{"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","CPINunavut","CPINWT","CPINWT_base"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":2,"defined_names":832,"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 \"Water Management\" sheet.  Long term or post-closure water treatment is linked"]
["and in the \"PostClosure\" sheet."]
[null,null,null,"ICM/ Capital Ex.","Long term","","",""]
["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",null,"","",""]
[null,null,"overflow treatment",null,"x","","",""]
["Rock Pile/Heap Leach Facility",null,"construct diversion ditches","x",null,"","",""]
[null,null,"install groundwater collection system","x",null,"","",""]
[null,null,"install toe seepage collection system","x",null,"","",""]
[null,null,"collect and treat groundwater",null,"x"]
[null,null,"collect and treat seepage (ARD/ML)",null,"x"]
[null,null,"install passive treatment system","x",null,"","",""]
[null,null,"operate and maintain passive treatment system",null,"x","","",""]
[null,null,"operate pump and detoxify heap leach pile (cyanide destruction)","x",null,"","",""]
["Tailings Facility",null,"construct diversion ditches","x",null,"","",""]
[null,null,"pump supernatant (to pit, U/G)","x",null,"","",""]
[null,null,"treat supernatant","x",null,"","",""]
[null,null,"install toe seepage collection system","x",null,"","",""]
[null,null,"collect and treat seepage (ARD/ML)",null,"x","","",""]
[null,null,"install passive treatment system","x",null,"","",""]
[null,null,"operate and maintain passive treatment system",null,"x","","",""]
["U/G Mine",null,"accelerate flooding","x",null,"","",""]
[null,null,"install seepage collection system","x",null,"","",""]
[null,null,"install dewatering/pumping system","x",null,"","",""]
[null,null,"operate seepage/dewatering system (ARD/ML)",null,"x","","",""]
["Water Management",null,"refill lakes","x",null,"","",""]
[null,null,"redirect creeks/streams","x",null,"","",""]
[null,null,"stabilize water management ponds","x",null,"","",""]
[null,null,"stabilize/close sediment ponds","x"]
[null,null,"fresh water supply - breach embankment","x"]
[null,null,"fresh water supply - remove piping system","x"]
[null,null,"construct water treatment plant","x"]
[null,null,"construct sludge pond","x"]
[null,null,"water control in reclamation quarry","x"]
[null,null,"operate/maintain water treatment plant",null,"x","","",""]
[null,null,null,null,null,"","",""]

{"sheet":"Tools","index":1,"n_rows":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",{"$f":"ICM!E22","v":5}]
[null,null,null,null,null,null,null,null,null,"When will Post-Closure Begin",8]
[null,null,null,null,null,null,null,null,null,"Estimated Annual Inflation",0.03]
[]
[null,"SUMMARY OF COSTS (2024 Dolars)",null,null,null,null,null,null,null,null,"SUMMARY OF COSTS (Future Value)"]
[]
["CAPITAL COSTS","COMPONENT NAME",null,"COST",null,"LAND LIABILITY",null,"WATER LIABILITY",null,"CAPITAL COSTS","COMPONENT NAME",null,"COST",null,"LAND LIABILITY",null,"WATER LIABILITY"]
["INTERIM CARE AND MAINTENANCE",{"$f":"IF(ISBLANK(ICM!$C$1),\"\",ICM!$C$1)","v":""},null,{"$f":"ICMTotal","v":4.2700000000000008E-5},null,"-",null,{"$f":"ICMTotal","v":4.2700000000000008E-5},null,"INTERIM CARE AND MAINTENANCE",{"$f":"IF(ISBLANK(ICM!$C$1),\"\",ICM!$C$1)","v":""},null,{"$f":"D8","v":4.2700000000000008E-5},null,"-",null,{"$f":"H8","v":4.2700000000000008E-5}]
["OPEN PIT",{"$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'!H57","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$1))*((POWER((1+K3),PostClosure!E37)-1)/K3)+('Water Treatment'!AF34*(1+$K$3)^($K$2+$K$1))*((POWER((1+K3),'Water Treatment'!AC35)-1)/K3)","v":0},null,{"$f":"F16/D16*M16","v":0},null,0]
[]
[null,"SUBTOTAL: Capital Costs",null,{"$f":"SUM(D8:D16)","v":6.5280000000000004E-4},null,{"$f":"SUM(F8:F16)","v":0},null,{"$f":"SUM(H8:H16)","v":5.2700000000000007E-5},null,null,"SUBTOTAL: Capital Costs",null,{"$f":"SUM(M8:M16)","v":7.4985718532299993E-4},null,{"$f":"SUM(O8:O16)","v":0},null,{"$f":"SUM(Q8:Q16)","v":7.4985718532299993E-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,{"$f":"SUM(Mobilization!H58,Mobilization!R58,Mobilization!AB58)","v":3.0000000000000003E-4},null,{"$f":"$F$19*D22","v":0},null,{"$f":"+$H$19*D22","v":0},null,{"$f":"A22","v":"MOBILIZATION"},null,null,{"$f":"Mobilization!H58+Mobilization!R58*(1+$K$3)^$K$1+Mobilization!AB58*(1+$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":"B23*$D$18","v":3.2640000000000006E-5},null,{"$f":"+$F$19*D23","v":0},null,{"$f":"+$H$19*D23","v":0},null,"ENGINEERING DESIGN",{"$f":"B23","v":0.05},null,{"$f":"K23*$M$18","v":3.7492859266149999E-5},null,{"$f":"+$F$19*M23","v":0},null,{"$f":"+$H$19*M23","v":0}]
["PROJECT MANAGEMENT ",0.08,null,{"$f":"B24*$D$18","v":5.2224000000000007E-5},null,0,null,0,null,"PROJECT MANAGEMENT ",0.08,null,5.9988574825839999E-5,null,0,null,0]
["MONITORING & QA/QC",0.01,null,{"$f":"B25*$D$18","v":6.5280000000000009E-6},null,{"$f":"+$F$19*D25","v":0},null,{"$f":"+$H$19*D25","v":0},null,"MONITORING & QA/QC",0.01,null,{"$f":"K25*$M$18","v":7.4985718532299999E-6},null,{"$f":"+$F$19*M25","v":0},null,{"$f":"+$H$19*M25","v":0}]
["BONDING/INSURANCE",0.03,null,1.9584000000000001E-5,null,0,null,0,null,"BONDING/INSURANCE",0.03,null,2.2495715559689996E-5,null,0,null,0]
["ENGAGEMENT AND REGULATORY COMPLIANCE",0.03,null,1.9584000000000001E-5,null,0,null,0,null,"ENGAGEMENT AND REGULATORY COMPLIANCE",0.03,null,2.2495715559689996E-5,null,0,null,0]
["CONTINGENCY ",0.25,null,{"$f":"B28*$D$18","v":1.6320000000000001E-4},null,0,null,0,null,"CONTINGENCY ",0.25,null,1.8746429633074998E-4,null,0,null,0]
["OWNERS REPRESENTATIVE",0.05,null,{"$f":"B29*$D$18","v":3.2640000000000006E-5},null,{"$f":"+$F$19*D29","v":0},null,{"$f":"+$H$19*D29","v":0},null,"OWNERS REPRESENTATIVE",{"$f":"B29","v":0.05},null,{"$f":"K29*$M$18","v":3.7492859266149999E-5},null,{"$f":"+$F$19*M29","v":0},null,{"$f":"+$H$19*M29","v":0}]
["MARKET PRICE FACTOR ADJUSTMENT",0,null,{"$f":"B30*$D$18","v":0},null,{"$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":6.2640000000000005E-4},null,{"$f":"SUM(F22:F30)","v":0},null,{"$f":"SUM(H22:H30)","v":0},null,null,"SUBTOTAL: Indirect Costs",null,{"$f":"SUM(M22:M30)","v":7.1753300823026154E-4},null,{"$f":"SUM(O22:O30)","v":0},null,{"$f":"SUM(Q22:Q30)","v":0}]
[]
["TOTAL COSTS",null,null,{"$f":"D18+D31","v":1.2792000000000001E-3},null,{"$f":"F18+F31","v":0},null,{"$f":"H18+H31","v":5.2700000000000007E-5},null,"TOTAL COSTS",null,null,{"$f":"M18+M31","v":1.4673901935532614E-3},null,{"$f":"O18+O31","v":0},null,{"$f":"Q18+Q31","v":7.4985718532299993E-4}]

{"sheet":"ICM","index":3,"n_rows":27,"n_cols":8,"rows_kept":27,"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"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"A\",unitcostaverage,IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0)))","v":0},{"$f":"G5*E5","v":0}]
[null,"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":{"$error":"#N/A"}},0,0]
[null,"Airstrip Maintenance",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F18),0,INDEX(IF(RIGHT(F18,1)=\"A\",unitcostaverage,IF(RIGHT(F18,1)=\"L\",UnitCostLow, IF(RIGHT(F18,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F18,LEN(F18)-1),CostCode,0)))","v":0},{"$f":"G18*E18","v":0}]
[null,"Maintain Road Access",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F19),0,INDEX(IF(RIGHT(F19,1)=\"A\",unitcostaverage,IF(RIGHT(F19,1)=\"L\",UnitCostLow, IF(RIGHT(F19,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F19,LEN(F19)-1),CostCode,0)))","v":0},{"$f":"G19*E19","v":0}]
[null,"Other",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,null,null,"Annual  Interim C&M Cost",{"$f":"SUM(H5:H20)","v":0}]
[null,"Number of years of ICM",null,"years",5,null,"Sub Total",{"$f":"H21*E22","v":0}]
[null,"Total water treatment cost, from \"ICM Water Treatment\"",null,null,null,null,null,{"$f":"'Water Treatment'!H36","v":0}]
[]
[null,"Human Health and Ecological Risk Assessment (% Closure Costs)",null,null,null,null,0.03,{"$f":"G25*SUM(Summary!D9:D15)","v":1.8300000000000001E-5}]
[null,"Finalize Closure and Reclamation Plan (% Closure Costs)",null,null,null,null,0.04,{"$f":"G26*SUM(Summary!D9:D15)","v":2.4400000000000004E-5}]
[null,null,null,null,null,null,"Total",{"$f":"H23+H22+H25+H26","v":4.2700000000000008E-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":"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},{"$f":"G5*E5","v":0},null,{"$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)=\"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},{"$f":"G6*E6","v":0},null,0,0]
[null,"Berm at crest",null,"m3",null,{"$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},{"$f":"G7*E7","v":0},null,0,0]
[null,"Block roads",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F8),0,INDEX(IF(RIGHT(F8,1)=\"A\",unitcostaverage,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)=\"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},{"$f":"G9*E9","v":0},null,0,0]
[null,"STABILITY STUDY"]
[null,"Conduct stability and setback study",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F11),0,INDEX(IF(RIGHT(F11,1)=\"A\",unitcostaverage,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},{"$f":"H11-J11","v":0}]
[null,"STABILIZE SLOPES"]
[null,"Off-load crest, soil A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F13),0,INDEX(IF(RIGHT(F13,1)=\"A\",unitcostaverage,IF(RIGHT(F13,1)=\"L\",UnitCostLow, IF(RIGHT(F13,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F13,LEN(F13)-1),CostCode,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":"IF(ISNA(F20),0,INDEX(IF(RIGHT(F20,1)=\"A\",unitcostaverage,IF(RIGHT(F20,1)=\"L\",UnitCostLow, IF(RIGHT(F20,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F20,LEN(F20)-1),CostCode,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":"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},{"$f":"G27*E27","v":0},null,{"$f":"H27*I27","v":0},{"$f":"H27-J27","v":0}]
[null,"Excavate ditches -rock",null,"m3",null,{"$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},{"$f":"G28*E28","v":0},null,0,0]
[null,"Rip rap in channel base",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F29),0,INDEX(IF(RIGHT(F29,1)=\"A\",unitcostaverage,IF(RIGHT(F29,1)=\"L\",UnitCostLow, IF(RIGHT(F29,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F29,LEN(F29)-1),CostCode,0)))","v":0},{"$f":"G29*E29","v":0},null,0,0]
[null,"CONSTRUCT SPILLWAY"]
[null,"Excavate channel",null,"m3",null,{"$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},{"$f":"G31*E31","v":0},null,{"$f":"H31*I31","v":0},{"$f":"H31-J31","v":0}]
[null,"Concrete",null,"m3",null,{"$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},{"$f":"G32*E32","v":0},null,0,0]
[null,"Rip rap",null,"m3",null,{"$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},{"$f":"G33*E33","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F34),0,INDEX(IF(RIGHT(F34,1)=\"A\",unitcostaverage,IF(RIGHT(F34,1)=\"L\",UnitCostLow, IF(RIGHT(F34,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F34,LEN(F34)-1),CostCode,0)))","v":0},{"$f":"G34*E34","v":0},null,0,0]
[null,"DEVELOP AND RECLAIM QUARRIES AND BORROWS"]
[null,"Strip overburden",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F36),0,INDEX(IF(RIGHT(F36,1)=\"A\",unitcostaverage,IF(RIGHT(F36,1)=\"L\",UnitCostLow, IF(RIGHT(F36,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F36,LEN(F36)-1),CostCode,0)))","v":0},{"$f":"G36*E36","v":0},null,{"$f":"H36*I36","v":0},{"$f":"H36-J36","v":0}]
[null,"Drill & blast",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F37),0,INDEX(IF(RIGHT(F37,1)=\"A\",unitcostaverage,IF(RIGHT(F37,1)=\"L\",UnitCostLow, IF(RIGHT(F37,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F37,LEN(F37)-1),CostCode,0)))","v":0},0,null,0,0]
[null,"Contour slopes",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F38),0,INDEX(IF(RIGHT(F38,1)=\"A\",unitcostaverage,IF(RIGHT(F38,1)=\"L\",UnitCostLow, IF(RIGHT(F38,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F38,LEN(F38)-1),CostCode,0)))","v":0},{"$f":"G38*E38","v":0},null,{"$f":"H38*I38","v":0},{"$f":"H38-J38","v":0}]
[null,"Place overburden",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F39),0,INDEX(IF(RIGHT(F39,1)=\"A\",unitcostaverage,IF(RIGHT(F39,1)=\"L\",UnitCostLow, IF(RIGHT(F39,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F39,LEN(F39)-1),CostCode,0)))","v":0},{"$f":"G39*E39","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F40),0,INDEX(IF(RIGHT(F40,1)=\"A\",unitcostaverage,IF(RIGHT(F40,1)=\"L\",UnitCostLow, IF(RIGHT(F40,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F40,LEN(F40)-1),CostCode,0)))","v":0},{"$f":"G40*E40","v":0},null,{"$f":"H40*I40","v":0},{"$f":"H40-J40","v":0}]
[null,"OTHER RECLAMATION ACTIVITIES"]
[null,"Backfill of Pit",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F42),0,INDEX(IF(RIGHT(F42,1)=\"A\",unitcostaverage,IF(RIGHT(F42,1)=\"L\",UnitCostLow, IF(RIGHT(F42,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F42,LEN(F42)-1),CostCode,0)))","v":0},{"$f":"G42*E42","v":0},null,{"$f":"H42*I42","v":0},{"$f":"H42-J42","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F43),0,INDEX(IF(RIGHT(F43,1)=\"A\",unitcostaverage,IF(RIGHT(F43,1)=\"L\",UnitCostLow, IF(RIGHT(F43,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F43,LEN(F43)-1),CostCode,0)))","v":0},{"$f":"G43*E43","v":0},null,0,0]
[null,"FLOOD PIT-Capital"]
[null,"Remove stationary equipment (sump pumps)",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F45),0,INDEX(IF(RIGHT(F45,1)=\"A\",unitcostaverage,IF(RIGHT(F45,1)=\"L\",UnitCostLow, IF(RIGHT(F45,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F45,LEN(F45)-1),CostCode,0)))","v":0},{"$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"}},{"$f":"IF(ISNA(F57),0,INDEX(IF(RIGHT(F57,1)=\"A\",unitcostaverage,IF(RIGHT(F57,1)=\"L\",UnitCostLow, IF(RIGHT(F57,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F57,LEN(F57)-1),CostCode,0)))","v":0},{"$f":"G57*E57","v":0},null,{"$f":"H57*I57","v":0},{"$f":"H57*(1-I57)","v":0}]
[null,"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"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"A\",unitcostaverage,IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0)))","v":0},{"$f":"G5*E5","v":0},null,{"$f":"H5*I5","v":0},{"$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":"IF(ISNA(F21),0,INDEX(IF(RIGHT(F21,1)=\"A\",unitcostaverage,IF(RIGHT(F21,1)=\"L\",UnitCostLow, IF(RIGHT(F21,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F21,LEN(F21)-1),CostCode,0)))","v":0},{"$f":"G21*E21","v":0},null,{"$f":"H21*I21","v":0},{"$f":"H21-J21","v":0}]
[null,"Remove/decontam. stationary & elect. equip",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F22),0,INDEX(IF(RIGHT(F22,1)=\"A\",unitcostaverage,IF(RIGHT(F22,1)=\"L\",UnitCostLow, IF(RIGHT(F22,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F22,LEN(F22)-1),CostCode,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":"IF(ISNA(F23),0,INDEX(IF(RIGHT(F23,1)=\"A\",unitcostaverage,IF(RIGHT(F23,1)=\"L\",UnitCostLow, IF(RIGHT(F23,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F23,LEN(F23)-1),CostCode,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":"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},{"$f":"G24*E24","v":0},null,0,0]
[null,"Other",null,null,null,{"$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},{"$f":"G25*E25","v":0},null,0,0]
[null,"INSTALL BULKHEADS"]
[null,"Bulkheads to control water flow",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F27),0,INDEX(IF(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},{"$f":"G27*E27","v":0},null,{"$f":"H27*I27","v":0},{"$f":"H27-J27","v":0}]
[null,"Grout bulkhead",null,"m3",null,{"$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},{"$f":"G28*E28","v":0},null,0,0]
[null,"FLOOD MINE"]
[null,"Supply/install pump",null,"each",null,{"$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},{"$f":"G30*E30","v":0},null,{"$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":"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},{"$f":"G31*E31","v":0},null,0,0]
[null,"Operate pumps to flood workings",null,"m3",null,{"$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},{"$f":"G32*E32","v":0},null,0,0]
[null,"Other",null,null,null,{"$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},{"$f":"G33*E33","v":0},null,0,0]
[null,"INSTALL GROUNDWATER COLLECTION SYSTEM"]
[null,"Excavate/install sumps",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F35),0,INDEX(IF(RIGHT(F35,1)=\"A\",unitcostaverage,IF(RIGHT(F35,1)=\"L\",UnitCostLow, IF(RIGHT(F35,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F35,LEN(F35)-1),CostCode,0)))","v":0},{"$f":"G35*E35","v":0},null,{"$f":"H35*I35","v":0},{"$f":"H35-J35","v":0}]
[null,"Install pumping wells",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F36),0,INDEX(IF(RIGHT(F36,1)=\"A\",unitcostaverage,IF(RIGHT(F36,1)=\"L\",UnitCostLow, IF(RIGHT(F36,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F36,LEN(F36)-1),CostCode,0)))","v":0},{"$f":"G36*E36","v":0},null,0,0]
[null,"Install pumps/pipelines/power supply",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F37),0,INDEX(IF(RIGHT(F37,1)=\"A\",unitcostaverage,IF(RIGHT(F37,1)=\"L\",UnitCostLow, IF(RIGHT(F37,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F37,LEN(F37)-1),CostCode,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":"IF(ISNA(F39),0,INDEX(IF(RIGHT(F39,1)=\"A\",unitcostaverage,IF(RIGHT(F39,1)=\"L\",UnitCostLow, IF(RIGHT(F39,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F39,LEN(F39)-1),CostCode,0)))","v":0},{"$f":"G39*E39","v":0},null,{"$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":"IF(ISNA(F40),0,INDEX(IF(RIGHT(F40,1)=\"A\",unitcostaverage,IF(RIGHT(F40,1)=\"L\",UnitCostLow, IF(RIGHT(F40,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F40,LEN(F40)-1),CostCode,0)))","v":0},{"$f":"G40*E40","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F41),0,INDEX(IF(RIGHT(F41,1)=\"A\",unitcostaverage,IF(RIGHT(F41,1)=\"L\",UnitCostLow, IF(RIGHT(F41,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F41,LEN(F41)-1),CostCode,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"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"A\",unitcostaverage,IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0)))","v":0},{"$f":"G5*E5","v":0},null,{"$f":"H5*I5","v":0},{"$f":"H5-J5","v":0}]
[null,"Signs",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F6),0,INDEX(IF(RIGHT(F6,1)=\"A\",unitcostaverage,IF(RIGHT(F6,1)=\"L\",UnitCostLow, IF(RIGHT(F6,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F6,LEN(F6)-1),CostCode,0)))","v":0},{"$f":"G6*E6","v":0},null,0,0]
[null,"Berm",null,"m3",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,0,0]
[null,"Block roads",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F8),0,INDEX(IF(RIGHT(F8,1)=\"A\",unitcostaverage,IF(RIGHT(F8,1)=\"L\",UnitCostLow, IF(RIGHT(F8,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F8,LEN(F8)-1),CostCode,0)))","v":0},{"$f":"G8*E8","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F9),0,INDEX(IF(RIGHT(F9,1)=\"A\",unitcostaverage,IF(RIGHT(F9,1)=\"L\",UnitCostLow, IF(RIGHT(F9,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F9,LEN(F9)-1),CostCode,0)))","v":0},{"$f":"G9*E9","v":0},null,0,0]
[null,"STABILIZE EMBANKMENT(S)"]
[null,"Toe buttress, drainage layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F11),0,INDEX(IF(RIGHT(F11,1)=\"A\",unitcostaverage,IF(RIGHT(F11,1)=\"L\",UnitCostLow, IF(RIGHT(F11,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F11,LEN(F11)-1),CostCode,0)))","v":0},{"$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"}},{"$f":"IF(ISNA(F19),0,INDEX(IF(RIGHT(F19,1)=\"A\",unitcostaverage,IF(RIGHT(F19,1)=\"L\",UnitCostLow, IF(RIGHT(F19,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F19,LEN(F19)-1),CostCode,0)))","v":0},{"$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",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)=\"A\",unitcostaverage,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)=\"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},{"$f":"G30*E30","v":0},null,0,0]
[null,"Raise crest of dam",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F31),0,INDEX(IF(RIGHT(F31,1)=\"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},{"$f":"G31*E31","v":0},null,0,0]
[null,"Other",null,null,null,{"$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},{"$f":"G32*E32","v":0},null,0,0]
[null,"STABILIZE DECANT SYSTEM"]
[null,"Excavate and replace",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F34),0,INDEX(IF(RIGHT(F34,1)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,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)=\"A\",unitcostaverage,IF(RIGHT(F69,1)=\"L\",UnitCostLow, IF(RIGHT(F69,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F69,LEN(F69)-1),CostCode,0)))","v":0},{"$f":"G69*E69","v":0},null,0,0]
[null,"TREAT SEEPAGE - see \"Water Management\" *"]
[null,"Total water treatment cost",null,null,null,null,"Total treatment costs",{"$f":"'Water Treatment'!P36","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"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"A\",unitcostaverage,IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0)))","v":0},{"$f":"G5*E5","v":0},null,{"$f":"H5*I5","v":0},{"$f":"+H5*(1-I5)","v":0}]
[null,"Flatten \"bubble dump\" areas",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Divert runon, ditch mat'l A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Divert runon, ditch mat'l B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Toe buttress, drain mat'l",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Toe buttress, fill mat'l A",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Toe buttress, fill mat'l B",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"COVER ROCK PILE"]
[null,"Subgrade preparation - doze surface",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F14),0,INDEX(IF(RIGHT(F14,1)=\"A\",unitcostaverage,IF(RIGHT(F14,1)=\"L\",UnitCostLow, IF(RIGHT(F14,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F14,LEN(F14)-1),CostCode,0)))","v":0},{"$f":"G14*E14","v":0},null,{"$f":"H14*I14","v":0},{"$f":"+H14*(1-I14)","v":0}]
[null,"Soil cover - excavate,haul,spread&compact",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Rock cover - excavate,haul & spread",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Excavate downslope drainage channel & chute",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Rip rap drainage channel and chute",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"VERY LOW PERMEABILITY COVER (in addition to above)"]
[null,"Liner subgrade preparation - compact",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F22),0,INDEX(IF(RIGHT(F22,1)=\"A\",unitcostaverage,IF(RIGHT(F22,1)=\"L\",UnitCostLow, IF(RIGHT(F22,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F22,LEN(F22)-1),CostCode,0)))","v":0},{"$f":"G22*E22","v":0},null,{"$f":"H22*I22","v":0},{"$f":"+H22*(1-I22)","v":0}]
[null,"Supply 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"}},{"$f":"IF(ISNA(F29),0,INDEX(IF(RIGHT(F29,1)=\"A\",unitcostaverage,IF(RIGHT(F29,1)=\"L\",UnitCostLow, IF(RIGHT(F29,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F29,LEN(F29)-1),CostCode,0)))","v":0},{"$f":"G29*E29","v":0},null,{"$f":"H29*I29","v":0},{"$f":"+H29*(1-I29)","v":0}]
[null,"Excavate ditches -rock",null,"m3",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,{"$f":"H30*I30","v":0},{"$f":"+H30*(1-I30)","v":0}]
[null,"Rip rap in channel base",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F31),0,INDEX(IF(RIGHT(F31,1)=\"A\",unitcostaverage,IF(RIGHT(F31,1)=\"L\",UnitCostLow, IF(RIGHT(F31,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F31,LEN(F31)-1),CostCode,0)))","v":0},{"$f":"G31*E31","v":0},null,{"$f":"H31*I31","v":0},{"$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"}},{"$f":"IF(ISNA(F33),0,INDEX(IF(RIGHT(F33,1)=\"A\",unitcostaverage,IF(RIGHT(F33,1)=\"L\",UnitCostLow, IF(RIGHT(F33,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F33,LEN(F33)-1),CostCode,0)))","v":0},0,null,{"$f":"H33*I33","v":0},{"$f":"+H33*(1-I33)","v":0}]
[null,"Doze & spread excavated material",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Bedding layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Supply geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Erosion protection layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"INSTALL GROUNDWATER COLLECTION SYSTEM"]
[null,"Excavate/install sumps",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F41),0,INDEX(IF(RIGHT(F41,1)=\"A\",unitcostaverage,IF(RIGHT(F41,1)=\"L\",UnitCostLow, IF(RIGHT(F41,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F41,LEN(F41)-1),CostCode,0)))","v":0},{"$f":"G41*E41","v":0},null,{"$f":"H41*I41","v":0},{"$f":"+H41*(1-I41)","v":0}]
[null,"Install pumping wells",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F42),0,INDEX(IF(RIGHT(F42,1)=\"A\",unitcostaverage,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},{"$f":"+H42*(1-I42)","v":0}]
[null,"Install pumps/pipelines/power supply",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F43),0,INDEX(IF(RIGHT(F43,1)=\"A\",unitcostaverage,IF(RIGHT(F43,1)=\"L\",UnitCostLow, IF(RIGHT(F43,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F43,LEN(F43)-1),CostCode,0)))","v":0},{"$f":"G43*E43","v":0},null,{"$f":"H43*I43","v":0},{"$f":"+H43*(1-I43)","v":0}]
[null,"RELOCATE DUMPS"]
[null,"Load, haul, dump or doze",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F45),0,INDEX(IF(RIGHT(F45,1)=\"A\",unitcostaverage,IF(RIGHT(F45,1)=\"L\",UnitCostLow, IF(RIGHT(F45,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F45,LEN(F45)-1),CostCode,0)))","v":0},{"$f":"G45*E45","v":0},null,{"$f":"H45*I45","v":0},{"$f":"+H45*(1-I45)","v":0}]
[null,"Add lime",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F46),0,INDEX(IF(RIGHT(F46,1)=\"A\",unitcostaverage,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},{"$f":"+H46*(1-I46)","v":0}]
[null,"Contour reclaimed area",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F47),0,INDEX(IF(RIGHT(F47,1)=\"A\",unitcostaverage,IF(RIGHT(F47,1)=\"L\",UnitCostLow, IF(RIGHT(F47,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F47,LEN(F47)-1),CostCode,0)))","v":0},{"$f":"G47*E47","v":0},null,{"$f":"H47*I47","v":0},{"$f":"+H47*(1-I47)","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F48),0,INDEX(IF(RIGHT(F48,1)=\"A\",unitcostaverage,IF(RIGHT(F48,1)=\"L\",UnitCostLow, IF(RIGHT(F48,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F48,LEN(F48)-1),CostCode,0)))","v":0},{"$f":"G48*E48","v":0},null,{"$f":"H48*I48","v":0},{"$f":"+H48*(1-I48)","v":0}]
[null,"SPECIALIZED ITEMS"]
[null,"Install permanent instrumentation",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F50),0,INDEX(IF(RIGHT(F50,1)=\"A\",unitcostaverage,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},{"$f":"+H50*(1-I50)","v":0}]
[null,"Install permanent instrumentation, drilling",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F51),0,INDEX(IF(RIGHT(F51,1)=\"A\",unitcostaverage,IF(RIGHT(F51,1)=\"L\",UnitCostLow, IF(RIGHT(F51,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F51,LEN(F51)-1),CostCode,0)))","v":0},{"$f":"G51*E51","v":0},null,{"$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"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"A\",unitcostaverage,IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0)))","v":0},{"$f":"G5*E5","v":0},null,{"$f":"H5*I5","v":0},{"$f":"+H5*(1-I5)","v":0}]
[null,"Decontaminate and dispose on-site",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F6),0,INDEX(IF(RIGHT(F6,1)=\"A\",unitcostaverage,IF(RIGHT(F6,1)=\"L\",UnitCostLow, IF(RIGHT(F6,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F6,LEN(F6)-1),CostCode,0)))","v":0},{"$f":"G6*E6","v":0},null,{"$f":"H6*I6","v":0},{"$f":"+H6*(1-I6)","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F7),0,INDEX(IF(RIGHT(F7,1)=\"A\",unitcostaverage,IF(RIGHT(F7,1)=\"L\",UnitCostLow, IF(RIGHT(F7,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F7,LEN(F7)-1),CostCode,0)))","v":0},{"$f":"G7*E7","v":0},null,0,0]
[null,"REMOVE BUILDINGS - see note below"]
[null,"Accommodation Complex",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F9),0,INDEX(IF(RIGHT(F9,1)=\"A\",unitcostaverage,IF(RIGHT(F9,1)=\"L\",UnitCostLow, IF(RIGHT(F9,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F9,LEN(F9)-1),CostCode,0)))","v":0},{"$f":"G9*E9","v":0},null,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":"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},{"$f":"G30*E30","v":0},null,{"$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"}},{"$f":"IF(ISNA(F42),0,INDEX(IF(RIGHT(F42,1)=\"A\",unitcostaverage,IF(RIGHT(F42,1)=\"L\",UnitCostLow, IF(RIGHT(F42,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F42,LEN(F42)-1),CostCode,0)))","v":0},{"$f":"G42*E42","v":0},null,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",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"PUNCTURE LINED SUMPS"]
[null,"Puncture liner and place soil cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F54),0,INDEX(IF(RIGHT(F54,1)=\"A\",unitcostaverage,IF(RIGHT(F54,1)=\"L\",UnitCostLow, IF(RIGHT(F54,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F54,LEN(F54)-1),CostCode,0)))","v":0},{"$f":"G54*E54","v":0},null,{"$f":"H54*I54","v":0},{"$f":"+H54*(1-I54)","v":0}]
[null,"RECLAIM ROADS"]
[null,"Remove culverts",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F56),0,INDEX(IF(RIGHT(F56,1)=\"A\",unitcostaverage,IF(RIGHT(F56,1)=\"L\",UnitCostLow, IF(RIGHT(F56,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F56,LEN(F56)-1),CostCode,0)))","v":0},{"$f":"G56*E56","v":0},null,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":{"$error":"#N/A"}},{"$f":"IF(ISNA(F62),0,INDEX(IF(RIGHT(F62,1)=\"A\",unitcostaverage,IF(RIGHT(F62,1)=\"L\",UnitCostLow, IF(RIGHT(F62,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F62,LEN(F62)-1),CostCode,0)))","v":0},{"$f":"G62*E62","v":0},null,{"$f":"H62*I62","v":0},{"$f":"+H62*(1-I62)","v":0}]
[null,"Recontour road",null,"ha",null,{"$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"}},{"$f":"IF(ISNA(F66),0,INDEX(IF(RIGHT(F66,1)=\"A\",unitcostaverage,IF(RIGHT(F66,1)=\"L\",UnitCostLow, IF(RIGHT(F66,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F66,LEN(F66)-1),CostCode,0)))","v":0},{"$f":"G66*E66","v":0},null,{"$f":"H66*I66","v":0},0]
[null,null,null,null,null,null,"Total",{"$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":52,"n_cols":11,"rows_kept":52,"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"}},{"$f":"IF(ISNA(F6),0,INDEX(IF(RIGHT(F6,1)=\"A\",unitcostaverage,IF(RIGHT(F6,1)=\"L\",UnitCostLow, IF(RIGHT(F6,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F6,LEN(F6)-1),CostCode,0)))","v":0},{"$f":"G6*E6","v":0},null,{"$f":"H6*I6","v":0},{"$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"}},{"$f":"IF(ISNA(F8),0,INDEX(IF(RIGHT(F8,1)=\"A\",unitcostaverage,IF(RIGHT(F8,1)=\"L\",UnitCostLow, IF(RIGHT(F8,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F8,LEN(F8)-1),CostCode,0)))","v":0},{"$f":"G8*E8","v":0},null,{"$f":"H8*I8","v":0},{"$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"}},{"$f":"IF(ISNA(F19),0,INDEX(IF(RIGHT(F19,1)=\"A\",unitcostaverage,IF(RIGHT(F19,1)=\"L\",UnitCostLow, IF(RIGHT(F19,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F19,LEN(F19)-1),CostCode,0)))","v":0},{"$f":"G19*E19","v":0},null,{"$f":"H19*I19","v":0},{"$f":"+H19*(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,null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"Transportation to disposal facility",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F29),0,INDEX(IF(RIGHT(F29,1)=\"A\",unitcostaverage,IF(RIGHT(F29,1)=\"L\",UnitCostLow, IF(RIGHT(F29,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F29,LEN(F29)-1),CostCode,0)))","v":0},{"$f":"G29*E29","v":0},null,{"$f":"H29*I29","v":0},{"$f":"+H29*(1-I29)","v":0}]
[null,"Disposal fees",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,{"$f":"H30*I30","v":0},{"$f":"+H30*(1-I30)","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F31),0,INDEX(IF(RIGHT(F31,1)=\"A\",unitcostaverage,IF(RIGHT(F31,1)=\"L\",UnitCostLow, IF(RIGHT(F31,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F31,LEN(F31)-1),CostCode,0)))","v":0},{"$f":"G31*E31","v":0},null,{"$f":"H31*I31","v":0},{"$f":"+H31*(1-I31)","v":0}]
[null,"CONTAMINATED SOILS ",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"Contam. soil investigation - Phase 1",null,"each",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,{"$f":"H33*I33","v":0},{"$f":"+H33*(1-I33)","v":0}]
[null,"Contam. soil investigation - Phase 2",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F34),0,INDEX(IF(RIGHT(F34,1)=\"A\",unitcostaverage,IF(RIGHT(F34,1)=\"L\",UnitCostLow, IF(RIGHT(F34,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F34,LEN(F34)-1),CostCode,0)))","v":0},0,null,0,0]
[null,"CONTAMINATED SOIL REMOVAL",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"Excavate and transport to onsite facility",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F36),0,INDEX(IF(RIGHT(F36,1)=\"A\",unitcostaverage,IF(RIGHT(F36,1)=\"L\",UnitCostLow, IF(RIGHT(F36,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F36,LEN(F36)-1),CostCode,0)))","v":0},{"$f":"G36*E36","v":0},null,{"$f":"H36*I36","v":0},{"$f":"+H36*(1-I36)","v":0}]
[null,"Manage hydrocarbon remediation at facility",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F37),0,INDEX(IF(RIGHT(F37,1)=\"A\",unitcostaverage,IF(RIGHT(F37,1)=\"L\",UnitCostLow, IF(RIGHT(F37,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F37,LEN(F37)-1),CostCode,0)))","v":0},0,null,0,0]
[null,"Reagents/stabilizing agent",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F38),0,INDEX(IF(RIGHT(F38,1)=\"A\",unitcostaverage,IF(RIGHT(F38,1)=\"L\",UnitCostLow, IF(RIGHT(F38,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F38,LEN(F38)-1),CostCode,0)))","v":0},{"$f":"G38*E38","v":0},null,{"$f":"H38*I38","v":0},{"$f":"+H38*(1-I38)","v":0}]
[null,"Excavate and transport to offsite facility",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F39),0,INDEX(IF(RIGHT(F39,1)=\"A\",unitcostaverage,IF(RIGHT(F39,1)=\"L\",UnitCostLow, IF(RIGHT(F39,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F39,LEN(F39)-1),CostCode,0)))","v":0},0,null,0,0]
[null,"Contour decontaminated area",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F40),0,INDEX(IF(RIGHT(F40,1)=\"A\",unitcostaverage,IF(RIGHT(F40,1)=\"L\",UnitCostLow, IF(RIGHT(F40,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F40,LEN(F40)-1),CostCode,0)))","v":0},0,null,{"$f":"H40*I40","v":0},{"$f":"+H40*(1-I40)","v":0}]
[null,"CONTAMINATED SOIL VERY LOW PERMEABILITY COVER ",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"Supply geomembrane, HDPE, ES3, GCL",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F42),0,INDEX(IF(RIGHT(F42,1)=\"A\",unitcostaverage,IF(RIGHT(F42,1)=\"L\",UnitCostLow, IF(RIGHT(F42,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F42,LEN(F42)-1),CostCode,0)))","v":0},{"$f":"G42*E42","v":0},null,{"$f":"H42*I42","v":0},{"$f":"+H42*(1-I42)","v":0}]
[null,"Upper and lower bedding layers",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install geomembrane, HDPE, ES3, GCL",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Erosion protection layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install infiltration/seepage instrumentation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"OTHER",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F50),0,INDEX(IF(RIGHT(F50,1)=\"A\",unitcostaverage,IF(RIGHT(F50,1)=\"L\",UnitCostLow, IF(RIGHT(F50,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F50,LEN(F50)-1),CostCode,0)))","v":0},{"$f":"G50*E50","v":0},null,{"$f":"H50*I50","v":0},{"$f":"+H50*(1-I50)","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H6:H50)+0.0001","v":1E-4},null,{"$f":"SUM(J6:J50)","v":0},{"$f":"SUM(K6:K50)","v":0}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J51/H51","v":0},{"$f":"K51/H51","v":0}]

{"sheet":"Water Management","index":10,"n_rows":92,"n_cols":8,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
[1,"Capital Expenditures and Short Term Surface 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"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"A\",unitcostaverage,IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0)))","v":0},{"$f":"G5*E5","v":0}]
[null,"Contour water intake area",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,"STABILIZE SEDIMENT PONDS/WATER MANAGEMENT PONDS"]
[null,"Place soil cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F8),0,INDEX(IF(RIGHT(F8,1)=\"A\",unitcostaverage,IF(RIGHT(F8,1)=\"L\",UnitCostLow, IF(RIGHT(F8,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F8,LEN(F8)-1),CostCode,0)))","v":0},{"$f":"G8*E8","v":0}]
[null,"Doze & spread excavated material",null,"m3",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,"Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F10),0,INDEX(IF(RIGHT(F10,1)=\"A\",unitcostaverage,IF(RIGHT(F10,1)=\"L\",UnitCostLow, IF(RIGHT(F10,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F10,LEN(F10)-1),CostCode,0)))","v":0},{"$f":"G10*E10","v":0}]
[null,"Rip rap in channel base",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F11),0,INDEX(IF(RIGHT(F11,1)=\"A\",unitcostaverage,IF(RIGHT(F11,1)=\"L\",UnitCostLow, IF(RIGHT(F11,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F11,LEN(F11)-1),CostCode,0)))","v":0},{"$f":"G11*E11","v":0}]
[null,"REDIRECT RUNOFF/CONSTRUCT DIVERSION DITCHES"]
[null,"Excavate ditches -soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F13),0,INDEX(IF(RIGHT(F13,1)=\"A\",unitcostaverage,IF(RIGHT(F13,1)=\"L\",UnitCostLow, IF(RIGHT(F13,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F13,LEN(F13)-1),CostCode,0)))","v":0},{"$f":"G13*E13","v":0}]
[null,"Excavate ditches -rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F14),0,INDEX(IF(RIGHT(F14,1)=\"A\",unitcostaverage,IF(RIGHT(F14,1)=\"L\",UnitCostLow, IF(RIGHT(F14,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F14,LEN(F14)-1),CostCode,0)))","v":0},{"$f":"G14*E14","v":0}]
[null,"Stabilize side slopes",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F15),0,INDEX(IF(RIGHT(F15,1)=\"A\",unitcostaverage,IF(RIGHT(F15,1)=\"L\",UnitCostLow, IF(RIGHT(F15,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F15,LEN(F15)-1),CostCode,0)))","v":0},{"$f":"G15*E15","v":0}]
[null,"Rip rap in channel base",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F16),0,INDEX(IF(RIGHT(F16,1)=\"A\",unitcostaverage,IF(RIGHT(F16,1)=\"L\",UnitCostLow, IF(RIGHT(F16,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F16,LEN(F16)-1),CostCode,0)))","v":0},{"$f":"G16*E16","v":0}]
[null,"BREACH DITCHES"]
[null,"Excavate breaches",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F18),0,INDEX(IF(RIGHT(F18,1)=\"A\",unitcostaverage,IF(RIGHT(F18,1)=\"L\",UnitCostLow, IF(RIGHT(F18,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F18,LEN(F18)-1),CostCode,0)))","v":0},{"$f":"G18*E18","v":0}]
[null,"Backfill/recontour",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F19),0,INDEX(IF(RIGHT(F19,1)=\"A\",unitcostaverage,IF(RIGHT(F19,1)=\"L\",UnitCostLow, IF(RIGHT(F19,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F19,LEN(F19)-1),CostCode,0)))","v":0},{"$f":"G19*E19","v":0}]
[null,"Install flow dissipation",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F20),0,INDEX(IF(RIGHT(F20,1)=\"A\",unitcostaverage,IF(RIGHT(F20,1)=\"L\",UnitCostLow, IF(RIGHT(F20,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F20,LEN(F20)-1),CostCode,0)))","v":0},{"$f":"G20*E20","v":0}]
[null,"Vegetate remainder of ditch",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F21),0,INDEX(IF(RIGHT(F21,1)=\"A\",unitcostaverage,IF(RIGHT(F21,1)=\"L\",UnitCostLow, IF(RIGHT(F21,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F21,LEN(F21)-1),CostCode,0)))","v":0},{"$f":"G21*E21","v":0}]
[null,"DECOMISSION FRESH WATER SUPPLY"]
[null,"Breach embankment",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F23),0,INDEX(IF(RIGHT(F23,1)=\"A\",unitcostaverage,IF(RIGHT(F23,1)=\"L\",UnitCostLow, IF(RIGHT(F23,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F23,LEN(F23)-1),CostCode,0)))","v":0},{"$f":"G23*E23","v":0}]
[null,"Remove pump",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F24),0,INDEX(IF(RIGHT(F24,1)=\"A\",unitcostaverage,IF(RIGHT(F24,1)=\"L\",UnitCostLow, IF(RIGHT(F24,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F24,LEN(F24)-1),CostCode,0)))","v":0},{"$f":"G24*E24","v":0}]
[null,"Remove pipeline",null,"m",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,"WATER CONTROL IN RECLAMATION QUARRY"]
[null,"Install  pumping system",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F27),0,INDEX(IF(RIGHT(F27,1)=\"A\",unitcostaverage,IF(RIGHT(F27,1)=\"L\",UnitCostLow, IF(RIGHT(F27,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F27,LEN(F27)-1),CostCode,0)))","v":0},{"$f":"G27*E27","v":0}]
[null,"Remove pumping system",null,"LS",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,"REMOVE PIPELINES"]
[null,"Remove pipes",null,"m",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,"Concrete plug deep pipes",null,"m3",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,"Other",null,null,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,"GROUNDWATER COLLECTION SYSTEM"]
[null,"Excavate/install sumps",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F34),0,INDEX(IF(RIGHT(F34,1)=\"A\",unitcostaverage,IF(RIGHT(F34,1)=\"L\",UnitCostLow, IF(RIGHT(F34,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F34,LEN(F34)-1),CostCode,0)))","v":0},{"$f":"G34*E34","v":0}]
[null,"Install pumping wells",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F35),0,INDEX(IF(RIGHT(F35,1)=\"A\",unitcostaverage,IF(RIGHT(F35,1)=\"L\",UnitCostLow, IF(RIGHT(F35,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F35,LEN(F35)-1),CostCode,0)))","v":0},{"$f":"G35*E35","v":0}]
[null,"Install pumps/pipelines/power supply",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F36),0,INDEX(IF(RIGHT(F36,1)=\"A\",unitcostaverage,IF(RIGHT(F36,1)=\"L\",UnitCostLow, IF(RIGHT(F36,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F36,LEN(F36)-1),CostCode,0)))","v":0},{"$f":"G36*E36","v":0}]
[null,"CONSTRUCT CONTAMINATED WATER STORAGE POND"]
[null,"Excavate pond",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F38),0,INDEX(IF(RIGHT(F38,1)=\"A\",unitcostaverage,IF(RIGHT(F38,1)=\"L\",UnitCostLow, IF(RIGHT(F38,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F38,LEN(F38)-1),CostCode,0)))","v":0},{"$f":"G38*E38","v":0}]
[null,"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"}},{"$f":"IF(ISNA(F46),0,INDEX(IF(RIGHT(F46,1)=\"A\",unitcostaverage,IF(RIGHT(F46,1)=\"L\",UnitCostLow, IF(RIGHT(F46,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F46,LEN(F46)-1),CostCode,0)))","v":0},{"$f":"G46*E46","v":0}]
[null,"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"}},{"$f":"IF(ISNA(F51),0,INDEX(IF(RIGHT(F51,1)=\"A\",unitcostaverage,IF(RIGHT(F51,1)=\"L\",UnitCostLow, IF(RIGHT(F51,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F51,LEN(F51)-1),CostCode,0)))","v":0},{"$f":"G51*E51","v":0}]
[null,"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,"CONSTRUCTION WATER TREATMENT*"]
[null,"Total short term water treatment cost, from \"Water Treatment\"",null,null,null,null,null,{"$f":"'Water Treatment'!X36","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H4:H56)+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:H57,'Water Treatment'!X36)+'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":28,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[1,"Mobilization/Demobilization:","ICM",null,null,null,null,null,null,2,"Mobilization/Demobilization:","Mobilization/Demobilization:","Closure Activities",null,null,null,null,null,null,3,"Mobilization/Demobilization:","Mobilization/Demobilization:","Post Closure"]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost",null,null,"ACTIVITY/MATERIAL","ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost",null,null,"ACTIVITY/MATERIAL","ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost"]
[null,"MOBILIZE HEAVY EQUIPMENT",null,null,null,null,null,null,null,null,"MOBILIZE HEAVY EQUIPMENT","MOBILIZE HEAVY EQUIPMENT",null,null,null,null,null,null,null,null,"MOBILIZE HEAVY EQUIPMENT","MOBILIZE HEAVY EQUIPMENT"]
[null,"Excavators",null,"each",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,null,"Excavators","Excavators",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P5),0,INDEX(IF(RIGHT(P5,1)=\"A\",unitcostaverage,IF(RIGHT(P5,1)=\"L\",UnitCostLow, IF(RIGHT(P5,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P5,LEN(P5)-1),CostCode,0)))","v":0},{"$f":"Q5*O5","v":0},null,null,"Excavators","Excavators",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z5),0,INDEX(IF(RIGHT(Z5,1)=\"A\",unitcostaverage,IF(RIGHT(Z5,1)=\"L\",UnitCostLow, IF(RIGHT(Z5,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z5,LEN(Z5)-1),CostCode,0)))","v":0},{"$f":"AA5*Y5","v":0}]
[null,"Dump trucks",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,"Dump trucks","Dump trucks",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,"Dump trucks","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,null,"Dozers","Dozers",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,"Dozers","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,null,"Demolition shears","Demolition shears",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,"Demolition shears","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,null,"Crane","Crane",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,"Crane","Crane",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Loader",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G10*E10","v":0},null,null,"Loader","Loader",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"Q10*O10","v":0},null,null,"Loader","Loader",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"AA10*Y10","v":0}]
[null,"Compactor",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G11*E11","v":0},null,null,"Compactor","Compactor",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"Q11*O11","v":0},null,null,"Compactor","Compactor",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"AA11*Y11","v":0}]
[null,"Light duty vehicles",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,"Light duty vehicles","Light duty vehicles",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"Q12*O12","v":0},null,null,"Light duty vehicles","Light duty vehicles",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"AA12*Y12","v":0}]
[null,"MOBILIZE MISC. EQUIPMENT",null,null,null,null,null,null,null,null,"MOBILIZE MISC. EQUIPMENT","MOBILIZE MISC. EQUIPMENT",null,null,null,null,null,null,null,null,"MOBILIZE MISC. EQUIPMENT","MOBILIZE MISC. EQUIPMENT"]
[null,"Pump shipping",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F14),0,INDEX(IF(RIGHT(F14,1)=\"A\",unitcostaverage,IF(RIGHT(F14,1)=\"L\",UnitCostLow, IF(RIGHT(F14,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F14,LEN(F14)-1),CostCode,0)))","v":0},{"$f":"G14*E14","v":0},null,null,"Pump shipping","Pump shipping",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P14),0,INDEX(IF(RIGHT(P14,1)=\"A\",unitcostaverage,IF(RIGHT(P14,1)=\"L\",UnitCostLow, IF(RIGHT(P14,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P14,LEN(P14)-1),CostCode,0)))","v":0},{"$f":"Q14*O14","v":0},null,null,"Pump shipping","Pump shipping",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z14),0,INDEX(IF(RIGHT(Z14,1)=\"A\",unitcostaverage,IF(RIGHT(Z14,1)=\"L\",UnitCostLow, IF(RIGHT(Z14,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z14,LEN(Z14)-1),CostCode,0)))","v":0},{"$f":"AA14*Y14","v":0}]
[null,"Pipe shipping",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F15),0,INDEX(IF(RIGHT(F15,1)=\"A\",unitcostaverage,IF(RIGHT(F15,1)=\"L\",UnitCostLow, IF(RIGHT(F15,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F15,LEN(F15)-1),CostCode,0)))","v":0},{"$f":"G15*E15","v":0},null,null,"Pipe shipping","Pipe shipping",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P15),0,INDEX(IF(RIGHT(P15,1)=\"A\",unitcostaverage,IF(RIGHT(P15,1)=\"L\",UnitCostLow, IF(RIGHT(P15,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P15,LEN(P15)-1),CostCode,0)))","v":0},{"$f":"Q15*O15","v":0},null,null,"Pipe shipping","Pipe shipping",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z15),0,INDEX(IF(RIGHT(Z15,1)=\"A\",unitcostaverage,IF(RIGHT(Z15,1)=\"L\",UnitCostLow, IF(RIGHT(Z15,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z15,LEN(Z15)-1),CostCode,0)))","v":0},{"$f":"AA15*Y15","v":0}]
[null,"Minor tools and equipment",null,"allow",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,null,"Minor tools and equipment","Minor tools and equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P16),0,INDEX(IF(RIGHT(P16,1)=\"A\",unitcostaverage,IF(RIGHT(P16,1)=\"L\",UnitCostLow, IF(RIGHT(P16,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P16,LEN(P16)-1),CostCode,0)))","v":0},{"$f":"Q16*O16","v":0},null,null,"Minor tools and equipment","Minor tools and equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z16),0,INDEX(IF(RIGHT(Z16,1)=\"A\",unitcostaverage,IF(RIGHT(Z16,1)=\"L\",UnitCostLow, IF(RIGHT(Z16,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z16,LEN(Z16)-1),CostCode,0)))","v":0},{"$f":"AA16*Y16","v":0}]
[null,"Truck tires ",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F17),0,INDEX(IF(RIGHT(F17,1)=\"A\",unitcostaverage,IF(RIGHT(F17,1)=\"L\",UnitCostLow, IF(RIGHT(F17,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F17,LEN(F17)-1),CostCode,0)))","v":0},{"$f":"G17*E17","v":0},null,null,"Truck tires ","Truck tires ",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P17),0,INDEX(IF(RIGHT(P17,1)=\"A\",unitcostaverage,IF(RIGHT(P17,1)=\"L\",UnitCostLow, IF(RIGHT(P17,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P17,LEN(P17)-1),CostCode,0)))","v":0},{"$f":"Q17*O17","v":0},null,null,"Truck tires ","Truck tires ",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z17),0,INDEX(IF(RIGHT(Z17,1)=\"A\",unitcostaverage,IF(RIGHT(Z17,1)=\"L\",UnitCostLow, IF(RIGHT(Z17,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z17,LEN(Z17)-1),CostCode,0)))","v":0},{"$f":"AA17*Y17","v":0}]
[null,"Other (e.g. air shipment)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F18),0,INDEX(IF(RIGHT(F18,1)=\"A\",unitcostaverage,IF(RIGHT(F18,1)=\"L\",UnitCostLow, IF(RIGHT(F18,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F18,LEN(F18)-1),CostCode,0)))","v":0},0,null,null,"Other","Other (e.g. air shipment)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P18),0,INDEX(IF(RIGHT(P18,1)=\"A\",unitcostaverage,IF(RIGHT(P18,1)=\"L\",UnitCostLow, IF(RIGHT(P18,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P18,LEN(P18)-1),CostCode,0)))","v":0},{"$f":"Q18*O18","v":0},null,null,"Other","Other (e.g. air shipment)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z18),0,INDEX(IF(RIGHT(Z18,1)=\"A\",unitcostaverage,IF(RIGHT(Z18,1)=\"L\",UnitCostLow, IF(RIGHT(Z18,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z18,LEN(Z18)-1),CostCode,0)))","v":0},{"$f":"AA18*Y18","v":0}]
[null,"MOBILIZE CAMP",null,null,null,null,null,null,null,null,"MOBILIZE CAMP","MOBILIZE CAMP",null,null,null,null,null,null,null,null,"MOBILIZE CAMP","MOBILIZE CAMP"]
[null,"Reclamation activities",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F20),0,INDEX(IF(RIGHT(F20,1)=\"A\",unitcostaverage,IF(RIGHT(F20,1)=\"L\",UnitCostLow, IF(RIGHT(F20,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F20,LEN(F20)-1),CostCode,0)))","v":0},{"$f":"G20*E20","v":0},null,null,"Reclamation activities","Reclamation activities",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P20),0,INDEX(IF(RIGHT(P20,1)=\"A\",unitcostaverage,IF(RIGHT(P20,1)=\"L\",UnitCostLow, IF(RIGHT(P20,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P20,LEN(P20)-1),CostCode,0)))","v":0},{"$f":"Q20*O20","v":0},null,null,"Reclamation activities","Reclamation activities",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z20),0,INDEX(IF(RIGHT(Z20,1)=\"A\",unitcostaverage,IF(RIGHT(Z20,1)=\"L\",UnitCostLow, IF(RIGHT(Z20,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z20,LEN(Z20)-1),CostCode,0)))","v":0},{"$f":"AA20*Y20","v":0}]
[null,"Long term reclamation activities (e.g. pump flooding)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F21),0,INDEX(IF(RIGHT(F21,1)=\"A\",unitcostaverage,IF(RIGHT(F21,1)=\"L\",UnitCostLow, IF(RIGHT(F21,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F21,LEN(F21)-1),CostCode,0)))","v":0},{"$f":"G21*E21","v":0},null,null,"Long term reclamation activities (eg pump flooding)","Long term reclamation activities (e.g. pump flooding)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P21),0,INDEX(IF(RIGHT(P21,1)=\"A\",unitcostaverage,IF(RIGHT(P21,1)=\"L\",UnitCostLow, IF(RIGHT(P21,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P21,LEN(P21)-1),CostCode,0)))","v":0},{"$f":"Q21*O21","v":0},null,null,"Long term reclamation activities (eg pump flooding)","Long term reclamation activities (e.g. pump flooding)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z21),0,INDEX(IF(RIGHT(Z21,1)=\"A\",unitcostaverage,IF(RIGHT(Z21,1)=\"L\",UnitCostLow, IF(RIGHT(Z21,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z21,LEN(Z21)-1),CostCode,0)))","v":0},{"$f":"AA21*Y21","v":0}]
[null,"MOBILIZE WORKERS",null,null,null,null,null,null,null,null,"MOBILIZE WORKERS","MOBILIZE WORKERS",null,null,null,null,null,null,null,null,"MOBILIZE WORKERS","MOBILIZE WORKERS"]
[null,"Reclamation activities - transport",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F23),0,INDEX(IF(RIGHT(F23,1)=\"A\",unitcostaverage,IF(RIGHT(F23,1)=\"L\",UnitCostLow, IF(RIGHT(F23,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F23,LEN(F23)-1),CostCode,0)))","v":0},{"$f":"G23*E23","v":0},null,null,"Reclamation activities - transport","Reclamation activities - transport",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P23),0,INDEX(IF(RIGHT(P23,1)=\"A\",unitcostaverage,IF(RIGHT(P23,1)=\"L\",UnitCostLow, IF(RIGHT(P23,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P23,LEN(P23)-1),CostCode,0)))","v":0},{"$f":"Q23*O23","v":0},null,null,"Reclamation activities - transport","Reclamation activities - transport",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z23),0,INDEX(IF(RIGHT(Z23,1)=\"A\",unitcostaverage,IF(RIGHT(Z23,1)=\"L\",UnitCostLow, IF(RIGHT(Z23,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z23,LEN(Z23)-1),CostCode,0)))","v":0},{"$f":"AA23*Y23","v":0}]
[null,"Reclamation activities - travel time",null,"manhours",null,{"$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},{"$f":"G24*E24","v":0},null,null,"Reclamation activities - travel time","Reclamation activities - travel time",null,"manhours",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P24),0,INDEX(IF(RIGHT(P24,1)=\"A\",unitcostaverage,IF(RIGHT(P24,1)=\"L\",UnitCostLow, IF(RIGHT(P24,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P24,LEN(P24)-1),CostCode,0)))","v":0},{"$f":"Q24*O24","v":0},null,null,"Reclamation activities - travel time","Reclamation activities - travel time",null,"manhours",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z24),0,INDEX(IF(RIGHT(Z24,1)=\"A\",unitcostaverage,IF(RIGHT(Z24,1)=\"L\",UnitCostLow, IF(RIGHT(Z24,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z24,LEN(Z24)-1),CostCode,0)))","v":0},{"$f":"AA24*Y24","v":0}]
[null,"Long term reclamation activities (e.g. pump flooding) - transport",null,"each",null,{"$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},{"$f":"G25*E25","v":0},null,null,"Long term reclamation activities (eg pump flooding) - transport","Long term reclamation activities (e.g. pump flooding) - transport",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P25),0,INDEX(IF(RIGHT(P25,1)=\"A\",unitcostaverage,IF(RIGHT(P25,1)=\"L\",UnitCostLow, IF(RIGHT(P25,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P25,LEN(P25)-1),CostCode,0)))","v":0},{"$f":"Q25*O25","v":0},null,null,"Long term reclamation activities (eg pump flooding) - transport","Long term reclamation activities (e.g. pump flooding) - transport",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z25),0,INDEX(IF(RIGHT(Z25,1)=\"A\",unitcostaverage,IF(RIGHT(Z25,1)=\"L\",UnitCostLow, IF(RIGHT(Z25,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z25,LEN(Z25)-1),CostCode,0)))","v":0},{"$f":"AA25*Y25","v":0}]
[null,"Long term reclamation activities (e.g. pump flooding) - travel time",null,"each",null,{"$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},{"$f":"G26*E26","v":0},null,null,"Long term reclamation activities (eg pump flooding) - travel time","Long term reclamation activities (e.g. pump flooding) - travel time",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P26),0,INDEX(IF(RIGHT(P26,1)=\"A\",unitcostaverage,IF(RIGHT(P26,1)=\"L\",UnitCostLow, IF(RIGHT(P26,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P26,LEN(P26)-1),CostCode,0)))","v":0},{"$f":"Q26*O26","v":0},null,null,"Long term reclamation activities (eg pump flooding) - travel time","Long term reclamation activities (e.g. pump flooding) - travel time",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z26),0,INDEX(IF(RIGHT(Z26,1)=\"A\",unitcostaverage,IF(RIGHT(Z26,1)=\"L\",UnitCostLow, IF(RIGHT(Z26,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z26,LEN(Z26)-1),CostCode,0)))","v":0},{"$f":"AA26*Y26","v":0}]
[null,"Monitoring Airfare",null,"each",null,{"$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},{"$f":"G27*E27","v":0},null,null,"Monitoring Airfare","Monitoring Airfare",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P27),0,INDEX(IF(RIGHT(P27,1)=\"A\",unitcostaverage,IF(RIGHT(P27,1)=\"L\",UnitCostLow, IF(RIGHT(P27,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P27,LEN(P27)-1),CostCode,0)))","v":0},{"$f":"Q27*O27","v":0},null,null,"Monitoring Airfare","Monitoring Airfare",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z27),0,INDEX(IF(RIGHT(Z27,1)=\"A\",unitcostaverage,IF(RIGHT(Z27,1)=\"L\",UnitCostLow, IF(RIGHT(Z27,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z27,LEN(Z27)-1),CostCode,0)))","v":0},{"$f":"AA27*Y27","v":0}]
[null," WORKER ACCOMODATIONS",null,null,null,null,null,null,null,null," WORKER ACCOMODATIONS"," WORKER ACCOMODATIONS",null,null,null,null,null,null,null,null," WORKER ACCOMODATIONS"," WORKER ACCOMODATIONS"]
[null,"Reclamation activities",null,"manmonths",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F29),0,INDEX(IF(RIGHT(F29,1)=\"A\",unitcostaverage,IF(RIGHT(F29,1)=\"L\",UnitCostLow, IF(RIGHT(F29,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F29,LEN(F29)-1),CostCode,0)))","v":0},{"$f":"G29*E29","v":0},null,null,"Reclamation activities","Reclamation activities",null,"manmonths",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P29),0,INDEX(IF(RIGHT(P29,1)=\"A\",unitcostaverage,IF(RIGHT(P29,1)=\"L\",UnitCostLow, IF(RIGHT(P29,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P29,LEN(P29)-1),CostCode,0)))","v":0},{"$f":"Q29*O29","v":0},null,null,"Reclamation activities","Reclamation activities",null,"manmonths",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z29),0,INDEX(IF(RIGHT(Z29,1)=\"A\",unitcostaverage,IF(RIGHT(Z29,1)=\"L\",UnitCostLow, IF(RIGHT(Z29,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z29,LEN(Z29)-1),CostCode,0)))","v":0},{"$f":"AA29*Y29","v":0}]
[null,"Long term reclamation activities (e.g. pump flooding)",null,"manmonths",null,{"$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},{"$f":"G30*E30","v":0},null,null,"Long term reclamation activities (eg pump flooding)","Long term reclamation activities (e.g. pump flooding)",null,"manmonths",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P30),0,INDEX(IF(RIGHT(P30,1)=\"A\",unitcostaverage,IF(RIGHT(P30,1)=\"L\",UnitCostLow, IF(RIGHT(P30,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P30,LEN(P30)-1),CostCode,0)))","v":0},{"$f":"Q30*O30","v":0},null,null,"Long term reclamation activities (eg pump flooding)","Long term reclamation activities (e.g. pump flooding)",null,"manmonths",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z30),0,INDEX(IF(RIGHT(Z30,1)=\"A\",unitcostaverage,IF(RIGHT(Z30,1)=\"L\",UnitCostLow, IF(RIGHT(Z30,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z30,LEN(Z30)-1),CostCode,0)))","v":0},{"$f":"AA30*Y30","v":0}]
[null,"MOBILIZE FUEL",null,null,null,null,null,null,null,null,"MOBILIZE FUEL","MOBILIZE FUEL",null,null,null,null,null,null,null,null,"MOBILIZE FUEL","MOBILIZE FUEL"]
[null,"Fuel freight - reclamation activities",null,"litre",null,{"$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},{"$f":"G32*E32","v":0},null,null,"Fuel freight - reclamation activities","Fuel freight - reclamation activities",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P32),0,INDEX(IF(RIGHT(P32,1)=\"A\",unitcostaverage,IF(RIGHT(P32,1)=\"L\",UnitCostLow, IF(RIGHT(P32,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P32,LEN(P32)-1),CostCode,0)))","v":0},{"$f":"Q32*O32","v":0},null,null,"Fuel freight - reclamation activities","Fuel freight - reclamation activities",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z32),0,INDEX(IF(RIGHT(Z32,1)=\"A\",unitcostaverage,IF(RIGHT(Z32,1)=\"L\",UnitCostLow, IF(RIGHT(Z32,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z32,LEN(Z32)-1),CostCode,0)))","v":0},{"$f":"AA32*Y32","v":0}]
[null,"Fuel freight - long term reclamation activities",null,"litre",null,{"$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},{"$f":"G33*E33","v":0},null,null,"Fuel freight - long term reclamation activities","Fuel freight - long term reclamation activities",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P33),0,INDEX(IF(RIGHT(P33,1)=\"A\",unitcostaverage,IF(RIGHT(P33,1)=\"L\",UnitCostLow, IF(RIGHT(P33,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P33,LEN(P33)-1),CostCode,0)))","v":0},{"$f":"Q33*O33","v":0},null,null,"Fuel freight - long term reclamation activities","Fuel freight - long term reclamation activities",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z33),0,INDEX(IF(RIGHT(Z33,1)=\"A\",unitcostaverage,IF(RIGHT(Z33,1)=\"L\",UnitCostLow, IF(RIGHT(Z33,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z33,LEN(Z33)-1),CostCode,0)))","v":0},{"$f":"AA33*Y33","v":0}]
[null,"Fuel freight accommodations",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F34),0,INDEX(IF(RIGHT(F34,1)=\"A\",unitcostaverage,IF(RIGHT(F34,1)=\"L\",UnitCostLow, IF(RIGHT(F34,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F34,LEN(F34)-1),CostCode,0)))","v":0},{"$f":"G34*E34","v":0},null,null,"Fuel freight accomodations","Fuel freight accommodations",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P34),0,INDEX(IF(RIGHT(P34,1)=\"A\",unitcostaverage,IF(RIGHT(P34,1)=\"L\",UnitCostLow, IF(RIGHT(P34,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P34,LEN(P34)-1),CostCode,0)))","v":0},{"$f":"Q34*O34","v":0},null,null,"Fuel freight accomodations","Fuel freight accommodations",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z34),0,INDEX(IF(RIGHT(Z34,1)=\"A\",unitcostaverage,IF(RIGHT(Z34,1)=\"L\",UnitCostLow, IF(RIGHT(Z34,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z34,LEN(Z34)-1),CostCode,0)))","v":0},{"$f":"AA34*Y34","v":0}]
[null,"WINTER ROAD FOR MOBILIZATION",null,null,null,null,null,null,null,null,"WINTER ROAD","WINTER ROAD FOR MOBILIZATION",null,null,null,null,null,null,null,null,"WINTER ROAD","WINTER ROAD FOR MOBILIZATION"]
[null,"Construction and operation",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F36),0,INDEX(IF(RIGHT(F36,1)=\"A\",unitcostaverage,IF(RIGHT(F36,1)=\"L\",UnitCostLow, IF(RIGHT(F36,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F36,LEN(F36)-1),CostCode,0)))","v":0},{"$f":"G36*E36","v":0},null,null,"Construction and operation","Construction and operation",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P36),0,INDEX(IF(RIGHT(P36,1)=\"A\",unitcostaverage,IF(RIGHT(P36,1)=\"L\",UnitCostLow, IF(RIGHT(P36,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P36,LEN(P36)-1),CostCode,0)))","v":0},{"$f":"Q36*O36","v":0},null,null,"Construction and operation","Construction and operation",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z36),0,INDEX(IF(RIGHT(Z36,1)=\"A\",unitcostaverage,IF(RIGHT(Z36,1)=\"L\",UnitCostLow, IF(RIGHT(Z36,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z36,LEN(Z36)-1),CostCode,0)))","v":0},{"$f":"AA36*Y36","v":0}]
[null,"Limited winter use",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F37),0,INDEX(IF(RIGHT(F37,1)=\"A\",unitcostaverage,IF(RIGHT(F37,1)=\"L\",UnitCostLow, IF(RIGHT(F37,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F37,LEN(F37)-1),CostCode,0)))","v":0},{"$f":"G37*E37","v":0},null,null,"Limited winter use","Limited winter use",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P37),0,INDEX(IF(RIGHT(P37,1)=\"A\",unitcostaverage,IF(RIGHT(P37,1)=\"L\",UnitCostLow, IF(RIGHT(P37,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P37,LEN(P37)-1),CostCode,0)))","v":0},{"$f":"Q37*O37","v":0},null,null,"Limited winter use","Limited winter use",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z37),0,INDEX(IF(RIGHT(Z37,1)=\"A\",unitcostaverage,IF(RIGHT(Z37,1)=\"L\",UnitCostLow, IF(RIGHT(Z37,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z37,LEN(Z37)-1),CostCode,0)))","v":0},{"$f":"AA37*Y37","v":0}]
[null,"Winter road tariff",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F38),0,INDEX(IF(RIGHT(F38,1)=\"A\",unitcostaverage,IF(RIGHT(F38,1)=\"L\",UnitCostLow, IF(RIGHT(F38,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F38,LEN(F38)-1),CostCode,0)))","v":0},{"$f":"G38*E38","v":0},null,null,"Winter road tarriff","Winter road tariff",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P38),0,INDEX(IF(RIGHT(P38,1)=\"A\",unitcostaverage,IF(RIGHT(P38,1)=\"L\",UnitCostLow, IF(RIGHT(P38,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P38,LEN(P38)-1),CostCode,0)))","v":0},{"$f":"Q38*O38","v":0},null,null,"Winter road tarriff","Winter road tariff",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z38),0,INDEX(IF(RIGHT(Z38,1)=\"A\",unitcostaverage,IF(RIGHT(Z38,1)=\"L\",UnitCostLow, IF(RIGHT(Z38,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z38,LEN(Z38)-1),CostCode,0)))","v":0},{"$f":"AA38*Y38","v":0}]
[null,"DEMOBILIZE HEAVY EQUIPMENT",null,null,null,null,null,null,null,null,"DEMOBILIZE HEAVY EQUIPMENT","DEMOBILIZE HEAVY EQUIPMENT",null,null,null,null,null,null,null,null,"DEMOBILIZE HEAVY EQUIPMENT","DEMOBILIZE HEAVY EQUIPMENT"]
[null,"Excavators",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F40),0,INDEX(IF(RIGHT(F40,1)=\"A\",unitcostaverage,IF(RIGHT(F40,1)=\"L\",UnitCostLow, IF(RIGHT(F40,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F40,LEN(F40)-1),CostCode,0)))","v":0},{"$f":"G40*E40","v":0},null,null,"Excavators","Excavators",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P40),0,INDEX(IF(RIGHT(P40,1)=\"A\",unitcostaverage,IF(RIGHT(P40,1)=\"L\",UnitCostLow, IF(RIGHT(P40,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P40,LEN(P40)-1),CostCode,0)))","v":0},{"$f":"Q40*O40","v":0},null,null,"Excavators","Excavators",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z40),0,INDEX(IF(RIGHT(Z40,1)=\"A\",unitcostaverage,IF(RIGHT(Z40,1)=\"L\",UnitCostLow, IF(RIGHT(Z40,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z40,LEN(Z40)-1),CostCode,0)))","v":0},{"$f":"AA40*Y40","v":0}]
[null,"Dump trucks",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,"Dump trucks","Dump trucks",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,"Dump trucks","Dump trucks",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Dozers",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,"Dozers","Dozers",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,"Dozers","Dozers",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Demolition shears",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,"Demolition shears","Demolition shears",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,"Demolition shears","Demolition shears",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"Crane",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,"Crane","Crane",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,"Crane","Crane",null,"kmtonne",null,{"$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,null,"Loader","Loader",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"Q45*O45","v":0},null,null,"Loader","Loader",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"AA45*Y45","v":0}]
[null,"Compactor",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G46*E46","v":0},null,null,"Compactor","Compactor",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"Q46*O46","v":0},null,null,"Compactor","Compactor",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"AA46*Y46","v":0}]
[null,"Light duty vehicles",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,"Light duty vehicles","Light duty vehicles",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"Q47*O47","v":0},null,null,"Light duty vehicles","Light duty vehicles",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"AA47*Y47","v":0}]
[null,"Other",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,"Other","Other",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,null,"Other","Other",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"DEMOBILIZE CAMP",null,null,null,null,null,null,null,null,"DEMOBILIZE CAMP","DEMOBILIZE CAMP",null,null,null,null,null,null,null,null,"DEMOBILIZE CAMP","DEMOBILIZE CAMP"]
[null,"Camp Demobilization",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F50),0,INDEX(IF(RIGHT(F50,1)=\"A\",unitcostaverage,IF(RIGHT(F50,1)=\"L\",UnitCostLow, IF(RIGHT(F50,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F50,LEN(F50)-1),CostCode,0)))","v":0},{"$f":"G50*E50","v":0},null,null,"Camp Demobilization","Camp Demobilization",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P50),0,INDEX(IF(RIGHT(P50,1)=\"A\",unitcostaverage,IF(RIGHT(P50,1)=\"L\",UnitCostLow, IF(RIGHT(P50,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P50,LEN(P50)-1),CostCode,0)))","v":0},{"$f":"Q50*O50","v":0},null,null,"Camp Demobilization","Camp Demobilization",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z50),0,INDEX(IF(RIGHT(Z50,1)=\"A\",unitcostaverage,IF(RIGHT(Z50,1)=\"L\",UnitCostLow, IF(RIGHT(Z50,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z50,LEN(Z50)-1),CostCode,0)))","v":0},{"$f":"AA50*Y50","v":0}]
[null,"DEMOBILIZE WORKERS",null,null,null,null,null,null,null,null,"DEMOBILIZE WORKERS","DEMOBILIZE WORKERS",null,null,null,null,null,null,null,null,"DEMOBILIZE WORKERS","DEMOBILIZE WORKERS"]
[null,"crew travel time",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F52),0,INDEX(IF(RIGHT(F52,1)=\"A\",unitcostaverage,IF(RIGHT(F52,1)=\"L\",UnitCostLow, IF(RIGHT(F52,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F52,LEN(F52)-1),CostCode,0)))","v":0},{"$f":"G52*E52","v":0},null,null,"crew travel time","crew travel time",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P52),0,INDEX(IF(RIGHT(P52,1)=\"A\",unitcostaverage,IF(RIGHT(P52,1)=\"L\",UnitCostLow, IF(RIGHT(P52,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P52,LEN(P52)-1),CostCode,0)))","v":0},{"$f":"Q52*O52","v":0},null,null,"crew travel time","crew travel time",null,"mandays",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z52),0,INDEX(IF(RIGHT(Z52,1)=\"A\",unitcostaverage,IF(RIGHT(Z52,1)=\"L\",UnitCostLow, IF(RIGHT(Z52,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z52,LEN(Z52)-1),CostCode,0)))","v":0},{"$f":"AA52*Y52","v":0}]
[null,"crew transportation",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F53),0,INDEX(IF(RIGHT(F53,1)=\"A\",unitcostaverage,IF(RIGHT(F53,1)=\"L\",UnitCostLow, IF(RIGHT(F53,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F53,LEN(F53)-1),CostCode,0)))","v":0},{"$f":"G53*E53","v":0},null,null,"crew transportation","crew transportation",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P53),0,INDEX(IF(RIGHT(P53,1)=\"A\",unitcostaverage,IF(RIGHT(P53,1)=\"L\",UnitCostLow, IF(RIGHT(P53,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P53,LEN(P53)-1),CostCode,0)))","v":0},{"$f":"Q53*O53","v":0},null,null,"crew transportation","crew transportation",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z53),0,INDEX(IF(RIGHT(Z53,1)=\"A\",unitcostaverage,IF(RIGHT(Z53,1)=\"L\",UnitCostLow, IF(RIGHT(Z53,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z53,LEN(Z53)-1),CostCode,0)))","v":0},{"$f":"AA53*Y53","v":0}]
[null,"WINTER ROAD FOR DEMOBILIZATION",null,null,null,null,null,null,null,null,"WINTER ROAD","WINTER ROAD FOR DEMOBILIZATION",null,null,null,null,null,null,null,null,"WINTER ROAD","WINTER ROAD FOR DEMOBILIZATION"]
[null,"Construction and operation",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F55),0,INDEX(IF(RIGHT(F55,1)=\"A\",unitcostaverage,IF(RIGHT(F55,1)=\"L\",UnitCostLow, IF(RIGHT(F55,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F55,LEN(F55)-1),CostCode,0)))","v":0},{"$f":"G55*E55","v":0},null,null,"Construction and operation","Construction and operation",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P55),0,INDEX(IF(RIGHT(P55,1)=\"A\",unitcostaverage,IF(RIGHT(P55,1)=\"L\",UnitCostLow, IF(RIGHT(P55,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P55,LEN(P55)-1),CostCode,0)))","v":0},{"$f":"Q55*O55","v":0},null,null,"Construction and operation","Construction and operation",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z55),0,INDEX(IF(RIGHT(Z55,1)=\"A\",unitcostaverage,IF(RIGHT(Z55,1)=\"L\",UnitCostLow, IF(RIGHT(Z55,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z55,LEN(Z55)-1),CostCode,0)))","v":0},{"$f":"AA55*Y55","v":0}]
[null,"Limited winter use",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F56),0,INDEX(IF(RIGHT(F56,1)=\"A\",unitcostaverage,IF(RIGHT(F56,1)=\"L\",UnitCostLow, IF(RIGHT(F56,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F56,LEN(F56)-1),CostCode,0)))","v":0},{"$f":"G56*E56","v":0},null,null,"Limited winter use","Limited winter use",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P56),0,INDEX(IF(RIGHT(P56,1)=\"A\",unitcostaverage,IF(RIGHT(P56,1)=\"L\",UnitCostLow, IF(RIGHT(P56,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P56,LEN(P56)-1),CostCode,0)))","v":0},{"$f":"Q56*O56","v":0},null,null,"Limited winter use","Limited winter use",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z56),0,INDEX(IF(RIGHT(Z56,1)=\"A\",unitcostaverage,IF(RIGHT(Z56,1)=\"L\",UnitCostLow, IF(RIGHT(Z56,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z56,LEN(Z56)-1),CostCode,0)))","v":0},{"$f":"AA56*Y56","v":0}]
[null,"Winter road tariff",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F57),0,INDEX(IF(RIGHT(F57,1)=\"A\",unitcostaverage,IF(RIGHT(F57,1)=\"L\",UnitCostLow, IF(RIGHT(F57,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F57,LEN(F57)-1),CostCode,0)))","v":0},{"$f":"G57*E57","v":0},null,null,"Winter road tarriff","Winter road tariff",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P57),0,INDEX(IF(RIGHT(P57,1)=\"A\",unitcostaverage,IF(RIGHT(P57,1)=\"L\",UnitCostLow, IF(RIGHT(P57,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(P57,LEN(P57)-1),CostCode,0)))","v":0},{"$f":"Q57*O57","v":0},null,null,"Winter road tarriff","Winter road tariff",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z57),0,INDEX(IF(RIGHT(Z57,1)=\"A\",unitcostaverage,IF(RIGHT(Z57,1)=\"L\",UnitCostLow, IF(RIGHT(Z57,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(Z57,LEN(Z57)-1),CostCode,0)))","v":0},{"$f":"AA57*Y57","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H57)+0.0001","v":1E-4},null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(R5:R57)+0.0001","v":1E-4},null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AB5:AB57)+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"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"A\",unitcostaverage,IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0)))","v":0},{"$f":"G5*E5","v":0}]
[null,"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"}},{"$f":"IF(ISNA(F7),0,INDEX(IF(RIGHT(F7,1)=\"A\",unitcostaverage,IF(RIGHT(F7,1)=\"L\",UnitCostLow, IF(RIGHT(F7,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F7,LEN(F7)-1),CostCode,0)))","v":0},0]
[null,"   - Active closure and flooding",null,"each",null,{"$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"}},{"$f":"IF(ISNA(F15),0,INDEX(IF(RIGHT(F15,1)=\"A\",unitcostaverage,IF(RIGHT(F15,1)=\"L\",UnitCostLow, IF(RIGHT(F15,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F15,LEN(F15)-1),CostCode,0)))","v":0},{"$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"}},{"$f":"IF(ISNA(F22),0,INDEX(IF(RIGHT(F22,1)=\"A\",unitcostaverage,IF(RIGHT(F22,1)=\"L\",UnitCostLow, IF(RIGHT(F22,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F22,LEN(F22)-1),CostCode,0)))","v":0},{"$f":"G22*E22","v":0}]
[null,"Clear spillway",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F23),0,INDEX(IF(RIGHT(F23,1)=\"A\",unitcostaverage,IF(RIGHT(F23,1)=\"L\",UnitCostLow, IF(RIGHT(F23,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F23,LEN(F23)-1),CostCode,0)))","v":0},{"$f":"G23*E23","v":0}]
[null,"Dam Repairs",null,"m3",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,"Revegetstion  Maintenance",null,"ha",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,"Other",null,null,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,"GENERAL SITE MAINTENANCE"]
[null,"Maintain Airstrip",null,"ha",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,"Maintain Roadways",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F29),0,INDEX(IF(RIGHT(F29,1)=\"A\",unitcostaverage,IF(RIGHT(F29,1)=\"L\",UnitCostLow, IF(RIGHT(F29,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F29,LEN(F29)-1),CostCode,0)))","v":0},{"$f":"G29*E29","v":0}]
[null,"Other",null,null,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,"PASSIVE TREATMENT SYSTEM MAINTENANCE"]
[null,"Media replacement",null,"m3",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,"Excavation of old media",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F33),0,INDEX(IF(RIGHT(F33,1)=\"A\",unitcostaverage,IF(RIGHT(F33,1)=\"L\",UnitCostLow, IF(RIGHT(F33,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F33,LEN(F33)-1),CostCode,0)))","v":0},0]
[null,"Maintain flow, restore vegetation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F34),0,INDEX(IF(RIGHT(F34,1)=\"A\",unitcostaverage,IF(RIGHT(F34,1)=\"L\",UnitCostLow, IF(RIGHT(F34,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F34,LEN(F34)-1),CostCode,0)))","v":0},0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F35),0,INDEX(IF(RIGHT(F35,1)=\"A\",unitcostaverage,IF(RIGHT(F35,1)=\"L\",UnitCostLow, IF(RIGHT(F35,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F35,LEN(F35)-1),CostCode,0)))","v":0},0]
[null,"Subtotal, Annual post-closure costs",null,null,null,null,null,{"$f":"SUM('Water Treatment'!AF34,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,{"$f":"'Water Treatment'!AF36","v":0}]
[null,"Total",null,null,null,null,null,{"$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":38,"n_cols":32,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[1,"Mine Contract 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,"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"}},{"$f":"IF(ISNA(F8),0,INDEX(IF(RIGHT(F8,1)=\"A\",unitcostaverage,IF(RIGHT(F8,1)=\"L\",UnitCostLow, IF(RIGHT(F8,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F8,LEN(F8)-1),CostCode,0)))","v":0},{"$f":"G8*E8","v":0},null,"H2O2",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N8),0,INDEX(IF(RIGHT(N8,1)=\"A\",unitcostaverage,IF(RIGHT(N8,1)=\"L\",UnitCostLow, IF(RIGHT(N8,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(N8,LEN(N8)-1),CostCode,0)))","v":0},{"$f":"O8*M8","v":0},null,"H2O2",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V8),0,INDEX(IF(RIGHT(V8,1)=\"A\",unitcostaverage,IF(RIGHT(V8,1)=\"L\",UnitCostLow, IF(RIGHT(V8,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(V8,LEN(V8)-1),CostCode,0)))","v":0},{"$f":"W8*U8","v":0},null,"H2O2",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AD8),0,INDEX(IF(RIGHT(AD8,1)=\"A\",unitcostaverage,IF(RIGHT(AD8,1)=\"L\",UnitCostLow, IF(RIGHT(AD8,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(AD8,LEN(AD8)-1),CostCode,0)))","v":0},{"$f":"AE8*AC8","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,"flocculents",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"}},{"$f":"IF(ISNA(F15),0,INDEX(IF(RIGHT(F15,1)=\"A\",unitcostaverage,IF(RIGHT(F15,1)=\"L\",UnitCostLow, IF(RIGHT(F15,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F15,LEN(F15)-1),CostCode,0)))","v":0},{"$f":"G15*E15","v":0},null,"Annual fuel",null,"litres",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N15),0,INDEX(IF(RIGHT(N15,1)=\"A\",unitcostaverage,IF(RIGHT(N15,1)=\"L\",UnitCostLow, IF(RIGHT(N15,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(N15,LEN(N15)-1),CostCode,0)))","v":0},{"$f":"O15*M15","v":0},null,"Annual fuel",null,"litres",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V15),0,INDEX(IF(RIGHT(V15,1)=\"A\",unitcostaverage,IF(RIGHT(V15,1)=\"L\",UnitCostLow, IF(RIGHT(V15,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(V15,LEN(V15)-1),CostCode,0)))","v":0},{"$f":"W15*U15","v":0},null,"Annual fuel",null,"litres",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AD15),0,INDEX(IF(RIGHT(AD15,1)=\"A\",unitcostaverage,IF(RIGHT(AD15,1)=\"L\",UnitCostLow, IF(RIGHT(AD15,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(AD15,LEN(AD15)-1),CostCode,0)))","v":0},{"$f":"AE15*AC15","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"}},{"$f":"IF(ISNA(F23),0,INDEX(IF(RIGHT(F23,1)=\"A\",unitcostaverage,IF(RIGHT(F23,1)=\"L\",UnitCostLow, IF(RIGHT(F23,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F23,LEN(F23)-1),CostCode,0)))","v":0},{"$f":"G23*E23","v":0},null,"Sampling equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N23),0,INDEX(IF(RIGHT(N23,1)=\"A\",unitcostaverage,IF(RIGHT(N23,1)=\"L\",UnitCostLow, IF(RIGHT(N23,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(N23,LEN(N23)-1),CostCode,0)))","v":0},{"$f":"O23*M23","v":0},null,"Sampling equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V23),0,INDEX(IF(RIGHT(V23,1)=\"A\",unitcostaverage,IF(RIGHT(V23,1)=\"L\",UnitCostLow, IF(RIGHT(V23,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(V23,LEN(V23)-1),CostCode,0)))","v":0},{"$f":"W23*U23","v":0},null,"Sampling equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AD23),0,INDEX(IF(RIGHT(AD23,1)=\"A\",unitcostaverage,IF(RIGHT(AD23,1)=\"L\",UnitCostLow, IF(RIGHT(AD23,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(AD23,LEN(AD23)-1),CostCode,0)))","v":0},{"$f":"AE23*AC23","v":0}]
[null,"Analyses",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,"Analyses",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,"Analyses",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,"Analyses",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,"Shipping to laboratory",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,"Shipping to laboratory",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,"Shipping to laboratory",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,"Shipping to laboratory",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,"Reporting",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,"Reporting",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,"Reporting",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,"Reporting",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,"Other",null,null,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,"Other",null,null,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,"Other",null,null,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,"Other",null,null,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,"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"}},{"$f":"IF(ISNA(F29),0,INDEX(IF(RIGHT(F29,1)=\"A\",unitcostaverage,IF(RIGHT(F29,1)=\"L\",UnitCostLow, IF(RIGHT(F29,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(F29,LEN(F29)-1),CostCode,0)))","v":0},{"$f":"G29*E29","v":0},null,"Road maintenance (incl. snow removal)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N29),0,INDEX(IF(RIGHT(N29,1)=\"A\",unitcostaverage,IF(RIGHT(N29,1)=\"L\",UnitCostLow, IF(RIGHT(N29,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(N29,LEN(N29)-1),CostCode,0)))","v":0},{"$f":"O29*M29","v":0},null,"Road maintenance (incl. snow removal)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V29),0,INDEX(IF(RIGHT(V29,1)=\"A\",unitcostaverage,IF(RIGHT(V29,1)=\"L\",UnitCostLow, IF(RIGHT(V29,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(V29,LEN(V29)-1),CostCode,0)))","v":0},{"$f":"W29*U29","v":0},null,"Road maintenance (incl. snow removal)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(AD29),0,INDEX(IF(RIGHT(AD29,1)=\"A\",unitcostaverage,IF(RIGHT(AD29,1)=\"L\",UnitCostLow, IF(RIGHT(AD29,1)=\"H\",UnitCostHigh,UnitCostSpecified))),MATCH(LEFT(AD29,LEN(AD29)-1),CostCode,0)))","v":0},{"$f":"AE29*AC29","v":0}]
[null,"Winter road tariff",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,"Winter road tariff",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,"Winter road tariff",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,"Winter road tariff",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,"Truck rental",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,"Truck rental",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,"Truck rental",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,"Truck rental",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,"Air support",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,"Air support",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,"Air support",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,"Air support",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,null,null,null,null,null,"Annual water treatment costs",{"$f":"SUM(H6:H33)+0.0001","v":1E-4},null,null,null,null,null,null,"Annual water treatment costs",{"$f":"SUM(P6:P33)+0.0001","v":1E-4},null,null,null,null,null,null,"Annual water treatment costs",{"$f":"SUM(X6:X33)+0.0001","v":1E-4},null,null,null,null,null,null,"Annual water treatment costs",{"$f":"SUM(AF6:AF33)+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",{"$f":"H34*E35+H5","v":0},null,null,null,null,null,null,"Total",{"$f":"P34*M35+P5","v":0},null,null,null,null,null,null,"Total",{"$f":"X34*U35+X5","v":0},null,null,null,null,null,null,"Total",{"$f":"AF34*AC35+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":197,"n_cols":21,"rows_kept":197,"cut":false,"hidden":false,"merged":[[1,1,1,7],[3,1,3,7],[2,3,2,7]]}
["Unit Cost Table (for refining unit costs see \"Estimator\" worksheet)",null,null,null,null,null,null,null,null,null,null,null,null,"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,null,null,null,null,null,"Filter by unit",null,"",""]
[null,2024,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,"*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$",null,null,null,null,null,"ITEM","Detail",null,"COST CODE","UNITS","LOW \n$","HIGH \n$","SPECIFIED \n$"]
[null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,"","",""]
["Accommodation",null,null,null,null,null,null,null,null,null,null,null,null,"Accommodation"]
[null,null,null,"ACCM","manday",{"$f":"IF(ISBLANK(S8)=TRUE,\"\",IF($B$3=2024,S8,IF(SheetName=\"Other (enter value below)\",S8*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S8*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S8*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":163},{"$f":"IF(ISBLANK(T8)=TRUE,\"\",IF($B$3=2024,T8,IF(SheetName=\"Other (enter value below)\",T8*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T8*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T8*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":267},null,null,null,"Low (road access) High (remote access)",null,null,null,null,null,"ACCM","manday",163,267]
["Buildings - Decontaminate",null,null,null,null,"","","",null,null,null,null,null,"Buildings - Decontaminate",null,null,null,null,"","",""]
[null,"Asbestos",null,"BDA","m2",{"$f":"IF(ISBLANK(S10)=TRUE,\"\",IF($B$3=2024,S10,IF(SheetName=\"Other (enter value below)\",S10*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S10*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S10*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":527},{"$f":"IF(ISBLANK(T10)=TRUE,\"\",IF($B$3=2024,T10,IF(SheetName=\"Other (enter value below)\",T10*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T10*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T10*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":834},null,null,null,"Low (non friable) High (fiable)",null,null,null,"Asbestos",null,"BDA","m2",527,834]
["Buildings - Remove",null,null,null,null,"","","",null,null,null,null,null,"Buildings - Remove",null,null,null,null,"","",""]
[null,"Wood",null,"BRW","m3",{"$f":"IF(ISBLANK(S12)=TRUE,\"\",IF($B$3=2024,S12,IF(SheetName=\"Other (enter value below)\",S12*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S12*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S12*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":83},{"$f":"IF(ISBLANK(T12)=TRUE,\"\",IF($B$3=2024,T12,IF(SheetName=\"Other (enter value below)\",T12*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T12*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T12*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Wood",null,"BRW","m3",83]
[null,"Concrete",null,"BRC","m3",{"$f":"IF(ISBLANK(S13)=TRUE,\"\",IF($B$3=2024,S13,IF(SheetName=\"Other (enter value below)\",S13*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S13*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S13*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":93},{"$f":"IF(ISBLANK(T13)=TRUE,\"\",IF($B$3=2024,T13,IF(SheetName=\"Other (enter value below)\",T13*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T13*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T13*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Concrete",null,"BRC","m3",93]
[null,"Steel - teardown",null,"BRS1","m3",{"$f":"IF(ISBLANK(S14)=TRUE,\"\",IF($B$3=2024,S14,IF(SheetName=\"Other (enter value below)\",S14*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S14*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S14*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":81},{"$f":"IF(ISBLANK(T14)=TRUE,\"\",IF($B$3=2024,T14,IF(SheetName=\"Other (enter value below)\",T14*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T14*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T14*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Steel - teardown",null,"BRS1","m3",81]
[null,"Steel - for salvage",null,"BRS2","mt",{"$f":"IF(ISBLANK(S15)=TRUE,\"\",IF($B$3=2024,S15,IF(SheetName=\"Other (enter value below)\",S15*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S15*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S15*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":250},{"$f":"IF(ISBLANK(T15)=TRUE,\"\",IF($B$3=2024,T15,IF(SheetName=\"Other (enter value below)\",T15*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T15*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T15*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Steel - for salvage",null,"BRS2","mt",250]
["Concrete work",null,null,null,null,"","","",null,null,null,null,null,"Concrete work",null,null,null,null,"","",""]
[null,"Footing",null,"CFT","m3",{"$f":"IF(ISBLANK(S17)=TRUE,\"\",IF($B$3=2024,S17,IF(SheetName=\"Other (enter value below)\",S17*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S17*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S17*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":920},{"$f":"IF(ISBLANK(T17)=TRUE,\"\",IF($B$3=2024,T17,IF(SheetName=\"Other (enter value below)\",T17*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T17*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T17*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Footing",null,"CFT","m3",920]
[null,"Foundation",null,"CFD","m3",{"$f":"IF(ISBLANK(S18)=TRUE,\"\",IF($B$3=2024,S18,IF(SheetName=\"Other (enter value below)\",S18*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S18*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S18*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1620},{"$f":"IF(ISBLANK(T18)=TRUE,\"\",IF($B$3=2024,T18,IF(SheetName=\"Other (enter value below)\",T18*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T18*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T18*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Foundation",null,"CFD","m3",1620]
[null,"Grade beam",null,"CGB","m3",{"$f":"IF(ISBLANK(S19)=TRUE,\"\",IF($B$3=2024,S19,IF(SheetName=\"Other (enter value below)\",S19*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S19*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S19*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":5380},{"$f":"IF(ISBLANK(T19)=TRUE,\"\",IF($B$3=2024,T19,IF(SheetName=\"Other (enter value below)\",T19*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T19*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T19*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Grade beam",null,"CGB","m3",5380]
[null,"Piers ",null,"CPS","m3",{"$f":"IF(ISBLANK(S20)=TRUE,\"\",IF($B$3=2024,S20,IF(SheetName=\"Other (enter value below)\",S20*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S20*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S20*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":3260},{"$f":"IF(ISBLANK(T20)=TRUE,\"\",IF($B$3=2024,T20,IF(SheetName=\"Other (enter value below)\",T20*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T20*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T20*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Piers ",null,"CPS","m3",3260]
[null,"Pile cap",null,"CPC","m3",{"$f":"IF(ISBLANK(S21)=TRUE,\"\",IF($B$3=2024,S21,IF(SheetName=\"Other (enter value below)\",S21*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S21*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S21*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1920},{"$f":"IF(ISBLANK(T21)=TRUE,\"\",IF($B$3=2024,T21,IF(SheetName=\"Other (enter value below)\",T21*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T21*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T21*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Pile cap",null,"CPC","m3",1920]
[null,"Slab on Grade",null,"CSG","m3",{"$f":"IF(ISBLANK(S22)=TRUE,\"\",IF($B$3=2024,S22,IF(SheetName=\"Other (enter value below)\",S22*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S22*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S22*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":900},{"$f":"IF(ISBLANK(T22)=TRUE,\"\",IF($B$3=2024,T22,IF(SheetName=\"Other (enter value below)\",T22*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T22*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T22*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Slab on Grade",null,"CSG","m3",900]
[null,"Rebar",null,"CRB","kg",{"$f":"IF(ISBLANK(S23)=TRUE,\"\",IF($B$3=2024,S23,IF(SheetName=\"Other (enter value below)\",S23*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S23*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S23*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":3.73},{"$f":"IF(ISBLANK(T23)=TRUE,\"\",IF($B$3=2024,T23,IF(SheetName=\"Other (enter value below)\",T23*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T23*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T23*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Rebar",null,"CRB","kg",3.73]
["Contaminated Soils",null,null,null,null,"","","",null,null,null,null,null,"Contaminated Soils",null,null,null,null,"","",""]
[null,"ESA Phase 1",null,"CS1","each",{"$f":"IF(ISBLANK(S25)=TRUE,\"\",IF($B$3=2024,S25,IF(SheetName=\"Other (enter value below)\",S25*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S25*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S25*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":50000},{"$f":"IF(ISBLANK(T25)=TRUE,\"\",IF($B$3=2024,T25,IF(SheetName=\"Other (enter value below)\",T25*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T25*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T25*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,"See user manual for details ",null,null,null,"ESA Phase 1",null,"CS1","each",50000]
[null,"ESA Phase 2/3",null,"CS2","each",{"$f":"IF(ISBLANK(S26)=TRUE,\"\",IF($B$3=2024,S26,IF(SheetName=\"Other (enter value below)\",S26*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S26*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S26*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":300000},{"$f":"IF(ISBLANK(T26)=TRUE,\"\",IF($B$3=2024,T26,IF(SheetName=\"Other (enter value below)\",T26*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T26*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T26*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"ESA Phase 2",null,"CS2","each",300000]
[null,"Remediate on site",null,"CSR","m3",{"$f":"IF(ISBLANK(S27)=TRUE,\"\",IF($B$3=2024,S27,IF(SheetName=\"Other (enter value below)\",S27*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S27*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S27*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":177},{"$f":"IF(ISBLANK(T27)=TRUE,\"\",IF($B$3=2024,T27,IF(SheetName=\"Other (enter value below)\",T27*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T27*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T27*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":400},null,null,null,"Low (bioremediate) High (engineered landfill) ",null,null,null,"Remediate on site",null,"CSR","m3",177,400]
["Dozing",null,null,null,null,"","","",null,null,null,null,null,"Dozing",null,null,null,null,"","",""]
[null,"doze rock piles",null,"DR","m3",{"$f":"IF(ISBLANK(S29)=TRUE,\"\",IF($B$3=2024,S29,IF(SheetName=\"Other (enter value below)\",S29*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S29*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S29*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1.6800000000000002},{"$f":"IF(ISBLANK(T29)=TRUE,\"\",IF($B$3=2024,T29,IF(SheetName=\"Other (enter value below)\",T29*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T29*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T29*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":3.84},null,null,null,null,null,null,null,"doze rock piles",null,"DR","m3",1.6800000000000002,3.84]
[null,"doze overburden/soil piles",null,"DS","m3",{"$f":"IF(ISBLANK(S30)=TRUE,\"\",IF($B$3=2024,S30,IF(SheetName=\"Other (enter value below)\",S30*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S30*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S30*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1.52},{"$f":"IF(ISBLANK(T30)=TRUE,\"\",IF($B$3=2024,T30,IF(SheetName=\"Other (enter value below)\",T30*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T30*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T30*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":6.08},null,null,null,null,null,null,null,"doze overburden/soil piles",null,"DS","m3",1.52,6.08]
["Drilling & Blasting, Crushing and Screening, Clearing and Grubbing",null,null,null,null,"","","",null,null,null,null,null,"Drilling & Blasting, Crushing and Screening, Clearing and Grubbing",null,null,null,null,"","",""]
[null,"Drilling and Blasting",null,"DAB","m3",{"$f":"IF(ISBLANK(S32)=TRUE,\"\",IF($B$3=2024,S32,IF(SheetName=\"Other (enter value below)\",S32*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S32*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S32*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":6.21},{"$f":"IF(ISBLANK(T32)=TRUE,\"\",IF($B$3=2024,T32,IF(SheetName=\"Other (enter value below)\",T32*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T32*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T32*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Drilling and Blasting",null,"DAB","m3",6.21]
[null,"Crushing and Screening",null,"CAS","m3",{"$f":"IF(ISBLANK(S33)=TRUE,\"\",IF($B$3=2024,S33,IF(SheetName=\"Other (enter value below)\",S33*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S33*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S33*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":25.82},{"$f":"IF(ISBLANK(T33)=TRUE,\"\",IF($B$3=2024,T33,IF(SheetName=\"Other (enter value below)\",T33*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T33*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T33*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Crushing and Screening",null,"CAS","m3",25.82]
[null,"Clearing and Grubbing",null,"SBC","m2",{"$f":"IF(ISBLANK(S34)=TRUE,\"\",IF($B$3=2024,S34,IF(SheetName=\"Other (enter value below)\",S34*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S34*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S34*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1.7556875000000001},{"$f":"IF(ISBLANK(T34)=TRUE,\"\",IF($B$3=2024,T34,IF(SheetName=\"Other (enter value below)\",T34*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T34*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T34*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":5.8393750000000004},null,null,null,"Low (cut & chip trees to 6 inch) High (cut and chip trees to 12 inch)",null,null,null,"Clearing and Grubbing",null,"SBC","m2",1.7556875000000001,5.8393750000000004]
["Excavate Rock - Low Spec (e.g. Stockpile Source, Bulk Fill)",null,null,null,null,"","","",null,null,"Low (1KM haul) High (5 KM haul), specify in longer haul distances ",null,null,"Excavate Rock - Low Spec (Stockpile Source)",null,null,null,null,"","",""]
[null,"load/haul/place",null,"RB1","m3",{"$f":"IF(ISBLANK(S36)=TRUE,\"\",IF($B$3=2024,S36,IF(SheetName=\"Other (enter value below)\",S36*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S36*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S36*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":15.93},{"$f":"IF(ISBLANK(T36)=TRUE,\"\",IF($B$3=2024,T36,IF(SheetName=\"Other (enter value below)\",T36*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T36*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T36*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":30.81},null,null,null,"Add drilling and blasting if the source of rock is bedrock ",null,null,null,"drill/blast/load/short haul",null,"SP1","m3",15.93,30.81]
[null,"RB1 + spread and compact",null,"RB2","m3",{"$f":"IF(ISBLANK(S37)=TRUE,\"\",IF($B$3=2024,S37,IF(SheetName=\"Other (enter value below)\",S37*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S37*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S37*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":16.63},{"$f":"IF(ISBLANK(T37)=TRUE,\"\",IF($B$3=2024,T37,IF(SheetName=\"Other (enter value below)\",T37*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T37*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T37*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":32.1},null,null,null,null,null,null,null,"RB1 + spread and compact",null,"SP3","m3",16.63,32.1]
[null,"Specified activity",null,"RBS","m3",{"$f":"IF(ISBLANK(S38)=TRUE,\"\",IF($B$3=2024,S38,IF(SheetName=\"Other (enter value below)\",S38*(1+K34),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S38*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S38*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},"","",null,null,null,null,null,null,"Specified activity",null,"SPS","m3"]
["Excavate Rock - High Spec (i.e. Rip Rap, Screened)",null,null,null,null,"","","",null,null,"Low (1KM haul) High (5 KM haul), specify in longer haul distances ",null,null,"Excavate Rock - High Spec (i.e. Rip Rap, Screened)",null,null,null,null,"","",""]
[null,"drill/blast/load/haul/place",null,"RC1","m3",{"$f":"IF(ISBLANK(S40)=TRUE,\"\",IF($B$3=2024,S40,IF(SheetName=\"Other (enter value below)\",S40*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S40*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S40*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":22.14},{"$f":"IF(ISBLANK(T40)=TRUE,\"\",IF($B$3=2024,T40,IF(SheetName=\"Other (enter value below)\",T40*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T40*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T40*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":37.020000000000003},null,null,null,null,null,null,null,"drill/blast/load/short haul",null,"RC1","m3",22.14,37.020000000000003]
[null,"RC1 + spread and compact",null,"RC2","m3",{"$f":"IF(ISBLANK(S41)=TRUE,\"\",IF($B$3=2024,S41,IF(SheetName=\"Other (enter value below)\",S41*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S41*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S41*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":22.84},{"$f":"IF(ISBLANK(T41)=TRUE,\"\",IF($B$3=2024,T41,IF(SheetName=\"Other (enter value below)\",T41*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T41*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T41*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":38.31},null,null,null,null,null,null,null,"RC1 + spread and compact",null,"RC3","m3",22.84,38.31]
[null,"Specified activity",null,"RCS","m3",{"$f":"IF(ISBLANK(S42)=TRUE,\"\",IF($B$3=2024,S42,IF(SheetName=\"Other (enter value below)\",S42*(1+K38),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S42*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S42*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(T42)=TRUE,\"\",IF($B$3=2024,T42,IF(SheetName=\"Other (enter value below)\",T42*(1+L38),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T42*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T42*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U42)=TRUE,\"\",IF($B$3=2024,U42,IF(SheetName=\"Other (enter value below)\",U42*(1+M38),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U42*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U42*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"Specified activity",null,"RCS","m3"]
["Excavate Soil - Low Spec (i.e. bulk fill and excavation)",null,null,null,null,"","","",null,null,"Low (1KM haul) High (5 KM haul), specify in longer haul distances ",null,null,"Excavate Soil - Low Spec",null,null,null,null,"","",""]
[null,"excavate/load/haul/place",null,"SB1","m3",{"$f":"IF(ISBLANK(S44)=TRUE,\"\",IF($B$3=2024,S44,IF(SheetName=\"Other (enter value below)\",S44*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S44*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S44*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":14.97},{"$f":"IF(ISBLANK(T44)=TRUE,\"\",IF($B$3=2024,T44,IF(SheetName=\"Other (enter value below)\",T44*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T44*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T44*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":30.81},null,null,null,null,null,null,null,"excavate/load/short haul",null,"SB1","m3",14.97,30.81]
[null,"SB1 + spread and compact",null,"SB2","m3",{"$f":"IF(ISBLANK(S45)=TRUE,\"\",IF($B$3=2024,S45,IF(SheetName=\"Other (enter value below)\",S45*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S45*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S45*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":15.85},{"$f":"IF(ISBLANK(T45)=TRUE,\"\",IF($B$3=2024,T45,IF(SheetName=\"Other (enter value below)\",T45*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T45*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T45*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":29.75},null,null,null,null,null,null,null,"SB1 + spread and compact",null,"SB3","m3",15.85,29.75]
[null,"Tailings ",null,"SBT","m3",{"$f":"IF(ISBLANK(S46)=TRUE,\"\",IF($B$3=2024,S46,IF(SheetName=\"Other (enter value below)\",S46*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S46*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S46*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":28},null,null,null,null,null,null,null,null,"Tailings ",null,"SBT","m3",28]
[null,"Specified activity",null,"SBS","m3",{"$f":"IF(ISBLANK(S47)=TRUE,\"\",IF($B$3=2024,S47,IF(SheetName=\"Other (enter value below)\",S47*(1+K44),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S47*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S47*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(T47)=TRUE,\"\",IF($B$3=2024,T47,IF(SheetName=\"Other (enter value below)\",T47*(1+L44),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T47*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T47*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},"",null,null,null,null,null,null,"Specified activity",null,"SBS","m3",null,null,""]
["Excavate Soil - High Spec (i.e. Engineered Covers, Spillway Clearing, etc.)",null,null,null,null,"","","",null,null,"Low (1KM haul) High (5 KM haul), specify in longer haul distances ",null,null,"Excavate Soil - High Spec",null,null,null,null,"","",""]
[null,"excavate/load/haul/place/crush and screen",null,"SC1","m3",{"$f":"IF(ISBLANK(S49)=TRUE,\"\",IF($B$3=2024,S49,IF(SheetName=\"Other (enter value below)\",S49*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S49*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S49*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":34.42},{"$f":"IF(ISBLANK(T49)=TRUE,\"\",IF($B$3=2024,T49,IF(SheetName=\"Other (enter value below)\",T49*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T49*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T49*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":47.46},null,null,null,null,null,null,null,"excavate/load/short haul",null,"SC1","m3",34.42,47.46]
[null,"SC1 + spread and compact",null,"SC2","m3",{"$f":"IF(ISBLANK(S50)=TRUE,\"\",IF($B$3=2024,S50,IF(SheetName=\"Other (enter value below)\",S50*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S50*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S50*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":35.299999999999997},{"$f":"IF(ISBLANK(T50)=TRUE,\"\",IF($B$3=2024,T50,IF(SheetName=\"Other (enter value below)\",T50*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T50*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T50*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":49.2},null,null,null,null,null,null,null,"SC1 + spread and compact",null,"SC3","m3",35.299999999999997,49.2]
[null,"Specified activity",null,"SCS","m3",{"$f":"IF(ISBLANK(S51)=TRUE,\"\",IF($B$3=2024,S51,IF(SheetName=\"Other (enter value below)\",S51*(1+K48),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S51*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S51*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},"","",null,null,null,null,null,null,"Specified activity",null,"SCS","m3"]
["Fence",null,null,null,null,"","","",null,null,null,null,null,"Fence",null,null,null,null,"","",""]
[null,null,null,"FNC","m",{"$f":"IF(ISBLANK(S53)=TRUE,\"\",IF($B$3=2024,S53,IF(SheetName=\"Other (enter value below)\",S53*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S53*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S53*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":190.86319999999998},{"$f":"IF(ISBLANK(T53)=TRUE,\"\",IF($B$3=2024,T53,IF(SheetName=\"Other (enter value below)\",T53*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T53*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T53*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":313.0104},null,null,null,"Low (6 ft fence) High (8 ft fence)",null,null,null,null,null,"FNC","m",190.86319999999998,313.0104]
["Fuel and Electricity",null,null,null,null,null,null,"",null,null,null,null,null,"Fuel and Electricity",null,null,null,null,"","",""]
[null,"Fuel cost - gas",null,"FCG","litre",{"$f":"IF(ISBLANK(S55)=TRUE,\"\",IF($B$3=2024,S55,IF(SheetName=\"Other (enter value below)\",S55*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S55*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S55*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1.57},{"$f":"IF(ISBLANK(T55)=TRUE,\"\",IF($B$3=2024,T55,IF(SheetName=\"Other (enter value below)\",T55*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T55*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T55*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1.6459999999999999},null,null,null,null,null,null,null,"Fuel cost - gas",null,"FCG","litre",1.57,1.6459999999999999]
[null,"Fuel cost - diesel",null,"FCD","litre",{"$f":"IF(ISBLANK(S56)=TRUE,\"\",IF($B$3=2024,S56,IF(SheetName=\"Other (enter value below)\",S56*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S56*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S56*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1.7890000000000001},{"$f":"IF(ISBLANK(T56)=TRUE,\"\",IF($B$3=2024,T56,IF(SheetName=\"Other (enter value below)\",T56*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T56*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T56*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1.857},null,null,null,null,null,null,null,"Fuel cost - diesel",null,"FCD","litre",1.7890000000000001,1.857]
[null,"Fuel cost - Jet A",null,"FCJA","litre",{"$f":"IF(ISBLANK(S57)=TRUE,\"\",IF($B$3=2024,S57,IF(SheetName=\"Other (enter value below)\",S57*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S57*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S57*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":2.4},{"$f":"IF(ISBLANK(T57)=TRUE,\"\",IF($B$3=2024,T57,IF(SheetName=\"Other (enter value below)\",T57*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T57*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T57*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":2.7},null,null,null,null,null,null,null,"Fuel cost - Jet A",null,null,null,2.4,2.7]
[null,"Fuel cost - Jet b",null,"FCJB","litre",{"$f":"IF(ISBLANK(S58)=TRUE,\"\",IF($B$3=2024,S58,IF(SheetName=\"Other (enter value below)\",S58*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S58*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S58*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":2.7},{"$f":"IF(ISBLANK(T58)=TRUE,\"\",IF($B$3=2024,T58,IF(SheetName=\"Other (enter value below)\",T58*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T58*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T58*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":3.2},null,null,null,null,null,null,null,"Fuel cost - Jet b",null,null,null,2.7,3.2]
[null,"Fuel cost - Avgas",null,"FCAV","litre",{"$f":"IF(ISBLANK(S59)=TRUE,\"\",IF($B$3=2024,S59,IF(SheetName=\"Other (enter value below)\",S59*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S59*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S59*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1.45},{"$f":"IF(ISBLANK(T59)=TRUE,\"\",IF($B$3=2024,T59,IF(SheetName=\"Other (enter value below)\",T59*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T59*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T59*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1.6},null,null,null,null,null,null,null,"Fuel cost - Avgas",null,null,null,1.45,1.6]
[null,"Fuel mobilization",null,"FCM","$/litre",{"$f":"IF(ISBLANK(S60)=TRUE,\"\",IF($B$3=2024,S60,IF(SheetName=\"Other (enter value below)\",S60*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S60*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S60*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":80},{"$f":"IF(ISBLANK(T60)=TRUE,\"\",IF($B$3=2024,T60,IF(SheetName=\"Other (enter value below)\",T60*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T60*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T60*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":0.6},null,null,null,null,null,null,null,"Fuel mobilization",null,"FCM","$/litre",80,0.6]
[null,"Electricity",null,"FCE","kW-h",{"$f":"IF(ISBLANK(S61)=TRUE,\"\",IF($B$3=2024,S61,IF(SheetName=\"Other (enter value below)\",S61*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S61*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S61*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":0.95},null,null,null,null,null,null,null,null,"Electricity",null,"FCE","kW-h",0.95]
["Geo-Synthetics",null,null,null,null,"","","",null,null,null,null,null,"Geo-Synthetics",null,null,null,null,"","",""]
[null,"geotextile",null,"GST","m2",{"$f":"IF(ISBLANK(S63)=TRUE,\"\",IF($B$3=2024,S63,IF(SheetName=\"Other (enter value below)\",S63*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S63*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S63*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1.6},null,null,null,null,null,null,null,null,"geotextile",null,"GST","m2",1.6]
[null,"geogrid",null,"GSG","m2",{"$f":"IF(ISBLANK(S64)=TRUE,\"\",IF($B$3=2024,S64,IF(SheetName=\"Other (enter value below)\",S64*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S64*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S64*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":3.17},null,null,null,null,null,null,null,null,"geogrid",null,"GSG","m2",3.17]
[null,"liner, HDPE",null,"GSHDPE","m2",{"$f":"IF(ISBLANK(S65)=TRUE,\"\",IF($B$3=2024,S65,IF(SheetName=\"Other (enter value below)\",S65*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S65*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S65*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":5.2331997060000015},null,null,null,null,null,null,null,null,"liner, HDPE",null,"GSHDPE","m2",5.2331997060000015]
[null,"liner, ES3",null,"GSES3","m2",{"$f":"IF(ISBLANK(S66)=TRUE,\"\",IF($B$3=2024,S66,IF(SheetName=\"Other (enter value below)\",S66*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S66*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S66*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":23.229999999999997},null,null,null,null,null,null,null,null,"liner, ES3",null,"GSES3","m2",23.229999999999997]
[null,"geotextile installation",null,"GTI","m2",{"$f":"IF(ISBLANK(S67)=TRUE,\"\",IF($B$3=2024,S67,IF(SheetName=\"Other (enter value below)\",S67*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S67*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S67*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":6.8864000000000001},null,null,null,null,null,null,null,null,"geotextile installation",null,"GTI","m2",6.8864000000000001]
[null,"geosynthetic installation",null,"GSI","m2",{"$f":"IF(ISBLANK(S68)=TRUE,\"\",IF($B$3=2024,S68,IF(SheetName=\"Other (enter value below)\",S68*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S68*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S68*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":6.8864000000000001},null,null,null,null,null,null,null,null,"geosynthetic installation",null,"GSI",null,6.8864000000000001]
[null,"bentonite soil amendment",null,"GSBA","tonne",{"$f":"IF(ISBLANK(S69)=TRUE,\"\",IF($B$3=2024,S69,IF(SheetName=\"Other (enter value below)\",S69*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S69*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S69*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":380},null,null,null,null,null,null,null,null,"bentonite soil amendment",null,"GSBA","tonne",380]
["Grouting (/m3 of rock grouted)",null,null,null,null,"","","",null,null,null,null,null,"Grouting (/m3 of rock grouted)",null,null,null,null,"","",""]
[null,null,null,"grout","m3",{"$f":"IF(ISBLANK(S71)=TRUE,\"\",IF($B$3=2024,S71,IF(SheetName=\"Other (enter value below)\",S71*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S71*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S71*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":503.88000000000005},null,{"$f":"IF(ISBLANK(U71)=TRUE,\"\",IF($B$3=2024,U71,IF(SheetName=\"Other (enter value below)\",U71*(1+M68),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U71*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U71*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,null,"grout","m3",503.88000000000005]
["Labour & Equipment Rates",null,null,null,null,"","","",null,null,null,null,null,"Labour & Equipment Rates",null,null,null,null,"",""]
[null,"Site manager",null,"sman","$/hr",{"$f":"IF(ISBLANK(S73)=TRUE,\"\",IF($B$3=2024,S73,IF(SheetName=\"Other (enter value below)\",S73*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S73*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S73*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":170},null,null,null,null,null,null,null,null,"Site manager",null,"sman","$/hr",170]
[null,"Supervisor",null,"super","$/hr",{"$f":"IF(ISBLANK(S74)=TRUE,\"\",IF($B$3=2024,S74,IF(SheetName=\"Other (enter value below)\",S74*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S74*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S74*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":100},null,null,null,null,null,null,null,null,"Supervisor",null,"super","$/hr",100]
[null,"Registered engineer",null,"eng","$/hr",{"$f":"IF(ISBLANK(S75)=TRUE,\"\",IF($B$3=2024,S75,IF(SheetName=\"Other (enter value below)\",S75*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S75*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S75*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":185},null,null,null,null,null,null,null,null,"Registered engineer",null,"eng","$/hr",185]
[null,"Environmental coordinator",null,"envco","$/hr",{"$f":"IF(ISBLANK(S76)=TRUE,\"\",IF($B$3=2024,S76,IF(SheetName=\"Other (enter value below)\",S76*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S76*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S76*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":150},null,null,null,null,null,null,null,null,"Environmental coordinator",null,"envco","$/hr",150]
[null,"Environmental technologist",null,"envtech","$/hr",{"$f":"IF(ISBLANK(S77)=TRUE,\"\",IF($B$3=2024,S77,IF(SheetName=\"Other (enter value below)\",S77*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S77*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S77*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":100},null,null,null,null,null,null,null,null,"Environmental technologist",null,"envtech","$/hr",100]
[null,"Electrician",null,"elec","$/hr",{"$f":"IF(ISBLANK(S78)=TRUE,\"\",IF($B$3=2024,S78,IF(SheetName=\"Other (enter value below)\",S78*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S78*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S78*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":90},null,null,null,null,null,null,null,null,"Electrician",null,"elec","$/hr",90]
[null,"Journeyman - various",null,"journey","$/hr",{"$f":"IF(ISBLANK(S79)=TRUE,\"\",IF($B$3=2024,S79,IF(SheetName=\"Other (enter value below)\",S79*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S79*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S79*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":100},null,null,null,null,null,null,null,null,"Journeyman - various",null,"journey","$/hr",100]
[null,"Labour - skilled ",null,"lab-s","$/hr",{"$f":"IF(ISBLANK(S80)=TRUE,\"\",IF($B$3=2024,S80,IF(SheetName=\"Other (enter value below)\",S80*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S80*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S80*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":80},null,null,null,null,null,null,null,null,"Labour - skilled ",null,"lab-s","$/hr",80]
[null,"Labour - unskilled",null,"lab-us","$/hr",{"$f":"IF(ISBLANK(S81)=TRUE,\"\",IF($B$3=2024,S81,IF(SheetName=\"Other (enter value below)\",S81*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S81*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S81*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":70},null,null,null,null,null,null,null,null,"Labour - unskilled",null,"lab-us","$/hr",70]
[null,"Equipment operator",null,"oper","$/hr",{"$f":"IF(ISBLANK(S82)=TRUE,\"\",IF($B$3=2024,S82,IF(SheetName=\"Other (enter value below)\",S82*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S82*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S82*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":90},null,null,null,null,null,null,null,null,"Equipment operator",null,"oper","$/hr",90]
[null,"Heavy duty mechanic",null,"mech","$/hr",{"$f":"IF(ISBLANK(S83)=TRUE,\"\",IF($B$3=2024,S83,IF(SheetName=\"Other (enter value below)\",S83*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S83*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S83*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":110},null,null,null,null,null,null,null,null,"Heavy duty mechanic",null,"mech","$/hr",110]
[null,"Water treatment plant operator",null,"oper-wt","$/hr",{"$f":"IF(ISBLANK(S84)=TRUE,\"\",IF($B$3=2024,S84,IF(SheetName=\"Other (enter value below)\",S84*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S84*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S84*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":80},null,null,null,null,null,null,null,null,"Water treatment plant operator",null,"oper-wt","$/hr",80]
[null,"Security / first aid",null,"safety","$/hr",{"$f":"IF(ISBLANK(S85)=TRUE,\"\",IF($B$3=2024,S85,IF(SheetName=\"Other (enter value below)\",S85*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S85*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S85*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":100},null,null,null,null,null,null,null,null,"Security / first aid",null,"safety","$/hr",100]
[null,"Administrative staff",null,"admin","$/hr",{"$f":"IF(ISBLANK(S86)=TRUE,\"\",IF($B$3=2024,S86,IF(SheetName=\"Other (enter value below)\",S86*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S86*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S86*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":100},null,null,null,null,null,null,null,null,"Administrative staff",null,"admin","$/hr",100]
[]
[null,"Loader - 4 cu.yd (3.06m3)",null,"load-s","$/hr",{"$f":"IF(ISBLANK(S88)=TRUE,\"\",IF($B$3=2024,S88,IF(SheetName=\"Other (enter value below)\",S88*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S88*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S88*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":223},null,null,null,null,null,null,null,null,"Loader - 4 cu.yd (3.06m3)",null,"load-s","$/hr",223,null,""]
[null,"Loader - 7 cu.yd (5.35m3)",null,"load-l","$/hr",{"$f":"IF(ISBLANK(S89)=TRUE,\"\",IF($B$3=2024,S89,IF(SheetName=\"Other (enter value below)\",S89*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S89*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S89*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":326},null,null,null,null,null,null,null,null,"Loader - 7 cu.yd (5.35m3)",null,"load-l","$/hr",326]
[null,"Excavator - 26.76-30.84 tonnes",null,"exc-s","$/hr",{"$f":"IF(ISBLANK(S90)=TRUE,\"\",IF($B$3=2024,S90,IF(SheetName=\"Other (enter value below)\",S90*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S90*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S90*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":227},null,null,null,null,null,null,null,null,"Excavator - 26.76-30.84 tonnes",null,"exc-s","$/hr",227]
[null,"Excavator - 68.95+tonnes",null,"exc-l","$/hr",{"$f":"IF(ISBLANK(S91)=TRUE,\"\",IF($B$3=2024,S91,IF(SheetName=\"Other (enter value below)\",S91*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S91*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S91*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":459},null,null,null,null,null,null,null,null,"Excavator - 68.95+tonnes",null,"exc-l","$/hr",459,null,""]
[null,"Grader",null,"grad","$/hr",{"$f":"IF(ISBLANK(S92)=TRUE,\"\",IF($B$3=2024,S92,IF(SheetName=\"Other (enter value below)\",S92*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S92*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S92*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":195},null,null,null,null,null,null,null,null,"Grader",null,"grad","$/hr",195]
[null,"Dump truck off hwy 30-50 tonnes",null,"truck-s","$/hr",{"$f":"IF(ISBLANK(S93)=TRUE,\"\",IF($B$3=2024,S93,IF(SheetName=\"Other (enter value below)\",S93*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S93*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S93*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":314},null,null,null,null,null,null,null,null,"Dump truck off hwy 30-50 tonnes",null,"truck-s","$/hr",314,null,""]
[null,"Dump truck off hwy 55-75 tonnes",null,"truck-l","$/hr",{"$f":"IF(ISBLANK(S94)=TRUE,\"\",IF($B$3=2024,S94,IF(SheetName=\"Other (enter value below)\",S94*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S94*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S94*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":325},null,null,null,null,null,null,null,null,"Dump truck off hwy 55-75 tonnes",null,"truck-l","$/hr",325]
[null,"dozer, small",null,"dozers","$/hr",{"$f":"IF(ISBLANK(S95)=TRUE,\"\",IF($B$3=2024,S95,IF(SheetName=\"Other (enter value below)\",S95*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S95*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S95*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":317},null,null,null,null,null,null,null,null,"dozer, small",null,"dozers","$/hr",317,null,""]
[null,"dozer, large",null,"dozerl","$/hr",{"$f":"IF(ISBLANK(S96)=TRUE,\"\",IF($B$3=2024,S96,IF(SheetName=\"Other (enter value below)\",S96*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S96*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S96*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":607},null,null,null,null,null,null,null,null,"dozer, large",null,"dozerl","$/hr",607,null,""]
[null,"smooth drum compactor",null,"comp","$/hr",{"$f":"IF(ISBLANK(S97)=TRUE,\"\",IF($B$3=2024,S97,IF(SheetName=\"Other (enter value below)\",S97*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S97*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S97*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":153},null,null,null,null,null,null,null,null,"smooth drum compactor",null,"comp","$/hr",153,null,""]
[null,"Crawler front end loader 3.75 yd3 (and over) bucket",null,"scoop","$/hr",{"$f":"IF(ISBLANK(S98)=TRUE,\"\",IF($B$3=2024,S98,IF(SheetName=\"Other (enter value below)\",S98*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S98*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S98*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":298},null,null,null,null,null,null,null,null,"Crawler front end loader 3.75 yd3 (and over) bucket",null,"scoop","$/hr",298,null,""]
[null,"flat bed truck with hiab",null,"hiab","$/hr",{"$f":"IF(ISBLANK(S99)=TRUE,\"\",IF($B$3=2024,S99,IF(SheetName=\"Other (enter value below)\",S99*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S99*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S99*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":182},null,null,null,null,null,null,null,null,"flat bed truck with hiab",null,"hiab","$/hr",182,null,""]
[null,"fuel truck",null,"ftruck","$/hr",{"$f":"IF(ISBLANK(S100)=TRUE,\"\",IF($B$3=2024,S100,IF(SheetName=\"Other (enter value below)\",S100*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S100*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S100*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":225},null,null,null,null,null,null,null,null,"fuel truck",null,"ftruck","$/hr",225]
[null,"water truck",null,"wtruck","$/hr",{"$f":"IF(ISBLANK(S101)=TRUE,\"\",IF($B$3=2024,S101,IF(SheetName=\"Other (enter value below)\",S101*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S101*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S101*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":138},null,null,null,null,null,null,null,null,"water truck",null,"wtruck","$/hr",138]
["Mobilize Heavy Equipment",null,null,null,null,"","","",null,null,null,null,null,"Mobilize Heavy Equipment",null,null,null,null,"","",""]
[null,"Road access",null,"MHER","kmtonne",{"$f":"IF(ISBLANK(S103)=TRUE,\"\",IF($B$3=2024,S103,IF(SheetName=\"Other (enter value below)\",S103*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S103*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S103*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":0.4},null,null,null,null,null,null,null,null,"Road access",null,"MHER","kmtonne",0.4,""]
[null,"Sealift",null,"MHES","kmtonne",{"$f":"IF(ISBLANK(S104)=TRUE,\"\",IF($B$3=2024,S104,IF(SheetName=\"Other (enter value below)\",S104*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S104*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S104*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":0.12},null,null,null,null,null,null,null,null,"Sealift",null,"MHEA","kmtonne",0.12,""]
[null,"Barge",null,"MHEB","tonne",{"$f":"IF(ISBLANK(S105)=TRUE,\"\",IF($B$3=2024,S105,IF(SheetName=\"Other (enter value below)\",S105*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S105*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S105*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":6000},{"$f":"IF(ISBLANK(T105)=TRUE,\"\",IF($B$3=2024,T105,IF(SheetName=\"Other (enter value below)\",T105*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T105*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T105*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":10000},null,null,null,"Low and High are based on distance from port",null,null,null,"Barge",null,"MHEB","tonne",6000,10000]
[null,"Other (e.g. airlift)",null,"MHEA","kmtonne",{"$f":"IF(ISBLANK(S106)=TRUE,\"\",IF($B$3=2024,S106,IF(SheetName=\"Other (enter value below)\",S106*(1+K103),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S106*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S106*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},"","",null,null,null,null,null,null,"Other"]
["Mobilize Camp",null,null,null,null,"","","",null,null,null,null,null,"Mobilize Camp",null,null,null,null,"","",""]
[null,"Road access",null,"MCR","each",{"$f":"IF(ISBLANK(S108)=TRUE,\"\",IF($B$3=2024,S108,IF(SheetName=\"Other (enter value below)\",S108*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S108*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S108*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":100000},{"$f":"IF(ISBLANK(T108)=TRUE,\"\",IF($B$3=2024,T108,IF(SheetName=\"Other (enter value below)\",T108*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T108*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T108*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1000000},null,null,null,"50 person camp, road access (low) remote access (high) ",null,null,null,"Road access",null,"MCR","each",100000,1000000]
["Mobilize Workers (round trip)",null,null,null,null,"","","",null,null,null,null,null,"Mobilize Workers",null,null,null,null,"","",""]
[null,"flight (charter 20 person)",null,"MWC","km",{"$f":"IF(ISBLANK(S110)=TRUE,\"\",IF($B$3=2024,S110,IF(SheetName=\"Other (enter value below)\",S110*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S110*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S110*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":12},null,null,null,null,"Low (short flight < 500 km) High (long flight >500 km)",null,null,null,"flight (charter to Site)",null,"MWC","each",12]
[null,"flight (charter 50 person)",null,"MWC1","km",{"$f":"IF(ISBLANK(S111)=TRUE,\"\",IF($B$3=2024,S111,IF(SheetName=\"Other (enter value below)\",S111*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S111*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S111*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":20},null,null,null,null,null,null,null,null,null,null,null,null,20]
[null,"flight (commercial south to north)",null,"MWA","per person",{"$f":"IF(ISBLANK(S112)=TRUE,\"\",IF($B$3=2024,S112,IF(SheetName=\"Other (enter value below)\",S112*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S112*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S112*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1000},{"$f":"IF(ISBLANK(T112)=TRUE,\"\",IF($B$3=2024,T112,IF(SheetName=\"Other (enter value below)\",T112*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T112*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T112*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":3000},null,null,null,"Low (short flight < 1000 km ) High (>1000 km)",null,null,null,"flight (commercial south to north)",null,"MWA","each",1000,3000]
[null,"Helicopter - Small (e.g. Bell 206)",null,"MHL","per hour",{"$f":"IF(ISBLANK(S113)=TRUE,\"\",IF($B$3=2024,S113,IF(SheetName=\"Other (enter value below)\",S113*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S113*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S113*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1500},null,null,null,null,null,null,null,null,"Helicopter - Small (e.g. Bell 206)",null,"MHL","per hour",1500]
[null,"Helicopter - Medium (e.g. Sikorsky S-76)",null,"MHM","per hour",{"$f":"IF(ISBLANK(S114)=TRUE,\"\",IF($B$3=2024,S114,IF(SheetName=\"Other (enter value below)\",S114*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S114*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S114*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":3000},null,null,null,null,null,null,null,null,"Helicopter - Medium (e.g. Sikorsky S-76)",null,"MHM","per hour",3000]
[null,"Helicopter - Heavy (e.g. CH-47 Chinook)",null,"MHH","per hour",{"$f":"IF(ISBLANK(S115)=TRUE,\"\",IF($B$3=2024,S115,IF(SheetName=\"Other (enter value below)\",S115*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S115*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S115*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":7000},null,null,null,null,null,null,null,null,"Helicopter - Heavy (e.g. CH-47 Chinook)",null,"MHH","per hour",7000]
["Oil Removal",null,null,null,null,"","","",null,null,null,null,null,"Oil Removal",null,null,null,null,"","",""]
[null,"oil removal",null,"OR","litre",{"$f":"IF(ISBLANK(S117)=TRUE,\"\",IF($B$3=2024,S117,IF(SheetName=\"Other (enter value below)\",S117*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S117*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S117*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":0.94},null,null,null,null,null,null,null,null,"oil removal",null,"OR","litre",0.94]
["PCB Removal",null,null,null,null,null,null,null,null,null,null,null,null,"PCB Removal"]
[null,"Remove from site",null,"PCBR","litre",{"$f":"IF(ISBLANK(S119)=TRUE,\"\",IF($B$3=2024,S119,IF(SheetName=\"Other (enter value below)\",S119*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S119*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S119*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":50},null,null,null,null,null,null,null,null,"Remove from site",null,"PCBR","litre",50]
["Pipes, small (<6in dia.)",null,null,null,null,"","","",null,null,null,null,null,"Pipes, small (<6in dia.)",null,null,null,null,"","",""]
[null,"remove/dispose on site",null,"PSR","m",{"$f":"IF(ISBLANK(S121)=TRUE,\"\",IF($B$3=2024,S121,IF(SheetName=\"Other (enter value below)\",S121*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S121*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S121*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":62},{"$f":"IF(ISBLANK(T121)=TRUE,\"\",IF($B$3=2024,T121,IF(SheetName=\"Other (enter value below)\",T121*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T121*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T121*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"remove/dispose on site",null,"PSR","m",62]
[null,"supply (4\")",null,"PSS4","m",{"$f":"IF(ISBLANK(S122)=TRUE,\"\",IF($B$3=2024,S122,IF(SheetName=\"Other (enter value below)\",S122*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S122*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S122*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":15},{"$f":"IF(ISBLANK(T122)=TRUE,\"\",IF($B$3=2024,T122,IF(SheetName=\"Other (enter value below)\",T122*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T122*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T122*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":87},null,null,null,null,null,null,null,"supply (4\")",null,"PSS4","m",15,87]
[null,"install (4\")",null,"PSI4","m",{"$f":"IF(ISBLANK(S123)=TRUE,\"\",IF($B$3=2024,S123,IF(SheetName=\"Other (enter value below)\",S123*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S123*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S123*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":248},{"$f":"IF(ISBLANK(T123)=TRUE,\"\",IF($B$3=2024,T123,IF(SheetName=\"Other (enter value below)\",T123*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T123*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T123*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":294},null,null,null,null,null,null,null,"install (4\")",null,"PSI4","m",248,294]
[null,"supply (6\")",null,"PSS6","m",{"$f":"IF(ISBLANK(S124)=TRUE,\"\",IF($B$3=2024,S124,IF(SheetName=\"Other (enter value below)\",S124*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S124*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S124*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":32},{"$f":"IF(ISBLANK(T124)=TRUE,\"\",IF($B$3=2024,T124,IF(SheetName=\"Other (enter value below)\",T124*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T124*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T124*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":115},null,null,null,null,null,null,null,"supply (6\")",null,"PSS6","m",32,115]
[null,"install (6\")",null,"PSI6","m",{"$f":"IF(ISBLANK(S125)=TRUE,\"\",IF($B$3=2024,S125,IF(SheetName=\"Other (enter value below)\",S125*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S125*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S125*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":299},{"$f":"IF(ISBLANK(T125)=TRUE,\"\",IF($B$3=2024,T125,IF(SheetName=\"Other (enter value below)\",T125*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T125*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T125*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":333},null,null,null,null,null,null,null,"install (6\")",null,"PSI6","m",299,333]
["Pipes, large (>6in dia.)",null,null,null,null,"","","",null,null,null,null,null,"Pipes, large (>6in dia.)",null,null,null,null,"","",""]
[null,"remove/dispose on site (6\"-8\")",null,"PLR1","m",{"$f":"IF(ISBLANK(S127)=TRUE,\"\",IF($B$3=2024,S127,IF(SheetName=\"Other (enter value below)\",S127*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S127*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S127*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":71},{"$f":"IF(ISBLANK(T127)=TRUE,\"\",IF($B$3=2024,T127,IF(SheetName=\"Other (enter value below)\",T127*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T127*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T127*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"remove/dispose on site (6\"-8\")",null,"PLR1","m",71]
[null,"remove/dispose on site (10\"-12\")",null,"PLR2","m",{"$f":"IF(ISBLANK(S128)=TRUE,\"\",IF($B$3=2024,S128,IF(SheetName=\"Other (enter value below)\",S128*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S128*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S128*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":90},{"$f":"IF(ISBLANK(T128)=TRUE,\"\",IF($B$3=2024,T128,IF(SheetName=\"Other (enter value below)\",T128*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T128*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T128*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"remove/dispose on site (10\"-12\")",null,"PLR2","m",90]
[null,"supply (8\")",null,"PLS8","m",{"$f":"IF(ISBLANK(S129)=TRUE,\"\",IF($B$3=2024,S129,IF(SheetName=\"Other (enter value below)\",S129*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S129*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S129*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":59},{"$f":"IF(ISBLANK(T129)=TRUE,\"\",IF($B$3=2024,T129,IF(SheetName=\"Other (enter value below)\",T129*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T129*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T129*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":222},null,null,null,null,null,null,null,"supply (8\")",null,"PLS8","m",59,222]
[null,"install (8\")",null,"PLI8","m",{"$f":"IF(ISBLANK(S130)=TRUE,\"\",IF($B$3=2024,S130,IF(SheetName=\"Other (enter value below)\",S130*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S130*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S130*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":340},{"$f":"IF(ISBLANK(T130)=TRUE,\"\",IF($B$3=2024,T130,IF(SheetName=\"Other (enter value below)\",T130*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T130*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T130*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":376},null,null,null,null,null,null,null,"install (8\")",null,"PLI8","m",340,376]
[null,"supply (10\")",null,"PLS10","m",{"$f":"IF(ISBLANK(S131)=TRUE,\"\",IF($B$3=2024,S131,IF(SheetName=\"Other (enter value below)\",S131*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S131*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S131*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":101},{"$f":"IF(ISBLANK(T131)=TRUE,\"\",IF($B$3=2024,T131,IF(SheetName=\"Other (enter value below)\",T131*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T131*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T131*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":291},null,null,null,null,null,null,null,"supply (10\")",null,"PLS10","m",101,291]
[null,"install (10\")",null,"PLI10","m",{"$f":"IF(ISBLANK(S132)=TRUE,\"\",IF($B$3=2024,S132,IF(SheetName=\"Other (enter value below)\",S132*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S132*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S132*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":350},{"$f":"IF(ISBLANK(T132)=TRUE,\"\",IF($B$3=2024,T132,IF(SheetName=\"Other (enter value below)\",T132*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T132*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T132*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":445},null,null,null,null,null,null,null,"install (10\")",null,"PLI10","m",350,445]
[null,"supply (12\")",null,"PLS12","m",{"$f":"IF(ISBLANK(S133)=TRUE,\"\",IF($B$3=2024,S133,IF(SheetName=\"Other (enter value below)\",S133*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S133*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S133*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":140},{"$f":"IF(ISBLANK(T133)=TRUE,\"\",IF($B$3=2024,T133,IF(SheetName=\"Other (enter value below)\",T133*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T133*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T133*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":348},null,null,null,null,null,null,null,"supply (12\")",null,"PLS12","m",140,348]
[null,"install (12\")",null,"PLI12","m",{"$f":"IF(ISBLANK(S134)=TRUE,\"\",IF($B$3=2024,S134,IF(SheetName=\"Other (enter value below)\",S134*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S134*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S134*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":442},{"$f":"IF(ISBLANK(T134)=TRUE,\"\",IF($B$3=2024,T134,IF(SheetName=\"Other (enter value below)\",T134*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T134*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T134*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":507},null,null,null,null,null,null,null,"install (12\")",null,"PLI12","m",442,507]
["Power Lines",null,null,null,null,"","","",null,null,null,null,null,"Power Lines",null,null,null,null,"","",""]
[null,"remove/dispose on site",null,"POWR","m",{"$f":"IF(ISBLANK(S136)=TRUE,\"\",IF($B$3=2024,S136,IF(SheetName=\"Other (enter value below)\",S136*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S136*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S136*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":40},{"$f":"IF(ISBLANK(T136)=TRUE,\"\",IF($B$3=2024,T136,IF(SheetName=\"Other (enter value below)\",T136*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T136*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T136*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"remove/dispose on site",null,"POWR","m",40]
["Process Chemicals",null,null,null,null,"","","",null,null,null,null,null,"Process Chemicals",null,null,null,null,"","",""]
[null,"Remove from site",null,"PCR","kg",{"$f":"IF(ISBLANK(S138)=TRUE,\"\",IF($B$3=2024,S138,IF(SheetName=\"Other (enter value below)\",S138*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S138*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S138*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1.7},{"$f":"IF(ISBLANK(T138)=TRUE,\"\",IF($B$3=2024,T138,IF(SheetName=\"Other (enter value below)\",T138*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T138*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T138*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Remove from site",null,"PCR","kg",1.7]
["Pumps",null,null,null,null,"","","",null,null,null,null,null,"Pumps",null,null,null,null,"","",""]
[null,"Centrifugal Pumps, Single stage, vertical split case, 3550RPM, Specific gravity 1.0, from 50gpm to 900gpm",null,"PC1","each",{"$f":"IF(ISBLANK(S140)=TRUE,\"\",IF($B$3=2024,S140,IF(SheetName=\"Other (enter value below)\",S140*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S140*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S140*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":32700},{"$f":"IF(ISBLANK(T140)=TRUE,\"\",IF($B$3=2024,T140,IF(SheetName=\"Other (enter value below)\",T140*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T140*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T140*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":64000},null,null,null,null,null,null,null,"Centrifugal Pumps, Single stage, vertical split case, 3550RPM, Specific gravity 1.0, from 50gpm to 900gpm",null,"PC1","each",32700,64000]
[null,"Centrifugal Pumps, Single stage, vertical split case, 1750RPM, Specific gravity 1.0, from 50gpm to 3500gpm",null,"PC2","each",{"$f":"IF(ISBLANK(S141)=TRUE,\"\",IF($B$3=2024,S141,IF(SheetName=\"Other (enter value below)\",S141*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S141*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S141*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":25000},{"$f":"IF(ISBLANK(T141)=TRUE,\"\",IF($B$3=2024,T141,IF(SheetName=\"Other (enter value below)\",T141*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T141*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T141*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":131000},null,null,null,null,null,null,null,"Centrifugal Pumps, Single stage, vertical split case, 1750RPM, Specific gravity 1.0, from 50gpm to 3500gpm",null,"PC2","each",25000,131000]
[null,"Centrifugal Pumps, Single stage, horizontal split case, 3550RPM, Specific gravity 1.0, 1000gpm to 3500ggpm",null,"PC3","each",{"$f":"IF(ISBLANK(S142)=TRUE,\"\",IF($B$3=2024,S142,IF(SheetName=\"Other (enter value below)\",S142*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S142*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S142*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":82000},{"$f":"IF(ISBLANK(T142)=TRUE,\"\",IF($B$3=2024,T142,IF(SheetName=\"Other (enter value below)\",T142*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T142*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T142*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":138000},null,null,null,null,null,null,null,"Centrifugal Pumps, Single stage, horizontal split case, 3550RPM, Specific gravity 1.0, 1000gpm to 3500ggpm",null,"PC3","each",82000,138000]
[null,"Centrifugal Pumps, Single stage, horizontal split case, 1750RPM, Specific gravity 1.0, 1000gpm to 5000gpm",null,"PC4","each",{"$f":"IF(ISBLANK(S143)=TRUE,\"\",IF($B$3=2024,S143,IF(SheetName=\"Other (enter value below)\",S143*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S143*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S143*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":99000},{"$f":"IF(ISBLANK(T143)=TRUE,\"\",IF($B$3=2024,T143,IF(SheetName=\"Other (enter value below)\",T143*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T143*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T143*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":263000},null,null,null,null,null,null,null,"Centrifugal Pumps, Single stage, horizontal split case, 1750RPM, Specific gravity 1.0, 1000gpm to 5000gpm",null,"PC4","each",99000,263000]
[null,"Centrifugal Pumps, multi stage, radially split case, 3550RPM, Specific gravity 1.0, 100gpm to 700gpm",null,"PC5","each",{"$f":"IF(ISBLANK(S144)=TRUE,\"\",IF($B$3=2024,S144,IF(SheetName=\"Other (enter value below)\",S144*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S144*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S144*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":158700},{"$f":"IF(ISBLANK(T144)=TRUE,\"\",IF($B$3=2024,T144,IF(SheetName=\"Other (enter value below)\",T144*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T144*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T144*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":366000},null,null,null,null,null,null,null,"Centrifugal Pumps, multi stage, radially split case, 3550RPM, Specific gravity 1.0, 100gpm to 700gpm",null,"PC5","each",158700,366000]
[null,"Turbine pumps, vertical, single an multi stage, 3550 rmp, gravity 1, 100gpm to 6000gpm",null,"PC6","each",{"$f":"IF(ISBLANK(S145)=TRUE,\"\",IF($B$3=2024,S145,IF(SheetName=\"Other (enter value below)\",S145*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S145*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S145*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":59000},{"$f":"IF(ISBLANK(T145)=TRUE,\"\",IF($B$3=2024,T145,IF(SheetName=\"Other (enter value below)\",T145*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T145*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T145*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":224000},null,null,null,null,null,null,null,"Turbine pumps, vertical, single an multi stage, 3550 rmp, gravity 1, 100gpm to 6000gpm",null,"PC6","each",59000,224000]
[null,"Turbine pumps, vertical, single an multi stage, 1170rmp, gravity 1, 2000gpm to 10000gpm",null,"PC7","each",{"$f":"IF(ISBLANK(S146)=TRUE,\"\",IF($B$3=2024,S146,IF(SheetName=\"Other (enter value below)\",S146*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S146*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S146*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":182000},{"$f":"IF(ISBLANK(T146)=TRUE,\"\",IF($B$3=2024,T146,IF(SheetName=\"Other (enter value below)\",T146*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T146*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T146*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":341000},null,null,null,null,null,null,null,"Turbine pumps, vertical, single an multi stage, 1170rmp, gravity 1, 2000gpm to 10000gpm",null,"PC7","each",182000,341000]
[null,"Pump shipping",null,"PS","%",{"$f":"IF(ISBLANK(S147)=TRUE,\"\",IF($B$3=2024,S147,IF(SheetName=\"Other (enter value below)\",S147*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S147*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S147*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":0.09},{"$f":"IF(ISBLANK(T147)=TRUE,\"\",IF($B$3=2024,T147,IF(SheetName=\"Other (enter value below)\",T147*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T147*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T147*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":0.13},null,null,null,null,null,null,null,"Pump shipping",null,"PS","%",0.09,0.13]
[null,"Pump operating cost",null,"POC","kw-h",{"$f":"IF(ISBLANK(S148)=TRUE,\"\",IF($B$3=2024,S148,IF(SheetName=\"Other (enter value below)\",S148*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S148*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S148*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":0.95},{"$f":"IF(ISBLANK(T148)=TRUE,\"\",IF($B$3=2024,T148,IF(SheetName=\"Other (enter value below)\",T148*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T148*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T148*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Pump operating cost",null,"POC","kw-h",0.95]
[null,"Pump maintenance",null,"PM","allow",{"$f":"IF(ISBLANK(S149)=TRUE,\"\",IF($B$3=2024,S149,IF(SheetName=\"Other (enter value below)\",S149*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S149*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S149*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":25000},{"$f":"IF(ISBLANK(T149)=TRUE,\"\",IF($B$3=2024,T149,IF(SheetName=\"Other (enter value below)\",T149*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T149*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T149*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Pump maintenance",null,"PM","allow",25000]
["Pump sand Backfill",null,null,null,null,"","","",null,null,null,null,null,"Pump sand Backfill",null,null,null,null,"","",""]
[null,null,null,"PBF","m3",{"$f":"IF(ISBLANK(S151)=TRUE,\"\",IF($B$3=2024,S151,IF(SheetName=\"Other (enter value below)\",S151*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S151*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S151*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":120},{"$f":"IF(ISBLANK(T151)=TRUE,\"\",IF($B$3=2024,T151,IF(SheetName=\"Other (enter value below)\",T151*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T151*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T151*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,null,null,"PBF","m3",120]
["Scarify - road/mine site",null,null,null,null,null,null,null,null,null,null,null,null,"Scarify - road/mine site"]
[null,null,null,"SCFY","ha",{"$f":"IF(ISBLANK(S153)=TRUE,\"\",IF($B$3=2024,S153,IF(SheetName=\"Other (enter value below)\",S153*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S153*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S153*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":7000},{"$f":"IF(ISBLANK(T153)=TRUE,\"\",IF($B$3=2024,T153,IF(SheetName=\"Other (enter value below)\",T153*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T153*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T153*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,null,null,"SCFY","ha",7000]
["Shaft, Raise & Portal Closures",null,null,null,null,"","","",null,null,null,null,null,"Shaft, Raise & Portal Closures",null,null,null,null,"","",""]
[null,"Shaft & Raises",null,"SR","m2",{"$f":"IF(ISBLANK(S155)=TRUE,\"\",IF($B$3=2024,S155,IF(SheetName=\"Other (enter value below)\",S155*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S155*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S155*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":2000},{"$f":"IF(ISBLANK(T155)=TRUE,\"\",IF($B$3=2024,T155,IF(SheetName=\"Other (enter value below)\",T155*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T155*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T155*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":5000},null,null,null,"Low ( <16 m2) High ( >16 m2)",null,null,null,"Shaft & Raises",null,"SR","m2",2000,5000]
[null,"Portals",null,"POR","m3",{"$f":"IF(ISBLANK(S156)=TRUE,\"\",IF($B$3=2024,S156,IF(SheetName=\"Other (enter value below)\",S156*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S156*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S156*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":37},{"$f":"IF(ISBLANK(T156)=TRUE,\"\",IF($B$3=2024,T156,IF(SheetName=\"Other (enter value below)\",T156*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T156*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T156*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":52},{"$f":"IF(ISBLANK(U156)=TRUE,\"\",IF($B$3=2024,U156,IF(SheetName=\"Other (enter value below)\",U156*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U156*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U156*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1500},null,null,"Low: unit cost code SC2; High: excavate & backfill collapsed portal; Spec: installed pressure plug",null,null,null,"Portals",null,"POR","m3",37,52,1500]
["Site Inspection Report",null,null,null,null,null,null,null,null,null,null,null,null,"Site Inspection Report"]
[null,null,null,"RPT","each",{"$f":"IF(ISBLANK(S158)=TRUE,\"\",IF($B$3=2024,S158,IF(SheetName=\"Other (enter value below)\",S158*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S158*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S158*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":24000},{"$f":"IF(ISBLANK(T158)=TRUE,\"\",IF($B$3=2024,T158,IF(SheetName=\"Other (enter value below)\",T158*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T158*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T158*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U158)=TRUE,\"\",IF($B$3=2024,U158,IF(SheetName=\"Other (enter value below)\",U158*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U158*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U158*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,"See user manual ",null,null,null,null,null,"RPT","each",24000]
["Survey/Instrumentation",null,null,null,null,null,null,null,null,null,null,null,null,"Survey/Instrumentation"]
[null,null,null,"SI","each",{"$f":"IF(ISBLANK(S160)=TRUE,\"\",IF($B$3=2024,S160,IF(SheetName=\"Other (enter value below)\",S160*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S160*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S160*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":6000},{"$f":"IF(ISBLANK(T160)=TRUE,\"\",IF($B$3=2024,T160,IF(SheetName=\"Other (enter value below)\",T160*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T160*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T160*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U160)=TRUE,\"\",IF($B$3=2024,U160,IF(SheetName=\"Other (enter value below)\",U160*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U160*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U160*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,"Est 2 days effort",null,null,null,null,null,"SI","each",6000]
["Treatment Plant - Construct",null,null,null,null,"","","",null,null,null,null,null,"Treatment Plant - Construct",null,null,null,null,"","",""]
[null,"Small (< 1000 m3/d)",null,"TPS","lump sum",{"$f":"IF(ISBLANK(S162)=TRUE,\"\",IF($B$3=2024,S162,IF(SheetName=\"Other (enter value below)\",S162*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S162*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S162*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1400000},{"$f":"IF(ISBLANK(T162)=TRUE,\"\",IF($B$3=2024,T162,IF(SheetName=\"Other (enter value below)\",T162*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T162*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T162*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":4000000},{"$f":"IF(ISBLANK(U162)=TRUE,\"\",IF($B$3=2024,U162,IF(SheetName=\"Other (enter value below)\",U162*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U162*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U162*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"Small (< 1000 m3/d)",null,"TPS","lump sum",1400000,4000000]
[null,"Large (> 1000 m3/d)",null,"TPL","lump sum",{"$f":"IF(ISBLANK(S163)=TRUE,\"\",IF($B$3=2024,S163,IF(SheetName=\"Other (enter value below)\",S163*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S163*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S163*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":4500000},{"$f":"IF(ISBLANK(T163)=TRUE,\"\",IF($B$3=2024,T163,IF(SheetName=\"Other (enter value below)\",T163*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T163*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T163*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":11300000},{"$f":"IF(ISBLANK(U163)=TRUE,\"\",IF($B$3=2024,U163,IF(SheetName=\"Other (enter value below)\",U163*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U163*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U163*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"Large (> 1000 m3/d)",null,"TPL","lump sum",4500000,11300000]
[null,"Constructed Wetland",null,"CWTS","ha","See note",{"$f":"IF(ISBLANK(T164)=TRUE,\"\",IF($B$3=2024,T164,IF(SheetName=\"Other (enter value below)\",T164*(1+L160),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T164*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T164*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,"site specific costs to be developed if required",null,null,null,"Constructed Wetland",null,"CWTS","ha","TBD"]
["Treatment Plant - Operate",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment Plant - Operate"]
[null,null,null,"TPO","m3",{"$f":"IF(ISBLANK(S166)=TRUE,\"\",IF($B$3=2024,S166,IF(SheetName=\"Other (enter value below)\",S166*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S166*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S166*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1},{"$f":"IF(ISBLANK(T166)=TRUE,\"\",IF($B$3=2024,T166,IF(SheetName=\"Other (enter value below)\",T166*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T166*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T166*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":4},{"$f":"IF(ISBLANK(U166)=TRUE,\"\",IF($B$3=2024,U166,IF(SheetName=\"Other (enter value below)\",U166*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U166*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U166*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,"Low (TSS removal) High (Complex)",null,null,null,null,null,"TPO","m3",1,4]
["Treatment Chemicals",null,null,null,null,"","","",null,null,null,null,null,"Treatment Chemicals",null,null,null,null,"","",""]
[null,"ferric sulphate",null,"ferric","kg",{"$f":"IF(ISBLANK(S168)=TRUE,\"\",IF($B$3=2024,S168,IF(SheetName=\"Other (enter value below)\",S168*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S168*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S168*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1.37},{"$f":"IF(ISBLANK(T168)=TRUE,\"\",IF($B$3=2024,T168,IF(SheetName=\"Other (enter value below)\",T168*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T168*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T168*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U168)=TRUE,\"\",IF($B$3=2024,U168,IF(SheetName=\"Other (enter value below)\",U168*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U168*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U168*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"ferric sulphate",null,"ferric","kg",1.37,"",""]
[null,"ferrous sulphate",null,"ferrous","kg",{"$f":"IF(ISBLANK(S169)=TRUE,\"\",IF($B$3=2024,S169,IF(SheetName=\"Other (enter value below)\",S169*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S169*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S169*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1.52},{"$f":"IF(ISBLANK(T169)=TRUE,\"\",IF($B$3=2024,T169,IF(SheetName=\"Other (enter value below)\",T169*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T169*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T169*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U169)=TRUE,\"\",IF($B$3=2024,U169,IF(SheetName=\"Other (enter value below)\",U169*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U169*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U169*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"ferrous sulphate",null,"ferrous","kg",1.52,"",""]
[null,"lime",null,"lime","kg",{"$f":"IF(ISBLANK(S170)=TRUE,\"\",IF($B$3=2024,S170,IF(SheetName=\"Other (enter value below)\",S170*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S170*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S170*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":0.29604400000000003},{"$f":"IF(ISBLANK(T170)=TRUE,\"\",IF($B$3=2024,T170,IF(SheetName=\"Other (enter value below)\",T170*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T170*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T170*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U170)=TRUE,\"\",IF($B$3=2024,U170,IF(SheetName=\"Other (enter value below)\",U170*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U170*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U170*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"lime",null,"lime","kg",0.29604400000000003,null,""]
[null,"hydrogen peroxide, 35%",null,"hperox","kg",{"$f":"IF(ISBLANK(S171)=TRUE,\"\",IF($B$3=2024,S171,IF(SheetName=\"Other (enter value below)\",S171*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S171*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S171*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1.05924},{"$f":"IF(ISBLANK(T171)=TRUE,\"\",IF($B$3=2024,T171,IF(SheetName=\"Other (enter value below)\",T171*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T171*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T171*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U171)=TRUE,\"\",IF($B$3=2024,U171,IF(SheetName=\"Other (enter value below)\",U171*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U171*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U171*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"hydrogen peroxide, 35%",null,"hperox","kg",1.05924,"",""]
[null,"Sodium Metabisulfate",null,"Nametab","kg",{"$f":"IF(ISBLANK(S172)=TRUE,\"\",IF($B$3=2024,S172,IF(SheetName=\"Other (enter value below)\",S172*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S172*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S172*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1.36},{"$f":"IF(ISBLANK(T172)=TRUE,\"\",IF($B$3=2024,T172,IF(SheetName=\"Other (enter value below)\",T172*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T172*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T172*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U172)=TRUE,\"\",IF($B$3=2024,U172,IF(SheetName=\"Other (enter value below)\",U172*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U172*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U172*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"Sodium Metabisulfate",null,"Nametab","kg",1.36,"",""]
[null,"Caustic soda, 50%",null,"caustic","kg",{"$f":"IF(ISBLANK(S173)=TRUE,\"\",IF($B$3=2024,S173,IF(SheetName=\"Other (enter value below)\",S173*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S173*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S173*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":0.49159600000000003},{"$f":"IF(ISBLANK(T173)=TRUE,\"\",IF($B$3=2024,T173,IF(SheetName=\"Other (enter value below)\",T173*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T173*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T173*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U173)=TRUE,\"\",IF($B$3=2024,U173,IF(SheetName=\"Other (enter value below)\",U173*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U173*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U173*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"Caustic soda, 50%",null,"caustic","kg",0.49159600000000003,"",""]
[null,"Sulfuric acid, 93%",null,"sulfuric","kg",{"$f":"IF(ISBLANK(S174)=TRUE,\"\",IF($B$3=2024,S174,IF(SheetName=\"Other (enter value below)\",S174*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S174*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S174*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":0.36352800000000007},{"$f":"IF(ISBLANK(T174)=TRUE,\"\",IF($B$3=2024,T174,IF(SheetName=\"Other (enter value below)\",T174*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T174*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T174*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U174)=TRUE,\"\",IF($B$3=2024,U174,IF(SheetName=\"Other (enter value below)\",U174*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U174*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U174*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"Sulfuric acid, 93%",null,"sulfuric","kg",0.36352800000000007,"",""]
[null,"flocculant",null,"flocc","kg",{"$f":"IF(ISBLANK(S175)=TRUE,\"\",IF($B$3=2024,S175,IF(SheetName=\"Other (enter value below)\",S175*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S175*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S175*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":6.9},{"$f":"IF(ISBLANK(T175)=TRUE,\"\",IF($B$3=2024,T175,IF(SheetName=\"Other (enter value below)\",T175*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T175*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T175*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U175)=TRUE,\"\",IF($B$3=2024,U175,IF(SheetName=\"Other (enter value below)\",U175*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U175*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U175*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"flocculant",null,"flocc","kg",6.9,"",""]
[null,"copper sulphate",null,"copper","kg",{"$f":"IF(ISBLANK(S176)=TRUE,\"\",IF($B$3=2024,S176,IF(SheetName=\"Other (enter value below)\",S176*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S176*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S176*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":3.3067299999999999},{"$f":"IF(ISBLANK(T176)=TRUE,\"\",IF($B$3=2024,T176,IF(SheetName=\"Other (enter value below)\",T176*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T176*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T176*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U176)=TRUE,\"\",IF($B$3=2024,U176,IF(SheetName=\"Other (enter value below)\",U176*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U176*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U176*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"copper sulphate",null,"copper","kg",3.3067299999999999,"",""]
[null,"shipping",null,"shipping","kg",{"$f":"IF(ISBLANK(S177)=TRUE,\"\",IF($B$3=2024,S177,IF(SheetName=\"Other (enter value below)\",S177*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S177*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S177*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":0.23},{"$f":"IF(ISBLANK(T177)=TRUE,\"\",IF($B$3=2024,T177,IF(SheetName=\"Other (enter value below)\",T177*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T177*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T177*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U177)=TRUE,\"\",IF($B$3=2024,U177,IF(SheetName=\"Other (enter value below)\",U177*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U177*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U177*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"shipping",null,"shipping","kg",0.23,"",""]
["Vegetation",null,null,null,null,"","","",null,null,null,null,null,"Vegetation",null,null,null,null,"","",""]
[null,"Hydroseed, Flat",null,"VHF","ha",{"$f":"IF(ISBLANK(S179)=TRUE,\"\",IF($B$3=2024,S179,IF(SheetName=\"Other (enter value below)\",S179*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S179*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S179*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":3200},{"$f":"IF(ISBLANK(T179)=TRUE,\"\",IF($B$3=2024,T179,IF(SheetName=\"Other (enter value below)\",T179*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T179*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T179*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U179)=TRUE,\"\",IF($B$3=2024,U179,IF(SheetName=\"Other (enter value below)\",U179*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U179*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U179*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"Hydroseed, Flat",null,"VHF","ha",3200]
[null,"Hydroseed, Sloped",null,"VHS","ha",{"$f":"IF(ISBLANK(S180)=TRUE,\"\",IF($B$3=2024,S180,IF(SheetName=\"Other (enter value below)\",S180*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S180*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S180*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":4800},{"$f":"IF(ISBLANK(T180)=TRUE,\"\",IF($B$3=2024,T180,IF(SheetName=\"Other (enter value below)\",T180*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T180*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T180*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U180)=TRUE,\"\",IF($B$3=2024,U180,IF(SheetName=\"Other (enter value below)\",U180*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U180*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U180*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"Hydroseed, Sloped",null,"VHS","ha",4800]
[null,"Veg. blanket/erosion mat",null,"VB","ha",{"$f":"IF(ISBLANK(S181)=TRUE,\"\",IF($B$3=2024,S181,IF(SheetName=\"Other (enter value below)\",S181*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S181*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S181*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":24960},{"$f":"IF(ISBLANK(T181)=TRUE,\"\",IF($B$3=2024,T181,IF(SheetName=\"Other (enter value below)\",T181*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T181*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T181*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U181)=TRUE,\"\",IF($B$3=2024,U181,IF(SheetName=\"Other (enter value below)\",U181*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U181*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U181*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"Veg. blanket/erosion mat",null,"VB","ha",24960]
[null,"Tree planting (light soil)",null,"VT1","ha",{"$f":"IF(ISBLANK(S182)=TRUE,\"\",IF($B$3=2024,S182,IF(SheetName=\"Other (enter value below)\",S182*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S182*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S182*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":8140},{"$f":"IF(ISBLANK(T182)=TRUE,\"\",IF($B$3=2024,T182,IF(SheetName=\"Other (enter value below)\",T182*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T182*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T182*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U182)=TRUE,\"\",IF($B$3=2024,U182,IF(SheetName=\"Other (enter value below)\",U182*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U182*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U182*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"Tree planting (light soil)",null,"VT1","ha",8140]
[null,"Tree planting (medium soil)",null,"VT2","ha",{"$f":"IF(ISBLANK(S183)=TRUE,\"\",IF($B$3=2024,S183,IF(SheetName=\"Other (enter value below)\",S183*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S183*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S183*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":9955},{"$f":"IF(ISBLANK(T183)=TRUE,\"\",IF($B$3=2024,T183,IF(SheetName=\"Other (enter value below)\",T183*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T183*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T183*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U183)=TRUE,\"\",IF($B$3=2024,U183,IF(SheetName=\"Other (enter value below)\",U183*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U183*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U183*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"Tree planting (medium soil)",null,"VT2","ha",9955]
[null,"Tree planting (heavy soil)",null,"VT3","ha",{"$f":"IF(ISBLANK(S184)=TRUE,\"\",IF($B$3=2024,S184,IF(SheetName=\"Other (enter value below)\",S184*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S184*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S184*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":16500},{"$f":"IF(ISBLANK(T184)=TRUE,\"\",IF($B$3=2024,T184,IF(SheetName=\"Other (enter value below)\",T184*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T184*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T184*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U184)=TRUE,\"\",IF($B$3=2024,U184,IF(SheetName=\"Other (enter value below)\",U184*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U184*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U184*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"Tree planting (heavy soil)",null,"VT3","ha",16500]
[null,"Wetland species",null,"VW","ha",{"$f":"IF(ISBLANK(S185)=TRUE,\"\",IF($B$3=2024,S185,IF(SheetName=\"Other (enter value below)\",S185*(1+K182),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S185*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S185*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},"","",null,null,null,null,null,null,"Wetland species",null,"VW","ha"]
["Waste Disposal",null,null,null,null,null,null,null,null,null,null,null,null,"Waste Disposal"]
[null,"Hazardous Waste Tipping Fee",null,"WTH","tonne",{"$f":"IF(ISBLANK(S187)=TRUE,\"\",IF($B$3=2024,S187,IF(SheetName=\"Other (enter value below)\",S187*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S187*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S187*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":3000},{"$f":"IF(ISBLANK(T187)=TRUE,\"\",IF($B$3=2024,T187,IF(SheetName=\"Other (enter value below)\",T187*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T187*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T187*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U187)=TRUE,\"\",IF($B$3=2024,U187,IF(SheetName=\"Other (enter value below)\",U187*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U187*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U187*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,"Includes transport",null,null,null,"Hazardous Waste Tipping Fee",null,"WTH","tonne",3000]
[null,"Non-Hazardous Waste Tipping Fee",null,"WTNH","tonne",{"$f":"IF(ISBLANK(S188)=TRUE,\"\",IF($B$3=2024,S188,IF(SheetName=\"Other (enter value below)\",S188*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S188*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S188*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":800},{"$f":"IF(ISBLANK(T188)=TRUE,\"\",IF($B$3=2024,T188,IF(SheetName=\"Other (enter value below)\",T188*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T188*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T188*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U188)=TRUE,\"\",IF($B$3=2024,U188,IF(SheetName=\"Other (enter value below)\",U188*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U188*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U188*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"Non-Hazardous Waste Tipping Fee",null,"WTNH","tonne",800]
["Water Sampling/Analysis/Reporting",null,null,null,null,null,null,null,null,null,null,null,null,"Water Sampling/Analysis/Reporting"]
[null,null,null,"WS","each",{"$f":"IF(ISBLANK(S190)=TRUE,\"\",IF($B$3=2024,S190,IF(SheetName=\"Other (enter value below)\",S190*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S190*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S190*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":80000},{"$f":"IF(ISBLANK(T190)=TRUE,\"\",IF($B$3=2024,T190,IF(SheetName=\"Other (enter value below)\",T190*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T190*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T190*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U190)=TRUE,\"\",IF($B$3=2024,U190,IF(SheetName=\"Other (enter value below)\",U190*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U190*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U190*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,"See User Manual ",null,null,null,null,null,"WS","each",80000]
["Winter Trail",null,null,null,null,null,null,null,null,null,null,null,null,"Winter Trail"]
[null,{"$f":"O192","v":"Snow"},null,{"$f":"Q192","v":"WT"},{"$f":"R192","v":"km"},{"$f":"IF(ISBLANK(S192)=TRUE,\"\",IF($B$3=2024,S192,IF(SheetName=\"Other (enter value below)\",S192*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S192*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S192*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":2000},{"$f":"IF(ISBLANK(T192)=TRUE,\"\",IF($B$3=2024,T192,IF(SheetName=\"Other (enter value below)\",T192*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T192*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T192*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":10000},{"$f":"IF(ISBLANK(U192)=TRUE,\"\",IF($B$3=2024,U192,IF(SheetName=\"Other (enter value below)\",U192*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U192*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U192*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"Snow",null,"WT","km",2000,10000]
[null,{"$f":"O193","v":"Soil"},null,{"$f":"Q193","v":"WT1"},"km",{"$f":"IF(ISBLANK(S193)=TRUE,\"\",IF($B$3=2024,S193,IF(SheetName=\"Other (enter value below)\",S193*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S193*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S193*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1000},{"$f":"IF(ISBLANK(T193)=TRUE,\"\",IF($B$3=2024,T193,IF(SheetName=\"Other (enter value below)\",T193*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T193*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T193*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":3000},{"$f":"IF(ISBLANK(U193)=TRUE,\"\",IF($B$3=2024,U193,IF(SheetName=\"Other (enter value below)\",U193*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U193*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U193*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"Soil",null,"WT1","km",1000,3000]
["Winter Road",null,null,null,null,null,null,null,null,null,null,null,null,"Winter Road"]
[null,{"$f":"O195","v":"Bridge"},null,{"$f":"Q195","v":"WRB"},{"$f":"R195","v":"each"},{"$f":"IF(ISBLANK(S195)=TRUE,\"\",IF($B$3=2024,S195,IF(SheetName=\"Other (enter value below)\",S195*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S195*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S195*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":25000},{"$f":"IF(ISBLANK(T195)=TRUE,\"\",IF($B$3=2024,T195,IF(SheetName=\"Other (enter value below)\",T195*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T195*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T195*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":50000},{"$f":"IF(ISBLANK(U195)=TRUE,\"\",IF($B$3=2024,U195,IF(SheetName=\"Other (enter value below)\",U195*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U195*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U195*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,"Low (simple wooden or ice) High (complex steel frame or modular)",null,null,null,"Bridge",null,"WRB","each",25000,50000]
[null,"Construction and Maintenance",null,"WRC","km",{"$f":"IF(ISBLANK(S196)=TRUE,\"\",IF($B$3=2024,S196,IF(SheetName=\"Other (enter value below)\",S196*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S196*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S196*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":25000},{"$f":"IF(ISBLANK(T196)=TRUE,\"\",IF($B$3=2024,T196,IF(SheetName=\"Other (enter value below)\",T196*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T196*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T196*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U196)=TRUE,\"\",IF($B$3=2024,U196,IF(SheetName=\"Other (enter value below)\",U196*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U196*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U196*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"Construction",null,"WRC","km",25000]
[null,"Usage",null,"WRU","kmtonne",{"$f":"IF(ISBLANK(S197)=TRUE,\"\",IF($B$3=2024,S197,IF(SheetName=\"Other (enter value below)\",S197*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S197*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S197*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":0.5},{"$f":"IF(ISBLANK(T197)=TRUE,\"\",IF($B$3=2024,T197,IF(SheetName=\"Other (enter value below)\",T197*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T197*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T197*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},{"$f":"IF(ISBLANK(U197)=TRUE,\"\",IF($B$3=2024,U197,IF(SheetName=\"Other (enter value below)\",U197*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,U197*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),U197*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,"Usage",null,"WRU","kmtonne",0.5]

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

{"sheet":"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"]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":2019},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":131.4},null,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},null,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},null,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},null,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},null,2023,"Iqaluit, Nunavut","2011A00056204003","All-items","2002=100",17,"units",0,"v41713462",31.2,141.9,"","","",1]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":0},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":0},1,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},{"$f":"IFERROR(C7+((B8/B7)-1),\"\")","v":""},null,"","","","",null,"",null,"",null,null,"","",""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$f":"IFERROR(C67+((B68/B67)-1),\"\")","v":""}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$f":"IFERROR(C131+((B132/B131)-1),\"\")","v":""}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$f":"IFERROR(C195+((B196/B195)-1),\"\")","v":""}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$f":"IFERROR(C259+((B260/B259)-1),\"\")","v":""}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},{"$f":"IFERROR(C323+((B324/B323)-1),\"\")","v":""}]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]
[{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[REF_DATE]]),\"\")","v":""},{"$f":"IFERROR(VALUE(dtl_downloadDbLoadingData[[#This Row],[VALUE]]),\"\")","v":""},""]

{"sheet":"CPINWT","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$3,\"REF_DATE\",A5,\"Products and product groups\",\"All-items\")),\"\")","v":138.80000000000001},null,2019,138.80000000000001,138.80000000000001]
[{"$f":"IFERROR(VALUE(D6),\"\")","v":2020},{"$f":"IFERROR(VALUE(GETPIVOTDATA(\"VALUE\",$D$3,\"REF_DATE\",A6,\"Products and product groups\",\"All-items\")),\"\")","v":138.9},null,2020,138.9,138.9]
[2021,142,null,2021,142,142]
[2022,151.9,null,2022,151.9,151.9]
[2023,156.9,null,2023,156.9,156.9]
["","",1,"Grand Total",728.5,728.5]
[0,"",{"$f":"IFERROR(C10+((B11/B10)-1),\"\")","v":""}]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,"",""]
[0,{"$f":"IFERROR(VALUE(GETPIVOTDATA(\"VALUE\",$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":78,"n_cols":15,"rows_kept":78,"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"]
[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]
[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]
[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]
[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]
[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]
[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]
[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]
[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]
[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]
[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]
[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]
[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]
[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]
[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]
[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]
[null,"","","","",null,"",null,"",null,null,"","",""]
[null,"","","","",null,"",null,"",null,null,"","",""]