,IF(SheetName=\"Other (enter value below)\",AI51*(1+AA48),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,AI51*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),AI51*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specified activity",null,"SCS","m3"]
["Fence",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fence",null,null,null,null,"","",""]
[null,null,null,"FNC","m",{"$f":"IF(ISBLANK(AG53)=TRUE,\"\",IF($B$3=2024,AG53,IF(SheetName=\"Other (enter value below)\",AG53*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG53*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG53*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":195.43638449612402},{"$f":"IF(ISBLANK(AH53)=TRUE,\"\",IF($B$3=2024,AH53,IF(SheetName=\"Other (enter value below)\",AH53*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH53*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH53*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":320.5102968287527},null,null,"Low (6 ft fence) High (8 ft fence)","Task Database","RS means 2024 Q2 Yellowknife",null,"Low: 6' high Chain link, excavation/concrete included\nHigh: 8' high, excavation/concrete included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNC","m",190.86319999999998,313.0104]
["Fuel and Electricity",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel and Electricity",null,null,null,null,"","",""]
[null,"Fuel cost - gas",null,"FCG","litre",{"$f":"IF(ISBLANK(AG55)=TRUE,\"\",IF($B$3=2024,AG55,IF(SheetName=\"Other (enter value below)\",AG55*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG55*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG55*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":1.6076180408738552},1.6854390415785765,null,null,null,"Published Database","Published database - Statistic Canada","https://www150.statcan.gc.ca/t1/tbl1/en/tv.action?pid=1810000101","Gas 2024 year low, high - City: Yellowknife",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel cost - gas",null,"FCG","litre",1.57,1.6459999999999999]
[null,"Fuel cost - diesel",null,"FCD","litre",1.8318653981677242,1.9014947145877381,null,null,null,"Published Database","Published database - Statistic Canada ","https://www150.statcan.gc.ca/t1/tbl1/en/tv.action?pid=1810000101&pickMembers%5B0%5D=2.6&cubeTimeFrame.startMonth=04&cubeTimeFrame.startYear=2025&cubeTimeFrame.endMonth=08&cubeTimeFrame.endYear=2025&referencePeriods=20250401%2C20250801","Diesel 2024 year low, high - City: Yellowknife",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel cost - diesel",null,"FCD","litre",1.7890000000000001,1.857]
[null,"Fuel cost - Jet A-1",null,"FCJA","litre",1.4028259337561666,2.7237350246652579,null,null,"Low Yellowknife. High Sachs Harbour","Published database","low: https://jet-a1-fuel.com/price/canada. High https://www.inf.gov.nt.ca/en/services/fuel-services/prices","https://www.inf.gov.nt.ca/en/services/fuel-services/prices","Obtained August 15th, 2025. Low Yellowknife. High Sachs Harbour",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel cost - Jet A-1",null,"FCJA","litre",1.37,2.66]
[null,"Fuel cost - Jet B",null,"FCJB","litre",1.9148062015503879,"",null,null,"Low Edmonton","Supplier Estimate",null,"https://flightfuels.com/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel cost - Jet B",null,"FCJB","litre",1.87]
[null,"Fuel cost - Avgas",null,"FCAV","litre",1.6259469344608883,"",null,null,null,"Published database",null,"https://www.inf.gov.nt.ca/en/services/fuel-services/prices","Obtained August 15th, 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel cost - Avgas",null,null,null,{"$f":"1587.9/1000","v":1.5879000000000001}]
[null,"Fuel mobilization",null,"FCM","$/litre",{"$f":"IF(ISBLANK(AG60)=TRUE,\"\",IF($B$3=2024,AG60,IF(SheetName=\"Other (enter value below)\",AG60*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG60*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG60*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":0.61437632135306564},{"$f":"IF(ISBLANK(AH60)=TRUE,\"\",IF($B$3=2024,AH60,IF(SheetName=\"Other (enter value below)\",AH60*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH60*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH60*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,"Estimated","Estimated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel mobilization",null,"FCM","$/litre",0.6]
[null,"Electricity",null,"FCE","kW-h",0.97276250880902049,"",null,null,null,"Published Database","Published database","https://www.qec.nu.ca/customer-care/accounts-and-billing/customer-rates","2024 Nunavut, Qulliq Energy Corporation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity",null,"FCE","kW-h",0.95]
["Geo-Synthetics",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geo-Synthetics",null,null,null,null,"","",""]
[null,"geotextile",null,"GST","m2",{"$f":"IF(ISBLANK(AG63)=TRUE,\"\",IF($B$3=2024,AG63,IF(SheetName=\"Other (enter value below)\",AG63*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG63*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG63*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":1.6383368569415084},"",null,null,null,"Historical Database","Quote",null,"2023-06 quote ( Whitehorse), 5% escalation and waste applied",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"geotextile",null,"GST","m2",1.6]
[null,"geogrid",null,"GSG","m2",3.2459548978153632,"",null,null,null,"Historical Database","Quote",null,"2023-06 quote ( Whitehorse), 5% escalation and waste applied",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"geogrid",null,"GSG","m2",3.17]
[null,"liner, HDPE",null,"GSHDPE","m2",5.3585899737970424,"",null,null,null,"Historical Database","Historical Database",null,"supply only, Purchased order Rochester-2020 escalated, supply only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"liner, HDPE",null,"GSHDPE","m2",5.2331997060000015]
[null,"liner, ES3",null,"GSES3","m2",23.786603241719522,"",null,null,null,"Escalated","Escalated from previous rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"liner, ES3",null,"GSES3","m2",23.229999999999997]
[null,"geotextile installation",null,"GTI","m2",7.0514018322762517,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"geotextile installation",null,"GTI","m2",6.8864000000000001]
[null,"geosynthetic installation",null,"GSI","m2",7.0514018322762517,"",null,null,null,"Historical Database","Historical Database",null,"Contract Rochester - 2020, installation including subgrade preparation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"geosynthetic installation",null,"GSI",null,6.8864000000000001]
[null,"bentonite soil amendment",null,"GSBA","tonne",389.10500352360822,"",null,null,null,"Escalated","Escalated from previous rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bentonite soil amendment",null,"GSBA","tonne",380]
["Grouting (/m3 of rock grouted)",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grouting (/m3 of rock grouted)",null,null,null,null,"","",""]
[null,null,null,"grout","m3",{"$f":"IF(ISBLANK(AG71)=TRUE,\"\",IF($B$3=2024,AG71,IF(SheetName=\"Other (enter value below)\",AG71*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG71*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG71*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":515.95323467230457},{"$f":"IF(ISBLANK(AH71)=TRUE,\"\",IF($B$3=2024,AH71,IF(SheetName=\"Other (enter value below)\",AH71*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH71*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH71*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(AI71)=TRUE,\"\",IF($B$3=2024,AI71,IF(SheetName=\"Other (enter value below)\",AI71*(1+AA68),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,AI71*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),AI71*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,"Historical Database","Civil Est. Tool ",null,"Quotation 2024, The rate for supply only\n",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"grout","m3",503.88000000000005]
["Labour & Equipment Rates",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour & Equipment Rates",null,null,null,null,"",""]
[null,"Site manager",null,"sman","$/hr",{"$f":"IF(ISBLANK(AG73)=TRUE,\"\",IF($B$3=2024,AG73,AG73*(1+0.04)^($B$3-2024)))","v":183.87200000000001},{"$f":"IF(ISBLANK(AH73)=TRUE,\"\",IF($B$3=2024,AH73,AH73*(1+0.04)^($B$3-2024)))","v":""},null,null,null,"Published Database","Published database - Alberta union collective agreement",null,"Includes a 1.35 inflation factor on union rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site manager",null,"sman","$/hr",170]
[null,"Supervisor",null,"super","$/hr",{"$f":"IF(ISBLANK(AG74)=TRUE,\"\",IF($B$3=2024,AG74,AG74*(1+0.04)^($B$3-2024)))","v":108.16000000000001},{"$f":"IF(ISBLANK(AH74)=TRUE,\"\",IF($B$3=2024,AH74,AH74*(1+0.04)^($B$3-2024)))","v":""},null,null,null,"Published Database","Published database - Alberta union collective agreement",null,"Includes a 1.35 inflation factor on union rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor",null,"super","$/hr",100]
[null,"Registered engineer",null,"eng","$/hr",227.13600000000002,"",null,null,null,"Estimated","Estimated",null,"Based on industry standards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Registered engineer",null,"eng","$/hr",210]
[null,"Environmental coordinator",null,"envco","$/hr",162.24,"",null,null,null,"Estimated","Estimated",null,"Based on industry standards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental coordinator",null,"envco","$/hr",150]
[null,"Environmental technologist",null,"envtech","$/hr",129.792,"",null,null,null,"Estimated","Estimated",null,"Based on industry standards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental technologist",null,"envtech","$/hr",120]
[null,"Electrician",null,"elec","$/hr",97.344000000000008,"",null,null,null,"Published Database","Published database - Alberta union collective agreement",null,"Includes a 1.35 inflation factor on union rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electrician",null,"elec","$/hr",90]
[null,"Journeyman - various",null,"journey","$/hr",108.16000000000001,"",null,null,null,"Published Database","Published database - Alberta union collective agreement",null,"Includes a 1.35 inflation factor on union rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Journeyman - various",null,"journey","$/hr",100]
[null,"Labour - skilled ",null,"lab-s","$/hr",86.528000000000006,"",null,null,null,"Published Database","Published database - Alberta union collective agreement",null,"Includes a 1.35 inflation factor on union rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour - skilled ",null,"lab-s","$/hr",80]
[null,"Labour - unskilled",null,"lab-us","$/hr",75.712000000000003,"",null,null,null,"Published Database","Published database - Alberta union collective agreement",null,"Includes a 1.35 inflation factor on union rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour - unskilled",null,"lab-us","$/hr",70]
[null,"Equipment operator",null,"oper","$/hr",97.344000000000008,"",null,null,null,"Published Database","Published database - Alberta union collective agreement",null,"Includes a 1.35 inflation factor on union rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment operator",null,"oper","$/hr",90]
[null,"Heavy duty mechanic",null,"mech","$/hr",118.97600000000001,"",null,null,null,"Published Database","Published database - Alberta union collective agreement",null,"Includes a 1.35 inflation factor on union rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy duty mechanic",null,"mech","$/hr",110]
[null,"Water treatment plant operator",null,"oper-wt","$/hr",86.528000000000006,"",null,null,null,"Published Database","Published database - Alberta union collective agreement",null,"Includes a 1.35 inflation factor on union rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water treatment plant operator",null,"oper-wt","$/hr",80]
[null,"Security / first aid",null,"safety","$/hr",108.16000000000001,"",null,null,null,"Published Database","Published database - Alberta union collective agreement",null,"Includes a 1.35 inflation factor on union rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security / first aid",null,"safety","$/hr",100]
[null,"Administrative staff",null,"admin","$/hr",108.16000000000001,"",null,null,null,"Published Database","Published database - Alberta union collective agreement",null,"Includes a 1.35 inflation factor on union rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administrative staff",null,"admin","$/hr",100]
[]
[null,"Loader - 4 cu.yd (3.06m3)",null,"load-s","$/hr",{"$f":"IF(ISBLANK(AG88)=TRUE,\"\",IF($B$3=2024,AG88,AG88*(1+0.04)^($B$3-2024)))","v":224.97280000000003},{"$f":"IF(ISBLANK(AH88)=TRUE,\"\",IF($B$3=2024,AH88,AH88*(1+0.04)^($B$3-2024)))","v":""},null,null,null,"Published Database","Published database - Alberta Equipment Rental Rates Guide",null,"Model: CAT950M,3.06-3.43M3 ), includes:\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader - 4 cu.yd (3.06m3)",null,"load-s","$/hr",208,null,""]
[null,"Loader - 7 cu.yd (5.35m3)",null,"load-l","$/hr",354.76480000000004,"",null,null,null,"Published Database","Published database - Alberta Equipment Rental Rates Guide",null,"Model:CAT980K,980M (5.35-5.73M3)-, includes:\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader - 7 cu.yd (5.35m3)",null,"load-l","$/hr",328]
[null,"Excavator - 26.76-30.84 tonnes",null,"exc-s","$/hr",245.52320000000003,"",null,null,null,"Published Database","Published database - Alberta Equipment Rental Rates Guide",null,"Model: Hydraulic excavator group 12 (28000kg-32999kg, CASE CX290B), includes:\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excavator - 26.76-30.84 tonnes",null,"exc-s","$/hr",227]
[null,"Excavator - 68.95+tonnes",null,"exc-l","$/hr",496.45440000000008,"",null,null,null,"Published Database","Published database - Alberta Equipment Rental Rates Guide",null,"Model: Hydraulic excavator  17 (60000kg-76999kg, CAT374), includes:\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excavator - 68.95+tonnes",null,"exc-l","$/hr",459,null,""]
[null,"Grader",null,"grad","$/hr",188.52288000000004,"",null,null,null,"Published Database","Published database - Alberta Equipment Rental Rates Guide",null,"Model :motor grader CAT120M), includes:\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grader",null,"grad","$/hr",174.3]
[null,"Dump truck off hwy 35-45 tonnes",null,"truck-s","$/hr",441.29280000000006,"",null,null,null,"Published Database","Published database - Alberta Equipment Rental Rates Guide",null," Model: CAT 772,775D, includes:\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump truck off hwy 35-45 tonnes",null,"truck-s","$/hr",408,null,""]
[null,"Dump truck off hwy 65-85 tonnes",null,"truck-l","$/hr",535.39200000000005,"",null,null,null,"Published Database","Published database - Alberta Equipment Rental Rates Guide",null," Model: CAT 775F, 777B,C,D, includes:\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump truck off hwy 65-85 tonnes",null,"truck-l","$/hr",495]
[null,"dozer, small",null,"dozers","$/hr",247.47008000000005,"",null,null,null,"Published Database","Published database - Alberta Equipment Rental Rates Guide",null,"D6R\nincludes:\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dozer, small",null,"dozers","$/hr",228.8,null,""]
[null,"dozer, large",null,"dozerl","$/hr",384.70348800000005,"",null,null,null,"Published Database","Published database - Alberta Equipment Rental Rates Guide",null,"D9R\nincludes:\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dozer, large",null,"dozerl","$/hr",355.68,null,""]
[null,"smooth drum compactor",null,"comp","$/hr",149.26080000000002,"",null,null,null,"Published Database","Published database - Alberta Equipment Rental Rates Guide",null,"Steel Wheel Static, 20t and over\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"smooth drum compactor",null,"comp","$/hr",138,null,""]
[null,"Crawler front end loader 3.75 yd3 (and over) bucket",null,"scoop","$/hr",322.31680000000006,"",null,null,null,"Published Database","Published database - Alberta Equipment Rental Rates Guide",null,"Crawler Front End Loader, 3.75yd3  and over\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crawler front end loader 3.75 yd3 (and over) bucket",null,"scoop","$/hr",298,null,""]
[null,"flat bed truck with hiab",null,"hiab","$/hr",196.85120000000003,"",null,null,null,"Published Database","Published database - Alberta Equipment Rental Rates Guide",null,"Single Axle bed truck \n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"flat bed truck with hiab",null,"hiab","$/hr",182,null,""]
[null,"fuel truck",null,"ftruck","$/hr",243.36,"",null,null,null,"Published Database","Published database - Alberta Equipment Rental Rates Guide",null,"Fuel Truck, 6000gal(27,277 litre), self loading\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fuel truck",null,"ftruck","$/hr",225]
[null,"water truck",null,"wtruck","$/hr",178.46400000000003,"",null,null,null,"Published Database","Published database - Alberta Equipment Rental Rates Guide",null,"Fuel Truck, 3000gal(13638 litre), self loading\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"water truck",null,"wtruck","$/hr",165]
["Mobilize Heavy Equipment",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mobilize Heavy Equipment",null,null,null,null,"","",""]
[null,"Road access",null,"MHER","kmtonne",{"$f":"IF(ISBLANK(AG103)=TRUE,\"\",IF($B$3=2024,AG103,IF(SheetName=\"Other (enter value below)\",AG103*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG103*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG103*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":0.40958421423537711},null,null,null,null,"Published Database","estimated",null,"Based on actuals with slight markup, assumption based on Port of landing: becancour Quebec, destination: Arctic bay Nunavut",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road access",null,"MHER","kmtonne",0.4,""]
[null,"Sealift",null,"MHES","kmtonne",{"$f":"IF(ISBLANK(AG104)=TRUE,\"\",IF($B$3=2024,AG104,IF(SheetName=\"Other (enter value below)\",AG104*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG104*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG104*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":0.12287526427061311},null,null,null,null,"Published Database",null,"https://neas.ca/rates/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sealift",null,"MHEA","kmtonne",0.12,""]
[null,"Barge",null,"MHEB","tonne",{"$f":"IF(ISBLANK(AG105)=TRUE,\"\",IF($B$3=2024,AG105,IF(SheetName=\"Other (enter value below)\",AG105*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG105*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG105*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":6143.7632135306558},{"$f":"IF(ISBLANK(AH105)=TRUE,\"\",IF($B$3=2024,AH105,IF(SheetName=\"Other (enter value below)\",AH105*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH105*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH105*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":10239.605355884427},null,null,"Low and High are based on distance from port","Estimated ","Web search",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barge",null,"MHEB","tonne",6000,10000]
[null,"Other (e.g. airlift)",null,"MHEA","kmtonne",{"$f":"IF(ISBLANK(AG106)=TRUE,\"\",IF($B$3=2024,AG106,IF(SheetName=\"Other (enter value below)\",AG106*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG106*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG106*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(AH106)=TRUE,\"\",IF($B$3=2024,AH106,IF(SheetName=\"Other (enter value below)\",AH106*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH106*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH106*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(AI106)=TRUE,\"\",IF($B$3=2024,AI106,IF(SheetName=\"Other (enter value below)\",AI106*(1+AA103),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,AI106*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),AI106*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
["Mobilize Camp",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mobilize Camp",null,null,null,null,"","",""]
[null,"Purchase of Camp",null,"MCR","each",{"$f":"IF(ISBLANK(AG108)=TRUE,\"\",IF($B$3=2024,AG108,IF(SheetName=\"Other (enter value below)\",AG108*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG108*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG108*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":102396.05355884427},{"$f":"IF(ISBLANK(AH108)=TRUE,\"\",IF($B$3=2024,AH108,IF(SheetName=\"Other (enter value below)\",AH108*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH108*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH108*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":1023960.5355884427},null,null,"50 person camp, road access (low) remote access (high) ","Estimated ","Estimated ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road access",null,"MCR","each",100000,1000000]
["Mobilize Workers (round trip)",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mobilize Workers",null,null,null,null,"","",""]
[null,"flight (charter 20 person)",null,"MWC","km",{"$f":"IF(ISBLANK(AG110)=TRUE,\"\",IF($B$3=2024,AG110,IF(SheetName=\"Other (enter value below)\",AG110*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG110*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG110*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":12.287526427061312},"",null,null,"Low (short flight < 500 km) High (long flight >500 km)","","Published database - online info",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"flight (charter to Site)",null,"MWC","each",12]
[null,"flight (charter 50 person)",null,"MWC1","km",20.479210711768854,"",null,null,null,"","Published database - online info",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[null,"flight (commercial south to north)",null,"MWA","per person",1023.9605355884427,3071.8816067653279,null,null,"Low (short flight < 1000 km ) High (>1000 km)","","Published database - online info","https://www.chemanalyst.com/Pricing-data/copper-sulphate-1163","Based on actuals from Yellowknife to Site and Air Canada rates from Halifax to Yellowknife.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"flight (commercial south to north)",null,"MWA","each",1000,3000]
[null,"Helicopter - Small (e.g. Bell 206)",null,"MHL","per hour",1535.9408033826639,"",null,null,null,"","Published database - online info",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Helicopter - Small (e.g. Bell 206)",null,"MHL","per hour",1500]
[null,"Helicopter - Medium (e.g. Sikorsky S-76)",null,"MHM","per hour",3071.8816067653279,"",null,null,null,"","Published database - online info",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Helicopter - Medium (e.g. Sikorsky S-76)",null,"MHM","per hour",3000]
[null,"Helicopter - Heavy (e.g. CH-47 Chinook)",null,"MHH","per hour",7167.723749119099,"",null,null,null,"","Published database - online info",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Helicopter - Heavy (e.g. CH-47 Chinook)",null,"MHH","per hour",7000]
["Oil Removal",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oil Removal",null,null,null,null,"","",""]
[null,"oil removal",null,"OR","litre",{"$f":"IF(ISBLANK(AG117)=TRUE,\"\",IF($B$3=2024,AG117,IF(SheetName=\"Other (enter value below)\",AG117*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG117*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG117*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":0.96252290345313607},{"$f":"IF(ISBLANK(AH117)=TRUE,\"\",IF($B$3=2024,AH117,IF(SheetName=\"Other (enter value below)\",AH117*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH117*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH117*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,"Escalated","Escalated from previous rate",null,"Disposal tipping fee captured in Hazardous Waste Removal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oil removal",null,"OR","litre",0.94]
["PCB Removal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCB Removal"]
[null,"Remove from site",null,"PCBR","litre",{"$f":"IF(ISBLANK(AG119)=TRUE,\"\",IF($B$3=2024,AG119,IF(SheetName=\"Other (enter value below)\",AG119*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG119*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG119*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":51.198026779422136},{"$f":"IF(ISBLANK(AH119)=TRUE,\"\",IF($B$3=2024,AH119,IF(SheetName=\"Other (enter value below)\",AH119*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH119*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH119*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,"Escalated","Escalated from previous rate",null,"Disposal tipping fee captured in Hazardous Waste Removal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remove from site",null,"PCBR","litre",50]
["Pipes, small (<6in dia.)",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pipes, small (<6in dia.)",null,null,null,null,"","",""]
[null,"remove/dispose on site",null,"PSR","m",{"$f":"IF(ISBLANK(AG121)=TRUE,\"\",IF($B$3=2024,AG121,IF(SheetName=\"Other (enter value below)\",AG121*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG121*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG121*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":63.485553206483445},"",null,null,null,"Task Database","RS means 2024 Q2 Yellowknife",null,"Remove plastic pipe 4' depth, excavate & backfill, hauling, no dump fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"remove/dispose on site",null,"PSR","m",62]
[null,"supply (4\")",null,"PSS4","m",15.359408033826639,89.08456659619452,null,null,null,"Quotation","Quotation",null,"Straight pipe in trench, fittings, overbuy material, freight, rework material",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"supply (4\")",null,"PSS4","m",15,87]
[null,"install (4\")",null,"PSI4","m",253.94221282593378,301.04439746300216,null,null,null,"Historical Database","Historical Database",null,"Including placing piping , trench excavation, bedding , backfill and granular supply and install",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"install (4\")",null,"PSI4","m",248,294]
[null,"supply (6\")",null,"PSS6","m",32.766737138830166,117.75546159267091,null,null,null,"Quotation","Quotation",null,"Straight pipe in trench, fittings, overbuy material, freight, rework material",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"supply (6\")",null,"PSS6","m",32,115]
[null,"install (6\")",null,"PSI6","m",306.16420014094439,340.97885835095144,null,null,null,"Historical Database","Historical Database",null,"Including placing piping , trench excavation, bedding , backfill and granular supply and install",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"install (6\")",null,"PSI6","m",299,333]
["Pipes, large (>6in dia.)",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pipes, large (>6in dia.)",null,null,null,null,"","",""]
[null,"remove/dispose on site (6\"-8\")",null,"PLR1","m",{"$f":"IF(ISBLANK(AG127)=TRUE,\"\",IF($B$3=2024,AG127,IF(SheetName=\"Other (enter value below)\",AG127*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG127*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG127*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":72.701198026779437},"",null,null,null,"Task Database","RS means 2024 Q2 Yellowknife",null,"Remove plastic pipe 4' depth, excavate & backfill, hauling, no dump fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"remove/dispose on site (6\"-8\")",null,"PLR1","m",71]
[null,"remove/dispose on site (10\"-12\")",null,"PLR2","m",92.156448202959837,"",null,null,null,"Task Database","RS means 2024 Q2 Yellowknife",null,"Remove plastic pipe 4' depth, excavate & backfill, hauling, no dump fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"remove/dispose on site (10\"-12\")",null,"PLR2","m",90]
[null,"supply (8\")",null,"PLS8","m",60.413671599718121,227.31923890063428,null,null,null,"Quotation","Quotation",null,"Remove plastic pipe 4' depth, excavate & backfill, hauling, no dump fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"supply (8\")",null,"PLS8","m",59,222]
[null,"install (8\")",null,"PLI8","m",348.14658210007053,385.00916138125444,null,null,null,"Historical Database","Historical Database",null,"Straight pipe in trench, fittings, overbuy material, freight, rework material",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"install (8\")",null,"PLI8","m",340,376]
[null,"supply (10\")",null,"PLS10","m",103.42001409443272,297.97251585623684,null,null,null,"Quotation","Quotation",null,"Remove plastic pipe 4' depth, excavate & backfill, hauling, no dump fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"supply (10\")",null,"PLS10","m",101,291]
[null,"install (10\")",null,"PLI10","m",358.38618745595494,455.66243833685701,null,null,null,"Historical Database","Historical Database",null,"Straight pipe in trench, fittings, overbuy material, freight, rework material",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"install (10\")",null,"PLI10","m",350,445]
[null,"supply (12\")",null,"PLS12","m",143.35447498238199,356.33826638477808,null,null,null,"Quotation","Quotation",null,"Remove plastic pipe 4' depth, excavate & backfill, hauling, no dump fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"supply (12\")",null,"PLS12","m",140,348]
[null,"install (12\")",null,"PLI12","m",452.59055673009169,519.14799154334048,null,null,null,"Historical Database","Historical Database",null,"Straight pipe in trench, fittings, overbuy material, freight, rework material",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"install (12\")",null,"PLI12","m",442,507]
["Power Lines",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Lines",null,null,null,null,"","",""]
[null,"remove/dispose on site",null,"POWR","m",{"$f":"IF(ISBLANK(AG136)=TRUE,\"\",IF($B$3=2024,AG136,IF(SheetName=\"Other (enter value below)\",AG136*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG136*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG136*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":40.958421423537708},{"$f":"IF(ISBLANK(AH136)=TRUE,\"\",IF($B$3=2024,AH136,IF(SheetName=\"Other (enter value below)\",AH136*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH136*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH136*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,"Historical Database","Historical Database",null,"for 13.8kV power line,  demolition cost : 30% of installed new line , including structure, poles, cabling, guys and anchors, insulators and hardware",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"remove/dispose on site",null,"POWR","m",40]
["Process Chemicals",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Process Chemicals",null,null,null,null,"","",""]
[null,"Remove from site",null,"PCR","kg",{"$f":"IF(ISBLANK(AG138)=TRUE,\"\",IF($B$3=2024,AG138,IF(SheetName=\"Other (enter value below)\",AG138*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG138*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG138*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":1.7407329105003526},{"$f":"IF(ISBLANK(AH138)=TRUE,\"\",IF($B$3=2024,AH138,IF(SheetName=\"Other (enter value below)\",AH138*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH138*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH138*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,"Escalated","Escalated from previous rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remove from site",null,"PCR","kg",1.7]
["Pumps",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumps",null,null,null,null,"","",""]
[null,"Centrifugal Pumps, Single stage, vertical split case, 3550RPM, Specific gravity 1.0, from 50gpm to 900gpm",null,"PC1","each",{"$f":"IF(ISBLANK(AG140)=TRUE,\"\",IF($B$3=2024,AG140,IF(SheetName=\"Other (enter value below)\",AG140*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG140*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG140*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":33483.509513742079},{"$f":"IF(ISBLANK(AH140)=TRUE,\"\",IF($B$3=2024,AH140,IF(SheetName=\"Other (enter value below)\",AH140*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH140*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH140*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":65533.474277660331},null,null,null,"Published Database","Richardson Costonline 2024",null,"motor included, freight excluded",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centrifugal Pumps, Single stage, vertical split case, 3550RPM, Specific gravity 1.0, from 50gpm to 900gpm",null,"PC1","each",32700,64000]
[null,"Centrifugal Pumps, Single stage, vertical split case, 1750RPM, Specific gravity 1.0, from 50gpm to 3500gpm",null,"PC2","each",25599.013389711068,134138.830162086,null,null,null,"Published Database","Richardson Costonline 2024",null,"motor included, freight excluded",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centrifugal Pumps, Single stage, vertical split case, 1750RPM, Specific gravity 1.0, from 50gpm to 3500gpm",null,"PC2","each",25000,131000]
[null,"Centrifugal Pumps, Single stage, horizontal split case, 3550RPM, Specific gravity 1.0, 1000gpm to 3500ggpm",null,"PC3","each",83964.763918252298,141306.55391120509,null,null,null,"Published Database","Richardson Costonline 2024",null,"motor included, freight excluded",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centrifugal Pumps, Single stage, horizontal split case, 3550RPM, Specific gravity 1.0, 1000gpm to 3500ggpm",null,"PC3","each",82000,138000]
[null,"Centrifugal Pumps, Single stage, horizontal split case, 1750RPM, Specific gravity 1.0, 1000gpm to 5000gpm",null,"PC4","each",101372.09302325583,269301.62085976044,null,null,null,"Published Database","Richardson Costonline 2024",null,"motor included, freight excluded",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centrifugal Pumps, Single stage, horizontal split case, 1750RPM, Specific gravity 1.0, 1000gpm to 5000gpm",null,"PC4","each",99000,263000]
[null,"Centrifugal Pumps, multi stage, radially split case, 3550RPM, Specific gravity 1.0, 100gpm to 700gpm",null,"PC5","each",162502.53699788585,374769.55602537002,null,null,null,"Published Database","Richardson Costonline 2024",null,"motor included, freight excluded",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centrifugal Pumps, multi stage, radially split case, 3550RPM, Specific gravity 1.0, 100gpm to 700gpm",null,"PC5","each",158700,366000]
[null,"Turbine pumps, vertical, single an multi stage, 3550 rmp, gravity 1, 100gpm to 6000gpm",null,"PC6","each",60413.671599718116,229367.15997181117,null,null,null,"Published Database","Richardson Costonline 2024",null,"motor included, freight excluded",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine pumps, vertical, single an multi stage, 3550 rmp, gravity 1, 100gpm to 6000gpm",null,"PC6","each",59000,224000]
[null,"Turbine pumps, vertical, single an multi stage, 1170rmp, gravity 1, 2000gpm to 10000gpm",null,"PC7","each",186360.81747709657,349170.54263565893,null,null,null,"Published Database","Richardson Costonline 2024",null,"motor included, freight excluded",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine pumps, vertical, single an multi stage, 1170rmp, gravity 1, 2000gpm to 10000gpm",null,"PC7","each",182000,341000]
[null,"Pump shipping",null,"PS","%",9.2156448202959845E-2,0.13311486962649755,null,null,null,"Historical Database","Historical Database",null,"9-13% as er historical projects. this should be by % of supply of equipment cost, not by $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump shipping",null,"PS","%",0.09,0.13]
[null,"Pump operating cost",null,"POC","kw-h",0.97276250880902049,"",null,null,null,"Estimated","Estimated",null,"electricity cost use average from NAKA Power\nrate assumption:  running wattage=motor wattage x2.4, running 10 hrs/day \nchanged uom from m3 to kwh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump operating cost",null,"POC","kw-h",0.95]
[null,"Pump maintenance",null,"PM","allow",25599.013389711068,"",null,null,null,"Estimated","Estimated",null,"Based on actuals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump maintenance",null,"PM","allow",25000]
["Pump sand Backfill",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump sand Backfill",null,null,null,null,"","",""]
[null,null,null,"PBF","m3",{"$f":"IF(ISBLANK(AG151)=TRUE,\"\",IF($B$3=2024,AG151,IF(SheetName=\"Other (enter value below)\",AG151*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG151*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG151*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":122.87526427061312},{"$f":"IF(ISBLANK(AH151)=TRUE,\"\",IF($B$3=2024,AH151,IF(SheetName=\"Other (enter value below)\",AH151*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH151*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH151*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,"Historical Database","Historical Database",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PBF","m3",120]
["Scarify - road/mine site",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scarify - road/mine site"]
[null,null,null,"SCFY","ha",{"$f":"IF(ISBLANK(AG153)=TRUE,\"\",IF($B$3=2024,AG153,IF(SheetName=\"Other (enter value below)\",AG153*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG153*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG153*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":11161.169837914025},{"$f":"IF(ISBLANK(AH153)=TRUE,\"\",IF($B$3=2024,AH153,IF(SheetName=\"Other (enter value below)\",AH153*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH153*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH153*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,"First principles","See appended estimator",null,"Based on dozer hours as presented in the first principles model (i.e., appended estimator). Low cost assumes single pass.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCFY","ha",10900]
["Shaft, Raise & Portal Closures",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shaft, Raise & Portal Closures",null,null,null,null,"","",""]
[null,"Shaft & Raises",null,"SR","m2",{"$f":"IF(ISBLANK(AG155)=TRUE,\"\",IF($B$3=2024,AG155,IF(SheetName=\"Other (enter value below)\",AG155*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG155*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG155*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":2047.9210711768853},{"$f":"IF(ISBLANK(AH155)=TRUE,\"\",IF($B$3=2024,AH155,IF(SheetName=\"Other (enter value below)\",AH155*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH155*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH155*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":5119.8026779422134},null,null,"Low ( <16 m2) High ( >16 m2)","Estimated","Published database - online info",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shaft & Raises",null,"SR","m2",2000,5000]
[null,"Portals",null,"POR","m3",{"$f":"IF(ISBLANK(AG156)=TRUE,\"\",IF($B$3=2024,AG156,IF(SheetName=\"Other (enter value below)\",AG156*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG156*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG156*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":37.886539816772377},{"$f":"IF(ISBLANK(AH156)=TRUE,\"\",IF($B$3=2024,AH156,IF(SheetName=\"Other (enter value below)\",AH156*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH156*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH156*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":53.245947850599023},{"$f":"IF(ISBLANK(AI156)=TRUE,\"\",IF($B$3=2024,AI156,IF(SheetName=\"Other (enter value below)\",AI156*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AI156*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AI156*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":1535.9408033826639},null,"Low: unit cost code SC2; High: excavate & backfill collapsed portal; Spec: installed pressure plug","Estimated","Published database - online info",null,"Low: unit cost code SC2; High: excavate & backfill collapsed portal; Spec: installed pressure plug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portals",null,"POR","m3",37,52,1500]
["Site Inspection Report",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Inspection Report"]
[null,"Specified Acitivity",null,"RPT","each",{"$f":"IF(ISBLANK(AG158)=TRUE,\"\",IF($B$3=2024,AG158,IF(SheetName=\"Other (enter value below)\",AG158*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG158*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG158*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(AH158)=TRUE,\"\",IF($B$3=2024,AH158,IF(SheetName=\"Other (enter value below)\",AH158*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH158*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH158*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(AI158)=TRUE,\"\",IF($B$3=2024,AI158,IF(SheetName=\"Other (enter value below)\",AI158*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,AI158*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),AI158*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,"See user manual ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPT","each"]
["Survey/Instrumentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Survey/Instrumentation"]
[null,null,null,"SI","each",{"$f":"IF(ISBLANK(AG160)=TRUE,\"\",IF($B$3=2024,AG160,IF(SheetName=\"Other (enter value below)\",AG160*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG160*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG160*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":15359.408033826639},{"$f":"IF(ISBLANK(AH160)=TRUE,\"\",IF($B$3=2024,AH160,IF(SheetName=\"Other (enter value below)\",AH160*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH160*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH160*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(AI160)=TRUE,\"\",IF($B$3=2024,AI160,IF(SheetName=\"Other (enter value below)\",AI160*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,AI160*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),AI160*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,"Estimate for 5 days effort (i.e., 1 week)","Estimated","Estimated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SI","each",15000]
["Treatment Plant - Construct",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treatment Plant - Construct",null,null,null,null,"","",""]
[null,"Small (< 1000 m3/d)",null,"TPS","lump sum",{"$f":"IF(ISBLANK(AG162)=TRUE,\"\",IF($B$3=2024,AG162,IF(SheetName=\"Other (enter value below)\",AG162*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG162*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG162*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":1433544.7498238198},{"$f":"IF(ISBLANK(AH162)=TRUE,\"\",IF($B$3=2024,AH162,IF(SheetName=\"Other (enter value below)\",AH162*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH162*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH162*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":4095842.1423537708},{"$f":"IF(ISBLANK(AI162)=TRUE,\"\",IF($B$3=2024,AI162,IF(SheetName=\"Other (enter value below)\",AI162*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,AI162*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),AI162*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,"Estimated","Estimated",null,"based on historical data (recently projects)/online information and recent actuals Nunavut",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small (< 1000 m3/d)",null,"TPS","lump sum",1400000,4000000]
[null,"Large (> 1000 m3/d)",null,"TPL","lump sum",{"$f":"IF(ISBLANK(AG163)=TRUE,\"\",IF($B$3=2024,AG163,IF(SheetName=\"Other (enter value below)\",AG163*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG163*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG163*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":4607822.410147992},{"$f":"IF(ISBLANK(AH163)=TRUE,\"\",IF($B$3=2024,AH163,IF(SheetName=\"Other (enter value below)\",AH163*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH163*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH163*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":11570754.052149402},"",null,null,"Estimated","Estimated",null,"based on historical data (recently projects)/online information and recent actuals Nunavut",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large (> 1000 m3/d)",null,"TPL","lump sum",4500000,11300000]
[null,"Constructed Wetland",null,"CWTS","ha",null,{"$f":"IF(ISBLANK(AH164)=TRUE,\"\",IF($B$3=2024,AH164,IF(SheetName=\"Other (enter value below)\",AH164*(1+Z160),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,AH164*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),AH164*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,"site specific costs to be developed if required",null,"Site Specific Cost to be developed if required",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constructed Wetland",null,"CWTS","ha","TBD"]
["Treatment Plant - Operate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treatment Plant - Operate"]
[null,null,null,"TPO","m3",{"$f":"IF(ISBLANK(AG166)=TRUE,\"\",IF($B$3=2024,AG166,IF(SheetName=\"Other (enter value below)\",AG166*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG166*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG166*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":1.0239605355884427},{"$f":"IF(ISBLANK(AH166)=TRUE,\"\",IF($B$3=2024,AH166,IF(SheetName=\"Other (enter value below)\",AH166*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH166*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH166*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":4.0958421423537708},{"$f":"IF(ISBLANK(AI166)=TRUE,\"\",IF($B$3=2024,AI166,IF(SheetName=\"Other (enter value below)\",AI166*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,AI166*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),AI166*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,"Low (TSS removal) High (Complex)","Escalated","Escalated from previous rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TPO","m3",1,4]
["Treatment Chemicals",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treatment Chemicals",null,null,null,null,"","",""]
[null,"ferric sulphate",null,"ferric","kg",{"$f":"IF(ISBLANK(AG168)=TRUE,\"\",IF($B$3=2024,AG168,IF(SheetName=\"Other (enter value below)\",AG168*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG168*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG168*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":1.4028259337561666},{"$f":"IF(ISBLANK(AH168)=TRUE,\"\",IF($B$3=2024,AH168,IF(SheetName=\"Other (enter value below)\",AH168*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH168*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH168*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(AI168)=TRUE,\"\",IF($B$3=2024,AI168,IF(SheetName=\"Other (enter value below)\",AI168*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AI168*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AI168*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,"Escalated","Escalated from previous rate",null,"Shipping not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ferric sulphate",null,"ferric","kg",1.37]
[null,"ferrous sulphate",null,"ferrous","kg",{"$f":"IF(ISBLANK(AG169)=TRUE,\"\",IF($B$3=2024,AG169,IF(SheetName=\"Other (enter value below)\",AG169*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG169*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG169*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":1.5564200140944329},{"$f":"IF(ISBLANK(AH169)=TRUE,\"\",IF($B$3=2024,AH169,IF(SheetName=\"Other (enter value below)\",AH169*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH169*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH169*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(AI169)=TRUE,\"\",IF($B$3=2024,AI169,IF(SheetName=\"Other (enter value below)\",AI169*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,AI169*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),AI169*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,"Escalated","Escalated from previous rate",null,"Shipping not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ferrous sulphate",null,"ferrous","kg",1.52]
[null,"lime",null,"lime","kg",0.30313737279774494,"","",null,null,"Published Database","Published database - online info","https://www.chemanalyst.com/Pricing-data/quicklime-1505","Shipping not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lime",null,"lime","kg",0.29604400000000003]
[null,"hydrogen peroxide, 35%",null,"hperox","kg",1.0846199577167019,"","",null,null,"Published Database","Published database - online info","https://www.chemanalyst.com/Pricing-data/hydrogen-peroxide-1169","Shipping not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hydrogen peroxide, 35%",null,"hperox","kg",1.05924]
[null,"Sodium Metabisulfate",null,"Nametab","kg",1.3925863284002822,"","",null,null,"Published Database","Published database - online info","https://www.chemanalyst.com/Pricing-data/sodium-metasilicate-pentahydrate-1221","Shipping not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sodium Metabisulfate",null,"Nametab","kg",1.36]
[null,"Caustic soda, 50%",null,"caustic","kg",0.50337490345313607,"","",null,null,"Published Database","Published database - online info","https://www.chemanalyst.com/Pricing-data/caustic-soda-3","Shipping not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Caustic soda, 50%",null,"caustic","kg",0.49159600000000003]
[null,"Sulfuric acid, 93%",null,"sulfuric","kg",0.37223832558139547,"","",null,null,"Historical Database","Historical Database",null,"Shipping not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sulfuric acid, 93%",null,"sulfuric","kg",0.36352800000000007]
[null,"flocculant",null,"flocc","kg",7.0653276955602546,"","",null,null,"Escalated","Escalated from previous rate",null,"Shipping not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"flocculant",null,"flocc","kg",6.9]
[null,"copper sulphate",null,"copper","kg",3.3859610218463709,"","",null,null,"Published Database","Published database - online info","https://www.chemanalyst.com/Pricing-data/copper-sulphate-1163","Shipping not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"copper sulphate",null,"copper","kg",3.3067299999999999]
[null,"shipping",null,"shipping","kg",0.23551092318534184,"","",null,null,"Escalated","Escalated from previous rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"shipping",null,"shipping","kg",0.23]
["Vegetation",null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vegetation",null,null,null,null,"","",""]
[null,"Hydroseed, Flat (mechanical seeding)",null,"VHF","ha",{"$f":"IF(ISBLANK(AG179)=TRUE,\"\",IF($B$3=2024,AG179,IF(SheetName=\"Other (enter value below)\",AG179*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG179*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG179*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":3276.6737138830167},"",{"$f":"IF(ISBLANK(AI179)=TRUE,\"\",IF($B$3=2024,AI179,IF(SheetName=\"Other (enter value below)\",AI179*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,AI179*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),AI179*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,"Task Database","RS means 2024 Q2 Yellowknife",null,"mechanical seeding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydroseed, Flat",null,"VHF","ha",3200]
[null,"Hydroseed, Sloped (mechanical seeding)",null,"VHS","ha",4915.0105708245246,"","",null,null,"Escalated","Estimated",null,"factored based on flat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydroseed, Sloped",null,"VHS","ha",4800]
[null,"Veg. blanket/erosion mat",null,"VB","ha",25558.054968287528,"","",null,null,"Task Database","RS means 2024 Q2 Yellowknife",null,"Synthetic erosion control, revegetation mat, webbed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veg. blanket/erosion mat",null,"VB","ha",24960]
[null,"Tree planting (light soil)",null,"VT1","ha","","","",null,null,"Task Database","RS means 2024 Q2 Yellowknife",null,"assumption plant tree ever 10m in light soil, price varies from container to bagged and burlapped in difference size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tree planting (user specified)",null,"VT1","ha"]
[null,"Wetland species",null,"VW","ha",{"$f":"IF(ISBLANK(AG183)=TRUE,\"\",IF($B$3=2024,AG183,IF(SheetName=\"Other (enter value below)\",AG183*(1+J182),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,AG183*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),AG183*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(AH183)=TRUE,\"\",IF($B$3=2024,AH183,IF(SheetName=\"Other (enter value below)\",AH183*(1+Z182),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,AH183*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),AH183*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(AI183)=TRUE,\"\",IF($B$3=2024,AI183,IF(SheetName=\"Other (enter value below)\",AI183*(1+AA182),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,AI183*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),AI183*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wetland species",null,"VW","ha"]
["Waste Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Disposal"]
[null,"Hazardous Waste Tipping Fee",null,"WTH","tonne",{"$f":"IF(ISBLANK(AG185)=TRUE,\"\",IF($B$3=2024,AG185,IF(SheetName=\"Other (enter value below)\",AG185*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG185*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG185*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":3071.8816067653279},{"$f":"IF(ISBLANK(AH185)=TRUE,\"\",IF($B$3=2024,AH185,IF(SheetName=\"Other (enter value below)\",AH185*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH185*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH185*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(AI185)=TRUE,\"\",IF($B$3=2024,AI185,IF(SheetName=\"Other (enter value below)\",AI185*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,AI185*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),AI185*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,"Includes transport","Estimated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hazardous Waste Tipping Fee",null,"WTH","tonne",3000]
[null,"Non-Hazardous Waste Tipping Fee",null,"WTNH","tonne",{"$f":"IF(ISBLANK(AG186)=TRUE,\"\",IF($B$3=2024,AG186,IF(SheetName=\"Other (enter value below)\",AG186*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG186*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG186*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":819.16842847075418},{"$f":"IF(ISBLANK(AH186)=TRUE,\"\",IF($B$3=2024,AH186,IF(SheetName=\"Other (enter value below)\",AH186*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH186*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH186*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},"",null,null,"Estimated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Hazardous Waste Tipping Fee",null,"WTNH","tonne",800]
["Water Sampling/Analysis/Reporting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Sampling/Analysis/Reporting"]
[null,null,null,"WS","each",{"$f":"IF(ISBLANK(AG188)=TRUE,\"\",IF($B$3=2024,AG188,IF(SheetName=\"Other (enter value below)\",AG188*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG188*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG188*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":81916.842847075415},{"$f":"IF(ISBLANK(AH188)=TRUE,\"\",IF($B$3=2024,AH188,IF(SheetName=\"Other (enter value below)\",AH188*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH188*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH188*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(AI188)=TRUE,\"\",IF($B$3=2024,AI188,IF(SheetName=\"Other (enter value below)\",AI188*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,AI188*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),AI188*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,"See User Manual ","Estimated","Assumes the following approximate hours (Registered Engineer: 80 hours, Environmental Coordinator: 215 hours, Environmental Technician: 300 hours)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WS","each",80000]
["Winter Trail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter Trail"]
[null,{"$f":"AC190","v":"Snow"},null,{"$f":"AE190","v":"WT"},{"$f":"AF190","v":"km"},{"$f":"IF(ISBLANK(AG190)=TRUE,\"\",IF($B$3=2024,AG190,IF(SheetName=\"Other (enter value below)\",AG190*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG190*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG190*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":2047.9210711768853},{"$f":"IF(ISBLANK(AH190)=TRUE,\"\",IF($B$3=2024,AH190,IF(SheetName=\"Other (enter value below)\",AH190*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH190*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH190*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":10239.605355884427},{"$f":"IF(ISBLANK(AI190)=TRUE,\"\",IF($B$3=2024,AI190,IF(SheetName=\"Other (enter value below)\",AI190*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,AI190*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),AI190*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,"Estimated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Snow",null,"WT","km",2000,10000]
[null,{"$f":"AC191","v":"Soil"},null,{"$f":"AE191","v":"WT1"},"km",{"$f":"IF(ISBLANK(AG191)=TRUE,\"\",IF($B$3=2024,AG191,IF(SheetName=\"Other (enter value below)\",AG191*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG191*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG191*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":1023.9605355884427},{"$f":"IF(ISBLANK(AH191)=TRUE,\"\",IF($B$3=2024,AH191,IF(SheetName=\"Other (enter value below)\",AH191*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AH191*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AH191*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":3071.8816067653279},"",null,null,"Estimated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soil",null,"WT1","km",1000,3000]
["Winter Road",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter Road"]
[null,{"$f":"AC193","v":"Bridge"},null,{"$f":"AE193","v":"WRB"},{"$f":"AF193","v":"each"},{"$f":"IF(ISBLANK(AG193)=TRUE,\"\",IF($B$3=2024,AG193,IF(SheetName=\"Other (enter value below)\",AG193*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$A\"))+1,AG193*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE),AG193*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SUBSTITUTE(SheetName,\" \",\"\")&\"!$A:$C\"),3,FALSE)))))","v":25599.013389711068},51198.026779422136,{"$f":"IF(ISBLANK(AI193)=TRUE,\"\",IF($B$3=2024,AI193,IF(SheetName=\"Other (enter value below)\",AI193*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,AI193*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),AI193*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,"Low (simple wooden or ice) High (complex steel frame or modular)","Estimated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bridge",null,"WRB","each",25000,50000]
[null,"Construction and Maintenance",null,"WRC","km",20479.210711768854,"","",null,null,"Estimated","CIRNAC/ Nunavut Project Reference and Government of Saskatchewan examples (2025)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction",null,"WRC","km",20000]
[null,"Usage",null,"WRU","kmtonne",0.51198026779422134,"","",null,null,"Estimated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Usage",null,"WRU","kmtonne",0.5]

{"sheet":"Estimator V2","index":15,"n_rows":129,"n_cols":9,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Unit Cost Estimator (RATES IN 2024 DOLARS)"]
[null,"Instructions:"]
[null,"Enter information as needed in the colour coded cells as follows:"]
[null,null,"Yellow Cells - Enter information for Reference and Calculation"]
[null,"No Fill","No Colour Cells - Information comes from other cell or calculation (i.e., linked calculations - do not edit)"]
[null,null,"Green Cells - Output based on details and first principles information entered in yellow cells"]
[]
[null,"Calculation Results:"]
[null,"Code Code:",{"$f":"CONCATENATE(E18,E19)","v":"RB1L"}]
[null,"Estimated Unit Rate",null,"Unit"]
[null,{"$f":"E84","v":9.9857739130434791},{"$f":"D84","v":"$/unit"},{"$f":"D83","v":"m3"}]
[]
[null,null,"Load & Haul Cycle","Unit","QTY","Description"]
[null,null,"General"]
[null,null,"Project",null,"NU Example","Input"]
[null,null,"Description",null,"Excavate Rock Low Spec","Input"]
[null,null,"Cost Code Root",null,"RB1","Input"]
[null,null,"Low$/High$/Specified$",null,"L","Input"]
[null,null,"Bid Quantity","m3",300000,"Optional"]
[null,null,"Takeoff Quantity","m3",300000,"Input"]
[null,null,"Loading Machine",null,"CAT 349F","Input"]
[null,null,"Loading Machine Capacity","m3",2.77,"Input"]
[null,null,"In Situ SG Factor",null,2.7,"Input"]
[null,null,"Swell Factor",null,1.75,"Input"]
[null,null,"Nominal Fill Factor (broken SG)",null,{"$f":"E24/E25","v":1.5428571428571429},"Calculated"]
[null,null,"Bucket Fill Factor","%",0.8,"Input"]
[null,null,"Tonnes/Bucket",null,{"$f":"E26*E23*E27","v":3.418971428571429},"Calculated"]
[null,null,"Truck Model",null,"CAT 725C","Input"]
[null,null,"Truck Capacity of Conveyance","kg",23000,"Input"]
[null,null,null,"tonnes",{"$f":"E30/1000","v":23},"Calculated"]
[null,null,null,"m3",{"$f":"E31/E26","v":14.907407407407407},"Calculated"]
[null,null,"Truck max capacity","m3",15,"Input"]
[null,null,"Verify load and haul system matches with manufacture spec.",null,true,"Manual Check"]
[null,null,"Time Parameters"]
[null,null,"Productive time"]
[null,null,"Cycle minutes per hour","min",50,"Input"]
[null,null,"Truck  minutes per hour","min",50,"Input"]
[null,null,"Loader minutes per hour","min",50,"Input"]
[null,null,"Productivity","%/DAY",0.8,"Input"]
[null,null,"Hours/Day","ea",12,"Input"]
[null,null,"Shifts","Per/day",1,"Input"]
[null,null,"Lost Time","%/day",{"$f":"1-E40","v":0.19999999999999996},"Calculated"]
[null,null,"Loading Cycle"]
[null,null,"Shovel"]
[null,null,"Dig time per bucket","sec",9,"Input"]
[null,null,"Loaded Turn","sec",9,"Input"]
[null,null,"Dump to truck","sec",5,"Input"]
[null,null,"Empty turn","sec",8,"Input"]
[null,null,"Dig, Turn, Dump, Turn","sec",{"$f":"SUM(E46:E49)","v":31},"Calculated"]
[null,null,"Total time per truck","min",{"$f":"(((E50)*E53)/60)","v":3.6166666666666667},"Calculated"]
[null,null,"Buckets per truck",null,{"$f":"E31/E28","v":6.7271694076748219},"Calculated"]
[null,null,"Buckets per truck rounded up",null,{"$f":"ROUNDUP(E52,0)","v":7},"Calculated"]
[null,null,"Loader productivity","m3/hr",{"$f":"(E23*E52)/(E51)*60","v":309.13978494623649},"Calculated"]
[null,null,"Haul Distance","km",1,"Input"]
[null,null,"Average hauling speed round trip","km/hr",35,"Input"]
[null,null,"Truck"]
[null,null,"Back in","sec",30,"Input"]
[null,null,null,"min",{"$f":"E58/60","v":0.5},"Calculated"]
[null,null,"Wait and load","sec",{"$f":"E53*(E50)","v":217},"Calculated"]
[null,null,null,"min",{"$f":"E60/60","v":3.6166666666666667},"Calculated"]
[null,null,"Turn and dump","sec",55,"Input"]
[null,null,"Hauling time round trip","sec",{"$f":"(E55*2)/E56*60*60","v":205.71428571428569},"Calculated"]
[null,null,null,"min",{"$f":"(E55*2)/E56*60","v":3.4285714285714284},"Calculated"]
[null,null,"Average time per load","minutes",{"$f":"SUM(E58+E60+E62+E63)/60","v":8.4619047619047603},"Calculated"]
[null,null,"Truck productivity (ea)","m3/hr",{"$f":"E32/E65*60","v":105.70249484149318},"Calculated"]
[null,null,"Verification"]
[null,null,"Trucks per loader","trucks",{"$f":"(E65/SUM(E59+E61))","v":2.055523423944476},"Calculated"]
[null,null,"Trucks used","trucks",{"$f":"ROUNDUP(E68,0)","v":3},"Calculated"]
[null,null,null,null,{"$f":"IF(E69>E68,\"Loader Constrained\",\"Truck Constrained\")","v":"Loader Constrained"},"Calculated"]
[null,null,"Loads total","loads",{"$f":"ROUNDUP(E21/E32,0)","v":20125},"Calculated"]
[null,null,"Unconstrained time "]
[null,null,"Truck Hauling time total","minutes",{"$f":"E71*E65","v":170295.83333333331},"Calculated"]
[null,null,null,"hours",{"$f":"E73/60","v":2838.2638888888887},"Calculated"]
[null,null,"Loader time total","hours",{"$f":"E21/E54","v":970.43478260869585},"Calculated"]
[null,null,"Adjusted Hours"]
[null,null,"Truck","hours",{"$f":"E74*((60/E38)*(1/E40))","v":4257.395833333333},"Calculated"]
[null,null,null,"days",{"$f":"E77/(E41*E42)","v":354.78298611111109},"Calculated"]
[null,null,"Loader","hours",{"$f":"E75*((60/E39)*(1/E40))","v":1455.6521739130437},"Calculated"]
[null,null,null,"days",{"$f":"E79/(E41*E42)","v":121.30434782608698},"Calculated"]
[]
[null,null,"Unit Rate"]
[null,null,null,{"$f":"D21","v":"m3"},{"$f":"E21","v":300000},"Calculated"]
[null,null,null,"$/unit",{"$f":"H102/E83","v":9.9857739130434791},"Calculated"]
[null,null,null,"days",{"$f":"MAX(E80,E78/E69)","v":121.30434782608698},"Calculated"]
[null,null,null,"m3/day",{"$f":"E83/E85","v":2473.1182795698919},"Calculated"]
[null,null,"Cost Component"]
[null,null,"Equipment"]
[null,null,null,"Rental Rate"]
[null,null,{"$f":"B95","v":"CAT 725C"},242]
[null,null,{"$f":"B96","v":"CAT 349F"},343]
[null,null,"D8T LGP",375]
[null,null,"Cost Component"]
[null,"Equipment","Description","Unit","$/hour","Hours","QTY","Subtotal Costs","Notes"]
[null,{"$f":"E29","v":"CAT 725C"},"Truck","hours",{"$f":"D90","v":242},{"$f":"E85*E41","v":1455.6521739130437},{"$f":"E69","v":3},{"$f":"G95*F95*E95","v":1056803.4782608696},"Total equipment hours utilized time only."]
[null,{"$f":"E22","v":"CAT 349F"},"Loader/Shovel","hours",{"$f":"D91","v":343},{"$f":"F95","v":1455.6521739130437},1,499288.69565217401,"Total equipment hours utilized time only."]
[null,{"$f":"C92","v":"D8T LGP"},"Dozer","hours",{"$f":"D92","v":375},{"$f":"F96","v":1455.6521739130437},{"$f":"ROUNDUP(G95/2,0)","v":2},1091739.1304347827,"Total equipment hours utilized time only."]
[null,null,"Dozer Operator","hours",{"$f":"90*0.35","v":31.499999999999996},{"$f":"F97","v":1455.6521739130437},{"$f":"G97","v":2},91706.086956521744,"Operator rate for Alberta included in rental rate. Escalation of operator rate to northern locations included here."]
[null,null,"Truck Driver","hours",{"$f":"90*0.35","v":31.499999999999996},{"$f":"F95","v":1455.6521739130437},{"$f":"G95","v":3},137559.13043478262,"Operator rate for Alberta included in rental rate. Escalation of operator rate to northern locations included here."]
[null,null,"Shovel Operator","hours",31.499999999999996,{"$f":"F96","v":1455.6521739130437},{"$f":"G96","v":1},45853.043478260872,"Operator rate for Alberta included in rental rate. Escalation of operator rate to northern locations included here."]
[null,null,"Foreman","hours",100,{"$f":"E85*E41*E42","v":1455.6521739130437},0.5,72782.60869565219,"Assumes half time for supervision. Escalation of operator rate to northern locations included here."]
[null,null,null,null,null,null,null,{"$f":"SUM(H95:H101)","v":2995732.1739130439}]
[null,null,"Spread and Compact",null,null,null,"$/unit",{"$f":"(H97+H98)/E83","v":3.9448173913043481}]
[null,null,{"$f":"CONCATENATE(C10,\" + spread and compact\")","v":"RB1L + spread and compact"},null,null,null,"$/unit",{"$f":"E84+H103","v":13.930591304347827}]
[]
[]
[null,null,"Reference Information"]
[]
[]
[null,null,null,null,"SG Factor","Swell Factor"]
[null,null,"Soil","Wet Sand",1.95,1.25]
[null,null,"Rock","Granite",2.7,1.75]
[null,null,"Tailings","High Density",3.25,1.25]
[]
[]
[null,null,"Source: ","https://www.engineeringtoolbox.com/soil-rock-bulking-factor-d_1557.html"]
[null,null,null,"https://www.fhwa.dot.gov/publications/research/infrastructure/pavements/97148/036.cfm"]
[]
[null,null,"Soil/ Rock Type","Fill Factor "]
[null,null,"Loose Soil/ Easy Digging",1]
[null,null,"Average Soil/ Mixed",0.95]
[null,null,"Rock (blasted or fragmented)",0.8]
[null,null,"Hard Rock (poorly fragmented)",0.75]
[null,null,"Tailings*",0.6,"*Assume saturated tailings requiring level bucket"]
[]
[null,null,"Source: ","https://www.cat.com/en_US/articles/ci-articles/bucket-fill-factors.html"]
[]
[null,null,"Low","High","Specified"]
[null,null,"L","H","S"]

{"sheet":"CPINunavut","index":16,"n_rows":329,"n_cols":18,"rows_kept":329,"cut":false,"hidden":true,"merged":[]}
["Year","Annual CPI (2002 Base Period)","Cumulative CPI Change from 2024","REF_DATE","GEO","DGUID","Products and product groups","UOM","UOM_ID","SCALAR_FACTOR","SCALAR_ID","VECTOR","COORDINATE","VALUE","STATUS","SYMBOL","TERMINATED","DECIMALS"]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2006},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":104.6},{"$f":"IF(OR(A2<2023,A2=2023),\"\",B2/VLOOKUP(2023,A:B,2,FALSE))","v":""},2006,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,104.6,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2007},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":107.9},{"$f":"IF(OR(A3<2023,A3=2023),\"\",B3/VLOOKUP(2023,A:B,2,FALSE))","v":""},2007,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,107.9,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2008},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":110.4},"",2008,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,110.4,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2009},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":112.6},"",2009,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,112.6,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2010},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":111.8},"",2010,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,111.8,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2011},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":113.4},"",2011,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,113.4,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2012},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":115.3},"",2012,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,115.3,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2013},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":116.6},"",2013,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,116.6,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2014},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":118.1},"",2014,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,118.1,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2015},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":120.4},"",2015,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,120.4,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2016},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":123.4},"",2016,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,123.4,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2017},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":125.4},"",2017,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,125.4,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2018},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":129.19999999999999},"",2018,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,129.19999999999999,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2019},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":131.4},"",2019,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,131.4,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2020},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":131.4},"",2020,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,131.4,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2021},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":133.19999999999999},"",2021,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,133.19999999999999,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2022},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":138.4},"",2022,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,138.4,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2023},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":141.9},"",2023,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,141.9,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2024},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":144.1},1.0155038759689923,2024,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,144.1,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2025},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":145.30000000000001},1.0239605355884427,2025,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,145.30000000000001,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":0},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":0},"",null,"","","","",null,"",null,"",null,null,"","",""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":0},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":0},"",null,"","","","",null,"",null,"",null,null,"","",""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$f":"IF(OR(A67<2023,A67=2023),\"\",B67/VLOOKUP(2023,A:B,2,FALSE))","v":{"$error":"#VALUE!"}}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$f":"IF(OR(A131<2023,A131=2023),\"\",B131/VLOOKUP(2023,A:B,2,FALSE))","v":{"$error":"#VALUE!"}}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$f":"IF(OR(A195<2023,A195=2023),\"\",B195/VLOOKUP(2023,A:B,2,FALSE))","v":{"$error":"#VALUE!"}}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$f":"IF(OR(A259<2023,A259=2023),\"\",B259/VLOOKUP(2023,A:B,2,FALSE))","v":{"$error":"#VALUE!"}}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$f":"IF(OR(A323<2023,A323=2023),\"\",B323/VLOOKUP(2023,A:B,2,FALSE))","v":{"$error":"#VALUE!"}}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$error":"#VALUE!"}]

{"sheet":"CPINorthwestTerritories","index":17,"n_rows":68,"n_cols":6,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,null,"Sum of VALUE","Column Labels"]
["Year","Annual CPI (2002 Base Period)","Cumulative CPI Change from 2024","Row Labels","All-items","Grand Total"]
[{"$f":"IFERROR(VALUE(D5),\"\")","v":2019},{"$f":"IFERROR(VALUE(GETPIVOTDATA(\"VALUE\",$D$3,\"REF_DATE\",A5,\"Products and product groups\",\"All-items\")),\"\")","v":138.80000000000001},{"$f":"IF(OR(A5<2023,A5=2023),\"\",B5/VLOOKUP(2023,A:B,2,FALSE))","v":""},2019,138.80000000000001,138.80000000000001]
[{"$f":"IFERROR(VALUE(D6),\"\")","v":2020},{"$f":"IFERROR(VALUE(GETPIVOTDATA(\"VALUE\",$D$3,\"REF_DATE\",A6,\"Products and product groups\",\"All-items\")),\"\")","v":138.9},{"$f":"IF(OR(A6<2023,A6=2023),\"\",B6/VLOOKUP(2023,A:B,2,FALSE))","v":""},2020,138.9,138.9]
[2021,142,"",2021,142,142]
[2022,151.9,"",2022,151.9,151.9]
[2023,156.9,"",2023,156.9,156.9]
[2005,106.2,"",2005,106.2,106.2]
[2006,107.7,"",2006,107.7,107.7]
[2007,110.8,"",2007,110.8,110.8]
[2008,115.2,"",2008,115.2,115.2]
[2009,115.9,"",2009,115.9,115.9]
[2010,117.9,"",2010,117.9,117.9]
[2011,121.6,"",2011,121.6,121.6]
[2012,124.3,"",2012,124.3,124.3]
[2013,126.2,"",2013,126.2,126.2]
[2014,128.4,"",2014,128.4,128.4]
[2015,130.4,"",2015,130.4,130.4]
[2016,131.9,"",2016,131.9,131.9]
[2017,133.5,"",2017,133.5,133.5]
[2018,136.6,"",2018,136.6,136.6]
[2024,159.9,1.0191204588910134,2024,159.9,159.9]
["","",{"$error":"#VALUE!"},"Grand Total",2595.0000000000005,2595.0000000000005]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,{"$f":"IFERROR(VALUE(GETPIVOTDATA(\"VALUE\",$D$3,\"REF_DATE\",A33,\"Products and product groups\",\"All-items\")),\"\")","v":""},""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[0,{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[0,{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[0,{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[0,{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[0,{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[0,{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[0,{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[0,{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[0,{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]

{"sheet":"CPINWT_base","index":18,"n_rows":303,"n_cols":15,"rows_kept":303,"cut":false,"hidden":true,"merged":[]}
["REF_DATE","GEO","DGUID","Products and product groups","UOM","UOM_ID","SCALAR_FACTOR","SCALAR_ID","VECTOR","COORDINATE","VALUE","STATUS","SYMBOL","TERMINATED","DECIMALS"]
[2005,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,106.2,"","","",1]
[2006,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,107.7,"","","",1]
[2007,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,110.8,"","","",1]
[2008,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,115.2,"","","",1]
[2009,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,115.9,"","","",1]
[2010,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,117.9,"","","",1]
[2011,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,121.6,"","","",1]
[2012,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,124.3,"","","",1]
[2013,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,126.2,"","","",1]
[2014,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,128.4,"","","",1]
[2015,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,130.4,"","","",1]
[2016,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,131.9,"","","",1]
[2017,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,133.5,"","","",1]
[2018,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,136.6,"","","",1]
[2019,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,138.80000000000001,"","","",1]
[2020,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,138.9,"","","",1]
[2021,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,142,"","","",1]
[2022,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,151.9,"","","",1]
[2023,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,156.9,"","","",1]
[2024,"Yellowknife, Northwest Territories","2011A00056106023","All-items","2002=100",17,"units",0,"v41695020",30.2,159.9,"","","",1]
[2005,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,104.8,"","","",1]
[2006,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,106.6,"","","",1]
[2007,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,108.3,"","","",1]
[2008,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,110.7,"","","",1]
[2009,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,116.9,"","","",1]
[2010,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,119.8,"","","",1]
[2011,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,122.9,"","","",1]
[2012,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,124.4,"","","",1]
[2013,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,128.1,"","","",1]
[2014,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,131.6,"","","",1]
[2015,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,138.6,"","","",1]
[2016,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,142.6,"","","",1]
[2017,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,142.6,"","","",1]
[2018,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,142.5,"","","",1]
[2019,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,146.1,"","","",1]
[2020,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,146.19999999999999,"","","",1]
[2021,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,147.30000000000001,"","","",1]
[2022,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,159.19999999999999,"","","",1]
[2023,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,176.3,"","","",1]
[2024,"Yellowknife, Northwest Territories","2011A00056106023","Food","2002=100",17,"units",0,"v41695021",30.3,182.2,"","","",1]
[2005,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,112,"","","",1]
[2006,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,115.2,"","","",1]
[2007,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,122,"","","",1]
[2008,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,133.5,"","","",1]
[2009,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,132.80000000000001,"","","",1]
[2010,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,135.1,"","","",1]
[2011,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,140.5,"","","",1]
[2012,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,144.5,"","","",1]
[2013,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,146.80000000000001,"","","",1]
[2014,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,150.80000000000001,"","","",1]
[2015,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,150.1,"","","",1]
[2016,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,149.69999999999999,"","","",1]
[2017,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,150.9,"","","",1]
[2018,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,157,"","","",1]
[2019,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,159.9,"","","",1]
[2020,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,160.5,"","","",1]
[2021,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,163.80000000000001,"","","",1]
[2022,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,176.4,"","","",1]
[2023,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,183.6,"","","",1]
[2024,"Yellowknife, Northwest Territories","2011A00056106023","Shelter","2002=100",17,"units",0,"v41695053",30.79,191.5,"","","",1]
[2005,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,100.6,"","","",1]
[2006,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,101.1,"","","",1]
[2007,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,103.4,"","","",1]
[2008,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,103.7,"","","",1]
[2009,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,106.4,"","","",1]
[2010,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,107.3,"","","",1]
[2011,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,109.5,"","","",1]
[2012,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,110.5,"","","",1]
[2013,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,110.6,"","","",1]
[2014,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,111.6,"","","",1]
[2015,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,114.3,"","","",1]
[2016,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,115.7,"","","",1]
[2017,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,115,"","","",1]
[2018,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,113.6,"","","",1]
[2019,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,114.1,"","","",1]
[2020,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,113,"","","",1]
[2021,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,112.7,"","","",1]
[2022,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,118.3,"","","",1]
[2023,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,110.7,"","","",1]
[2024,"Yellowknife, Northwest Territories","2011A00056106023","Household operations, furnishings and equipment","2002=100",17,"units",0,"v41695058",30.96,107.9,"","","",1]
[2005,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,98.5,"","","",1]
[2006,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,94.9,"","","",1]
[2007,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,94.8,"","","",1]
[2008,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,95.5,"","","",1]
[2009,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,93.9,"","","",1]
[2010,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,96.1,"","","",1]
[2011,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,98.3,"","","",1]
[2012,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,99.7,"","","",1]
[2013,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,100.6,"","","",1]
[2014,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,99.9,"","","",1]
[2015,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,100.7,"","","",1]
[2016,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,103.4,"","","",1]
[2017,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,107.2,"","","",1]
[2018,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,107.4,"","","",1]
[2019,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,108.5,"","","",1]
[2020,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,106.5,"","","",1]
[2021,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,107.4,"","","",1]
[2022,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,110.8,"","","",1]
[2023,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,114.1,"","","",1]
[2024,"Yellowknife, Northwest Territories","2011A00056106023","Clothing and footwear","2002=100",17,"units",0,"v41695073",30.138999999999999,112,"","","",1]
[2005,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,103.9,"","","",1]
[2006,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,105.2,"","","",1]
[2007,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,107.7,"","","",1]
[2008,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,110.5,"","","",1]
[2009,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,105.3,"","","",1]
[2010,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,107.5,"","","",1]
[2011,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,113.5,"","","",1]
[2012,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,118.2,"","","",1]
[2013,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,120.2,"","","",1]
[2014,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,122.3,"","","",1]
[2015,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,123.4,"","","",1]
[2016,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,126.4,"","","",1]
[2017,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,129.69999999999999,"","","",1]
[2018,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,135.80000000000001,"","","",1]
[2019,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,138.69999999999999,"","","",1]
[2020,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,139.69999999999999,"","","",1]
[2021,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,148.6,"","","",1]
[2022,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,164,"","","",1]
[2023,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,167.2,"","","",1]
[2024,"Yellowknife, Northwest Territories","2011A00056106023","Transportation","2002=100",17,"units",0,"v41695081",30.175999999999998,167.6,"","","",1]
[2005,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,119.3,"","","",1]
[2006,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,124.1,"","","",1]
[2007,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,133.19999999999999,"","","",1]
[2008,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,149.30000000000001,"","","",1]
[2009,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,127.4,"","","",1]
[2010,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,134.19999999999999,"","","",1]
[2011,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,153,"","","",1]
[2012,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,157.9,"","","",1]
[2013,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,158.1,"","","",1]
[2014,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,157.6,"","","",1]
[2015,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,139.6,"","","",1]
[2016,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,129.4,"","","",1]
[2017,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,134.9,"","","",1]
[2018,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,155.1,"","","",1]
[2019,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,150.4,"","","",1]
[2020,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,131.4,"","","",1]
[2021,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,161.80000000000001,"","","",1]
[2022,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,201.7,"","","",1]
[2023,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,188.7,"","","",1]
[2024,"Yellowknife, Northwest Territories","2011A00056106023","Gasoline","2002=100",17,"units",0,"v41695087",30.184000000000001,184.6,"","","",1]
[2005,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,103.8,"","","",1]
[2006,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,103.7,"","","",1]
[2007,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,104.1,"","","",1]
[2008,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,106.8,"","","",1]
[2009,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,110.9,"","","",1]
[2010,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,113.3,"","","",1]
[2011,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,115.8,"","","",1]
[2012,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,117.4,"","","",1]
[2013,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,117.9,"","","",1]
[2014,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,119,"","","",1]
[2015,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,120.1,"","","",1]
[2016,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,120.5,"","","",1]
[2017,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,122.2,"","","",1]
[2018,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,124.3,"","","",1]
[2019,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,126.3,"","","",1]
[2020,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,125.7,"","","",1]
[2021,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,126,"","","",1]
[2022,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,131.5,"","","",1]
[2023,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,138.1,"","","",1]
[2024,"Yellowknife, Northwest Territories","2011A00056106023","Health and personal care","2002=100",17,"units",0,"v41695097",30.201000000000001,142,"","","",1]
[2005,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,100.3,"","","",1]
[2006,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,100,"","","",1]
[2007,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,100.8,"","","",1]
[2008,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,100.2,"","","",1]
[2009,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,99.4,"","","",1]
[2010,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,99.6,"","","",1]
[2011,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,99.3,"","","",1]
[2012,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,100.5,"","","",1]
[2013,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,101,"","","",1]
[2014,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,101,"","","",1]
[2015,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,103.7,"","","",1]
[2016,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,104,"","","",1]
[2017,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,106.1,"","","",1]
[2018,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,107.8,"","","",1]
[2019,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,108.7,"","","",1]
[2020,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,108.7,"","","",1]
[2021,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,110.6,"","","",1]
[2022,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,117.8,"","","",1]
[2023,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,118.6,"","","",1]
[2024,"Yellowknife, Northwest Territories","2011A00056106023","Recreation, education and reading","2002=100",17,"units",0,"v41695107",30.219000000000001,119.2,"","","",1]
[2005,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,124.1,"","","",1]
[2006,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,127.3,"","","",1]
[2007,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,129.1,"","","",1]
[2008,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,131.69999999999999,"","","",1]
[2009,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,142.80000000000001,"","","",1]
[2010,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,146.80000000000001,"","","",1]
[2011,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,150.30000000000001,"","","",1]
[2012,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,154.19999999999999,"","","",1]
[2013,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,158.69999999999999,"","","",1]
[2014,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,163.19999999999999,"","","",1]
[2015,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,165.8,"","","",1]
[2016,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,167.3,"","","",1]
[2017,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,173.7,"","","",1]
[2018,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,178,"","","",1]
[2019,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,181.2,"","","",1]
[2020,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,181.7,"","","",1]
[2021,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,182.4,"","","",1]
[2022,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,187,"","","",1]
[2023,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,195,"","","",1]
[2024,"Yellowknife, Northwest Territories","2011A00056106023","Alcoholic beverages, tobacco products and recreational cannabis","2002=100",17,"units",0,"v41695117",30.256,200.6,"","","",1]
[2005,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,104.6,"","","",1]
[2006,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,105.5,"","","",1]
[2007,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,108.1,"","","",1]
[2008,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,110.4,"","","",1]
[2009,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,112.7,"","","",1]
[2010,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,113.7,"","","",1]
[2011,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,115.6,"","","",1]
[2012,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,118.2,"","","",1]
[2013,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,119.6,"","","",1]
[2014,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,121,"","","",1]
[2015,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,123.6,"","","",1]
[2016,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,125.7,"","","",1]
[2017,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,126.9,"","","",1]
[2018,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,129.4,"","","",1]
[2019,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,131.6,"","","",1]
[2020,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,133,"","","",1]
[2021,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,134.9,"","","",1]
[2022,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,140.6,"","","",1]
[2023,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,143.1,"","","",1]
[2024,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding food and energy","2002=100",17,"units",0,"v41695134",30.285,145.80000000000001,"","","",1]
[2005,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,104.6,"","","",1]
[2006,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,105.7,"","","",1]
[2007,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,108.2,"","","",1]
[2008,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,110.4,"","","",1]
[2009,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,113.5,"","","",1]
[2010,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,114.9,"","","",1]
[2011,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,116.9,"","","",1]
[2012,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,119.4,"","","",1]
[2013,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,121.1,"","","",1]
[2014,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,122.9,"","","",1]
[2015,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,126.2,"","","",1]
[2016,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,128.6,"","","",1]
[2017,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,129.6,"","","",1]
[2018,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,131.69999999999999,"","","",1]
[2019,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,134.1,"","","",1]
[2020,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,135.30000000000001,"","","",1]
[2021,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,137.19999999999999,"","","",1]
[2022,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,144.30000000000001,"","","",1]
[2023,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,149.5,"","","",1]
[2024,"Yellowknife, Northwest Territories","2011A00056106023","All-items excluding energy","2002=100",17,"units",0,"v41695139",30.286999999999999,152.80000000000001,"","","",1]
[2005,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,125.7,"","","",1]
[2006,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,131.5,"","","",1]
[2007,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,142.19999999999999,"","","",1]
[2008,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,168.9,"","","",1]
[2009,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,145.9,"","","",1]
[2010,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,154.80000000000001,"","","",1]
[2011,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,173.9,"","","",1]
[2012,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,180.5,"","","",1]
[2013,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,182.9,"","","",1]
[2014,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,192.6,"","","",1]
[2015,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,175.2,"","","",1]
[2016,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,163.80000000000001,"","","",1]
[2017,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,174,"","","",1]
[2018,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,191.1,"","","",1]
[2019,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,190.2,"","","",1]
[2020,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,170.9,"","","",1]
[2021,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,193.9,"","","",1]
[2022,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,242.3,"","","",1]
[2023,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,243.8,"","","",1]
[2024,"Yellowknife, Northwest Territories","2011A00056106023","Energy","2002=100",17,"units",0,"v41695140",30.288,242.4,"","","",1]
[2005,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,104.7,"","","",1]
[2006,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,105.3,"","","",1]
[2007,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,107.3,"","","",1]
[2008,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,111.6,"","","",1]
[2009,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,109.5,"","","",1]
[2010,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,112.5,"","","",1]
[2011,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,117.1,"","","",1]
[2012,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,118.8,"","","",1]
[2013,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,119.9,"","","",1]
[2014,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,122.1,"","","",1]
[2015,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,123.3,"","","",1]
[2016,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,124.7,"","","",1]
[2017,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,126.7,"","","",1]
[2018,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,128.9,"","","",1]
[2019,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,130.19999999999999,"","","",1]
[2020,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,128.19999999999999,"","","",1]
[2021,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,134.1,"","","",1]
[2022,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,148.1,"","","",1]
[2023,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,154.9,"","","",1]
[2024,"Yellowknife, Northwest Territories","2011A00056106023","Goods","2002=100",17,"units",0,"v41695128",30.274000000000001,156.80000000000001,"","","",1]
[2005,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,107.6,"","","",1]
[2006,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,110,"","","",1]
[2007,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,114.2,"","","",1]
[2008,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,118.8,"","","",1]
[2009,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,122.2,"","","",1]
[2010,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,123.4,"","","",1]
[2011,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,125.9,"","","",1]
[2012,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,129.69999999999999,"","","",1]
[2013,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,132.19999999999999,"","","",1]
[2014,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,134.6,"","","",1]
[2015,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,137.30000000000001,"","","",1]
[2016,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,138.9,"","","",1]
[2017,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,140.1,"","","",1]
[2018,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,144.19999999999999,"","","",1]
[2019,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,147.4,"","","",1]
[2020,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,149.5,"","","",1]
[2021,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,149.5,"","","",1]
[2022,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,153.30000000000001,"","","",1]
[2023,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,155.6,"","","",1]
[2024,"Yellowknife, Northwest Territories","2011A00056106023","Services","2002=100",17,"units",0,"v41695132",30.282,159.6,"","","",1]
[null,"","","","",null,"",null,"",null,null,"","",""]
[null,"","","","",null,"",null,"",null,null,"","",""]