{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Instructions","Tools","Summary","ICM","Open Pit","UG Mine","Tailings","Rock Pile","Bldgs & Equip","Chemicals","Water Management","Mobilization","PostClosure","Water Treatment","Unit_Costs","Estimator","UR-Short list_New","CPINunavut","CPINWT","CPINWT_base","Monitoring Template","TableData"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":3,"defined_names":702,"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":34,"n_cols":17,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,9,0,10]]}
[null,null,null,null,null,null,null,null,null,"Site Specific Future Value Inputs"]
[null,null,null,null,null,null,null,null,null,"Number of Years of ICM",3]
[null,null,null,null,null,null,null,null,null,"When will Post-Closure Begin",8]
[null,null,null,null,null,null,null,null,null,"Estimated Annual Inflation",0.03]
[]
[null,{"$f":"CONCATENATE(\"SUMMARY OF COSTS (\",Unit_Costs!B3,\" Dollars)\")","v":"SUMMARY OF COSTS (2024 Dollars)"},null,null,null,null,null,null,null,null,"SUMMARY OF COSTS (Future Value)"]
[]
["CAPITAL COSTS","COMPONENT NAME",null,"COST",null,"LAND LIABILITY",null,"WATER LIABILITY",null,"CAPITAL COSTS","COMPONENT NAME",null,"COST",null,"LAND LIABILITY",null,"WATER LIABILITY"]
["INTERIM CARE AND MAINTENANCE",{"$f":"IF(ISBLANK(ICM!$C$1),\"\",ICM!$C$1)","v":""},null,{"$f":"ICMTotal","v":6.3700000000000003E-5},null,"-",null,{"$f":"D9","v":6.3700000000000003E-5},null,"INTERIM CARE AND MAINTENANCE",{"$f":"IF(ISBLANK(ICM!$C$1),\"\",ICM!$C$1)","v":""},null,{"$f":"D9","v":6.3700000000000003E-5},null,"-",null,{"$f":"H9","v":6.3700000000000003E-5}]
["OPEN PIT",{"$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":"D10*(1+$K$4)^$K$2","v":1.092727E-4},null,{"$f":"F10/D10*M10","v":0},null,{"$f":"M10-O10","v":1.092727E-4}]
["UNDERGROUND MINE",{"$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":"D11*(1+$K$4)^$K$2","v":1.092727E-4},null,{"$f":"F11/D11*M11","v":0},null,{"$f":"M11-O11","v":1.092727E-4}]
["TAILINGS FACILITY",{"$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$1)","v":""},null,1.092727E-4,null,0,null,1.092727E-4]
["ROCK PILE",{"$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$1)","v":""},null,1.092727E-4,null,0,null,1.092727E-4]
["BUILDINGS AND EQUIPMENT",{"$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$1)","v":""},null,1.092727E-4,null,0,null,1.092727E-4]
["CHEMICALS AND CONTAMINATED SOIL MANAGEMENT",{"$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$1)","v":""},null,1.092727E-4,null,0,null,1.092727E-4]
["WATER MANAGEMENT",null,null,{"$f":"'Water Management'!H54","v":1.0000000000000001E-5},null,"-",null,{"$f":"Water1Total","v":1.0000000000000001E-5},null,"WATER MANAGEMENT",null,null,1.0927270000000001E-5,null,"-",null,{"$f":"M16","v":1.0927270000000001E-5}]
["MOBILIZATION/DEMOBILIZATION",null,null,{"$f":"SUM(Mobilization!H58,Mobilization!R58,Mobilization!AB58)","v":3.0000000000000003E-4},null,{"$f":"D17*$F$21","v":0},null,{"$f":"D17*$H$21","v":0},null,"MOBILIZATION/DEMOBILIZATION",null,null,3.2781810000000005E-4,null,0,null,3.2781810000000005E-4]
["POST-CLOSURE ACTIVITIES",{"$f":"IF(ISBLANK(PostClosure!$C$1),\"\",PostClosure!$C$1)","v":""},null,{"$f":"PC1Total","v":9.9999999999999995E-8},null,{"$f":"D18*$F$21","v":0},null,{"$f":"D18*$H$21","v":0},null,"POST-CLOSURE ACTIVITIES",{"$f":"IF(ISBLANK(PostClosure!$C$1),\"\",PostClosure!$C$1)","v":""},null,{"$f":"SUMIF(PostClosure!$B$209:$B$637,\"<\" & (PostClosure!$E$27+Summary!$K$3),PostClosure!$C$209:$C$637)+SUMIF('Water Treatment'!$B$127:$B$264,\"<\" & ('Water Treatment'!$U$35+Summary!$K$3),'Water Treatment'!$C$127:$C$264)","v":0},null,{"$f":"F18/D18*M18","v":0},null,0]
[]
[null,"SUBTOTAL: Capital Costs",null,{"$f":"SUM(D9:D18)","v":9.7380000000000003E-4},null,{"$f":"SUM(F9:F18)","v":0},null,{"$f":"SUM(H9:H18)","v":7.3700000000000002E-5},null,null,"SUBTOTAL: Capital Costs",null,{"$f":"SUM(M9:M18)","v":1.0580815700000001E-3},null,{"$f":"SUM(O9:O18)","v":0},null,{"$f":"SUM(Q9:Q18)","v":1.0580815700000001E-3}]
[null,"PERCENT OF SUBTOTAL ",null,null,null,{"$f":"SUM(F9:F16)/SUM(D9:D16)","v":0},null,{"$f":"IF(F21<0.01,0,1-F21)","v":0},null,null,"PERCENT OF SUBTOTAL ",null,null,null,{"$f":"F21","v":0},null,{"$f":"H21","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"]
["ENGINEERING DESIGN",0.08,null,{"$f":"B24*$D$20","v":7.7904000000000005E-5},null,{"$f":"+$F$21*D24","v":0},null,{"$f":"+$H$21*D24","v":0},null,"ENGINEERING DESIGN",{"$f":"B24","v":0.08},null,{"$f":"K24*$M$20","v":8.4646525600000008E-5},null,{"$f":"+$F$21*M24","v":0},null,{"$f":"+$H$21*M24","v":0}]
["PROJECT MANAGEMENT ",0.1,null,{"$f":"B25*$D$20","v":9.7380000000000006E-5},null,0,null,0,null,"PROJECT MANAGEMENT ",0.1,null,1.0580815700000001E-4,null,0,null,0]
["HEALTH AND SAFETY PLANS/MONITORING & QC",0.01,null,{"$f":"B26*$D$20","v":9.7380000000000006E-6},null,{"$f":"+$F$21*D26","v":0},null,{"$f":"+$H$21*D26","v":0},null,"HEALTH AND SAFETY PLANS/MONITORING & QC",0.01,null,{"$f":"K26*$M$20","v":1.0580815700000001E-5},null,{"$f":"+$F$21*M26","v":0},null,{"$f":"+$H$21*M26","v":0}]
["BONDING/INSURANCE",0.03,null,2.9213999999999998E-5,null,0,null,0,null,"BONDING/INSURANCE",0.03,null,3.1742447100000003E-5,null,0,null,0]
["ENGAGEMENT AND REGULATORY COMPLIANCE",0.03,null,2.9213999999999998E-5,null,0,null,0,null,"ENGAGEMENT AND REGULATORY COMPLIANCE",0.03,null,3.1742447100000003E-5,null,0,null,0]
["CONTINGENCY ",0.25,null,{"$f":"B29*$D$20","v":2.4345000000000001E-4},null,0,null,0,null,"CONTINGENCY ",0.25,null,2.6452039250000003E-4,null,0,null,0]
["OWNERS REPRESENTATIVE",0.08,null,{"$f":"B30*$D$20","v":7.7904000000000005E-5},null,{"$f":"+$F$21*D30","v":0},null,{"$f":"+$H$21*D30","v":0},null,"OWNERS REPRESENTATIVE",{"$f":"B30","v":0.08},null,{"$f":"K30*$M$20","v":8.4646525600000008E-5},null,{"$f":"+$F$21*M30","v":0},null,{"$f":"+$H$21*M30","v":0}]
["MARKET PRICE FACTOR ADJUSTMENT",0,null,{"$f":"B31*$D$20","v":0},null,{"$f":"+$F$21*D31","v":0},null,{"$f":"+$H$21*D31","v":0},null,"MARKET PRICE FACTOR ADJUSTMENT",{"$f":"B31","v":0},null,{"$f":"K31*$M$20","v":0},null,{"$f":"+$F$21*M31","v":0},null,{"$f":"+$H$21*M31","v":0}]
[null,"SUBTOTAL: Indirect Costs",null,{"$f":"SUM(D24:D31)","v":5.6480400000000002E-4},null,{"$f":"SUM(F24:F31)","v":0},null,{"$f":"SUM(H24:H31)","v":0},null,null,"SUBTOTAL: Indirect Costs",null,{"$f":"SUM(M24:M31)","v":6.1368731060000006E-4},null,{"$f":"SUM(O24:O31)","v":0},null,{"$f":"SUM(Q24:Q31)","v":0}]
[]
["TOTAL COSTS",null,null,{"$f":"D20+D32","v":1.5386040000000001E-3},null,{"$f":"F20+F32","v":0},null,{"$f":"H20+H32","v":7.3700000000000002E-5},null,"TOTAL COSTS",null,null,{"$f":"M20+M32","v":1.6717688806000002E-3},null,{"$f":"O20+O32","v":0},null,{"$f":"Q20+Q32","v":1.0580815700000001E-3}]

{"sheet":"ICM","index":3,"n_rows":24,"n_cols":8,"rows_kept":24,"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"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0)))","v":0},{"$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":{"$error":"#N/A"}},0,0]
[null,"Other",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,null,null,"Annual  Interim C&M Cost",{"$f":"SUM(H4:H18)","v":0}]
[null,"Number of years of ICM",null,"years",3,null,"Sub Total",{"$f":"H19*E20","v":0}]
[null,"Total water treatment cost, from \"ICM Water Treatment\"",null,null,null,null,null,{"$f":"'Water Treatment'!H36","v":0}]
[null,"Human Health and Ecological Risk Assessment (% Closure Costs)",null,"allow",1,null,0.03,{"$f":"IF(E22=\"\",0,G22*SUM(Summary!D10:D17)*E22)","v":2.7300000000000003E-5}]
[null,"Finalize Closure and Reclamation Plan (% Closure Costs)",null,"allow",1,null,0.04,{"$f":"IF(E23=\"\",0,G23*SUM(Summary!D10:D17)*E23)","v":3.6400000000000004E-5}]
[null,null,null,null,null,null,"Total",{"$f":"H21+H20+H22+H23","v":6.3700000000000003E-5}]

{"sheet":"Open Pit","index":4,"n_rows":64,"n_cols":11,"rows_kept":64,"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)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0)))","v":0},{"$f":"G5*E5","v":0},null,{"$f":"H5*I5","v":0},{"$f":"H5-J5","v":0}]
[null,"Signs",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F6),0,INDEX(IF(RIGHT(F6,1)=\"L\",UnitCostLow, IF(RIGHT(F6,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F6,LEN(F6)-1),CostCode,0)))","v":0},{"$f":"G6*E6","v":0},null,0,0]
[null,"Berm at crest",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F7),0,INDEX(IF(RIGHT(F7,1)=\"L\",UnitCostLow, IF(RIGHT(F7,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F7,LEN(F7)-1),CostCode,0)))","v":0},{"$f":"G7*E7","v":0},null,0,0]
[null,"Block roads",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F8),0,INDEX(IF(RIGHT(F8,1)=\"L\",UnitCostLow, IF(RIGHT(F8,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F8,LEN(F8)-1),CostCode,0)))","v":0},{"$f":"G8*E8","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F9),0,INDEX(IF(RIGHT(F9,1)=\"L\",UnitCostLow, IF(RIGHT(F9,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F9,LEN(F9)-1),CostCode,0)))","v":0},{"$f":"G9*E9","v":0},null,0,0]
[null,"STABILITY STUDY"]
[null,"Conduct stability and setback study",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F11),0,INDEX(IF(RIGHT(F11,1)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"L\",UnitCostLow, IF(RIGHT(F34,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F34,LEN(F34)-1),CostCode,0)))","v":0},{"$f":"G34*E34","v":0},null,0,0]
[null,"RECLAIM QUARRIES"]
[null,"Contour slopes",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F36),0,INDEX(IF(RIGHT(F36,1)=\"L\",UnitCostLow, IF(RIGHT(F36,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F36,LEN(F36)-1),CostCode,0)))","v":0},{"$f":"G36*E36","v":0},null,{"$f":"H36*I36","v":0},{"$f":"H36-J36","v":0}]
[null,"Place overburden",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F37),0,INDEX(IF(RIGHT(F37,1)=\"L\",UnitCostLow, IF(RIGHT(F37,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F37,LEN(F37)-1),CostCode,0)))","v":0},{"$f":"G37*E37","v":0},null,0,0]
[null,"Vegetate",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F38),0,INDEX(IF(RIGHT(F38,1)=\"L\",UnitCostLow, IF(RIGHT(F38,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F38,LEN(F38)-1),CostCode,0)))","v":0},{"$f":"G38*E38","v":0},null,0,0]
[null,"FLOOD PIT-Capital"]
[null,"Remove stationary equipment (sump pumps)",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F40),0,INDEX(IF(RIGHT(F40,1)=\"L\",UnitCostLow, IF(RIGHT(F40,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F40,LEN(F40)-1),CostCode,0)))","v":0},{"$f":"G40*E40","v":0},null,{"$f":"H40*I40","v":0},{"$f":"H40-J40","v":0}]
[null,"Remove dewatering pipeline",null,"m",null,{"$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(F52),0,INDEX(IF(RIGHT(F52,1)=\"L\",UnitCostLow, IF(RIGHT(F52,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F52,LEN(F52)-1),CostCode,0)))","v":0},{"$f":"G52*E52","v":0},null,{"$f":"H52*I52","v":0},{"$f":"H52*(1-I52)","v":0}]
[null,"Maintain pump/pipeline",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H53*I53","v":0},{"$f":"H53*(1-I53)","v":0}]
[null,"Labour: fuel management, commissioning/decom",null,"$/h",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H54*I54","v":0},{"$f":"H54*(1-I54)","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":"H57*I57","v":0},{"$f":"H57*(1-I57)","v":0}]
[null,"Passive additives purchase and shipping",null,"tonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H58*I58","v":0},{"$f":"H58*(1-I58)","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H59*I59","v":0},0]
[null,null,null,null,null,null,"Annual pumping costs",{"$f":"SUM(H51:H59)","v":0}]
[null,"Number of years of pump flooding",null,"years"]
[null,null,null,null,null,null,"Total pumping costs",{"$f":"H60*E61","v":0},null,{"$f":"H62*I62","v":0},{"$f":"H62*(1-I62)","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H4:H50)+H62+0.0001","v":1E-4},null,{"$f":"SUM(J4:J50)+J62","v":0},{"$f":"SUM(K4:K50)+K62","v":0}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J63/H63","v":0},{"$f":"K63/H63","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"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0)))","v":0},{"$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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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(H4:H41)+0.0001","v":1E-4},null,{"$f":"SUM(J4:J41)","v":0},{"$f":"SUM(K4:K41)","v":0}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J42/H42","v":0},{"$f":"K42/H42","v":0}]

{"sheet":"Tailings","index":6,"n_rows":75,"n_cols":11,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
[1,"Tailings Impoundment Name:",null,null,null,null,"Pond #",1]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost","% Land","Land Cost","Water Cost"]
[null,"CONTROL ACCESS"]
[null,"Fence",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0)))","v":0},{"$f":"G5*E5","v":0},null,{"$f":"H5*I5","v":0},{"$f":"H5-J5","v":0}]
[null,"Signs",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F6),0,INDEX(IF(RIGHT(F6,1)=\"L\",UnitCostLow, IF(RIGHT(F6,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F6,LEN(F6)-1),CostCode,0)))","v":0},{"$f":"G6*E6","v":0},null,0,0]
[null,"Berm",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F7),0,INDEX(IF(RIGHT(F7,1)=\"L\",UnitCostLow, IF(RIGHT(F7,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F7,LEN(F7)-1),CostCode,0)))","v":0},{"$f":"G7*E7","v":0},null,0,0]
[null,"Block roads",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F8),0,INDEX(IF(RIGHT(F8,1)=\"L\",UnitCostLow, IF(RIGHT(F8,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F8,LEN(F8)-1),CostCode,0)))","v":0},{"$f":"G8*E8","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F9),0,INDEX(IF(RIGHT(F9,1)=\"L\",UnitCostLow, IF(RIGHT(F9,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F9,LEN(F9)-1),CostCode,0)))","v":0},{"$f":"G9*E9","v":0},null,0,0]
[null,"STABILIZE EMBANKMENT(S)"]
[null,"Toe buttress, drainage layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F11),0,INDEX(IF(RIGHT(F11,1)=\"L\",UnitCostLow, IF(RIGHT(F11,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F11,LEN(F11)-1),CostCode,0)))","v":0},{"$f":"G11*E11","v":0},null,{"$f":"H11*I11","v":0},{"$f":"H11-J11","v":0}]
[null,"Toe buttress, bulk fill",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Rip rap",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Raise crest",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Flatten slopes",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"COVER TAILINGS"]
[null,"Grade/shape tailings surface",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F19),0,INDEX(IF(RIGHT(F19,1)=\"L\",UnitCostLow, IF(RIGHT(F19,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F19,LEN(F19)-1),CostCode,0)))","v":0},{"$f":"G19*E19","v":0},null,{"$f":"H19*I19","v":0},{"$f":"H19-J19","v":0}]
[null,"Liner bedding",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G20*E20","v":0},null,{"$f":"H20*I20","v":0},{"$f":"H20-J20","v":0}]
[null,"Subgrade preparation - compact",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G21*E21","v":0},null,0,0]
[null,"Supply geotextile/geosynthetic",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install geotextile/geosynthetic",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G23*E23","v":0},null,0,0]
[null,"Soil cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Rock cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G25*E25","v":0},null,0,0]
[null,"Vegetate",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G27*E27","v":0},null,0,0]
[null,"BURY PAG ROCK"]
[null,"Relocate PAG rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F29),0,INDEX(IF(RIGHT(F29,1)=\"L\",UnitCostLow, IF(RIGHT(F29,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F29,LEN(F29)-1),CostCode,0)))","v":0},{"$f":"G29*E29","v":0},null,{"$f":"H29*I29","v":0},{"$f":"H29-J29","v":0}]
[null,"Place cover over PAG rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F30),0,INDEX(IF(RIGHT(F30,1)=\"L\",UnitCostLow, IF(RIGHT(F30,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F30,LEN(F30)-1),CostCode,0)))","v":0},{"$f":"G30*E30","v":0},null,0,0]
[null,"Raise crest of dam",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F31),0,INDEX(IF(RIGHT(F31,1)=\"L\",UnitCostLow, IF(RIGHT(F31,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F31,LEN(F31)-1),CostCode,0)))","v":0},{"$f":"G31*E31","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F32),0,INDEX(IF(RIGHT(F32,1)=\"L\",UnitCostLow, IF(RIGHT(F32,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F32,LEN(F32)-1),CostCode,0)))","v":0},{"$f":"G32*E32","v":0},null,0,0]
[null,"STABILIZE DECANT SYSTEM"]
[null,"Excavate and replace",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F34),0,INDEX(IF(RIGHT(F34,1)=\"L\",UnitCostLow, IF(RIGHT(F34,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F34,LEN(F34)-1),CostCode,0)))","v":0},{"$f":"G34*E34","v":0},null,{"$f":"H34*I34","v":0},{"$f":"H34-J34","v":0}]
[null,"Plug/backfill with concrete or clay",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F35),0,INDEX(IF(RIGHT(F35,1)=\"L\",UnitCostLow, IF(RIGHT(F35,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F35,LEN(F35)-1),CostCode,0)))","v":0},{"$f":"G35*E35","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F36),0,INDEX(IF(RIGHT(F36,1)=\"L\",UnitCostLow, IF(RIGHT(F36,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F36,LEN(F36)-1),CostCode,0)))","v":0},{"$f":"G36*E36","v":0},null,0,0]
[null,"REMOVE TAILINGS DISCHARGE"]
[null,"Cyclones",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F38),0,INDEX(IF(RIGHT(F38,1)=\"L\",UnitCostLow, IF(RIGHT(F38,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F38,LEN(F38)-1),CostCode,0)))","v":0},{"$f":"G38*E38","v":0},null,{"$f":"H38*I38","v":0},{"$f":"H38-J38","v":0}]
[null,"Pipe",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F39),0,INDEX(IF(RIGHT(F39,1)=\"L\",UnitCostLow, IF(RIGHT(F39,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F39,LEN(F39)-1),CostCode,0)))","v":0},{"$f":"G39*E39","v":0},null,0,0]
[null,"Remove reclaim barge",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F40),0,INDEX(IF(RIGHT(F40,1)=\"L\",UnitCostLow, IF(RIGHT(F40,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F40,LEN(F40)-1),CostCode,0)))","v":0},{"$f":"G40*E40","v":0},null,0,0]
[null,"CONSTRUCT DIVERSION DITCHES"]
[null,"Excavate ditches -soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F42),0,INDEX(IF(RIGHT(F42,1)=\"L\",UnitCostLow, IF(RIGHT(F42,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F42,LEN(F42)-1),CostCode,0)))","v":0},{"$f":"G42*E42","v":0},null,{"$f":"H42*I42","v":0},{"$f":"H42-J42","v":0}]
[null,"Excavate ditches -rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F43),0,INDEX(IF(RIGHT(F43,1)=\"L\",UnitCostLow, IF(RIGHT(F43,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F43,LEN(F43)-1),CostCode,0)))","v":0},{"$f":"G43*E43","v":0},null,0,0]
[null,"Rip rap in channel base",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F44),0,INDEX(IF(RIGHT(F44,1)=\"L\",UnitCostLow, IF(RIGHT(F44,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F44,LEN(F44)-1),CostCode,0)))","v":0},{"$f":"G44*E44","v":0},null,0,0]
[null,"FLOOD TAILINGS"]
[null,"Doze tailings to final contour",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F46),0,INDEX(IF(RIGHT(F46,1)=\"L\",UnitCostLow, IF(RIGHT(F46,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F46,LEN(F46)-1),CostCode,0)))","v":0},{"$f":"G46*E46","v":0},null,{"$f":"H46*I46","v":0},{"$f":"H46-J46","v":0}]
[null,"Raise crest of dam",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F47),0,INDEX(IF(RIGHT(F47,1)=\"L\",UnitCostLow, IF(RIGHT(F47,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F47,LEN(F47)-1),CostCode,0)))","v":0},{"$f":"G47*E47","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F48),0,INDEX(IF(RIGHT(F48,1)=\"L\",UnitCostLow, IF(RIGHT(F48,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F48,LEN(F48)-1),CostCode,0)))","v":0},{"$f":"G48*E48","v":0},null,0,0]
[null,"UPGRADE SPILLWAY"]
[null,"Excavate channel, rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F50),0,INDEX(IF(RIGHT(F50,1)=\"L\",UnitCostLow, IF(RIGHT(F50,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F50,LEN(F50)-1),CostCode,0)))","v":0},{"$f":"G50*E50","v":0},null,{"$f":"H50*I50","v":0},{"$f":"H50-J50","v":0}]
[null,"Excavate channel, soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F51),0,INDEX(IF(RIGHT(F51,1)=\"L\",UnitCostLow, IF(RIGHT(F51,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F51,LEN(F51)-1),CostCode,0)))","v":0},{"$f":"G51*E51","v":0},null,0,0]
[null,"Concrete",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F52),0,INDEX(IF(RIGHT(F52,1)=\"L\",UnitCostLow, IF(RIGHT(F52,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F52,LEN(F52)-1),CostCode,0)))","v":0},{"$f":"G52*E52","v":0},null,0,0]
[null,"Rip rap",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F53),0,INDEX(IF(RIGHT(F53,1)=\"L\",UnitCostLow, IF(RIGHT(F53,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F53,LEN(F53)-1),CostCode,0)))","v":0},{"$f":"G53*E53","v":0},null,0,0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F54),0,INDEX(IF(RIGHT(F54,1)=\"L\",UnitCostLow, IF(RIGHT(F54,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F54,LEN(F54)-1),CostCode,0)))","v":0},{"$f":"G54*E54","v":0},null,0,0]
[null,"CONSTRUCT SEEPAGE COLLECTION POND"]
[null,"Excavate seepage collection pond",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F56),0,INDEX(IF(RIGHT(F56,1)=\"L\",UnitCostLow, IF(RIGHT(F56,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F56,LEN(F56)-1),CostCode,0)))","v":0},{"$f":"G56*E56","v":0},null,{"$f":"H56*I56","v":0},{"$f":"H56-J56","v":0}]
[null,"Doze & spread excavated material",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Bedding layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Supply geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Install geomembrane",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Erosion protection layer",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"INSTALL GROUNDWATER COLLECTION SYSTEM"]
[null,"Excavate/install sumps",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F64),0,INDEX(IF(RIGHT(F64,1)=\"L\",UnitCostLow, IF(RIGHT(F64,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F64,LEN(F64)-1),CostCode,0)))","v":0},{"$f":"G64*E64","v":0},null,{"$f":"H64*I64","v":0},{"$f":"H64-J64","v":0}]
[null,"Install pumping wells",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F65),0,INDEX(IF(RIGHT(F65,1)=\"L\",UnitCostLow, IF(RIGHT(F65,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F65,LEN(F65)-1),CostCode,0)))","v":0},{"$f":"G65*E65","v":0},null,0,0]
[null,"Install pumps/pipelines/power supply",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F66),0,INDEX(IF(RIGHT(F66,1)=\"L\",UnitCostLow, IF(RIGHT(F66,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F66,LEN(F66)-1),CostCode,0)))","v":0},{"$f":"G66*E66","v":0},null,0,0]
[null,"SPECIALIZED ITEMS"]
[null,"Install permanent instrumentation, supply & technician",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F68),0,INDEX(IF(RIGHT(F68,1)=\"L\",UnitCostLow, IF(RIGHT(F68,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F68,LEN(F68)-1),CostCode,0)))","v":0},{"$f":"G68*E68","v":0},null,{"$f":"H68*I68","v":0},{"$f":"H68-J68","v":0}]
[null,"Install permanent instrumentation, drilling",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F69),0,INDEX(IF(RIGHT(F69,1)=\"L\",UnitCostLow, IF(RIGHT(F69,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F69,LEN(F69)-1),CostCode,0)))","v":0},{"$f":"G69*E69","v":0},null,0,0]
[null,"TREAT SEEPAGE - see \"Water Management\" *"]
[null,"Total water treatment cost",null,null,null,null,"Total treatment costs",{"$f":"'Water Treatment'!P36","v":0},null,null,{"$f":"H71","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H4:H70)+H71+0.0001","v":1E-4},null,{"$f":"SUM(J4:J70)+J71","v":0},{"$f":"SUM(K4:K70)+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"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0)))","v":0},{"$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"}},{"$f":"IF(ISNA(F14),0,INDEX(IF(RIGHT(F14,1)=\"L\",UnitCostLow, IF(RIGHT(F14,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F14,LEN(F14)-1),CostCode,0)))","v":0},{"$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"}},{"$f":"IF(ISNA(F22),0,INDEX(IF(RIGHT(F22,1)=\"L\",UnitCostLow, IF(RIGHT(F22,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F22,LEN(F22)-1),CostCode,0)))","v":0},{"$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"}},{"$f":"IF(ISNA(F29),0,INDEX(IF(RIGHT(F29,1)=\"L\",UnitCostLow, IF(RIGHT(F29,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F29,LEN(F29)-1),CostCode,0)))","v":0},{"$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"}},{"$f":"IF(ISNA(F30),0,INDEX(IF(RIGHT(F30,1)=\"L\",UnitCostLow, IF(RIGHT(F30,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F30,LEN(F30)-1),CostCode,0)))","v":0},{"$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"}},{"$f":"IF(ISNA(F31),0,INDEX(IF(RIGHT(F31,1)=\"L\",UnitCostLow, IF(RIGHT(F31,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F31,LEN(F31)-1),CostCode,0)))","v":0},{"$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"}},{"$f":"IF(ISNA(F33),0,INDEX(IF(RIGHT(F33,1)=\"L\",UnitCostLow, IF(RIGHT(F33,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F33,LEN(F33)-1),CostCode,0)))","v":0},0,null,{"$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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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(H4:H51)+0.0001","v":1E-4},null,{"$f":"SUM(J4:J51)","v":0},{"$f":"SUM(K4: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":58,"n_cols":11,"rows_kept":58,"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"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0)))","v":0},{"$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"}},{"$f":"IF(ISNA(F6),0,INDEX(IF(RIGHT(F6,1)=\"L\",UnitCostLow, IF(RIGHT(F6,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F6,LEN(F6)-1),CostCode,0)))","v":0},{"$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"}},{"$f":"IF(ISNA(F7),0,INDEX(IF(RIGHT(F7,1)=\"L\",UnitCostLow, IF(RIGHT(F7,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F7,LEN(F7)-1),CostCode,0)))","v":0},{"$f":"G7*E7","v":0},null,0,0]
[null,"REMOVE BUILDINGS"]
[null,"Accommodation Complex",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F9),0,INDEX(IF(RIGHT(F9,1)=\"L\",UnitCostLow, IF(RIGHT(F9,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F9,LEN(F9)-1),CostCode,0)))","v":0},{"$f":"G9*E9","v":0},null,0,0]
[null,"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,"AN Storage Facility",null,"m3",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,"m3",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,"m3",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,"m3",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,"m3",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,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Reclaim pumps",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Outfall & Diffuser",null,"m3",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":{"$error":"#N/A"}},0,0,null,0,0]
[null,"LANDFILL FOR DEMOLITION WASTE"]
[null,"Place rock cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F30),0,INDEX(IF(RIGHT(F30,1)=\"L\",UnitCostLow, IF(RIGHT(F30,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F30,LEN(F30)-1),CostCode,0)))","v":0},{"$f":"G30*E30","v":0},null,{"$f":"H30*I30","v":0},{"$f":"+H30*(1-I30)","v":0}]
[null,"Place soil cover",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F31),0,INDEX(IF(RIGHT(F31,1)=\"L\",UnitCostLow, IF(RIGHT(F31,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F31,LEN(F31)-1),CostCode,0)))","v":0},{"$f":"G31*E31","v":0},null,0,{"$f":"+H31*(1-I31)","v":0}]
[null,"Vegetate",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F32),0,INDEX(IF(RIGHT(F32,1)=\"L\",UnitCostLow, IF(RIGHT(F32,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F32,LEN(F32)-1),CostCode,0)))","v":0},{"$f":"G32*E32","v":0},null,0,0]
[null,"GRADE AND CONTOUR PADS"]
[null,"Accommodation Complex",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F34),0,INDEX(IF(RIGHT(F34,1)=\"L\",UnitCostLow, IF(RIGHT(F34,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F34,LEN(F34)-1),CostCode,0)))","v":0},{"$f":"G34*E34","v":0},null,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"}},{"$f":"IF(ISNA(F46),0,INDEX(IF(RIGHT(F46,1)=\"L\",UnitCostLow, IF(RIGHT(F46,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F46,LEN(F46)-1),CostCode,0)))","v":0},{"$f":"G46*E46","v":0},null,{"$f":"H46*I46","v":0},{"$f":"+H46*(1-I46)","v":0}]
[null,"RECLAIM ROADS"]
[null,"Remove culverts",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F48),0,INDEX(IF(RIGHT(F48,1)=\"L\",UnitCostLow, IF(RIGHT(F48,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F48,LEN(F48)-1),CostCode,0)))","v":0},{"$f":"G48*E48","v":0},null,0,0]
[null,"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,{"$f":"H53*I53","v":0},0]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,{"$f":"H54*I54","v":0},0]
[null,"SPECIALIZED ITEMS"]
[null,"Dispose of misc. debris and laydown area refuse",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F56),0,INDEX(IF(RIGHT(F56,1)=\"L\",UnitCostLow, IF(RIGHT(F56,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F56,LEN(F56)-1),CostCode,0)))","v":0},{"$f":"G56*E56","v":0},null,{"$f":"H56*I56","v":0},0]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H4:H56)+0.0001","v":1E-4},null,{"$f":"SUM(J4:J56)","v":0},{"$f":"SUM(K4:K56)","v":0}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J57/H57","v":0},{"$f":"K57/H57","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"}},{"$f":"IF(ISNA(F6),0,INDEX(IF(RIGHT(F6,1)=\"L\",UnitCostLow, IF(RIGHT(F6,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F6,LEN(F6)-1),CostCode,0)))","v":0},{"$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,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F8),0,INDEX(IF(RIGHT(F8,1)=\"L\",UnitCostLow, IF(RIGHT(F8,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F8,LEN(F8)-1),CostCode,0)))","v":0},{"$f":"G8*E8","v":0},null,{"$f":"H8*I8","v":0},{"$f":"+H8*(1-I8)","v":0}]
[null,"Decontaminate: oil, fuel",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Decontaminate maintenance shop",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Decontaminate power plant",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Decontaminate bulk fuel storage",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Decontaminate ANFO plant",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Decontaminate offices/warehouse/accom",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Removal of asbestos siding on buildings",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,0,0]
[null,"Removal of friable asbestos on equipment",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,"HAZARDOUS MATERIALS REMOVAL"]
[null,"Waste oils",null,"litre",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F19),0,INDEX(IF(RIGHT(F19,1)=\"L\",UnitCostLow, IF(RIGHT(F19,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F19,LEN(F19)-1),CostCode,0)))","v":0},{"$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,"Transportation to disposal facility",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F29),0,INDEX(IF(RIGHT(F29,1)=\"L\",UnitCostLow, IF(RIGHT(F29,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F29,LEN(F29)-1),CostCode,0)))","v":0},{"$f":"G29*E29","v":0},null,{"$f":"H29*I29","v":0},{"$f":"+H29*(1-I29)","v":0}]
[null,"Disposal fees",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F30),0,INDEX(IF(RIGHT(F30,1)=\"L\",UnitCostLow, IF(RIGHT(F30,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F30,LEN(F30)-1),CostCode,0)))","v":0},{"$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"}},{"$f":"IF(ISNA(F31),0,INDEX(IF(RIGHT(F31,1)=\"L\",UnitCostLow, IF(RIGHT(F31,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F31,LEN(F31)-1),CostCode,0)))","v":0},{"$f":"G31*E31","v":0},null,{"$f":"H31*I31","v":0},{"$f":"+H31*(1-I31)","v":0}]
[null,"CONTAMINATED SOILS "]
[null,"Contam. soil investigation - Phase 1",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F33),0,INDEX(IF(RIGHT(F33,1)=\"L\",UnitCostLow, IF(RIGHT(F33,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F33,LEN(F33)-1),CostCode,0)))","v":0},{"$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"}},{"$f":"IF(ISNA(F34),0,INDEX(IF(RIGHT(F34,1)=\"L\",UnitCostLow, IF(RIGHT(F34,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F34,LEN(F34)-1),CostCode,0)))","v":0},0,null,0,0]
[null,"CONTAMINATED SOIL REMOVAL"]
[null,"Excavate and transport to onsite facility",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F36),0,INDEX(IF(RIGHT(F36,1)=\"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)=\"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"}},{"$f":"IF(ISNA(F38),0,INDEX(IF(RIGHT(F38,1)=\"L\",UnitCostLow, IF(RIGHT(F38,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F38,LEN(F38)-1),CostCode,0)))","v":0},{"$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"}},{"$f":"IF(ISNA(F39),0,INDEX(IF(RIGHT(F39,1)=\"L\",UnitCostLow, IF(RIGHT(F39,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F39,LEN(F39)-1),CostCode,0)))","v":0},0,null,0,0]
[null,"Contour decontaminated area",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F40),0,INDEX(IF(RIGHT(F40,1)=\"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,"Supply geomembrane, HDPE, ES3, GCL",null,"m2",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F42),0,INDEX(IF(RIGHT(F42,1)=\"L\",UnitCostLow, IF(RIGHT(F42,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F42,LEN(F42)-1),CostCode,0)))","v":0},{"$f":"G42*E42","v":0},null,{"$f":"H42*I42","v":0},{"$f":"+H42*(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,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F50),0,INDEX(IF(RIGHT(F50,1)=\"L\",UnitCostLow, IF(RIGHT(F50,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F50,LEN(F50)-1),CostCode,0)))","v":0},{"$f":"G50*E50","v":0},null,{"$f":"H50*I50","v":0},{"$f":"+H50*(1-I50)","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H50)+0.0001","v":1E-4},null,{"$f":"SUM(J5:J50)","v":0},{"$f":"SUM(K5:K50)","v":0}]
[null,null,null,null,null,null,"% of Total",null,null,{"$f":"J51/H51","v":0},{"$f":"K51/H51","v":0}]

{"sheet":"Water Management","index":10,"n_rows":55,"n_cols":8,"rows_kept":55,"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"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0)))","v":0},{"$f":"G5*E5","v":0}]
[null,"Contour water intake area",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F6),0,INDEX(IF(RIGHT(F6,1)=\"L\",UnitCostLow, IF(RIGHT(F6,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F6,LEN(F6)-1),CostCode,0)))","v":0},{"$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"}},{"$f":"IF(ISNA(F8),0,INDEX(IF(RIGHT(F8,1)=\"L\",UnitCostLow, IF(RIGHT(F8,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F8,LEN(F8)-1),CostCode,0)))","v":0},{"$f":"G8*E8","v":0}]
[null,"Doze & spread excavated material",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F9),0,INDEX(IF(RIGHT(F9,1)=\"L\",UnitCostLow, IF(RIGHT(F9,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F9,LEN(F9)-1),CostCode,0)))","v":0},{"$f":"G9*E9","v":0}]
[null,"Vegetate spread material",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F10),0,INDEX(IF(RIGHT(F10,1)=\"L\",UnitCostLow, IF(RIGHT(F10,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F10,LEN(F10)-1),CostCode,0)))","v":0},{"$f":"G10*E10","v":0}]
[null,"Rip rap in channel base",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F11),0,INDEX(IF(RIGHT(F11,1)=\"L\",UnitCostLow, IF(RIGHT(F11,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F11,LEN(F11)-1),CostCode,0)))","v":0},{"$f":"G11*E11","v":0}]
[null,"REDIRECT RUNOFF/CONSTRUCT DIVERSION DITCHES"]
[null,"Excavate ditches -soil",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F13),0,INDEX(IF(RIGHT(F13,1)=\"L\",UnitCostLow, IF(RIGHT(F13,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F13,LEN(F13)-1),CostCode,0)))","v":0},{"$f":"G13*E13","v":0}]
[null,"Excavate ditches -rock",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F14),0,INDEX(IF(RIGHT(F14,1)=\"L\",UnitCostLow, IF(RIGHT(F14,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F14,LEN(F14)-1),CostCode,0)))","v":0},{"$f":"G14*E14","v":0}]
[null,"Stabilize side slopes",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F15),0,INDEX(IF(RIGHT(F15,1)=\"L\",UnitCostLow, IF(RIGHT(F15,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F15,LEN(F15)-1),CostCode,0)))","v":0},{"$f":"G15*E15","v":0}]
[null,"Rip rap in channel base",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F16),0,INDEX(IF(RIGHT(F16,1)=\"L\",UnitCostLow, IF(RIGHT(F16,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F16,LEN(F16)-1),CostCode,0)))","v":0},{"$f":"G16*E16","v":0}]
[null,"BREACH DITCHES"]
[null,"Excavate breaches",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F18),0,INDEX(IF(RIGHT(F18,1)=\"L\",UnitCostLow, IF(RIGHT(F18,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F18,LEN(F18)-1),CostCode,0)))","v":0},{"$f":"G18*E18","v":0}]
[null,"Backfill/recontour",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F19),0,INDEX(IF(RIGHT(F19,1)=\"L\",UnitCostLow, IF(RIGHT(F19,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F19,LEN(F19)-1),CostCode,0)))","v":0},{"$f":"G19*E19","v":0}]
[null,"Install flow dissipation",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F20),0,INDEX(IF(RIGHT(F20,1)=\"L\",UnitCostLow, IF(RIGHT(F20,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F20,LEN(F20)-1),CostCode,0)))","v":0},{"$f":"G20*E20","v":0}]
[null,"Vegetate remainder of ditch",null,"Ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F21),0,INDEX(IF(RIGHT(F21,1)=\"L\",UnitCostLow, IF(RIGHT(F21,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F21,LEN(F21)-1),CostCode,0)))","v":0},{"$f":"G21*E21","v":0}]
[null,"DECOMISSION FRESH WATER SUPPLY"]
[null,"Breach embankment",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F23),0,INDEX(IF(RIGHT(F23,1)=\"L\",UnitCostLow, IF(RIGHT(F23,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F23,LEN(F23)-1),CostCode,0)))","v":0},{"$f":"G23*E23","v":0}]
[null,"Remove pump",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F24),0,INDEX(IF(RIGHT(F24,1)=\"L\",UnitCostLow, IF(RIGHT(F24,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F24,LEN(F24)-1),CostCode,0)))","v":0},{"$f":"G24*E24","v":0}]
[null,"Remove pipeline",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F25),0,INDEX(IF(RIGHT(F25,1)=\"L\",UnitCostLow, IF(RIGHT(F25,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F25,LEN(F25)-1),CostCode,0)))","v":0},{"$f":"G25*E25","v":0}]
[null,"WATER CONTROL IN RECLAMATION QUARRY"]
[null,"Install  pumping system",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F27),0,INDEX(IF(RIGHT(F27,1)=\"L\",UnitCostLow, IF(RIGHT(F27,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F27,LEN(F27)-1),CostCode,0)))","v":0},{"$f":"G27*E27","v":0}]
[null,"Remove pumping system",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F28),0,INDEX(IF(RIGHT(F28,1)=\"L\",UnitCostLow, IF(RIGHT(F28,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F28,LEN(F28)-1),CostCode,0)))","v":0},{"$f":"G28*E28","v":0}]
[null,"REMOVE PIPELINES"]
[null,"Remove pipes",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F30),0,INDEX(IF(RIGHT(F30,1)=\"L\",UnitCostLow, IF(RIGHT(F30,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F30,LEN(F30)-1),CostCode,0)))","v":0},{"$f":"G30*E30","v":0}]
[null,"Concrete plug deep pipes",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F31),0,INDEX(IF(RIGHT(F31,1)=\"L\",UnitCostLow, IF(RIGHT(F31,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F31,LEN(F31)-1),CostCode,0)))","v":0},{"$f":"G31*E31","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F32),0,INDEX(IF(RIGHT(F32,1)=\"L\",UnitCostLow, IF(RIGHT(F32,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F32,LEN(F32)-1),CostCode,0)))","v":0},{"$f":"G32*E32","v":0}]
[null,"GROUNDWATER COLLECTION SYSTEM"]
[null,"Excavate/install sumps",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F34),0,INDEX(IF(RIGHT(F34,1)=\"L\",UnitCostLow, IF(RIGHT(F34,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F34,LEN(F34)-1),CostCode,0)))","v":0},{"$f":"G34*E34","v":0}]
[null,"Install pumping wells",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F35),0,INDEX(IF(RIGHT(F35,1)=\"L\",UnitCostLow, IF(RIGHT(F35,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F35,LEN(F35)-1),CostCode,0)))","v":0},{"$f":"G35*E35","v":0}]
[null,"Install pumps/pipelines/power supply",null,"LS",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F36),0,INDEX(IF(RIGHT(F36,1)=\"L\",UnitCostLow, IF(RIGHT(F36,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F36,LEN(F36)-1),CostCode,0)))","v":0},{"$f":"G36*E36","v":0}]
[null,"CONSTRUCT CONTAMINATED WATER STORAGE POND"]
[null,"Excavate pond",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F38),0,INDEX(IF(RIGHT(F38,1)=\"L\",UnitCostLow, IF(RIGHT(F38,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F38,LEN(F38)-1),CostCode,0)))","v":0},{"$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)"]
[null,"Construct access roads",null,"km",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F46),0,INDEX(IF(RIGHT(F46,1)=\"L\",UnitCostLow, IF(RIGHT(F46,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F46,LEN(F46)-1),CostCode,0)))","v":0},{"$f":"G46*E46","v":0}]
[null,"Install HDPE piping system from collection pond",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,"Wetland vegetation",null,"ha",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"CONSTRUCTION WATER TREATMENT*"]
[null,"Total short term water treatment cost, from \"Water Treatment\"",null,null,null,null,null,{"$f":"'Water Treatment'!P36","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H4:H53)+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)"]

{"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 Activities"]
[]
[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,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0)))","v":0},{"$f":"G5*E5","v":0},null,null,"Excavators","Excavators",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P5),0,INDEX(IF(RIGHT(P5,1)=\"L\",UnitCostLow, IF(RIGHT(P5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(P5,LEN(P5)-1),CostCode,0)))","v":0},{"$f":"Q5*O5","v":0},null,null,"Excavators","Excavators",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z5),0,INDEX(IF(RIGHT(Z5,1)=\"L\",UnitCostLow, IF(RIGHT(Z5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(Z5,LEN(Z5)-1),CostCode,0)))","v":0},{"$f":"AA5*Y5","v":0}]
[null,"Dump trucks",null,"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,{"$f":"G10*E10","v":0},null,null,"Loader","Loader",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"Q10*O10","v":0},null,null,"Loader","Loader",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"AA10*Y10","v":0}]
[null,"Compactor",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"G11*E11","v":0},null,null,"Compactor","Compactor",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"Q11*O11","v":0},null,null,"Compactor","Compactor",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,{"$f":"AA11*Y11","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,{"$f":"Q12*O12","v":0},null,null,"Light duty vehicles","Light duty vehicles",null,"kmtonne",null,{"$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"}},{"$f":"IF(ISNA(F14),0,INDEX(IF(RIGHT(F14,1)=\"L\",UnitCostLow, IF(RIGHT(F14,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F14,LEN(F14)-1),CostCode,0)))","v":0},{"$f":"G14*E14","v":0},null,null,"Pump shipping","Pump shipping",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P14),0,INDEX(IF(RIGHT(P14,1)=\"L\",UnitCostLow, IF(RIGHT(P14,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(P14,LEN(P14)-1),CostCode,0)))","v":0},{"$f":"Q14*O14","v":0},null,null,"Pump shipping","Pump shipping",null,"each",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z14),0,INDEX(IF(RIGHT(Z14,1)=\"L\",UnitCostLow, IF(RIGHT(Z14,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(Z14,LEN(Z14)-1),CostCode,0)))","v":0},{"$f":"AA14*Y14","v":0}]
[null,"Pipe shipping",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F15),0,INDEX(IF(RIGHT(F15,1)=\"L\",UnitCostLow, IF(RIGHT(F15,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F15,LEN(F15)-1),CostCode,0)))","v":0},{"$f":"G15*E15","v":0},null,null,"Pipe shipping","Pipe shipping",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P15),0,INDEX(IF(RIGHT(P15,1)=\"L\",UnitCostLow, IF(RIGHT(P15,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(P15,LEN(P15)-1),CostCode,0)))","v":0},{"$f":"Q15*O15","v":0},null,null,"Pipe shipping","Pipe shipping",null,"m",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z15),0,INDEX(IF(RIGHT(Z15,1)=\"L\",UnitCostLow, IF(RIGHT(Z15,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(Z15,LEN(Z15)-1),CostCode,0)))","v":0},{"$f":"AA15*Y15","v":0}]
[null,"Minor tools and equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F16),0,INDEX(IF(RIGHT(F16,1)=\"L\",UnitCostLow, IF(RIGHT(F16,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F16,LEN(F16)-1),CostCode,0)))","v":0},{"$f":"G16*E16","v":0},null,null,"Minor tools and equipment","Minor tools and equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P16),0,INDEX(IF(RIGHT(P16,1)=\"L\",UnitCostLow, IF(RIGHT(P16,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(P16,LEN(P16)-1),CostCode,0)))","v":0},{"$f":"Q16*O16","v":0},null,null,"Minor tools and equipment","Minor tools and equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z16),0,INDEX(IF(RIGHT(Z16,1)=\"L\",UnitCostLow, IF(RIGHT(Z16,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(Z16,LEN(Z16)-1),CostCode,0)))","v":0},{"$f":"AA16*Y16","v":0}]
[null,"Truck tires ",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F17),0,INDEX(IF(RIGHT(F17,1)=\"L\",UnitCostLow, IF(RIGHT(F17,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F17,LEN(F17)-1),CostCode,0)))","v":0},{"$f":"G17*E17","v":0},null,null,"Truck tires ","Truck tires ",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P17),0,INDEX(IF(RIGHT(P17,1)=\"L\",UnitCostLow, IF(RIGHT(P17,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(P17,LEN(P17)-1),CostCode,0)))","v":0},{"$f":"Q17*O17","v":0},null,null,"Truck tires ","Truck tires ",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z17),0,INDEX(IF(RIGHT(Z17,1)=\"L\",UnitCostLow, IF(RIGHT(Z17,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(Z17,LEN(Z17)-1),CostCode,0)))","v":0},{"$f":"AA17*Y17","v":0}]
[null,"Other (e.g. air shipment)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F18),0,INDEX(IF(RIGHT(F18,1)=\"L\",UnitCostLow, IF(RIGHT(F18,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F18,LEN(F18)-1),CostCode,0)))","v":0},0,null,null,"Other","Other (e.g. air shipment)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P18),0,INDEX(IF(RIGHT(P18,1)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"L\",UnitCostLow, IF(RIGHT(Z37,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(Z37,LEN(Z37)-1),CostCode,0)))","v":0},{"$f":"AA37*Y37","v":0}]
[null,"Winter road tariff",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F38),0,INDEX(IF(RIGHT(F38,1)=\"L\",UnitCostLow, IF(RIGHT(F38,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F38,LEN(F38)-1),CostCode,0)))","v":0},{"$f":"G38*E38","v":0},null,null,"Winter road tarriff","Winter road tariff",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P38),0,INDEX(IF(RIGHT(P38,1)=\"L\",UnitCostLow, IF(RIGHT(P38,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(P38,LEN(P38)-1),CostCode,0)))","v":0},{"$f":"Q38*O38","v":0},null,null,"Winter road tarriff","Winter road tariff",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z38),0,INDEX(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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"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)=\"L\",UnitCostLow, IF(RIGHT(Z56,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(Z56,LEN(Z56)-1),CostCode,0)))","v":0},{"$f":"AA56*Y56","v":0}]
[null,"Winter road tariff",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F57),0,INDEX(IF(RIGHT(F57,1)=\"L\",UnitCostLow, IF(RIGHT(F57,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F57,LEN(F57)-1),CostCode,0)))","v":0},{"$f":"G57*E57","v":0},null,null,"Winter road tarriff","Winter road tariff",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(P57),0,INDEX(IF(RIGHT(P57,1)=\"L\",UnitCostLow, IF(RIGHT(P57,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(P57,LEN(P57)-1),CostCode,0)))","v":0},{"$f":"Q57*O57","v":0},null,null,"Winter road tarriff","Winter road tariff",null,"kmtonne",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(Z57),0,INDEX(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(H4:H57)+0.0001","v":1E-4},null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(R4:R57)+0.0001","v":1E-4},null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AB4:AB57)+0.0001","v":1E-4}]

{"sheet":"PostClosure","index":12,"n_rows":637,"n_cols":8,"rows_kept":637,"cut":false,"hidden":false,"merged":[]}
[1,"Post-Closure Activities:"]
[]
[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"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0)))","v":0},{"$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"}},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)=\"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":{"$error":"#N/A"}},0,0]
[null,"SPILLWAY MAINTENANCE & REPORTING"]
[null,"Repair erosion",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F22),0,INDEX(IF(RIGHT(F22,1)=\"L\",UnitCostLow, IF(RIGHT(F22,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F22,LEN(F22)-1),CostCode,0)))","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)=\"L\",UnitCostLow, IF(RIGHT(F23,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F23,LEN(F23)-1),CostCode,0)))","v":0},{"$f":"G23*E23","v":0}]
[null,"CWTS MAINTENANCE"]
[null,"Maintain flow, restore vegetation",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F25),0,INDEX(IF(RIGHT(F25,1)=\"L\",UnitCostLow, IF(RIGHT(F25,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F25,LEN(F25)-1),CostCode,0)))","v":0},{"$f":"G25*E25","v":0}]
[null,"Subtotal, Annual post-closure costs",null,null,null,null,null,{"$f":"SUM(H4:H25)","v":0}]
[null,"Number of years of post closure activities",null,"years",0]
[null,"Long Term Water Treatment*","See water treatment tab",null,null,null,null,{"$f":"'Water Treatment'!X36","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"PCAnnualTotal*E27+H28+0.0000001","v":9.9999999999999995E-8}]
[]
[null,"*Include water treatment cost if treatment is considered long term, such as ARD/ML."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Year","Value"]
[null,{"$f":"Summary!$K$3","v":8},{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B209","v":0}]
[null,{"$f":"B209+1","v":9},{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B210","v":0}]
[null,{"$f":"B210+1","v":10},{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B211","v":0}]
[null,11,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B212","v":0}]
[null,12,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B213","v":0}]
[null,13,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B214","v":0}]
[null,14,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B215","v":0}]
[null,15,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B216","v":0}]
[null,16,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B217","v":0}]
[null,17,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B218","v":0}]
[null,18,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B219","v":0}]
[null,19,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B220","v":0}]
[null,20,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B221","v":0}]
[null,21,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B222","v":0}]
[null,22,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B223","v":0}]
[null,23,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B224","v":0}]
[null,24,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B225","v":0}]
[null,25,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B226","v":0}]
[null,26,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B227","v":0}]
[null,27,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B228","v":0}]
[null,28,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B229","v":0}]
[null,29,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B230","v":0}]
[null,30,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B231","v":0}]
[null,31,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B232","v":0}]
[null,32,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B233","v":0}]
[null,33,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B234","v":0}]
[null,34,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B235","v":0}]
[null,35,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B236","v":0}]
[null,36,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B237","v":0}]
[null,37,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B238","v":0}]
[null,38,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B239","v":0}]
[null,39,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B240","v":0}]
[null,40,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B241","v":0}]
[null,41,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B242","v":0}]
[null,42,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B243","v":0}]
[null,43,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B244","v":0}]
[null,44,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B245","v":0}]
[null,45,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B246","v":0}]
[null,46,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B247","v":0}]
[null,47,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B248","v":0}]
[null,48,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B249","v":0}]
[null,49,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B250","v":0}]
[null,50,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B251","v":0}]
[null,51,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B252","v":0}]
[null,52,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B253","v":0}]
[null,53,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B254","v":0}]
[null,54,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B255","v":0}]
[null,55,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B256","v":0}]
[null,56,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B257","v":0}]
[null,57,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B258","v":0}]
[null,58,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B259","v":0}]
[null,59,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B260","v":0}]
[null,60,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B261","v":0}]
[null,61,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B262","v":0}]
[null,62,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B263","v":0}]
[null,63,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B264","v":0}]
[null,64,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B265","v":0}]
[null,65,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B266","v":0}]
[null,66,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B267","v":0}]
[null,67,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B268","v":0}]
[null,68,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B269","v":0}]
[null,69,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B270","v":0}]
[null,70,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B271","v":0}]
[null,71,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B272","v":0}]
[null,72,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B273","v":0}]
[null,73,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B274","v":0}]
[null,{"$f":"B274+1","v":74},{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B275","v":0}]
[null,75,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B276","v":0}]
[null,76,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B277","v":0}]
[null,77,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B278","v":0}]
[null,78,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B279","v":0}]
[null,79,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B280","v":0}]
[null,80,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B281","v":0}]
[null,81,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B282","v":0}]
[null,82,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B283","v":0}]
[null,83,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B284","v":0}]
[null,84,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B285","v":0}]
[null,85,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B286","v":0}]
[null,86,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B287","v":0}]
[null,87,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B288","v":0}]
[null,88,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B289","v":0}]
[null,89,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B290","v":0}]
[null,90,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B291","v":0}]
[null,91,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B292","v":0}]
[null,92,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B293","v":0}]
[null,93,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B294","v":0}]
[null,94,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B295","v":0}]
[null,95,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B296","v":0}]
[null,96,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B297","v":0}]
[null,97,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B298","v":0}]
[null,98,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B299","v":0}]
[null,99,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B300","v":0}]
[null,100,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B301","v":0}]
[null,101,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B302","v":0}]
[null,102,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B303","v":0}]
[null,103,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B304","v":0}]
[null,104,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B305","v":0}]
[null,105,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B306","v":0}]
[null,106,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B307","v":0}]
[null,107,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B308","v":0}]
[null,108,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B309","v":0}]
[null,109,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B310","v":0}]
[null,110,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B311","v":0}]
[null,111,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B312","v":0}]
[null,112,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B313","v":0}]
[null,113,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B314","v":0}]
[null,114,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B315","v":0}]
[null,115,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B316","v":0}]
[null,116,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B317","v":0}]
[null,117,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B318","v":0}]
[null,118,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B319","v":0}]
[null,119,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B320","v":0}]
[null,120,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B321","v":0}]
[null,121,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B322","v":0}]
[null,122,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B323","v":0}]
[null,123,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B324","v":0}]
[null,124,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B325","v":0}]
[null,125,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B326","v":0}]
[null,126,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B327","v":0}]
[null,127,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B328","v":0}]
[null,128,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B329","v":0}]
[null,129,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B330","v":0}]
[null,130,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B331","v":0}]
[null,131,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B332","v":0}]
[null,132,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B333","v":0}]
[null,133,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B334","v":0}]
[null,134,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B335","v":0}]
[null,135,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B336","v":0}]
[null,136,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B337","v":0}]
[null,137,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B338","v":0}]
[null,{"$f":"B338+1","v":138},{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B339","v":0}]
[null,139,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B340","v":0}]
[null,140,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B341","v":0}]
[null,141,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B342","v":0}]
[null,142,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B343","v":0}]
[null,143,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B344","v":0}]
[null,144,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B345","v":0}]
[null,145,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B346","v":0}]
[null,146,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B347","v":0}]
[null,147,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B348","v":0}]
[null,148,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B349","v":0}]
[null,149,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B350","v":0}]
[null,150,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B351","v":0}]
[null,151,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B352","v":0}]
[null,152,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B353","v":0}]
[null,153,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B354","v":0}]
[null,154,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B355","v":0}]
[null,155,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B356","v":0}]
[null,156,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B357","v":0}]
[null,157,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B358","v":0}]
[null,158,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B359","v":0}]
[null,159,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B360","v":0}]
[null,160,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B361","v":0}]
[null,161,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B362","v":0}]
[null,162,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B363","v":0}]
[null,163,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B364","v":0}]
[null,164,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B365","v":0}]
[null,165,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B366","v":0}]
[null,166,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B367","v":0}]
[null,167,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B368","v":0}]
[null,168,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B369","v":0}]
[null,169,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B370","v":0}]
[null,170,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B371","v":0}]
[null,171,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B372","v":0}]
[null,172,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B373","v":0}]
[null,173,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B374","v":0}]
[null,174,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B375","v":0}]
[null,175,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B376","v":0}]
[null,176,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B377","v":0}]
[null,177,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B378","v":0}]
[null,178,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B379","v":0}]
[null,179,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B380","v":0}]
[null,180,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B381","v":0}]
[null,181,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B382","v":0}]
[null,182,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B383","v":0}]
[null,183,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B384","v":0}]
[null,184,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B385","v":0}]
[null,185,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B386","v":0}]
[null,186,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B387","v":0}]
[null,187,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B388","v":0}]
[null,188,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B389","v":0}]
[null,189,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B390","v":0}]
[null,190,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B391","v":0}]
[null,191,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B392","v":0}]
[null,192,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B393","v":0}]
[null,193,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B394","v":0}]
[null,194,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B395","v":0}]
[null,195,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B396","v":0}]
[null,196,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B397","v":0}]
[null,197,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B398","v":0}]
[null,198,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B399","v":0}]
[null,199,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B400","v":0}]
[null,200,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B401","v":0}]
[null,201,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B402","v":0}]
[null,{"$f":"B402+1","v":202},{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B403","v":0}]
[null,203,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B404","v":0}]
[null,204,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B405","v":0}]
[null,205,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B406","v":0}]
[null,206,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B407","v":0}]
[null,207,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B408","v":0}]
[null,208,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B409","v":0}]
[null,209,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B410","v":0}]
[null,210,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B411","v":0}]
[null,211,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B412","v":0}]
[null,212,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B413","v":0}]
[null,213,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B414","v":0}]
[null,214,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B415","v":0}]
[null,215,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B416","v":0}]
[null,216,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B417","v":0}]
[null,217,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B418","v":0}]
[null,218,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B419","v":0}]
[null,219,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B420","v":0}]
[null,220,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B421","v":0}]
[null,221,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B422","v":0}]
[null,222,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B423","v":0}]
[null,223,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B424","v":0}]
[null,224,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B425","v":0}]
[null,225,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B426","v":0}]
[null,226,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B427","v":0}]
[null,227,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B428","v":0}]
[null,228,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B429","v":0}]
[null,229,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B430","v":0}]
[null,230,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B431","v":0}]
[null,231,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B432","v":0}]
[null,232,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B433","v":0}]
[null,233,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B434","v":0}]
[null,234,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B435","v":0}]
[null,235,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B436","v":0}]
[null,236,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B437","v":0}]
[null,237,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B438","v":0}]
[null,238,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B439","v":0}]
[null,239,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B440","v":0}]
[null,240,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B441","v":0}]
[null,241,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B442","v":0}]
[null,242,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B443","v":0}]
[null,243,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B444","v":0}]
[null,244,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B445","v":0}]
[null,245,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B446","v":0}]
[null,246,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B447","v":0}]
[null,247,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B448","v":0}]
[null,248,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B449","v":0}]
[null,249,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B450","v":0}]
[null,250,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B451","v":0}]
[null,251,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B452","v":0}]
[null,252,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B453","v":0}]
[null,253,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B454","v":0}]
[null,254,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B455","v":0}]
[null,255,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B456","v":0}]
[null,256,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B457","v":0}]
[null,257,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B458","v":0}]
[null,258,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B459","v":0}]
[null,259,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B460","v":0}]
[null,260,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B461","v":0}]
[null,261,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B462","v":0}]
[null,262,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B463","v":0}]
[null,263,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B464","v":0}]
[null,264,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B465","v":0}]
[null,265,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B466","v":0}]
[null,{"$f":"B466+1","v":266},{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B467","v":0}]
[null,267,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B468","v":0}]
[null,268,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B469","v":0}]
[null,269,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B470","v":0}]
[null,270,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B471","v":0}]
[null,271,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B472","v":0}]
[null,272,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B473","v":0}]
[null,273,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B474","v":0}]
[null,274,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B475","v":0}]
[null,275,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B476","v":0}]
[null,276,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B477","v":0}]
[null,277,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B478","v":0}]
[null,278,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B479","v":0}]
[null,279,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B480","v":0}]
[null,280,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B481","v":0}]
[null,281,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B482","v":0}]
[null,282,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B483","v":0}]
[null,283,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B484","v":0}]
[null,284,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B485","v":0}]
[null,285,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B486","v":0}]
[null,286,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B487","v":0}]
[null,287,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B488","v":0}]
[null,288,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B489","v":0}]
[null,289,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B490","v":0}]
[null,290,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B491","v":0}]
[null,291,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B492","v":0}]
[null,292,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B493","v":0}]
[null,293,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B494","v":0}]
[null,294,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B495","v":0}]
[null,295,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B496","v":0}]
[null,296,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B497","v":0}]
[null,297,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B498","v":0}]
[null,298,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B499","v":0}]
[null,299,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B500","v":0}]
[null,300,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B501","v":0}]
[null,301,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B502","v":0}]
[null,302,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B503","v":0}]
[null,303,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B504","v":0}]
[null,304,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B505","v":0}]
[null,305,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B506","v":0}]
[null,306,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B507","v":0}]
[null,307,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B508","v":0}]
[null,308,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B509","v":0}]
[null,309,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B510","v":0}]
[null,310,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B511","v":0}]
[null,311,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B512","v":0}]
[null,312,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B513","v":0}]
[null,313,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B514","v":0}]
[null,314,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B515","v":0}]
[null,315,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B516","v":0}]
[null,316,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B517","v":0}]
[null,317,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B518","v":0}]
[null,318,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B519","v":0}]
[null,319,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B520","v":0}]
[null,320,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B521","v":0}]
[null,321,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B522","v":0}]
[null,322,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B523","v":0}]
[null,323,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B524","v":0}]
[null,324,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B525","v":0}]
[null,325,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B526","v":0}]
[null,326,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B527","v":0}]
[null,327,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B528","v":0}]
[null,328,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B529","v":0}]
[null,329,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B530","v":0}]
[null,{"$f":"B530+1","v":330},{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B531","v":0}]
[null,331,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B532","v":0}]
[null,332,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B533","v":0}]
[null,333,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B534","v":0}]
[null,334,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B535","v":0}]
[null,335,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B536","v":0}]
[null,336,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B537","v":0}]
[null,337,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B538","v":0}]
[null,338,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B539","v":0}]
[null,339,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B540","v":0}]
[null,340,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B541","v":0}]
[null,341,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B542","v":0}]
[null,342,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B543","v":0}]
[null,343,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B544","v":0}]
[null,344,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B545","v":0}]
[null,345,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B546","v":0}]
[null,346,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B547","v":0}]
[null,347,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B548","v":0}]
[null,348,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B549","v":0}]
[null,349,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B550","v":0}]
[null,350,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B551","v":0}]
[null,351,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B552","v":0}]
[null,352,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B553","v":0}]
[null,353,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B554","v":0}]
[null,354,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B555","v":0}]
[null,355,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B556","v":0}]
[null,356,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B557","v":0}]
[null,357,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B558","v":0}]
[null,358,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B559","v":0}]
[null,359,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B560","v":0}]
[null,360,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B561","v":0}]
[null,361,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B562","v":0}]
[null,362,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B563","v":0}]
[null,363,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B564","v":0}]
[null,364,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B565","v":0}]
[null,365,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B566","v":0}]
[null,366,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B567","v":0}]
[null,367,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B568","v":0}]
[null,368,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B569","v":0}]
[null,369,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B570","v":0}]
[null,370,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B571","v":0}]
[null,371,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B572","v":0}]
[null,372,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B573","v":0}]
[null,373,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B574","v":0}]
[null,374,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B575","v":0}]
[null,375,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B576","v":0}]
[null,376,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B577","v":0}]
[null,377,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B578","v":0}]
[null,378,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B579","v":0}]
[null,379,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B580","v":0}]
[null,380,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B581","v":0}]
[null,381,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B582","v":0}]
[null,382,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B583","v":0}]
[null,383,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B584","v":0}]
[null,384,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B585","v":0}]
[null,385,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B586","v":0}]
[null,386,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B587","v":0}]
[null,387,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B588","v":0}]
[null,388,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B589","v":0}]
[null,389,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B590","v":0}]
[null,390,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B591","v":0}]
[null,391,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B592","v":0}]
[null,392,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B593","v":0}]
[null,393,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B594","v":0}]
[null,{"$f":"B594+1","v":394},{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B595","v":0}]
[null,395,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B596","v":0}]
[null,396,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B597","v":0}]
[null,397,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B598","v":0}]
[null,398,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B599","v":0}]
[null,399,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B600","v":0}]
[null,400,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B601","v":0}]
[null,401,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B602","v":0}]
[null,402,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B603","v":0}]
[null,403,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B604","v":0}]
[null,404,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B605","v":0}]
[null,405,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B606","v":0}]
[null,406,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B607","v":0}]
[null,407,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B608","v":0}]
[null,408,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B609","v":0}]
[null,409,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B610","v":0}]
[null,410,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B611","v":0}]
[null,411,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B612","v":0}]
[null,412,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B613","v":0}]
[null,413,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B614","v":0}]
[null,414,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B615","v":0}]
[null,415,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B616","v":0}]
[null,416,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B617","v":0}]
[null,417,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B618","v":0}]
[null,418,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B619","v":0}]
[null,419,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B620","v":0}]
[null,420,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B621","v":0}]
[null,421,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B622","v":0}]
[null,422,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B623","v":0}]
[null,423,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B624","v":0}]
[null,424,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B625","v":0}]
[null,425,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B626","v":0}]
[null,426,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B627","v":0}]
[null,427,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B628","v":0}]
[null,428,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B629","v":0}]
[null,429,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B630","v":0}]
[null,430,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B631","v":0}]
[null,431,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B632","v":0}]
[null,432,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B633","v":0}]
[null,433,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B634","v":0}]
[null,434,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B635","v":0}]
[null,435,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B636","v":0}]
[null,436,{"$f":"PCAnnualTotal*(1+Summary!$K$4)^PostClosure!B637","v":0}]

{"sheet":"Water Treatment","index":13,"n_rows":264,"n_cols":24,"rows_kept":264,"cut":false,"hidden":false,"merged":[]}
[1,"ICM Water Treatment",null,null,null,null,null,null,null,"Construction Water Treatment",null,null,null,null,null,null,null,"Post-Closure Activities Long Term Water Treatment"]
[]
[null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost",null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost",null,"ACTIVITY/MATERIAL","Notes","Units","Quantity","Cost Code","Unit Cost","Cost"]
[null,"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"}},{"$f":"IF(ISNA(F5),0,INDEX(IF(RIGHT(F5,1)=\"L\",UnitCostLow, IF(RIGHT(F5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F5,LEN(F5)-1),CostCode,0)))","v":0},{"$f":"G5*E5","v":0},null,"Construction of Treatment Plant",null,"lump sum",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N5),0,INDEX(IF(RIGHT(N5,1)=\"L\",UnitCostLow, IF(RIGHT(N5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N5,LEN(N5)-1),CostCode,0)))","v":0},{"$f":"O5*M5","v":0},null,"Construction of Treatment Plant",null,"lump sum",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V5),0,INDEX(IF(RIGHT(V5,1)=\"L\",UnitCostLow, IF(RIGHT(V5,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V5,LEN(V5)-1),CostCode,0)))","v":0},{"$f":"W5*U5","v":0}]
[null,"Annual Operational Cost",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F6),0,INDEX(IF(RIGHT(F6,1)=\"L\",UnitCostLow, IF(RIGHT(F6,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F6,LEN(F6)-1),CostCode,0)))","v":0},{"$f":"G6*E6","v":0},null,"Annual Operational Cost",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N6),0,INDEX(IF(RIGHT(N6,1)=\"L\",UnitCostLow, IF(RIGHT(N6,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N6,LEN(N6)-1),CostCode,0)))","v":0},{"$f":"O6*M6","v":0},null,"Annual Operational Cost",null,"m3",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V6),0,INDEX(IF(RIGHT(V6,1)=\"L\",UnitCostLow, IF(RIGHT(V6,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V6,LEN(V6)-1),CostCode,0)))","v":0},{"$f":"W6*U6","v":0}]
[null,"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"}},{"$f":"IF(ISNA(F8),0,INDEX(IF(RIGHT(F8,1)=\"L\",UnitCostLow, IF(RIGHT(F8,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F8,LEN(F8)-1),CostCode,0)))","v":0},{"$f":"G8*E8","v":0},null,"H2O2",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N8),0,INDEX(IF(RIGHT(N8,1)=\"L\",UnitCostLow, IF(RIGHT(N8,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N8,LEN(N8)-1),CostCode,0)))","v":0},{"$f":"O8*M8","v":0},null,"H2O2",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V8),0,INDEX(IF(RIGHT(V8,1)=\"L\",UnitCostLow, IF(RIGHT(V8,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V8,LEN(V8)-1),CostCode,0)))","v":0},{"$f":"W8*U8","v":0}]
[null,"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,"ferrous sulphate",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"ferrous sulphate",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"ferrous sulphate",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"flocculants",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"flocculants",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0,null,"flocculants",null,"kg",null,{"$f":"NA()","v":{"$error":"#N/A"}},0,0]
[null,"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,"Annual fuel",null,"litres",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F15),0,INDEX(IF(RIGHT(F15,1)=\"L\",UnitCostLow, IF(RIGHT(F15,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F15,LEN(F15)-1),CostCode,0)))","v":0},{"$f":"G15*E15","v":0},null,"Annual fuel",null,"litres",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N15),0,INDEX(IF(RIGHT(N15,1)=\"L\",UnitCostLow, IF(RIGHT(N15,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N15,LEN(N15)-1),CostCode,0)))","v":0},{"$f":"O15*M15","v":0},null,"Annual fuel",null,"litres",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V15),0,INDEX(IF(RIGHT(V15,1)=\"L\",UnitCostLow, IF(RIGHT(V15,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V15,LEN(V15)-1),CostCode,0)))","v":0},{"$f":"W15*U15","v":0}]
[null,"Annual 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,"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,"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,"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"}},{"$f":"IF(ISNA(F23),0,INDEX(IF(RIGHT(F23,1)=\"L\",UnitCostLow, IF(RIGHT(F23,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F23,LEN(F23)-1),CostCode,0)))","v":0},{"$f":"G23*E23","v":0},null,"Sampling equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N23),0,INDEX(IF(RIGHT(N23,1)=\"L\",UnitCostLow, IF(RIGHT(N23,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N23,LEN(N23)-1),CostCode,0)))","v":0},{"$f":"O23*M23","v":0},null,"Sampling equipment",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V23),0,INDEX(IF(RIGHT(V23,1)=\"L\",UnitCostLow, IF(RIGHT(V23,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V23,LEN(V23)-1),CostCode,0)))","v":0},{"$f":"W23*U23","v":0}]
[null,"Analyses",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F24),0,INDEX(IF(RIGHT(F24,1)=\"L\",UnitCostLow, IF(RIGHT(F24,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F24,LEN(F24)-1),CostCode,0)))","v":0},{"$f":"G24*E24","v":0},null,"Analyses",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N24),0,INDEX(IF(RIGHT(N24,1)=\"L\",UnitCostLow, IF(RIGHT(N24,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N24,LEN(N24)-1),CostCode,0)))","v":0},{"$f":"O24*M24","v":0},null,"Analyses",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V24),0,INDEX(IF(RIGHT(V24,1)=\"L\",UnitCostLow, IF(RIGHT(V24,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V24,LEN(V24)-1),CostCode,0)))","v":0},{"$f":"W24*U24","v":0}]
[null,"Shipping to laboratory",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F25),0,INDEX(IF(RIGHT(F25,1)=\"L\",UnitCostLow, IF(RIGHT(F25,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F25,LEN(F25)-1),CostCode,0)))","v":0},{"$f":"G25*E25","v":0},null,"Shipping to laboratory",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N25),0,INDEX(IF(RIGHT(N25,1)=\"L\",UnitCostLow, IF(RIGHT(N25,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N25,LEN(N25)-1),CostCode,0)))","v":0},{"$f":"O25*M25","v":0},null,"Shipping to laboratory",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V25),0,INDEX(IF(RIGHT(V25,1)=\"L\",UnitCostLow, IF(RIGHT(V25,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V25,LEN(V25)-1),CostCode,0)))","v":0},{"$f":"W25*U25","v":0}]
[null,"Reporting",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F26),0,INDEX(IF(RIGHT(F26,1)=\"L\",UnitCostLow, IF(RIGHT(F26,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F26,LEN(F26)-1),CostCode,0)))","v":0},{"$f":"G26*E26","v":0},null,"Reporting",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N26),0,INDEX(IF(RIGHT(N26,1)=\"L\",UnitCostLow, IF(RIGHT(N26,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N26,LEN(N26)-1),CostCode,0)))","v":0},{"$f":"O26*M26","v":0},null,"Reporting",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V26),0,INDEX(IF(RIGHT(V26,1)=\"L\",UnitCostLow, IF(RIGHT(V26,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V26,LEN(V26)-1),CostCode,0)))","v":0},{"$f":"W26*U26","v":0}]
[null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F27),0,INDEX(IF(RIGHT(F27,1)=\"L\",UnitCostLow, IF(RIGHT(F27,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F27,LEN(F27)-1),CostCode,0)))","v":0},{"$f":"G27*E27","v":0},null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N27),0,INDEX(IF(RIGHT(N27,1)=\"L\",UnitCostLow, IF(RIGHT(N27,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N27,LEN(N27)-1),CostCode,0)))","v":0},{"$f":"O27*M27","v":0},null,"Other",null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V27),0,INDEX(IF(RIGHT(V27,1)=\"L\",UnitCostLow, IF(RIGHT(V27,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V27,LEN(V27)-1),CostCode,0)))","v":0},{"$f":"W27*U27","v":0}]
[null,"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"}},{"$f":"IF(ISNA(F29),0,INDEX(IF(RIGHT(F29,1)=\"L\",UnitCostLow, IF(RIGHT(F29,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F29,LEN(F29)-1),CostCode,0)))","v":0},{"$f":"G29*E29","v":0},null,"Road maintenance (incl. snow removal)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N29),0,INDEX(IF(RIGHT(N29,1)=\"L\",UnitCostLow, IF(RIGHT(N29,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N29,LEN(N29)-1),CostCode,0)))","v":0},{"$f":"O29*M29","v":0},null,"Road maintenance (incl. snow removal)",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V29),0,INDEX(IF(RIGHT(V29,1)=\"L\",UnitCostLow, IF(RIGHT(V29,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V29,LEN(V29)-1),CostCode,0)))","v":0},{"$f":"W29*U29","v":0}]
[null,"Winter road tariff",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F30),0,INDEX(IF(RIGHT(F30,1)=\"L\",UnitCostLow, IF(RIGHT(F30,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F30,LEN(F30)-1),CostCode,0)))","v":0},{"$f":"G30*E30","v":0},null,"Winter road tariff",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N30),0,INDEX(IF(RIGHT(N30,1)=\"L\",UnitCostLow, IF(RIGHT(N30,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N30,LEN(N30)-1),CostCode,0)))","v":0},{"$f":"O30*M30","v":0},null,"Winter road tariff",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V30),0,INDEX(IF(RIGHT(V30,1)=\"L\",UnitCostLow, IF(RIGHT(V30,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V30,LEN(V30)-1),CostCode,0)))","v":0},{"$f":"W30*U30","v":0}]
[null,"Truck rental",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F31),0,INDEX(IF(RIGHT(F31,1)=\"L\",UnitCostLow, IF(RIGHT(F31,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F31,LEN(F31)-1),CostCode,0)))","v":0},{"$f":"G31*E31","v":0},null,"Truck rental",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N31),0,INDEX(IF(RIGHT(N31,1)=\"L\",UnitCostLow, IF(RIGHT(N31,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N31,LEN(N31)-1),CostCode,0)))","v":0},{"$f":"O31*M31","v":0},null,"Truck rental",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V31),0,INDEX(IF(RIGHT(V31,1)=\"L\",UnitCostLow, IF(RIGHT(V31,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V31,LEN(V31)-1),CostCode,0)))","v":0},{"$f":"W31*U31","v":0}]
[null,"Air support",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F32),0,INDEX(IF(RIGHT(F32,1)=\"L\",UnitCostLow, IF(RIGHT(F32,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(F32,LEN(F32)-1),CostCode,0)))","v":0},{"$f":"G32*E32","v":0},null,"Air support",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(N32),0,INDEX(IF(RIGHT(N32,1)=\"L\",UnitCostLow, IF(RIGHT(N32,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(N32,LEN(N32)-1),CostCode,0)))","v":0},{"$f":"O32*M32","v":0},null,"Air support",null,"allow",null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(V32),0,INDEX(IF(RIGHT(V32,1)=\"L\",UnitCostLow, IF(RIGHT(V32,1)=\"H\",UnitCostHigh,UnitCostSpecified)),MATCH(LEFT(V32,LEN(V32)-1),CostCode,0)))","v":0},{"$f":"W32*U32","v":0}]
[]
[null,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",{"$f":"SUM(X6:X33)+0.000001","v":9.9999999999999995E-7}]
[null,"Number of years of water treatment",null,"years",0,null,null,null,null,"Number of years of water treatment",null,"years",0,null,null,null,null,"Number of years of water treatment",null,"years",0]
[null,null,null,null,null,null,"Total",{"$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,"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 Water Management Worksheet",null,null,null,null,null,null,null,"Note: This post-closure cost is linked back to the Post Closure Worksheet"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Year","Value"]
[null,{"$f":"Summary!K3","v":8},{"$f":"X5*(1+Summary!$K$4)^'Water Treatment'!B127+$X$34*(1+Summary!$K$4)^'Water Treatment'!B127","v":1.2667700813876159E-6}]
[null,{"$f":"B127+1","v":9},{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B128","v":1.3047731838292444E-6}]
[null,{"$f":"B128+1","v":10},{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B129","v":1.3439163793441217E-6}]
[null,11,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B130","v":1.3842338707244453E-6}]
[null,12,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B131","v":1.4257608868461785E-6}]
[null,13,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B132","v":1.4685337134515639E-6}]
[null,14,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B133","v":1.512589724855111E-6}]
[null,15,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B134","v":1.5579674166007644E-6}]
[null,16,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B135","v":1.6047064390987869E-6}]
[null,17,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B136","v":1.6528476322717507E-6}]
[null,18,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B137","v":1.7024330612399032E-6}]
[null,19,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B138","v":1.7535060530771002E-6}]
[null,20,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B139","v":1.8061112346694131E-6}]
[null,21,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B140","v":1.8602945717094952E-6}]
[null,22,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B141","v":1.9161034088607805E-6}]
[null,23,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B142","v":1.9735865111266038E-6}]
[null,24,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B143","v":2.0327941064604016E-6}]
[null,25,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B144","v":2.0937779296542136E-6}]
[null,26,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B145","v":2.1565912675438405E-6}]
[null,27,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B146","v":2.2212890055701553E-6}]
[null,28,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B147","v":2.2879276757372603E-6}]
[null,29,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B148","v":2.3565655060093775E-6}]
[null,30,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B149","v":2.4272624711896591E-6}]
[null,31,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B150","v":2.5000803453253493E-6}]
[null,32,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B151","v":2.575082755685109E-6}]
[null,33,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B152","v":2.6523352383556625E-6}]
[null,34,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B153","v":2.731905295506332E-6}]
[null,35,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B154","v":2.8138624543715224E-6}]
[null,36,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B155","v":2.8982783280026677E-6}]
[null,37,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B156","v":2.9852266778427473E-6}]
[null,38,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B157","v":3.07478347817803E-6}]
[null,39,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B158","v":3.1670269825233712E-6}]
[null,40,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B159","v":3.2620377919990718E-6}]
[null,41,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B160","v":3.359898925759044E-6}]
[null,42,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B161","v":3.460695893531816E-6}]
[null,43,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B162","v":3.56451677033777E-6}]
[null,44,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B163","v":3.6714522734479029E-6}]
[null,45,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B164","v":3.7815958416513399E-6}]
[null,46,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B165","v":3.8950437169008803E-6}]
[null,47,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B166","v":4.0118950284079072E-6}]
[null,48,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B167","v":4.132251879260144E-6}]
[null,49,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B168","v":4.2562194356379474E-6}]
[null,50,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B169","v":4.3839060187070863E-6}]
[null,51,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B170","v":4.5154231992682985E-6}]
[null,52,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B171","v":4.6508858952463477E-6}]
[null,53,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B172","v":4.7904124721037372E-6}]
[null,54,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B173","v":4.9341248462668497E-6}]
[null,55,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B174","v":5.0821485916548553E-6}]
[null,56,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B175","v":5.2346130494045006E-6}]
[null,57,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B176","v":5.3916514408866356E-6}]
[null,58,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B177","v":5.553400984113235E-6}]
[null,59,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B178","v":5.7200030136366318E-6}]
[null,60,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B179","v":5.8916031040457312E-6}]
[null,61,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B180","v":6.0683511971671019E-6}]
[null,62,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B181","v":6.2504017330821145E-6}]
[null,63,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B182","v":6.4379137850745789E-6}]
[null,64,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B183","v":6.6310511986268155E-6}]
[null,65,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B184","v":6.82998273458562E-6}]
[null,66,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B185","v":7.0348822166231884E-6}]
[null,67,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B186","v":7.2459286831218841E-6}]
[null,68,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B187","v":7.4633065436155404E-6}]
[null,69,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B188","v":7.687205739924005E-6}]
[null,70,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B189","v":7.9178219121217268E-6}]
[null,71,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B190","v":8.155356569485378E-6}]
[null,72,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B191","v":8.4000172665699395E-6}]
[null,73,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B192","v":8.6520177845670382E-6}]
[null,{"$f":"B192+1","v":74},{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B193","v":8.9115783181040477E-6}]
[null,75,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B194","v":9.1789256676471708E-6}]
[null,76,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B195","v":9.4542934376765837E-6}]
[null,77,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B196","v":9.7379222408068816E-6}]
[null,78,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B197","v":1.003005990803109E-5}]
[null,79,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B198","v":1.0330961705272022E-5}]
[null,80,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B199","v":1.0640890556430181E-5}]
[null,81,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B200","v":1.0960117273123087E-5}]
[null,82,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B201","v":1.1288920791316779E-5}]
[null,83,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B202","v":1.1627588415056282E-5}]
[null,84,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B203","v":1.197641606750797E-5}]
[null,85,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B204","v":1.2335708549533209E-5}]
[null,86,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B205","v":1.2705779806019204E-5}]
[null,87,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B206","v":1.3086953200199783E-5}]
[null,88,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B207","v":1.3479561796205774E-5}]
[null,89,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B208","v":1.3883948650091947E-5}]
[null,90,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B209","v":1.4300467109594707E-5}]
[null,91,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B210","v":1.4729481122882546E-5}]
[null,92,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B211","v":1.5171365556569023E-5}]
[null,93,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B212","v":1.5626506523266092E-5}]
[null,94,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B213","v":1.6095301718964077E-5}]
[null,95,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B214","v":1.6578160770532998E-5}]
[null,96,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B215","v":1.7075505593648987E-5}]
[null,97,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B216","v":1.7587770761458458E-5}]
[null,98,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B217","v":1.8115403884302205E-5}]
[null,99,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B218","v":1.8658866000831277E-5}]
[null,100,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B219","v":1.9218631980856215E-5}]
[null,101,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B220","v":1.9795190940281899E-5}]
[null,102,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B221","v":2.0389046668490355E-5}]
[null,103,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B222","v":2.1000718068545067E-5}]
[null,104,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B223","v":2.1630739610601416E-5}]
[null,105,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B224","v":2.2279661798919463E-5}]
[null,106,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B225","v":2.2948051652887047E-5}]
[null,107,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B226","v":2.3636493202473659E-5}]
[null,108,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B227","v":2.4345587998547864E-5}]
[null,109,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B228","v":2.50759556385043E-5}]
[null,110,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B229","v":2.5828234307659427E-5}]
[null,111,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B230","v":2.6603081336889212E-5}]
[null,112,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B231","v":2.740117377699589E-5}]
[null,113,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B232","v":2.8223208990305758E-5}]
[null,114,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B233","v":2.9069905260014932E-5}]
[null,115,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B234","v":2.9942002417815384E-5}]
[null,116,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B235","v":3.0840262490349846E-5}]
[null,117,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B236","v":3.1765470365060335E-5}]
[null,118,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B237","v":3.2718434476012148E-5}]
[null,119,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B238","v":3.3699987510292516E-5}]
[null,120,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B239","v":3.4710987135601286E-5}]
[null,121,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B240","v":3.5752316749669326E-5}]
[null,122,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B241","v":3.6824886252159407E-5}]
[null,123,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B242","v":3.7929632839724189E-5}]
[null,124,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B243","v":3.906752182491591E-5}]
[null,125,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B244","v":4.0239547479663382E-5}]
[null,126,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B245","v":4.1446733904053282E-5}]
[null,127,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B246","v":4.2690135921174889E-5}]
[null,128,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B247","v":4.3970839998810127E-5}]
[null,129,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B248","v":4.5289965198774427E-5}]
[null,130,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B249","v":4.664866415473766E-5}]
[null,131,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B250","v":4.8048124079379792E-5}]
[null,132,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B251","v":4.9489567801761182E-5}]
[null,133,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B252","v":5.0974254835814014E-5}]
[null,134,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B253","v":5.2503482480888442E-5}]
[null,135,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B254","v":5.4078586955315094E-5}]
[null,136,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B255","v":5.5700944563974541E-5}]
[null,137,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B256","v":5.7371972900893776E-5}]
[null,{"$f":"B256+1","v":138},{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B257","v":5.9093132087920589E-5}]
[null,139,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B258","v":6.0865926050558211E-5}]
[null,140,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B259","v":6.2691903832074952E-5}]
[null,141,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B260","v":6.4572660947037191E-5}]
[null,142,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B261","v":6.6509840775448323E-5}]
[null,143,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B262","v":6.8505135998711772E-5}]
[null,144,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B263","v":7.056029007867312E-5}]
[null,145,{"$f":"$X$34*(1+Summary!$K$4)^'Water Treatment'!B264","v":7.2677098781033302E-5}]

{"sheet":"Unit_Costs","index":14,"n_rows":194,"n_cols":20,"rows_kept":194,"cut":false,"hidden":false,"merged":[[1,1,1,7],[3,1,3,7],[2,3,2,7],[0,13,0,19]]}
["Unit Cost Table (for refining unit costs see \"Estimator\" worksheet)",null,null,null,null,null,null,null,null,null,null,null,null,"Base Rates (DO NOT TOUCH)"]
[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$"]
[null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,"",""]
["Accommodation",null,null,null,null,null,null,null,null,null,null,null,null,"Accommodation"]
[null,null,null,"ACCM","manday",{"$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:$C\"),3,FALSE)))))","v":834},null,null,null,"Low (non friable) High (friable)",null,null,null,"Asbestos",null,"BDA","m2",527,834]
["Buildings - Remove",null,null,null,null,"","","",null,null,null,null,null,"Buildings - Remove",null,null,null,null,"",""]
[null,"Wood",null,"BRW","m3",{"$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:$C\"),3,FALSE)))))","v":83},"",null,null,null,null,null,null,null,"Wood",null,"BRW","m3",83]
[null,"Concrete",null,"BRC","m3",93,"",null,null,null,null,null,null,null,"Concrete",null,"BRC","m3",93]
[null,"Steel - teardown",null,"BRS1","m3",81,"",null,null,null,null,null,null,null,"Steel - teardown",null,"BRS1","m3",81]
[null,"Steel - for salvage",null,"BRS2","mt",250,"",null,null,null,null,null,null,null,"Steel - for salvage",null,"BRS2","mt",250]
["Concrete work",null,null,null,null,"","","",null,null,null,null,null,"Concrete work",null,null,null,null,"",""]
[null,"Footing",null,"CFT","m3",{"$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:$C\"),3,FALSE)))))","v":920},"",null,null,null,null,null,null,null,"Footing",null,"CFT","m3",920]
[null,"Foundation",null,"CFD","m3",1620,"",null,null,null,null,null,null,null,"Foundation",null,"CFD","m3",1620]
[null,"Grade beam",null,"CGB","m3",5380,"",null,null,null,null,null,null,null,"Grade beam",null,"CGB","m3",5380]
[null,"Piers ",null,"CPS","m3",3260,"",null,null,null,null,null,null,null,"Piers ",null,"CPS","m3",3260]
[null,"Pile cap",null,"CPC","m3",1920,"",null,null,null,null,null,null,null,"Pile cap",null,"CPC","m3",1920]
[null,"Slab on Grade",null,"CSG","m3",900,"",null,null,null,null,null,null,null,"Slab on Grade",null,"CSG","m3",900]
[null,"Rebar",null,"CRB","kg",3.73,"",null,null,null,null,null,null,null,"Rebar",null,"CRB","kg",3.73]
["Contaminated Soils",null,null,null,null,"","","",null,null,null,null,null,"Contaminated Soils",null,null,null,null,"",""]
[null,"ESA Phase 1",null,"CS1","each",{"$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:$C\"),3,FALSE)))))","v":50000},"",null,null,null,"See user manual for details ",null,null,null,"ESA Phase 1",null,"CS1","each",50000]
[null,"ESA Phase 2/3",null,"CS2","each",300000,"",null,null,null,null,null,null,null,"ESA Phase 2",null,"CS2","each",300000]
[null,"Remediate on site",null,"CSR","m3",177,400,null,null,null,"Low (bioremediate) High (engineered landfill) ",null,null,null,"Remediate on site",null,"CSR","m3",177,400]
["Dozing",null,null,null,null,"","","",null,null,null,null,null,"Dozing",null,null,null,null,"",""]
[null,"doze rock piles",null,"DR","m3",{"$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:$C\"),3,FALSE)))))","v":6.21},"",null,null,null,null,null,null,null,"Drilling and Blasting",null,"DAB","m3",6.21]
[null,"Crushing and Screening",null,"CAS","m3",25.82,"",null,null,null,null,null,null,null,"Crushing and Screening",null,"CAS","m3",25.82]
[null,"Clearing and Grubbing",null,"SBC","m2",1.7556875000000001,5.8393750000000004,null,null,null,"Low (cut & chip trees to 6 inch) High (cut and chip trees to 12 inch)",null,null,null,"Clearing and Grubbing",null,"SBC","m2",1.7556875000000001,5.8393750000000004]
["Excavate Rock - Low Spec (e.g. Stockpile Source, Bulk Fill)",null,null,null,null,"","","",null,null,"Low (1KM haul) High (5 KM haul), specify in longer haul distances ",null,null,"Excavate Rock - Low Spec (Stockpile Source)",null,null,null,null,"",""]
[null,"load/haul/place",null,"RB1","m3",{"$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:$C\"),3,FALSE)))))","v":17},33,null,null,null,"Add drilling and blasting if the source of rock is bedrock ",null,null,null,"drill/blast/load/short haul",null,"SP1","m3",17,33]
[null,"RB1 + spread and compact",null,"RB2","m3",18,35,null,null,null,null,null,null,null,"RB1 + spread and compact",null,"SP3","m3",18,35]
[null,"Specified activity",null,"RBS","m3","","",null,null,null,null,null,null,null,"Specified activity",null,"SPS","m3"]
["Excavate Rock - High Spec (i.e. Rip Rap, Screened)",null,null,null,null,"","","",null,null,"Low (1KM haul) High (5 KM haul), specify in longer haul distances ",null,null,"Excavate Rock - High Spec (i.e. Rip Rap, Screened)",null,null,null,null,"",""]
[null,"load/haul/place",null,"RC1","m3",{"$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:$C\"),3,FALSE)))))","v":25},43,null,null,null,null,null,null,null,"drill/blast/load/short haul",null,"RC1","m3",25,43]
[null,"RC1 + spread and compact",null,"RC2","m3",28,46,null,null,null,null,null,null,null,"RC1 + spread and compact",null,"RC3","m3",{"$f":"S40+3","v":28},{"$f":"T40+3","v":46}]
[null,"Specified activity",null,"RCS","m3","","",null,null,null,null,null,null,null,"Specified activity",null,"RCS","m3"]
["Excavate Soil - Low Spec (i.e. bulk fill and excavation)",null,null,null,null,"","","",null,null,"Low (1KM haul) High (5 KM haul), specify in longer haul distances ",null,null,"Excavate Soil - Low Spec",null,null,null,null,"",""]
[null,"excavate/load/haul/place",null,"SB1","m3",{"$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:$C\"),3,FALSE)))))","v":17},31,null,null,null,null,null,null,null,"excavate/load/short haul",null,"SB1","m3",17,31]
[null,"SB1 + spread and compact",null,"SB2","m3",18,33,null,null,null,null,null,null,null,"SB1 + spread and compact",null,"SB3","m3",18,33]
[null,"Tailings ",null,"SBT","m3",30.243338804246871,"",null,null,null,null,null,null,null,"Tailings ",null,"SBT","m3",30.243338804246871]
[null,"Specified activity",null,"SBS","m3","","",null,null,null,null,null,null,null,"Specified activity",null,"SBS","m3"]
["Excavate Soil - High Spec (i.e. Engineered Covers, Spillway Clearing, etc.)",null,null,null,null,"","","",null,null,"Low (1KM haul) High (5 KM haul), specify in longer haul distances ",null,null,"Excavate Soil - High Spec",null,null,null,null,"",""]
[null,"excavate/load/haul/place",null,"SC1","m3",{"$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:$C\"),3,FALSE)))))","v":36},50,null,null,null,null,null,null,null,"excavate/load/short haul",null,"SC1","m3",36,50]
[null,"SC1 + spread and compact",null,"SC2","m3",37,52,null,null,null,null,null,null,null,"SC1 + spread and compact",null,"SC3","m3",37,52]
[null,"Specified activity",null,"SCS","m3","","",null,null,null,null,null,null,null,"Specified activity",null,"SCS","m3"]
["Fence",null,null,null,null,"","","",null,null,null,null,null,"Fence",null,null,null,null,"",""]
[null,null,null,"FNC","m",{"$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:$C\"),3,FALSE)))))","v":1.57},1.6459999999999999,null,null,null,null,null,null,null,"Fuel cost - gas",null,"FCG","litre",1.57,1.6459999999999999]
[null,"Fuel cost - diesel",null,"FCD","litre",1.7890000000000001,1.857,null,null,null,null,null,null,null,"Fuel cost - diesel",null,"FCD","litre",1.7890000000000001,1.857]
[null,"Fuel mobilization",null,"FCM","$/litre",0.8,"",null,null,null,null,null,null,null,"Fuel mobilization",null,"FCM","$/litre",0.8]
[null,"Electricity",null,"FCE","kW-h",0.95,"",null,null,null,null,null,null,null,"Electricity",null,"FCE","kW-h",0.95]
["Geo-Synthetics",null,null,null,null,"","","",null,null,null,null,null,"Geo-Synthetics",null,null,null,null,"",""]
[null,"geotextile",null,"GST","m2",{"$f":"IF(ISBLANK(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:$C\"),3,FALSE)))))","v":1.6},"",null,null,null,null,null,null,null,"geotextile",null,"GST","m2",1.6]
[null,"geogrid",null,"GSG","m2",3.17,"",null,null,null,null,null,null,null,"geogrid",null,"GSG","m2",3.17]
[null,"liner, HDPE",null,"GSHDPE","m2",5.2331997060000015,"",null,null,null,null,null,null,null,"liner, HDPE",null,"GSHDPE","m2",5.2331997060000015]
[null,"liner, ES3",null,"GSES3","m2",23.229999999999997,"",null,null,null,null,null,null,null,"liner, ES3",null,"GSES3","m2",23.229999999999997]
[null,"geotextile installation",null,"GTI","m2",6.8864000000000001,"",null,null,null,null,null,null,null,"geotextile installation",null,"GTI","m2",6.8864000000000001]
[null,"geosynthetic installation",null,"GSI","m2",6.8864000000000001,"",null,null,null,null,null,null,null,"geosynthetic installation",null,"GSI",null,6.8864000000000001]
[null,"bentonite soil amendment",null,"GSBA","tonne",380,"",null,null,null,null,null,null,null,"bentonite soil amendment",null,"GSBA","tonne",380]
["Grouting (/m3 of rock grouted)",null,null,null,null,"","","",null,null,null,null,null,"Grouting (/m3 of rock grouted)",null,null,null,null,"",""]
[null,null,null,"grout","m3",{"$f":"IF(ISBLANK(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:$C\"),3,FALSE)))))","v":503.88000000000005},{"$f":"IF(ISBLANK(T68)=TRUE,\"\",IF($B$3=2024,T68,IF(SheetName=\"Other (enter value below)\",T68*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T68*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T68*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,null,null,"grout","m3",503.88000000000005]
["Labour & Equipment Rates",null,null,null,null,"","","",null,null,null,null,null,"Labour & Equipment Rates",null,null,null,null,"",""]
[null,"Site manager",null,"sman","$/hr",{"$f":"IF(ISBLANK(S70)=TRUE,\"\",IF($B$3=2024,S70,IF(SheetName=\"Other (enter value below)\",S70*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S70*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S70*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":170},{"$f":"IF(ISBLANK(T70)=TRUE,\"\",IF($B$3=2024,T70,IF(SheetName=\"Other (enter value below)\",T70*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T70*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T70*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Site manager",null,"sman","$/hr",170]
[null,"Supervisor",null,"super","$/hr",100,"",null,null,null,null,null,null,null,"Supervisor",null,"super","$/hr",100]
[null,"Registered engineer",null,"eng","$/hr",185,"",null,null,null,null,null,null,null,"Registered engineer",null,"eng","$/hr",185]
[null,"Environmental coordinator",null,"envco","$/hr",150,"",null,null,null,null,null,null,null,"Environmental coordinator",null,"envco","$/hr",150]
[null,"Environmental technologist",null,"envtech","$/hr",100,"",null,null,null,null,null,null,null,"Environmental technologist",null,"envtech","$/hr",100]
[null,"Electrician",null,"elec","$/hr",90,"",null,null,null,null,null,null,null,"Electrician",null,"elec","$/hr",90]
[null,"Journeyman - various",null,"journey","$/hr",100,"",null,null,null,null,null,null,null,"Journeyman - various",null,"journey","$/hr",100]
[null,"Labour - skilled ",null,"lab-s","$/hr",80,"",null,null,null,null,null,null,null,"Labour - skilled ",null,"lab-s","$/hr",80]
[null,"Labour - unskilled",null,"lab-us","$/hr",70,"",null,null,null,null,null,null,null,"Labour - unskilled",null,"lab-us","$/hr",70]
[null,"Equipment operator",null,"oper","$/hr",90,"",null,null,null,null,null,null,null,"Equipment operator",null,"oper","$/hr",90]
[null,"Heavy duty mechanic",null,"mech","$/hr",110,"",null,null,null,null,null,null,null,"Heavy duty mechanic",null,"mech","$/hr",110]
[null,"Water treatment plant operator",null,"oper-wt","$/hr",80,"",null,null,null,null,null,null,null,"Water treatment plant operator",null,"oper-wt","$/hr",80]
[null,"Security / first aid",null,"safety","$/hr",100,"",null,null,null,null,null,null,null,"Security / first aid",null,"safety","$/hr",100]
[null,"Administrative staff",null,"admin","$/hr",100,"",null,null,null,null,null,null,null,"Administrative staff",null,"admin","$/hr",100]
[]
[null,"Loader - 4 cu.yd (3.06m3)",null,"load-s","$/hr",{"$f":"IF(ISBLANK(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:$C\"),3,FALSE)))))","v":223},{"$f":"IF(ISBLANK(T85)=TRUE,\"\",IF($B$3=2024,T85,IF(SheetName=\"Other (enter value below)\",T85*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T85*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T85*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Loader - 4 cu.yd (3.06m3)",null,"load-s","$/hr",223]
[null,"Loader - 7 cu.yd (5.35m3)",null,"load-l","$/hr",326,"",null,null,null,null,null,null,null,"Loader - 7 cu.yd (5.35m3)",null,"load-l","$/hr",326]
[null,"Excavator - 26.76-30.84 tonnes",null,"exc-s","$/hr",227,"",null,null,null,null,null,null,null,"Excavator - 26.76-30.84 tonnes",null,"exc-s","$/hr",227]
[null,"Excavator - 68.95+tonnes",null,"exc-l","$/hr",459,"",null,null,null,null,null,null,null,"Excavator - 68.95+tonnes",null,"exc-l","$/hr",459]
[null,"Grader",null,"grad","$/hr",195,"",null,null,null,null,null,null,null,"Grader",null,"grad","$/hr",195]
[null,"Dump truck off hwy 30-50 tonnes",null,"truck-s","$/hr",314,"",null,null,null,null,null,null,null,"Dump truck off hwy 30-50 tonnes",null,"truck-s","$/hr",314]
[null,"Dump truck off hwy 55-75 tonnes",null,"truck-l","$/hr",325,"",null,null,null,null,null,null,null,"Dump truck off hwy 55-75 tonnes",null,"truck-l","$/hr",325]
[null,"dozer, small",null,"dozers","$/hr",317,"",null,null,null,null,null,null,null,"dozer, small",null,"dozers","$/hr",317]
[null,"dozer, large",null,"dozerl","$/hr",607,"",null,null,null,null,null,null,null,"dozer, large",null,"dozerl","$/hr",607]
[null,"smooth drum compactor",null,"comp","$/hr",153,"",null,null,null,null,null,null,null,"smooth drum compactor",null,"comp","$/hr",153]
[null,"Crawler front end loader 3.75 yd3 (and over) bucket",null,"scoop","$/hr",298,"",null,null,null,null,null,null,null,"Crawler front end loader 3.75 yd3 (and over) bucket",null,"scoop","$/hr",298]
[null,"flat bed truck with hiab",null,"hiab","$/hr",182,"",null,null,null,null,null,null,null,"flat bed truck with hiab",null,"hiab","$/hr",182]
[null,"fuel truck",null,"ftruck","$/hr",225,"",null,null,null,null,null,null,null,"fuel truck",null,"ftruck","$/hr",225]
[null,"water truck",null,"wtruck","$/hr",138,"",null,null,null,null,null,null,null,"water truck",null,"wtruck","$/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",{"$f":"IF(ISBLANK(S100)=TRUE,\"\",IF($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:$C\"),3,FALSE)))))","v":0.4},"",null,null,null,null,null,null,null,"Road access",null,"MHER","kmtonne",0.4,""]
[null,"Sealift",null,"MHES","kmtonne",0.12,"",null,null,null,null,null,null,null,"Sealift",null,"MHEA","kmtonne",0.12,""]
[null,"Barge",null,"MHEB","tonne",6000,10000,null,null,null,"Low and High are based on distance from port",null,null,null,"Barge",null,"MHEB","tonne",6000,10000]
[null,"Other (e.g. airlift)",null,"MHEA","kmtonne","","",null,null,null,null,null,null,null,"Other"]
["Mobilize Camp",null,null,null,null,"","","",null,null,null,null,null,"Mobilize Camp",null,null,null,null,"",""]
[null,"Road access",null,"MCR","each",{"$f":"IF(ISBLANK(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:$C\"),3,FALSE)))))","v":100000},{"$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:$C\"),3,FALSE)))))","v":1000000},null,null,null,"50 person camp, road access (low) remote access (high) ",null,null,null,"Road access",null,"MCR","each",100000,1000000]
["Mobilize Workers (round trip)",null,null,null,null,"","","",null,null,null,null,null,"Mobilize Workers",null,null,null,null,"",""]
[null,"flight (charter 20 person)",null,"MWC","km",{"$f":"IF(ISBLANK(S107)=TRUE,\"\",IF($B$3=2024,S107,IF(SheetName=\"Other (enter value below)\",S107*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S107*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S107*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":12},"",null,null,null,"Low (short flight < 500 km) High (long flight >500 km)",null,null,null,"flight (charter to Site)",null,"MWC","each",12]
[null,"flight (charter 50 person)",null,"MWC1","km",20,"",null,null,null,null,null,null,null,null,null,null,null,20]
[null,"flight (commercial south to north)",null,"MWA","per person",1000,3000,null,null,null,"Low (short flight < 1000 km ) High (>1000 km)",null,null,null,"flight (commercial south to north)",null,"MWA","each",1000,3000]
[null,"Helicopter - Small (e.g. Bell 206)",null,"MHL","per hour",1500,"",null,null,null,null,null,null,null,"Helicopter - Small (e.g. Bell 206)",null,"MHL","per hour",1500]
[null,"Helicopter - Medium (e.g. Sikorsky S-76)",null,"MHM","per hour",3000,"",null,null,null,null,null,null,null,"Helicopter - Medium (e.g. Sikorsky S-76)",null,"MHM","per hour",3000]
[null,"Helicopter - Heavy (e.g. CH-47 Chinook)",null,"MHH","per hour",7000,"",null,null,null,null,null,null,null,"Helicopter - Heavy (e.g. CH-47 Chinook)",null,"MHH","per hour",7000]
["Oil Removal",null,null,null,null,"","","",null,null,null,null,null,"Oil Removal",null,null,null,null,"",""]
[null,"oil removal",null,"OR","litre",{"$f":"IF(ISBLANK(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:$C\"),3,FALSE)))))","v":0.94},{"$f":"IF(ISBLANK(T114)=TRUE,\"\",IF($B$3=2024,T114,IF(SheetName=\"Other (enter value below)\",T114*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T114*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T114*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"oil removal",null,"OR","litre",0.94]
["PCB Removal",null,null,null,null,null,null,null,null,null,null,null,null,"PCB Removal"]
[null,"Remove from site",null,"PCBR","litre",{"$f":"IF(ISBLANK(S116)=TRUE,\"\",IF($B$3=2024,S116,IF(SheetName=\"Other (enter value below)\",S116*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S116*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S116*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":50},{"$f":"IF(ISBLANK(T116)=TRUE,\"\",IF($B$3=2024,T116,IF(SheetName=\"Other (enter value below)\",T116*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T116*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T116*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Remove from site",null,"PCBR","litre",50]
["Pipes, small (<6in dia.)",null,null,null,null,"","","",null,null,null,null,null,"Pipes, small (<6in dia.)",null,null,null,null,"",""]
[null,"remove/dispose on site",null,"PSR","m",{"$f":"IF(ISBLANK(S118)=TRUE,\"\",IF($B$3=2024,S118,IF(SheetName=\"Other (enter value below)\",S118*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S118*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S118*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":62},"",null,null,null,null,null,null,null,"remove/dispose on site",null,"PSR","m",62]
[null,"supply (4\")",null,"PSS4","m",15,87,null,null,null,null,null,null,null,"supply (4\")",null,"PSS4","m",15,87]
[null,"install (4\")",null,"PSI4","m",248,294,null,null,null,null,null,null,null,"install (4\")",null,"PSI4","m",248,294]
[null,"supply (6\")",null,"PSS6","m",32,115,null,null,null,null,null,null,null,"supply (6\")",null,"PSS6","m",32,115]
[null,"install (6\")",null,"PSI6","m",299,333,null,null,null,null,null,null,null,"install (6\")",null,"PSI6","m",299,333]
["Pipes, large (>6in dia.)",null,null,null,null,"","","",null,null,null,null,null,"Pipes, large (>6in dia.)",null,null,null,null,"",""]
[null,"remove/dispose on site (6\"-8\")",null,"PLR1","m",{"$f":"IF(ISBLANK(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:$C\"),3,FALSE)))))","v":71},"",null,null,null,null,null,null,null,"remove/dispose on site (6\"-8\")",null,"PLR1","m",71]
[null,"remove/dispose on site (10\"-12\")",null,"PLR2","m",90,"",null,null,null,null,null,null,null,"remove/dispose on site (10\"-12\")",null,"PLR2","m",90]
[null,"supply (8\")",null,"PLS8","m",59,222,null,null,null,null,null,null,null,"supply (8\")",null,"PLS8","m",59,222]
[null,"install (8\")",null,"PLI8","m",340,376,null,null,null,null,null,null,null,"install (8\")",null,"PLI8","m",340,376]
[null,"supply (10\")",null,"PLS10","m",101,291,null,null,null,null,null,null,null,"supply (10\")",null,"PLS10","m",101,291]
[null,"install (10\")",null,"PLI10","m",350,445,null,null,null,null,null,null,null,"install (10\")",null,"PLI10","m",350,445]
[null,"supply (12\")",null,"PLS12","m",140,348,null,null,null,null,null,null,null,"supply (12\")",null,"PLS12","m",140,348]
[null,"install (12\")",null,"PLI12","m",442,507,null,null,null,null,null,null,null,"install (12\")",null,"PLI12","m",442,507]
["Power Lines",null,null,null,null,"","","",null,null,null,null,null,"Power Lines",null,null,null,null,"",""]
[null,"remove/dispose on site",null,"POWR","m",{"$f":"IF(ISBLANK(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:$C\"),3,FALSE)))))","v":40},{"$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:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"remove/dispose on site",null,"POWR","m",40]
["Process Chemicals",null,null,null,null,"","","",null,null,null,null,null,"Process Chemicals",null,null,null,null,"",""]
[null,"Remove from site",null,"PCR","kg",{"$f":"IF(ISBLANK(S135)=TRUE,\"\",IF($B$3=2024,S135,IF(SheetName=\"Other (enter value below)\",S135*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S135*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S135*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1.7},{"$f":"IF(ISBLANK(T135)=TRUE,\"\",IF($B$3=2024,T135,IF(SheetName=\"Other (enter value below)\",T135*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T135*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T135*VLOOKUP($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",32700,64000,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",25000,131000,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",82000,138000,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",99000,263000,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",158700,366000,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",59000,224000,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",182000,341000,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","%",0.09,0.13,null,null,null,null,null,null,null,"Pump shipping",null,"PS","%",0.09,0.13]
[null,"Pump operating cost",null,"POC","kw-h",0.95,"",null,null,null,null,null,null,null,"Pump operating cost",null,"POC","kw-h",0.95]
[null,"Pump maintenance",null,"PM","allow",25000,"",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(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:$C\"),3,FALSE)))))","v":120},{"$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:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,null,null,"PBF","m3",120]
["Scarify - road/mine site",null,null,null,null,null,null,null,null,null,null,null,null,"Scarify - road/mine site"]
[null,null,null,"SCFY","ha",{"$f":"IF(ISBLANK(S150)=TRUE,\"\",IF($B$3=2024,S150,IF(SheetName=\"Other (enter value below)\",S150*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S150*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S150*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":7000},{"$f":"IF(ISBLANK(T150)=TRUE,\"\",IF($B$3=2024,T150,IF(SheetName=\"Other (enter value below)\",T150*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T150*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T150*VLOOKUP($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(S152)=TRUE,\"\",IF($B$3=2024,S152,IF(SheetName=\"Other (enter value below)\",S152*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S152*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S152*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":2000},{"$f":"IF(ISBLANK(T152)=TRUE,\"\",IF($B$3=2024,T152,IF(SheetName=\"Other (enter value below)\",T152*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T152*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T152*VLOOKUP($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(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:$C\"),3,FALSE)))))","v":37},{"$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:$C\"),3,FALSE)))))","v":52},null,null,null,"Low: unit cost code SC2; High: excavate & backfill collapsed portal; Spec: installed pressure plug",null,null,null,"Portals",null,"POR","m3",37,52]
["Site Inspection Report",null,null,null,null,null,null,null,null,null,null,null,null,"Site Inspection Report"]
[null,null,null,"RPT","each",{"$f":"IF(ISBLANK(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:$C\"),3,FALSE)))))","v":24000},{"$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:$C\"),3,FALSE)))))","v":""},null,null,null,"See user manual ",null,null,null,null,null,"RPT","each",24000]
["Survey/Instrumentation",null,null,null,null,null,null,null,null,null,null,null,null,"Survey/Instrumentation"]
[null,null,null,"SI","each",{"$f":"IF(ISBLANK(S157)=TRUE,\"\",IF($B$3=2024,S157,IF(SheetName=\"Other (enter value below)\",S157*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S157*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S157*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":6000},{"$f":"IF(ISBLANK(T157)=TRUE,\"\",IF($B$3=2024,T157,IF(SheetName=\"Other (enter value below)\",T157*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T157*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T157*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,"Est 2 days effort",null,null,null,null,null,"SI","each",6000]
["Treatment Plant - Construct",null,null,null,null,"","","",null,null,null,null,null,"Treatment Plant - Construct",null,null,null,null,"",""]
[null,"Small (< 1000 m3/d)",null,"TPS","lump sum",{"$f":"IF(ISBLANK(S159)=TRUE,\"\",IF($B$3=2024,S159,IF(SheetName=\"Other (enter value below)\",S159*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S159*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S159*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1400000},4000000,null,null,null,null,null,null,null,"Small (< 1000 m3/d)",null,"TPS","lump sum",1400000,4000000]
[null,"Large (> 1000 m3/d)",null,"TPL","lump sum",4500000,11300000,null,null,null,null,null,null,null,"Large (> 1000 m3/d)",null,"TPL","lump sum",4500000,11300000]
[null,"Constructed Wetland",null,"CWTS","ha","TBD","",null,null,null,"site specific costs to be developed if required",null,null,null,"Constructed Wetland",null,"CWTS","ha","TBD"]
["Treatment Plant - Operate",null,null,null,null,null,null,null,null,null,null,null,null,"Treatment Plant - Operate"]
[null,null,null,"TPO","m3",{"$f":"IF(ISBLANK(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:$C\"),3,FALSE)))))","v":1},{"$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:$C\"),3,FALSE)))))","v":4},null,null,null,"Low (TSS removal) High (Complex)",null,null,null,null,null,"TPO","m3",1,4]
["Treatment Chemicals",null,null,null,null,"","","",null,null,null,null,null,"Treatment Chemicals",null,null,null,null,"",""]
[null,"ferric sulphate",null,"ferric","kg",{"$f":"IF(ISBLANK(S165)=TRUE,\"\",IF($B$3=2024,S165,IF(SheetName=\"Other (enter value below)\",S165*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S165*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S165*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":1.37},{"$f":"IF(ISBLANK(T165)=TRUE,\"\",IF($B$3=2024,T165,IF(SheetName=\"Other (enter value below)\",T165*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T165*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T165*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"ferric sulphate",null,"ferric","kg",1.37,""]
[null,"ferrous sulphate",null,"ferrous","kg",1.52,"",null,null,null,null,null,null,null,"ferrous sulphate",null,"ferrous","kg",1.52,""]
[null,"lime",null,"lime","kg",0.29604400000000003,"",null,null,null,null,null,null,null,"lime",null,"lime","kg",0.29604400000000003]
[null,"hydrogen peroxide, 35%",null,"hperox","kg",1.05924,"",null,null,null,null,null,null,null,"hydrogen peroxide, 35%",null,"hperox","kg",1.05924,""]
[null,"Sodium Metabisulfate",null,"Nametab","kg",1.36,"",null,null,null,null,null,null,null,"Sodium Metabisulfate",null,"Nametab","kg",1.36,""]
[null,"Caustic soda, 50%",null,"caustic","kg",0.49159600000000003,"",null,null,null,null,null,null,null,"Caustic soda, 50%",null,"caustic","kg",0.49159600000000003,""]
[null,"Sulfuric acid, 93%",null,"sulfuric","kg",0.36352800000000007,"",null,null,null,null,null,null,null,"Sulfuric acid, 93%",null,"sulfuric","kg",0.36352800000000007,""]
[null,"flocculant",null,"flocc","kg",6.9,"",null,null,null,null,null,null,null,"flocculant",null,"flocc","kg",6.9,""]
[null,"copper sulphate",null,"copper","kg",3.3067299999999999,"",null,null,null,null,null,null,null,"copper sulphate",null,"copper","kg",3.3067299999999999,""]
[null,"shipping",null,"shipping","kg",0.23,"",null,null,null,null,null,null,null,"shipping",null,"shipping","kg",0.23,""]
["Vegetation",null,null,null,null,"","","",null,null,null,null,null,"Vegetation",null,null,null,null,"",""]
[null,"Hydroseed, Flat",null,"VHF","ha",{"$f":"IF(ISBLANK(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:$C\"),3,FALSE)))))","v":3200},"",null,null,null,null,null,null,null,"Hydroseed, Flat",null,"VHF","ha",3200]
[null,"Hydroseed, Sloped",null,"VHS","ha",4800,"",null,null,null,null,null,null,null,"Hydroseed, Sloped",null,"VHS","ha",4800]
[null,"Veg. blanket/erosion mat",null,"VB","ha",24960,"",null,null,null,null,null,null,null,"Veg. blanket/erosion mat",null,"VB","ha",24960]
[null,"Tree planting (light soil)",null,"VT1","ha",8140,"",null,null,null,null,null,null,null,"Tree planting (light soil)",null,"VT1","ha",8140]
[null,"Tree planting (medium soil)",null,"VT2","ha",9955,"",null,null,null,null,null,null,null,"Tree planting (medium soil)",null,"VT2","ha",9955]
[null,"Tree planting (heavy soil)",null,"VT3","ha",16500,"",null,null,null,null,null,null,null,"Tree planting (heavy soil)",null,"VT3","ha",16500]
[null,"Wetland species",null,"VW","ha","","",null,null,null,null,null,null,null,"Wetland species",null,"VW","ha"]
["Waste Disposal",null,null,null,null,null,null,null,null,null,null,null,null,"Waste Disposal"]
[null,"Hazardous Waste Tipping Fee",null,"WTH","tonne",{"$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:$C\"),3,FALSE)))))","v":3000},{"$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:$C\"),3,FALSE)))))","v":""},null,null,null,"Includes transport",null,null,null,"Hazardous Waste Tipping Fee",null,"WTH","tonne",3000]
[null,"Non-Hazardous Waste Tipping Fee",null,"WTNH","tonne",{"$f":"IF(ISBLANK(S185)=TRUE,\"\",IF($B$3=2024,S185,IF(SheetName=\"Other (enter value below)\",S185*(1+$J$4),IF($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:$C\"),3,FALSE)))))","v":800},{"$f":"IF(ISBLANK(T185)=TRUE,\"\",IF($B$3=2024,T185,IF(SheetName=\"Other (enter value below)\",T185*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T185*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T185*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":""},null,null,null,null,null,null,null,"Non-Hazardous Waste Tipping Fee",null,"WTNH","tonne",800]
["Water Sampling/Analysis/Reporting",null,null,null,null,null,null,null,null,null,null,null,null,"Water Sampling/Analysis/Reporting"]
[null,null,null,"WS","each",{"$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:$C\"),3,FALSE)))))","v":80000},{"$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:$C\"),3,FALSE)))))","v":""},null,null,null,"See User Manual ",null,null,null,null,null,"WS","each",80000]
["Winter Trail",null,null,null,null,null,null,null,null,null,null,null,null,"Winter Trail"]
[null,{"$f":"O189","v":"Snow"},null,{"$f":"Q189","v":"WT"},{"$f":"R189","v":"km"},{"$f":"IF(ISBLANK(S189)=TRUE,\"\",IF($B$3=2024,S189,IF(SheetName=\"Other (enter value below)\",S189*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,S189*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),S189*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":2000},{"$f":"IF(ISBLANK(T189)=TRUE,\"\",IF($B$3=2024,T189,IF(SheetName=\"Other (enter value below)\",T189*(1+$J$4),IF($B$3>_xlfn.AGGREGATE(4,6,INDIRECT(\"CPI\"&SheetName&\"!$A:$A\"))+1,T189*VLOOKUP($B$3-2,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE),T189*VLOOKUP($B$3-1,INDIRECT(\"CPI\"&SheetName&\"!$A:$C\"),3,FALSE)))))","v":10000},null,null,null,null,null,null,null,"Snow",null,"WT","km",2000,10000]
[null,{"$f":"O190","v":"Soil"},null,{"$f":"Q190","v":"WT1"},"km",{"$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:$C\"),3,FALSE)))))","v":1000},{"$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:$C\"),3,FALSE)))))","v":3000},null,null,null,null,null,null,null,"Soil",null,"WT1","km",1000,3000]
["Winter Road",null,null,null,null,null,null,null,null,null,null,null,null,"Winter Road"]
[null,{"$f":"O192","v":"Bridge"},null,{"$f":"Q192","v":"WRB"},{"$f":"R192","v":"each"},{"$f":"IF(ISBLANK(S192)=TRUE,\"\",IF($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":25000},50000,null,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",25000,"",null,null,null,null,null,null,null,"Construction",null,"WRC","km",25000]
[null,"Usage",null,"WRU","kmtonne",0.5,"",null,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":"UR-Short list_New","index":16,"n_rows":408,"n_cols":17,"rows_kept":408,"cut":false,"hidden":true,"merged":[[0,6,0,8],[0,9,0,13]]}
[null,null,null,null,null,null,"Previous rates",null,null,"Updated 2024-09"]
["ITEM","Detail",null,"COST CODE","UNITS","Price Sources","LOW $","HIGH $","SPECIFIED $","UR","Low","High","Price basis/Reference","Addition Comments"]
[]
["Accommodation"]
[null,null,null,"ACCM","manday","Published database",100,175,0,225,163,267,"Published database - Construction Labour Relations Alberta","Subsistence Rates – Construction Labour Relations (clra.org), added 30% for Yellowknife"]
["Buildings - Decontaminate"]
[null,"Asbestos",null,"BDA","m2","Task database",25.6,51.2,0,571,527,834,"Richardson Costonline 2024","Asbestos Abatement:\n1.material and labour for containment work\n2. removal work\n3. clean-up work/final cleanup\n4.miscellaneous\n5. indirect labour/air sampling  test/transportation and disposal\n6 contractor overhead and profit"]
[null,"Bulk Asbestos removal - Building  ceiling",null,"BDA1","m2","Task database",null,null,null,30,20,40,"RS means 2024 Q2 Yellowknife","different ceiling system (low: plater and lath, high: metal pan grid system: UR: average)"]
[null,"Bulk Asbestos removal - Building  partition",null,"BDA2","m2","Task database",null,null,null,69,43,94,"RS means 2024 Q2 Yellowknife","price range by partition type (low: gypsum board, high: stud, plaster, lath & studs, UR: average)"]
[null,"Bulk Asbestos removal - Building  wood stud walls ",null,"BDA3","m2","Task database",null,null,null,20,null,null,"RS means 2024 Q2 Yellowknife","structural demolition, wood stud walls"]
[null,"Bulk Asbestos removal - Piping and fittings",null,"BDA4","m2","Task database",null,null,null,216,92,340,"RS means 2024 Q2 Yellowknife","Low\" for straight pipe over16''  High:  piping fitting (over 16'' dia pipe)"]
[null,"Bulk Asbestos removal - Ducting",null,"BDA5","m2","Task database",null,null,null,68.003200000000007,null,null,"RS means 2024 Q2 Yellowknife","for ducts and AHU insulation"]
[null,"Asbestos waste packaging handling and disposal, disposal charge",null,"BDA6","m3","Task database",null,null,null,301,87,514,"RS means 2024 Q2 Yellowknife","including waste packaging, disposal and charge fee"]
["Buildings - Remove"]
[null,"Wood",null,"BRW","m3","Task database",27.5,41,0,83,null,null,"Richardson Costonline 2024","note:  \n1. no mechanical system removal or salvage included\n2. Based on building volume"]
[null,"Concrete",null,"BRC","m3","Task database",40,65,6,93,null,null,"Richardson Costonline 2024","note:  \n1. no mechanical system removal or salvage included\n2. Based on building volume"]
[null,"Steel - teardown",null,"BRS1","m3","Task database",45,65,0,81,null,null,"Richardson Costonline 2024","note:  \n1. no mechanical system removal or salvage included\n2. Based on building volume"]
[null,"Steel - for salvage",null,"BRS2","mt","Task database",67,100,0,250,null,null,"RS means 2024 Q2 Yellowknife","steel scrap and salvage, changed the UoM from m2 to mt"]
["Concrete work"]
[null,"Small pour",null,"CSF","m3","Task database",426.5,639.75,0,"see below ",null,null,null,"removed"]
[null,"Large pour",null,"CLF","m3","Task database",353.5,530.25,2130,"see below ",null,null,null,"removed"]
[null,"Footing",null,"CFT","m3","historical data",null,null,null,920,null,null,"ATRL - Historical data","Contractor 2023 Sudbury Canada. rebar supply and install excluded, not include batch plant"]
[null,"Foundation",null,"CFD","m3","historical data",null,null,null,1620,null,null,"ATRL - Historical data","Contractor 2023 Sudbury Canada. rebar supply and install excluded, not include batch plant"]
[null,"Grade beam",null,"CGB","m3","historical data",null,null,null,5380,null,null,"ATRL - Historical data","Contractor 2023 Sudbury Canada. rebar supply and install excluded, not include batch plant"]
[null,"Piers ",null,"CPS","m3","historical data",null,null,null,3260,null,null,"ATRL - Historical data","Contractor 2023 Sudbury Canada. rebar supply and install excluded, not include batch plant"]
[null,"Pile cap",null,"CPC","m3","historical data",null,null,null,1920,null,null,"ATRL - Historical data","Contractor 2023 Sudbury Canada. rebar supply and install excluded, not include batch plant"]
[null,"Slab on Grade",null,"CSG","m3","historical data",null,null,null,900,null,null,"ATRL - Historical data","Contractor 2023 Sudbury Canada. rebar supply and install excluded, not include batch plant"]
[null,"Rebar",null,"CRB","kg","historical data",null,null,null,3.73,null,null,"ATRL - Historical data","Contractor 2023 Sudbury Canada. rebar only"]
[]
["Contaminated Soils"]
[null,"ESA Phase 1",null,"CS1","per mine area","TBD",7500,0,0,15000,null,null,"Estimated (rounded)","Environmental site assessment phase 1: preliminary site assessment\n1. historical research: title history report, aerial photos, maps, interview - 1 personx2 days (could be varies as per site size)\n2.Site inspection: 2 person x2 days (could be varies as per site size)\n3. report: 1personx 3 days (could be varies as per site size)"]
[null,"ESA Phase 2",null,"CS2","per mine area","TBD",50000,0,0,100000,null,null,"Estimated (rounded)"," Environmental site assessment phase 2: Site Characterization\n1. physical sampling and analysis of soil/groundwater/buildings etc.\n2. technical report\n3.  take 4 to 10 weeks  (typically)\n4. soil boring average: 2000/ea, groundwater monitoring well: 4000 to 8000/ea\nlaboratory cost varies according to specific analysis need\n5. Analysis report : risk, cost, etc.\nAssumption for the unit rate:\nduration of Phase 2: 10 weeks\n5 soil boring=5x2000, \n5 groundwater monitoring=5*8000, \n20,000 laboratory allowance, \nreport duration: 3weeks=3x40hoursx200/hr, \nsite visit for the monitoring data for duration of 7 weeks=1personx4hr/each timex5daysx7weeksx150/hr"]
[null,"HHRA",null,"CS3","each",null,null,null,null,200000,null,null,"Estimated (rounded)","Corportate Experience "]
[null,"ERA",null,"CS4","each",null,null,null,null,500000,null,null,"Estimated (rounded)","Corportate Experience "]
[null,"Finalize ICRP / Develop RAP",null,null,"%","of directs",null,null,null,null,null,null,"TBD","ON SUMMARY SHEET"]
[null,"OWNERS COSTS",null,null,"%","of directs",null,null,null,null,null,null,"TBD","ON SUMMARY SHEET"]
[null,"Remediate on site",null,"CSR","m3","TBD",47,146,0,null,null,null,"TBD","soil and groundwater"]
["Dozing"]
[null,"doze rock piles",null,"DR","m3","First principles",1.05,2.4,0,27.907300328330205,{"$f":"G39*1.6","v":1.6800000000000002},{"$f":"H39*1.6","v":3.84},"Escalated (rounded)","Schedule Duration (weeks per year):20 week with 4 trucks, Qty:300000m3","Needs to be confrimed "]
[null,"doze overburden/soil piles",null,"DS","m3","First principles",0.95,3.8,0,19.725506634147919,{"$f":"G40*1.6","v":1.52},{"$f":"H40*1.6","v":6.08},"Escalated (rounded)","Schedule Duration (weeks per year):20 week with 3 trucks, Qty:300000m3","Needs to be confrimed "]
[]
["Drilling and Blasting",null,null,"DAB","m3",null,null,null,null,6.21,null,null,"ATRL - Civil Moulinette"]
[]
["Crushing and Screening",null,null,"CAS","m3",null,null,null,null,25.82,null,null,"ATRL - Civil Moulinette"]
[]
["Clear and Grub",null,null,"SBC","m2","First principles",null,null,null,2.4972375000000002,1.7556875000000001,5.8393750000000004,"RS means 2024 Q2 Yellowknife","UR: clear and grub, cut and chip trees 12\" dia\nLow: clear and grub, cut and chip light trees 6\" dia\nHigh: clear and grub, cut and chip light trees 6\" dia"]
[]
["Excavate Rock, Low Specs "]
[]
[null,"Bedrock Source"]
[null,"drill/blast/load/short haul",null,"RB1","m3","First principles",11.4,17.05,0,29,24,40,"ATRL - Civil Moulinette"]
[null,"drill/blast/load/short haul-1km",null,"RB1A","m3","First principles",null,null,null,23.436587976074378,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):12 week with 6 trucks, Qty:300000m3",{"$f":"J52-J70","v":6.2100000000000009}]
[null,"drill/blast/load/short haul-3km",null,"RB1B","m3","First principles",null,null,null,28.892504103185161,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):15 week with 8 trucks, Qty:300000m3",{"$f":"J53-J71","v":6.2100000000000009}]
[null,"drill/blast/load/short haul-5km",null,"RB1C","m3","First principles",null,null,null,39.47767268467156,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):22 week with 8trucks, Qty:300000m3",{"$f":"J54-J72","v":6.2100000000000009}]
[null,"drill/blast/load/long haul",null,"RB2","m3","First principles",12.05,17.8,0,88,61,101,"ATRL - Civil Moulinette"]
[null,"drill/blast/load/long haul-10km",null,"RB2A","m3","First principles",null,null,null,60.916853158735407,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):40 week with 8 trucks, Qty:300000m3",{"$f":"J56-J75","v":3.5243411954916581}]
[null,"drill/blast/load/long haul-15km",null,"RB2B","m3","First principles",null,null,null,87.809608424966143,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):50 week with 10 trucks, Qty:300000m3",{"$f":"J57-J76","v":6.210000000000008}]
[null,"drill/blast/load/long haul-20km",null,"RB2C","m3","First principles",null,null,null,100.87,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):58 week with 10 trucks, Qty:300000m3",{"$f":"J58-J77","v":6.2140816636023146}]
[null,"RB1 + spread and compact",null,"RB3","m3","First principles",12.05,17.8,0,30,25,41,"ATRL - Civil Moulinette"]
[null,"RB1A + spread and compact-1km haul",null,"RB3A","m3","First principles",null,null,null,24.208233669649374,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):12 week with 6 trucks, Qty:300000m3",{"$f":"J60-J80","v":6.2100000000000009}]
[null,"RB1B + spread and compact-3km haul",null,"RB3B","m3","First principles",null,null,null,29.857061220153913,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):15 week with 8 trucks, Qty:300000m3",{"$f":"J61-J81","v":6.2100000000000009}]
[null,"RB1C + spread and compact-5km haul",null,"RB3C","m3","First principles",null,null,null,40.892356456225727,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):22 week with 8 trucks, Qty:300000m3",{"$f":"J62-J82","v":6.2100000000000009}]
[null,"RB2 + spread and compact",null,"RB4","m3","First principles",12.5,30.75,null,92,67,105,"ATRL - Civil Moulinette"]
[null,"RB2A + spread and compact-10km haul",null,"RB4A","m3","First principles",null,null,null,66.17466427516041,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):40 week with 8 trucks, Qty:300000m3",{"$f":"J64-J85","v":6.2100000000000009}]
[null,"RB2B+ spread and compact-15km haul",null,"RB4B","m3","First principles",null,null,null,91.024798814861967,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):50 week with 10 trucks, Qty:300000m3",{"$f":"J65-J86","v":6.2099999999999937}]
[null,"RB2C + spread and compact-20km haul",null,"RB4C","m3","First principles",null,null,null,104.5951666252399,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):58 week with 10 trucks, Qty:300000m3",{"$f":"J66-J87","v":6.2099999999999937}]
[]
[null,"Stockpile Source"]
[null,"excavate/load/short haul",null,"SP1","m3",null,null,null,null,23,18,34]
[null,"Excavation/load/short haul-1km",null,"RB1AA","m3","First principles",null,null,null,17.226587976074377,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):12 week with 6 trucks, Qty:300000m3"]
[null,"Excavation/load/short haul-3km",null,"RB1BB","m3","First principles",null,null,null,22.68250410318516,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):15 week with 8 trucks, Qty:300000m3"]
[null,"Excavation/load/short haul-5km",null,"RB1CC","m3","First principles",null,null,null,33.26767268467156,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):22 week with 8 trucks, Qty:300000m3"]
[null,"Excavation/load/long haul",null,"RB2","m3","First principles",null,null,0,null,58,95,"ATRL - Civil Moulinette"]
[null,"excavate/load/long haul",null,"SP2","m3",null,null,null,null,82,58,95]
[null,"Excavation/long haul-10km",null,"RB2AA","m3","First principles",null,null,null,57.392511963243749,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):40 week with 8 trucks, Qty:300000m3"]
[null,"Excavation/load/long haul-15km",null,"RB2BB","m3","First principles",null,null,null,81.599608424966135,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):50 week with 10 trucks, Qty:300000m3"]
[null,"Excavation/load/long haul-20km",null,"RB2CC","m3","First principles",null,null,null,94.65591833639769,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):58 week with 10 trucks, Qty:300000m3"]
[null,"RB + spread and compact",null,"RB3","m3","First principles",null,null,0,null,18,35,"ATRL - Civil Moulinette"]
[null,"SP1 + spread and compact",null,null,"m3",null,null,null,null,24,18,35]
[null,"RB1AA + spread and compact-1km haul",null,"RB3AA","m3","First principles",null,null,null,17.998233669649373,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):12 week with 6 trucks, Qty:300000m3"]
[null,"RB1BB + spread and compact-3km haul",null,"RB3BB","m3","First principles",null,null,null,23.647061220153912,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):15 week with 8 trucks, Qty:300000m3"]
[null,"RB1CC + spread and compact-5km haul",null,"RB3CC","m3","First principles",null,null,null,34.682356456225726,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):22 week with 8 trucks, Qty:300000m3"]
[null,"RB2 + spread and compact",null,"RB4","m3","First principles",null,null,null,null,60,99,"ATRL - Civil Moulinette"]
[null,"SP2 + spread and compact",null,null,"m3",null,null,null,null,85,60,99]
[null,"RB2AA + spread and compact-10km haul",null,"RB4AA","m3","First principles",null,null,null,59.964664275160409,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):40 week with 8 trucks, Qty:300000m3"]
[null,"RB2BB + spread and compact-15km haul",null,"RB4BB","m3","First principles",null,null,null,84.814798814861973,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):50 week with 10 trucks, Qty:300000m3"]
[null,"RB2CC + spread and compact-20km haul",null,"RB4CC","m3","First principles",null,null,null,98.385166625239904,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):58 week with 10 trucks, Qty:300000m3"]
[null,"Specified activity",null,"RBS","m3","First principles",0,0,null,null,null,null,"TBD"]
["Excavate Rock; High Spec's and QA/QC "]
[]
[null,"With Drill/blasting and Crushing & screening"]
[null,"drill/blast/load/short haul",null,"RC1","m3","First principles",12.05,17.8,0,55,50,66,"ATRL - Civil Moulinette"]
[null,"drill/blast/load/long haul-1km",null,"RC1A","m3","First principles",null,null,null,49.256587976074378,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):12 week with 6 trucks, Qty:300000m3, including crushing & screening"]
[null,"drill/blast/load/long haul-3km",null,"RC1B","m3","First principles",null,null,null,54.712504103185161,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):15 week with 8 trucks, Qty:300000m3, including crushing & screening"]
[null,"drill/blast/load/long haul-5km",null,"RC1C","m3","First principles",null,null,null,65.297672684671554,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):22 week with 8trucks, Qty:300000m3, including crushing & screening"]
[null,"drill/blast/load/long haul",null,"RC2","m3","First principles",12.7,18.399999999999999,0,114,90,127,"ATRL - Civil Moulinette"]
[null,"drill/blast/load/long haul-10km",null,"RC2A","m3","First principles",null,null,null,89.42251196324375,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):40 week with 8 trucks, Qty:300000m3, including crushing & screening"]
[null,"drill/blast/load/long haul-15km",null,"RC2B","m3","First principles",null,null,null,113.62960842496614,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):50 week with 10 trucks, Qty:300000m3, including crushing & screening"]
[null,"drill/blast/load/long haul-20km",null,"RC2C","m3","First principles",null,null,null,126.68554577296074,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):58 week with 10 trucks, Qty:300000m3, including crushing & screening"]
[null,"RC1 + spread and compact",null,"RC3","m3","First principles",12.7,18.399999999999999,0,56,51,67,"ATRL - Civil Moulinette"]
[null,"RC1A + spread and compact-1km haul",null,"RC3A","m3","First principles",null,null,null,50.028233669649374,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):12 week with 6 trucks, Qty:300000m3, including crushing & screening"]
[null,"RC1B + spread and compact-3km haul",null,"RC3B","m3","First principles",null,null,null,55.677061220153909,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):15 week with 8 trucks, Qty:300000m3, including crushing & screening"]
[null,"RC1C + spread and compact-5km haul",null,"RC3C","m3","First principles",null,null,null,66.71235645622572,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):22 week with 8 trucks, Qty:300000m3, including crushing & screening"]
[null,"RC2 + spread and compact",null,"RC4","m3","First principles",13.5,19.2,0,117,92,131,"ATRL - Civil Moulinette"]
[null,"RC2A + spread and compact-10km haul",null,"RC4A","m3","First principles",null,null,null,91.994664275160403,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):40 week with 8 trucks, Qty:300000m3, including crushing & screening"]
[null,"RC2B + spread and compact-15km haul",null,"RC4B","m3","First principles",null,null,null,116.84479881486197,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):50 week with 10 trucks, Qty:300000m3, including crushing & screening"]
[null,"RC2C + spread and compact-20km haul",null,"RC4C","m3","First principles",null,null,null,130.41516662523989,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):58 week with 10 trucks, Qty:300000m3, including crushing & screening"]
[null,"Specified activity",null,"RCS","m3","First principles",0,0,175,null,null,null,"TBD"]
[]
[null,"Without Crushing & screening (incl drill and blasting)"]
[null,null,null,null,null,null,null,null,null,29,24,40]
[null,"Excavation/load/short haul-1km",null,"RC1AA","m3","First principles",null,null,null,23.436587976074378,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):12 week with 6 trucks, Qty:300000m3","do we need this"]
[null,"Excavation/load/short haul-3km",null,"RC1BB","m3","First principles",null,null,null,28.892504103185161,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):15 week with 8 trucks, Qty:300000m3","do we need this"]
[null,"Excavation/load/short haul-5km",null,"RC1CC","m3","First principles",null,null,null,39.47767268467156,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):22 week with 8trucks, Qty:300000m3","do we need this"]
[null,"Excavation/load/long haul",null,"RC2","m3","First principles",null,null,0,null,null,null,"ATRL - Civil Moulinette",null,"do we need this"]
[null,null,null,null,null,null,null,null,null,88,64,101,null,null,"do we need this"]
[null,"Excavation/long haul-10km",null,"RC2AA","m3","First principles",null,null,null,63.602511963243742,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):40 week with 8 trucks, Qty:300000m3,","do we need this"]
[null,"Excavation/load/long haul-15km",null,"RC2BB","m3","First principles",null,null,null,87.809608424966143,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):50 week with 10 trucks, Qty:300000m3","do we need this"]
[null,"Excavation/load/long haul-20km",null,"RC2CC","m3","First principles",null,null,null,100.86554577296073,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):58 week with 10 trucks, Qty:300000m3","do we need this"]
[null,"RC1 + spread and compact",null,"RC3","m3","First principles",null,null,0,null,null,null,"ATRL - Civil Moulinette",null,"do we need this"]
[null,null,null,null,null,null,null,null,null,30,25,41,null,null,"do we need this"]
[null,"RC1AA + spread and compact-1km haul",null,"RC3AA","m3","First principles",null,null,null,24.208233669649374,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):12 week with 6 trucks, Qty:300000m3,","do we need this"]
[null,"RC1BB + spread and compact-3km haul",null,"RC3BB","m3","First principles",null,null,null,29.857061220153913,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):15 week with 8 trucks, Qty:300000m3, ","do we need this"]
[null,"RC1CC + spread and compact-5km haul",null,"RC3CC","m3","First principles",null,null,null,40.892356456225727,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):22 week with 8 trucks, Qty:300000m3,","do we need this"]
[null,"RC2 + spread and compact",null,"RC4","m3","First principles",null,null,0,null,null,null,"ATRL - Civil Moulinette",null,"do we need this"]
[null,null,null,null,null,null,null,null,null,92,67,105,null,null,"do we need this"]
[null,"RC2AA + spread and compact-10km haul",null,"RC4AA","m3","First principles",null,null,null,66.17466427516041,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):40 week with 8 trucks, Qty:300000m3","do we need this"]
[null,"RC2BB + spread and compact-15km haul",null,"RC4BB","m3","First principles",null,null,null,91.024798814861967,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):50 week with 10 trucks, Qty:300000m3, ","do we need this"]
[null,"RC2CC+ spread and compact-20km haul",null,"RC4CC","m3","First principles",null,null,null,104.5951666252399,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):58 week with 10 trucks, Qty:300000m3","do we need this"]
[]
[null,"Without Crushing/Screening/ Driiling/Blasting",null,null,null,null,null,null,null,null,null,null,null,null,"km"]
[null,"Excavation/load/short haul-1km",null,"RC1AA1","m3","First principles",null,null,null,21.7,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):12 week with 6 trucks, Qty:300000m3",20,{"$f":"J70/J132","v":0.79385198046425709},{"$f":"1-P132","v":0.20614801953574291}]
[null,"Excavation/load/short haul-3km",null,"RC1BB1","m3","First principles",null,null,null,27.71,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):15 week with 8 trucks, Qty:300000m3",23,{"$f":"J71/J133","v":0.81856745229827355},{"$f":"1-P133","v":0.18143254770172645}]
[null,"Excavation/load/short haul-5km",null,"RC1CC1","m3","First principles",null,null,null,34.94,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):22 week with 8trucks, Qty:300000m3",29,{"$f":"J72/J134","v":0.95213716899460676},{"$f":"1-P134","v":4.7862831005393236E-2}]
[null,"Excavation/load/long haul",null,"RC2","m3","First principles",null,null,0,null,null,null,"ATRL - Civil Moulinette"]
[null,"Excavation/long haul-10km",null,"RC2AA1","m3","First principles",null,null,null,57.392511963243749,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):40 week with 8 trucks, Qty:300000m3,"]
[null,"Excavation/load/long haul-15km",null,"RC2BB1","m3","First principles",null,null,null,81.599608424966135,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):50 week with 10 trucks, Qty:300000m3"]
[null,"Excavation/load/long haul-20km",null,"RC2CC1","m3","First principles",null,null,null,94.655545772960735,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):58 week with 10 trucks, Qty:300000m3"]
[null,"RC1 + spread and compact",null,"RC3","m3","First principles",null,null,0,null,null,null,"ATRL - Civil Moulinette"]
[null,"RC1AA1 + spread and compact-1km haul",null,"RC3AA1","m3","First principles",null,null,null,17.998233669649373,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):12 week with 6 trucks, Qty:300000m3,"]
[null,"RC1BB1 + spread and compact-3km haul",null,"RC3BB1","m3","First principles",null,null,null,23.647061220153912,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):15 week with 8 trucks, Qty:300000m3, "]
[null,"RC1CC1 + spread and compact-5km haul",null,"RC3CC1","m3","First principles",null,null,null,34.682356456225726,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):22 week with 8 trucks, Qty:300000m3,"]
[null,"RC2 + spread and compact",null,"RC4","m3","First principles",null,null,0,null,null,null,"ATRL - Civil Moulinette"]
[null,"RC2AA1 + spread and compact-10km haul",null,"RC4AA1","m3","First principles",null,null,null,59.964664275160409,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):40 week with 8 trucks, Qty:300000m3"]
[null,"RC2BB1 + spread and compact-15km haul",null,"RC4BB1","m3","First principles",null,null,null,84.814798814861973,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):50 week with 10 trucks, Qty:300000m3, "]
[null,"RC2CC1+ spread and compact-20km haul",null,"RC4CC1","m3","First principles",null,null,null,98.385166625239904,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):58 week with 10 trucks, Qty:300000m3"]
["Excavate Rock, High Specs (i.e., Rip Rap, Screened)"]
[]
[null,"Bedrock Source "]
[null,"With Drill/blasting"]
[null,"drill/blast/load/short haul/place",null,"RR1","m3","First principles",13.5,17.75,0,36,25,43,"ATRL - Civil Moulinette"]
[null,"drill/blast/load/short haul",null,"RR1","m3",null,null,null,null,36,25,43]
[null,"drill/blast/load/short haul-1km",null,"RR1A","m3","First principles",null,null,null,24.771820516884375,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):15 week with 5 trucks, Qty:300000m3"]
[null,"drill/blast/load/short haul-3km",null,"RR1B","m3","First principles",null,null,null,35.94972655747052,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):22 week with 6 trucks, Qty:300000m3"]
[null,"drill/blast/load/short haul-5km",null,"RR1C","m3","First principles",null,null,null,42.890319977027339,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):25 week with 8 trucks, Qty:300000m3"]
[null,"drill/blast/load/long haul/place",null,"RR2","m3","First principles",14.2,20.65,0,99,72,114,"ATRL - Civil Moulinette"]
[null,"drill/blast/load/long haul",null,"RR2","m3",null,null,null,null,99,72,114]
[null,"drill/blast/load/long haul-10km",null,"RR2A","m3","First principles",null,null,null,71.58657595864922,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):45 week with 8 trucks, Qty:300000m3"]
[null,"drill/blast/load/long haul-15km",null,"RR2B","m3","First principles",null,null,null,98.411561435962099,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):56 week with 10 trucks, Qty:300000m3"]
[null,"drill/blast/load/long haul-20km",null,"RR2C","m3","First principles",null,null,null,113.09949095245599,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):65 week with 10 trucks, Qty:300000m3"]
[null,"source is waste dump/short haul",null,"RR3","m3","First principles",7,0,0,22,14,34,"ATRL - Civil Moulinette"]
[null,null,null,null,null,null,null,null,null,22,14,34]
[null,"source is waste dump/short haul-1km",null,"RR3A","m3","First principles",null,null,null,13.567499629528125,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):10 week with 7 trucks, Qty:300000m3"]
[null,"source is waste dump/short haul-3km",null,"RR3B","m3","First principles",null,null,null,21.500518577384376,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):15 week with 9trucks, Qty:300000m3"]
[null,"source is waste dump/short haul-5km",null,"RR3C","m3","First principles",null,null,null,33.369455511246095,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):25 week with 8 trucks, Qty:300000m3"]
[null,"source is waste dump/long haul",null,"RR4","m3","First principles",7.6,0,0,86,59,100,"ATRL - Civil Moulinette"]
[null,null,null,null,null,null,null,null,null,86,59,100]
[null,"source is waste dump/short haul-10km",null,"RR4A","m3","First principles",null,null,null,58.214388414986779,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):38 week with10 trucks,Qty:300000m3 "]
[null,"source is waste dump/short haul-15km",null,"RR4B","m3","First principles",null,null,null,85.789625032612079,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):56 week with 10 trucks, Qty:300000m3"]
[null,"source is waste dump/short haul-20km",null,"RR4C","m3","First principles",null,null,null,99.577243341424747,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):65 week with 10 trucks, Qty:300000m3"]
[]
[null,"Without Driiling/Blasting",null,null,null,"First principles",0,0,0]
[null,"excavate/load/short haul-1km",null,"RR1A1","m3","First principles",null,null,null,17.751820516884376,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):15 week with 5 trucks, Qty:300000m3"]
[null,"excavate/load/short haul-3km",null,"RR1B1","m3","First principles",null,null,null,28.929726557470516,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):22 week with 6 trucks, Qty:300000m3"]
[null,"excavate/load/short haul-5km",null,"RR1C1","m3","First principles",null,null,null,35.870319977027336,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):25 week with 8 trucks, Qty:300000m3"]
[null,"excavate/load/long haul",null,"RR2","m3","First principles",null,null,0,null,null,null,"ATRL - Civil Moulinette"]
[null,"excavate/load/long haul-10km",null,"RR2A1","m3","First principles",null,null,null,64.566575958649224,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):45 week with 8 trucks, Qty:300000m3"]
[null,"excavate/load/long haul-15km",null,"RR2B1","m3","First principles",null,null,null,91.391561435962089,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):56 week with 10 trucks, Qty:300000m3"]
[null,"excavate/load/long haul-20km",null,"RR2C1","m3","First principles",null,null,null,106.07949095245598,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):65 week with 10 trucks, Qty:300000m3"]
[null,"Specified activity",null,"RRS","m3","First principles"]
[]
["Excavate Soil, Low Spec's"]
[null,"excavate/load/short haul",null,"SB1","m3","First principles",4.3,5.9,0,27,17,31,"ATRL - Civil Moulinette"]
[]
[null,"excavate/load/short haul",null,"SB1","m3",null,null,null,null,27,17,31]
[null,"excavate/load/short haul-1km",null,"SB1A","m3","First principles",null,null,null,16.272975246247658,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):15 week with 4 trucks, Qty:300000m3"]
[null,"excavate/load/short haul-3km",null,"SB1B","m3","First principles",null,null,null,26.036003424763752,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):22 week with 5 trucks, Qty:300000m3","check "]
[null,"excavate/load/short haul-5km",null,"SB1C","m3","First principles",null,null,null,30.243338804246871,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):20 week with 8 trucks, Qty:300000m3"]
[null,"excavate/load/long haul",null,"SB2","m3","First principles",4.5999999999999996,7.3,0,74,51,98,"ATRL - Civil Moulinette"]
[null,"excavate/load/long haul",null,"SB2","m3",null,null,null,null,74,51,98]
[null,"excavate/load/long haul-10km",null,"SB2A","m3","First principles",null,null,null,50.218447967838287,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):35 week with 8 trucks, Qty:300000m3"]
[null,"excavate/load/long haul-15km",null,"SB2B","m3","First principles",null,null,null,73.603319221930008,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):48 week with 9trucks, Qty:300000m3"]
[null,"excavate/load/long haul-20km",null,"SB2C","m3","First principles",null,null,null,97.92,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):60 week with 10 trucks, Qty:300000m3"]
[null,"SB1 + spread and compact",null,"SB3","m3","First principles",5.0999999999999996,8.9,0,29,18,33,"ATRL - Civil Moulinette"]
[null,"SB1 + spread and compact",null,null,"m3",null,null,null,null,29,18,33]
[null,"SB1 + spread and compact-1km",null,"SB3A","m3","First principles",null,null,null,17.23753236321641,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):15 week with 4 trucks, Qty:300000m3"]
[null,"SB1 + spread and compact-3km",null,"SB3B","m3","First principles",null,null,null,28.175437265424165,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):22 week with 5 trucks, Qty:300000m3"]
[null,"SB1 + spread and compact-5km",null,"SB3C","m3","First principles",null,null,null,32.212119209907598,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):23 week with 7 trucks, Qty:300000m3"]
[null,"SB2 + spread and compact",null,"SB4","m3","First principles",5.5,11,0,77,50,102,"ATRL - Civil Moulinette"]
[null,"SB2 + spread and compact",null,null,"m3",null,null,null,null,77,50,102]
[null,"SB2 + spread and compact-10km",null,"SB4A","m3","First principles",null,null,null,49.528895039231884,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):31 week with 9 trucks, Qty:300000m3"]
[null,"SB2 + spread and compact-15km",null,"SB4B","m3","First principles",null,null,null,76.689901996229992,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):48 week with 9 trucks, Qty:300000m3"]
[null,"SB2 + spread and compact-20km",null,"SB4C","m3","First principles",null,null,null,101.77775857783436,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):60 week with 10 trucks, Qty:300000m3"]
[null,"Specified activity",null,"SBS","m3","First principles",3.2,6.3,"",null,null,null,"TBD","need to be identified"]
[null,"Tailings ",null,"SBT","m3","First principles",1.35,3.7,15.5,null,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):20 week with 8 trucks, Qty:300000m3 (USE Soil excavation rates)"]
["Excavate Soil, High Spec's "]
[]
[null,"excavate/load/short haul",null,"SC1","m3","First principles",6.8,9.3000000000000007,0,46,36,50,"ATRL - Civil Moulinette"]
[null,"excavate/load/short haul-1km",null,"SC1A","m3","First principles",null,null,null,35.67297524624766,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):15 week with 4 trucks, Qty:300000m3, including screening",{"$f":"J209-J227","v":19.400000000000002},null,{"$f":"K185*1.6","v":27.200000000000003}]
[null,"excavate/load/short haul-3km",null,"SC1B","m3","First principles",null,null,null,45.436003424763754,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):22 week with 5 trucks, Qty:300000m3, including screening",{"$f":"J210-J228","v":19.400000000000002}]
[null,"excavate/load/short haul-5km",null,"SC1C","m3","First principles",null,null,null,49.643338804246874,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):20 week with 8 trucks, Qty:300000m3, including screening",{"$f":"J211-J229","v":19.400000000000002}]
[null,"excavate/load/long haul",null,"SC2","m3","First principles",7.1,11.75,0,94,70,118,"ATRL - Civil Moulinette"]
[null,"excavate/load/long haul-10km",null,"SC2A","m3","First principles",null,null,null,69.618447967838279,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):35 week with 8 trucks, Qty:300000m3, including screening",{"$f":"J213-J231","v":19.399999999999991}]
[null,"excavate/load/long haul-15km",null,"SC2B","m3","First principles",null,null,null,93.003319221930013,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):48 week with 9trucks, Qty:300000m3, including screening",{"$f":"J214-J232","v":19.400000000000006}]
[null,"excavate/load/long haul-20km",null,"SC2C","m3","First principles",null,null,null,117.31953010995937,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):60 week with 10 trucks, Qty:300000m3, including screening",{"$f":"J215-J233","v":19.400000000000006}]
[null,"SC1 + spread and compact",null,"SC3","m3","First principles",8.9,14.2,0,48,37,52,"ATRL - Civil Moulinette"]
[null,"SB1 + spread and compact-1km",null,"SC3A","m3","First principles",null,null,null,36.637532363216408,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):15 week with 4 trucks, Qty:300000m3, including screening",{"$f":"J217-J235","v":19.399999999999999}]
[null,"SB1 + spread and compact-3km",null,"SC3B","m3","First principles",null,null,null,47.575437265424164,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):22 week with 5 trucks, Qty:300000m3, including screening",{"$f":"J218-J236","v":19.399999999999999}]
[null,"SB1 + spread and compact-5km",null,"SC3C","m3","First principles",null,null,null,51.612119209907604,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):23 week with 7 trucks, Qty:300000m3, including screening",{"$f":"J219-J237","v":19.400000000000006}]
[null,"SC2 + spread and compact",null,"SC4","m3","First principles",9.3000000000000007,23.2,0,97,75,122,"ATRL - Civil Moulinette"]
[null,"SB2 + spread and compact-10km",null,"SC4A","m3","First principles",null,null,null,74.020549964625943,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):31 week with 9 trucks, Qty:300000m3, including screening",{"$f":"J221-J239","v":24.491654925394059}]
[null,"SB2 + spread and compact-15km",null,"SC4B","m3","First principles",null,null,null,96.089901996229997,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):48 week with 9 trucks, Qty:300000m3, including screening",{"$f":"J222-J240","v":19.400000000000006}]
[null,"SB2 + spread and compact-20km",null,"SC4C","m3","First principles",null,null,null,121.17775857783437,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):60 week with 10 trucks, Qty:300000m3, including screening",{"$f":"J223-J241","v":19.400000000000006}]
[null,"Specified activity",null,"SCS","m3","First principles",0,0,18.8,null,null,null,"TBD"]
[]
[null,"Without Crushing and screening"]
[null,"excavate/load/short haul-1km",null,"SC1A1","m3","First principles",null,null,null,16.272975246247658,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):15 week with 4 trucks, Qty:300000m3,"]
[null,"excavate/load/short haul-3km",null,"SC1B1","m3","First principles",null,null,null,26.036003424763752,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):22 week with 5 trucks, Qty:300000m3, "]
[null,"excavate/load/short haul-5km",null,"SC1C1","m3","First principles",null,null,null,30.243338804246871,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):20 week with 8 trucks, Qty:300000m3,"]
[null,"excavate/load/long haul",null,"SC2","m3","First principles",null,null,null,null,null,null,"ATRL - Civil Moulinette"]
[null,"excavate/load/long haul-10km",null,"SC2A1","m3","First principles",null,null,null,50.218447967838287,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):35 week with 8 trucks, Qty:300000m3,"]
[null,"excavate/load/long haul-15km",null,"SC2B1","m3","First principles",null,null,null,73.603319221930008,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):48 week with 9 trucks, Qty:300000m3, "]
[null,"excavate/load/long haul-20km",null,"SC2C1","m3","First principles",null,null,null,97.919530109959368,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):60 week with 10 trucks, Qty:300000m3,"]
[null,"SC1 + spread and compact",null,"SC3","m3","First principles",null,null,null,null,null,null,"ATRL - Civil Moulinette"]
[null,"SB1 + spread and compact-1km",null,"SC3A1","m3","First principles",null,null,null,17.23753236321641,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):15 week with 4 trucks, Qty:300000m3,"]
[null,"SB1 + spread and compact-3km",null,"SC3B1","m3","First principles",null,null,null,28.175437265424165,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):22 week with 5 trucks, Qty:300000m3, "]
[null,"SB1 + spread and compact-5km",null,"SC3C1","m3","First principles",null,null,null,32.212119209907598,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):23 week with 7 trucks, Qty:300000m3, "]
[null,"SC2 + spread and compact",null,"SC4","m3","First principles",null,null,null,null,null,null,"ATRL - Civil Moulinette"]
[null,"SB2 + spread and compact-10km",null,"SC4A1","m3","First principles",null,null,null,49.528895039231884,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):31 week with 9 trucks, Qty:300000m3"]
[null,"SB2 + spread and compact-15km",null,"SC4B1","m3","First principles",null,null,null,76.689901996229992,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):48 week with 9 trucks, Qty:300000m3"]
[null,"SB2 + spread and compact-20km",null,"SC4C1","m3","First principles",null,null,null,101.77775857783436,null,null,"ATRL - Civil Moulinette","Schedule Duration (weeks per year):60 week with 10 trucks, Qty:300000m3"]
[]
["Fence"]
[null,null,null,"FNC","m","Task database",13.55,203,0,251.93680000000001,190.86319999999998,313.0104,"RS means 2024 Q2 Yellowknife","UR: Average of 6' and 8' fence\nLow: 6' high Chain link, excavation/concrete included\nHigh: 8' high, excavation/concrete included"]
["Fuel and Electricity"]
[null,"Fuel cost - gas",null,"FCG","litre","Published database",1.05,1.4,0,1.6057142857142859,1.57,1.6459999999999999,"Published database - Statistic Canada ","Gas 2024 year low, high - City: Yellowknife"]
[null,"Fuel cost - diesel",null,"FCD","litre","Published database",0.99,1.39,0,1.8142857142857141,1.7890000000000001,1.857,"Published database - Statistic Canada ","Diesel 2024 year low, high - City: Yellowknife"]
[null,"Fuel mobilization",null,"FCM","%","Published database",0.22,0.42,0,0.05,null,null,"Estimated","use 5% of Fuel, Fuel delivery"]
[null,"Electricity",null,"FCE","kW-h","Published database",0.17,0.19,0.49,0.1673,0.12859999999999999,0.20600000000000002,"Published database - NAKA Power","2024 Yellowknife, UR: AVERAGE: Low: excess 200kwh, Hight: first 200kwh;"]
["Geo-Synthetics"]
[null,"geotextile",null,"GST","m2","Task database",3.44,0,0,1.6,null,null,"ATRL - Historical data","2023-06 quote ( Whitehorse), 5% escalation and waste applied"]
[null,"geogrid",null,"GSG","m2","Task database",5.75,"",0,3.17,null,null,"ATRL - Historical data","2023-06 quote ( Whitehorse), 5% escalation and waste applied"]
[null,"liner, HDPE",null,"GSHDPE","m2","Task database",7.95,"",0,5.2331997060000015,null,null,"ATRL - Historical data","supply only, Purchased order Rochester-2020 escalated, supply only"]
[null,"liner, ES3",null,"GSES3","m2","Task database",20.2,"","",23.229999999999997,null,null,"Escalated from previous rate"]
[null,"geosynthetic installation",null,"GSI","m2","Task database",3.16,14,0,6.8864000000000001,null,null,"ATRL - Historical data","Contract Rochester - 2020, installation including subgrade preparation"]
[null,"bentonite soil amendment",null,"GSBA","tonne","Task database",308.3,348.5,0,380,null,null,"Escalated from previous rate","Quote sent, over 1 t not available"]
["Grouting (/m3 of rock grouted)"]
[null,null,null,"grout","m3","Task database",236.55,286.75,0,503.88000000000005,null,null,"ATRL - Historical data","Quotation 2024\nThe rate for supply only\n - please note the Pressure grouting, cement and sand 1:1 mix will be around  $4500 to $7300/m3 (RS means)\n - Scrubber project actual quote for grouting pile (supply) was $2014/m3"]
["Labour & Equipment Rates"]
["Labour  ","Site manager",null,"sman","$/hr","Published database",125,152,0,127,null,null,"Published database - Alberta union collective agreement"]
[null,"Supervisor",null,"super","$/hr","Published database",52,91.84,0,74,null,null,"Published database - Alberta union collective agreement"]
[null,"Registered engineer",null,"eng","$/hr","Published database",95,220,0,185,null,null,"ATRL - Database","registered engineering average rate from project Freeport 2024 EP cost"]
[null,"Environmental coordinator",null,"envco","$/hr","Published database",74.16,130,0,150,null,null,"Escalated from previous rate"]
[null,"Environmental technologist",null,"envtech","$/hr","Published database",36,0,0,100,null,null,"Escalated from previous rate"]
[null,"Electrician",null,"elec","$/hr","Published database",74,95,0,66,null,null,"Published database - Alberta union collective agreement"]
[null,"Journeyman - various",null,"journey","$/hr","Published database",44,71.790000000000006,0,73,null,null,"Published database - Alberta union collective agreement","use electrician journeyman rate"]
[null,"Labour - skilled ",null,"lab-s","$/hr","Published database",41,49.6,0,56,null,null,"Published database - Alberta union collective agreement"]
[null,"Labour - unskilled",null,"lab-us","$/hr","Published database",31,43.98,0,53,null,null,"Published database - Alberta union collective agreement"]
[null,"Equipment operator",null,"oper","$/hr","Published database",41,65,0,65,null,null,"Published database - Alberta union collective agreement"]
[null,"Heavy duty mechanic",null,"mech","$/hr","Published database",49,72.849999999999994,0,78,null,null,"Published database - Alberta union collective agreement"]
[null,"Water treatment plant operator",null,"oper-wt","$/hr","Published database",41,59.86,0,57,null,null,"Published database - Alberta union collective agreement"]
[null,"Security / first aid",null,"safety","$/hr","Published database",36,66.97,0,71,null,null,"Published database - Alberta union collective agreement"]
[null,"Administrative staff",null,"admin","$/hr","Published database",38,57.89,0,73,null,null,"Published database - Alberta union collective agreement"]
[]
["Equipment","Equipment rates include operator and fuel",null,null,null,"Published database"]
[null,"Loader - 4 cu.yd (3.06m3)",null,"load-s","$/hr","Published database",175,0,"",223,null,null,"Published database - The Blue Book 2024 BC","Model: CAT950M,3.06-3.43M3 ), includes:\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator"]
[null,"Loader - 7 cu.yd (5.35m3)",null,"load-l","$/hr","Published database",315,0,0,326,null,null,"Published database - The Blue Book 2024 BC","Model:CAT980K,980M (5.35-5.73M3)-, includes:\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator"]
[null,"Excavator - 26.76-30.84 tonnes",null,"exc-s","$/hr","Published database",190,0,0,227,null,null,"Published database - Alberta Equipment Rental Rates Guide","Model: Hydraulic excavator group 12 (28000kg-32999kg, CASE CX290B), includes:\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator"]
[null,"Excavator - 68.95+tonnes",null,"exc-l","$/hr","Published database",420,0,"",459,null,null,"Published database - Alberta Equipment Rental Rates Guide","Model: Hydraulic excavator  17 (60000kg-76999kg, CAT374), includes:\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator"]
[null,"Grader",null,"grad","$/hr","Published database",190,0,0,195,null,null,"Published database - The Blue Book 2024 BC","Model :motor grader CAT120M), includes:\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator"]
[null,"Dump truck off hwy 30-50 tonnes",null,"truck-s","$/hr","Published database",225,0,"",314,null,null,"Published database - The Blue Book 2024 BC"," Model: CAT 772,775D, includes:\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator"]
[null,"Dump truck off hwy 55-75 tonnes",null,"truck-l","$/hr","Published database",300,0,0,325,null,null,"Published database - The Blue Book 2024 BC"," Model: CAT 775F, 777B,C,D, includes:\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator"]
[null,"dozer, small",null,"dozers","$/hr","Published database",205,260,"",317,null,null,"Published database - 2024 Rental Rates for heavy machinery (Quebec)","D6R\nincludes:\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator"]
[null,"dozer, large",null,"dozerl","$/hr","Published database",490,565,"",607,null,null,"Published database - 2024 Rental Rates for heavy machinery (Quebec)","D9R\nincludes:\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator"]
[null,"smooth drum compactor",null,"comp","$/hr","Published database",155,0,"",153,null,null,"Published database - The Blue Book 2024 BC","Steel Wheel Static, 20t and over\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator"]
[null,"scooptram, 6yd3 bucket Crawler front end loader 3.75 yd3 (and over) bucket",null,"scoop","$/hr","Published database",170,0,"",298,null,null,"Published database - The Blue Book 2024 BC","Crawler Front End Loader, 3.75yd3  and over\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator"]
[null,"flat bed truck with hiab",null,"hiab","$/hr","Published database",155,0,"",182,null,null,"Published database - Alberta Equipment Rental Rates Guide","Single Axle bed truck \n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator"]
[null,"fuel truck",null,"ftruck","$/hr","Published database",150,0,0,225,null,null,"Published database - The Blue Book 2024 BC","Fuel Truck, 6000gal(27,277 litre), self loading\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator"]
[null,"water truck",null,"wtruck","$/hr","Published database",58,150,0,138,null,null,"Published database - The Blue Book 2024 BC","Fuel Truck, 3000gal(13638 litre), self loading\n- rental cost/hr\n- fuel cost \n- filter and lube\n- operator"]
["Mobilize Heavy Equipment"]
[null,"Road access",null,"MHER","kmtonne","First principles",3.4,10.25,0,0.26304267241379309,null,null,"estimated"]
[null,"Sealift Shipping",null,"MHEA","kmtonne","First principles",12,0,0,0.12,null,null,"https://neas.ca/rates/","assumption based on Port of landing: becancour quebec, destinatin: Arctic bay Nunavut"]
["Mobilize Camp"]
[null,"Road access",null,"MCR","each",null,50000,0,0,60000,null,null,"Escalated from previous rate (check with CIRNAC)"]
["Mobilize Workers"]
[null,"flight",null,"MW","each","Published database",4500,9100,0,1000,null,null,"Published database - online info","Online data around 520/round way from Edmonton to Yellowknife"]
["Oil Removal"]
[null,"oil removal",null,"OR","litre","Task database",0.43,1.2,0,0.94,null,null,"Escalated from previous rate"]
["PCB Removal"]
[null,"Remove from site",null,"PCBR","litre","Task database",40.200000000000003,46.9,0,50,null,null,"Escalated from previous rate"]
["Pipes, small (<6in dia.)"]
[null,"remove/ dispose on site  3/4\"- 4\" pipe",null,"PSR","m","Task database",1,24,0,62,null,null,"RS means 2024 Q2 Yellowknife","Remove plastic pipe 4' depth, excavate & backfill, hauling, no dump fee"]
[null,"supply",null,"PSS","m","Task database",6.1,11.1,0,{"$f":"J305","v":21},{"$f":"J304","v":15},{"$f":"J306","v":87}]
[null,"Supply - 4'' dia, DR17",null,"PSS1-B","m",null,null,null,null,15,null,null,"Quotation","Straight pipe in trench, fittings, overbuy material, freight, rework material"]
[null,"Supply - 4'' dia, DR11",null,"PSS1-C","m",null,null,null,null,21,null,null,"Quotation","Straight pipe in trench, fittings, overbuy material, freight, rework material"]
[null,"Supply - 4'' dia, DR9",null,"PSS1-D","m",null,null,null,null,87,null,null,"Quotation","Straight pipe in trench, fittings, overbuy material, freight, rework material"]
[null,"install",null,"PSI","m","Task database",25,0,0,{"$f":"J309","v":282},{"$f":"J308","v":248},{"$f":"J310","v":294}]
[null,"Install - 4'' dia, DR17",null,"PSI1-B","m",null,null,null,null,248," ",null,"ATRL - Database","Including placing piping , trench excavation, bedding , backfill and granular supply and install"]
[null,"Install - 4'' dia, DR11",null,"PSI1-C","m",null,null,null,null,282," ",null,"ATRL - Database","Including placing piping , trench excavation, bedding , backfill and granular supply and install"]
[null,"Install - 4'' dia, DR9",null,"PSI1-D","m",null,null,null,null,294," ",null,"ATRL - Database","Including placing piping , trench excavation, bedding , backfill and granular supply and install"]
[null,"supply",null,"PSS","m","Task database",6.1,11.1,0,{"$f":"J313","v":45},{"$f":"J312","v":32},{"$f":"J314","v":115}]
[null,"Supply - 6'' dia, DR17",null,"PSS2-B","m",null,null,null,null,32,null,null,"Quotation","Straight pipe in trench, fittings, overbuy material, freight, rework material"]
[null,"Supply - 6'' dia, DR11",null,"PSS2-C","m",null,null,null,null,45,null,null,"Quotation","Straight pipe in trench, fittings, overbuy material, freight, rework material"]
[null,"Supply - 6'' dia, DR9",null,"PSS2-D","m",null,null,null,null,115,null,null,"Quotation","Straight pipe in trench, fittings, overbuy material, freight, rework material"]
[null,"install",null,"PSI","m","Task database",25,0,0,{"$f":"J317","v":316},{"$f":"J316","v":299},{"$f":"J318","v":333}]
[null,"Install - 6'' dia, DR17",null,"PSI2-B","m",null,null,null,null,299," ",null,"ATRL - Database","Including placing piping , trench excavation, bedding , backfill and granular supply and install"]
[null,"Install - 6'' dia, DR11",null,"PSI2-C","m",null,null,null,null,316," ",null,"ATRL - Database","Including placing piping , trench excavation, bedding , backfill and granular supply and install"]
[null,"Install - 6'' dia, DR9",null,"PSI2-D","m",null,null,null,null,333," ",null,"ATRL - Database","Including placing piping , trench excavation, bedding , backfill and granular supply and install"]
["Pipes, large (>6in dia.)",null,null,null,"m"]
[null,"supply",null,"PLS","m","Task database",129,143,0,"see below"]
[null,"install",null,"PLI","m","Task database",50,0,0,"see below"]
[null,"supply",null,null,null,null,null,null,null,{"$f":"J324","v":80},{"$f":"J323","v":59},{"$f":"J325","v":222}]
[null,"Supply - 8'' dia, DR17",null,"PLS1-B","m",null,null,null,null,59,null,null,"Quotation","Straight pipe in trench, fittings, overbuy material, freight, rework material"]
[null,"Supply - 8'' dia, DR11",null,"PLS1-C","m",null,null,null,null,80,null,null,"Quotation","Straight pipe in trench, fittings, overbuy material, freight, rework material"]
[null,"Supply - 8'' dia, DR9",null,"PLS1-D","m",null,null,null,null,222,null,null,"Quotation","Straight pipe in trench, fittings, overbuy material, freight, rework material"]
[null,"install",null,"PLI1","m","Task database",null,null,null,{"$f":"J328","v":357},{"$f":"J327","v":340},{"$f":"J329","v":376}]
[null,"Install - 8'' dia, DR17",null,"PLI1-B","m",null,null,null,null,340," ",null,"ATRL - Database","Including placing piping , trench excavation, bedding , backfill and granular supply and install"]
[null,"Install - 8'' dia, DR11",null,"PLI1-C","m",null,null,null,null,357," ",null,"ATRL - Database","Including placing piping , trench excavation, bedding , backfill and granular supply and install"]
[null,"Install - 8'' dia, DR9",null,"PLI1-D","m",null,null,null,null,376," ",null,"ATRL - Database","Including placing piping , trench excavation, bedding , backfill and granular supply and install"]
[null,"supply",null,"PLS2","m","Task database",null,null,null,{"$f":"J332","v":136},{"$f":"J331","v":101},{"$f":"J333","v":291}]
[null,"Supply -10'' dia, DR17",null,"PLS2-B","m",null,null,null,null,101,null,null,"Quotation","Straight pipe in trench, fittings, overbuy material, freight, rework material"]
[null,"Supply -10'' dia, DR11",null,"PLS2-C","m",null,null,null,null,136,null,null,"Quotation","Straight pipe in trench, fittings, overbuy material, freight, rework material"]
[null,"Supply -10'' dia, DR9",null,"PLS2-D","m",null,null,null,null,291,null,null,"Quotation","Straight pipe in trench, fittings, overbuy material, freight, rework material"]
[null,"install",null,"PLI2","m","Task database",null,null,null,{"$f":"J336","v":363},{"$f":"J335","v":350},{"$f":"J337","v":445}]
[null,"Install - 10'' dia, DR17",null,"PLI2-B","m",null,null,null,null,350," ",null,"ATRL - Database","Including placing piping , trench excavation, bedding , backfill and granular supply and install"]
[null,"Install - 10'' dia, DR11",null,"PLI2-C","m",null,null,null,null,363," ",null,"ATRL - Database","Including placing piping , trench excavation, bedding , backfill and granular supply and install"]
[null,"Install - 10'' dia, DR9",null,"PLI2-D","m",null,null,null,null,445," ",null,"ATRL - Database","Including placing piping , trench excavation, bedding , backfill and granular supply and install"]
[null,"supply",null,"PLS3","m","Task database",null,null,null,{"$f":"J340","v":187},{"$f":"J339","v":140},{"$f":"J341","v":348}]
[null,"Supply - 12'' dia, DR17",null,"PLS3-B","m",null,null,null,null,140,null,null,"Quotation","Straight pipe in trench, fittings, overbuy material, freight, rework material"]
[null,"Supply -12'' dia, DR11",null,"PLS3-C","m",null,null,null,null,187,null,null,"Quotation","Straight pipe in trench, fittings, overbuy material, freight, rework material"]
[null,"Supply -12'' dia, DR9",null,"PLS3-D","m",null,null,null,null,348,null,null,"Quotation","Straight pipe in trench, fittings, overbuy material, freight, rework material"]
[null,"install",null,"PLI3","m","Task database",null,null,null,{"$f":"J344","v":485},{"$f":"J343","v":442},{"$f":"J345","v":507}]
[null,"Install - 12'' dia, DR17",null,"PLI3-B","m",null,null,null,null,442," ",null,"ATRL - Database","Including placing piping , trench excavation, bedding , backfill and granular supply and install"]
[null,"Install - 12'' dia, DR11",null,"PLI3-C","m",null,null,null,null,485," ",null,"ATRL - Database","Including placing piping , trench excavation, bedding , backfill and granular supply and install"]
[null,"Install - 12'' dia, DR9",null,"PLI3-D","m",null,null,null,null,507," ",null,"ATRL - Database","Including placing piping , trench excavation, bedding , backfill and granular supply and install"]
[null,"remove/dispose on site",null,"PLR","m","Task database"]
[null,"remove 6\"- 8\"",null,null,"m",null,null,null,null,71,null,null,"RS means 2024 Q2 Yellowknife","Remove plastic pipe 4' depth, excavate & backfill, hauling, no dump fee"]
[null,"remove 10\"- 12\"",null,null,"m",null,null,null,null,90,null,null,"RS means 2024 Q2 Yellowknife","Remove plastic pipe 4' depth, excavate & backfill, hauling, no dump fee"]
["Power Lines"]
[null,"remove/dispose on site",null,"POWR","m","Task database",25.5,0,0,40,null,null,"ATRL - Historical data","for 13.8kV power line,  demolition cost : 30% of installed new line , including structure, poles, cabling, guys and anchors, insulators and hardware"]
["Process Chemicals"]
[null,"Remove from site",null,"PCR","kg","TBD",0.45,2.5,0,1.7,null,null,"Escalated from previous rate"]
["Pumps"]
[null,"Pump capital cost",null,"PC",null,null,195000,0,0]
[null,"Centrifugal Pumps, Single stage, vertical split case, 3550RPM, Specific gravity 1.0, from 50gpm to 900gpm",null,"PC1","each","Published database",null,null,null,null,32700,64000,"Richardson Costonline 2024","motor included, freight excluded"]
[null,"Centrifugal Pumps, Single stage, vertical split case, 1750RPM, Specific gravity 1.0, from 50gpm to 3500gpm",null,"PC2","each","Published database",null,null,null,null,25000,131000,"Richardson Costonline 2024","motor included, freight excluded"]
[null,"Centrifugal Pumps, Single stage, horizontal split case, 3550RPM, Specific gravity 1.0, 1000gpm to 3500ggpm",null,"PC3","each","Published database",null,null,null,null,82000,138000,"Richardson Costonline 2024","motor included, freight excluded"]
[null,"Centrifugal Pumps, Single stage, horizontal split case, 1750RPM, Specific gravity 1.0, 1000gpm to 5000gpm",null,"PC4","each","Published database",null,null,null,null,99000,263000,"Richardson Costonline 2024","motor included, freight excluded"]
[null,"Centrifugal Pumps, multi stage, radially split case, 3550RPM, Specific gravity 1.0, 100gpm to 700gpm",null,"PC5","each","Published database",null,null,null,null,158700,366000,"Richardson Costonline 2024","motor included, freight excluded"]
[null,"Turbine pumps, vertical, single an multi stage, 3550 rmp, gravity 1, 100gpm to 6000gpm",null,"PC6","each","Published database",null,null,null,null,59000,224000,"Richardson Costonline 2024","motor included, freight excluded"]
[null,"Turbine pumps, vertical, single an multi stage, 1170rmp, gravity 1, 2000gpm to 10000gpm",null,"PC7","each","Published database",null,null,null,null,182000,341000,"Richardson Costonline 2024","motor included, freight excluded"]
[null,"Pump shipping",null,"PS","%","Published database",2500,0,0,null,0.09,0.13,"ATRL - Historical data","9-13% as er historical projects. this should be by % of supply of equipment cost, not by $"]
[null,"Pump operating cost",null,"POC","kw-h","Published database",0.12,0,0,0.29953392000000001,null,null,"Estimated","electricity cost use average from NAKA Power\nrate assumption:  running wattage=motor wattage x2.4, running 10 hrs/day \nchanged uom from m3 to kwh"]
[null,"Pump maintenance",null,"PM","allow","Published database",25000,0,0,null,null,null,"TBD","for one pump? Or for all site pumps? This will be varies project by project"]
["Pump sand Backfill"]
[null,null,null,"PBF","m3","TBD",85,300,0,120,null,null,"ATRL - Historical data"]
["Scarify - road/mine site"]
[null,null,null,"SCFY","ha","First principles",4300,6030,2150,null,null,null,"TBD"]
["Shaft, Raise & Portal Closures"]
[null,"Shaft & Raises",null,"SR","m2","TBD",645,2132,0,null,null,null,"TBD","waiting on Brody Consultng"]
[null,"Portals",null,"POR","m3","TBD",18.8,250,1200,null,null,null,"TBD","waiting on Brody Consultng"]
["Site Inspection Report"]
[null,null,null,"RPT","each","TBD",10000,20000,0,24000,null,null,"Estimated","4 weeks work, 1personx40x4x200/hr"]
["Spillway - Clear"]
[null,null,null,"SW","each","TBD",3000,7000,0,null,null,null,"TBD"]
["Survey/Instrumentation",null,null,null,null,null,null,null,null,null,null,null,null,"5 x 10 hour days for technitian"]
[null,null,null,"SI","each","TBD",1800,3600,0,6000,null,null,"Estimated"]
["Treatment Plant - Construct"]
[null,"Small (< 1000 m3/d)",null,"TPS","lump sum","TBD",9000000,15000000,0,1600000,900000,3000000,"ATRL - Historical data","based on ATRL historical data (recently projects)/online information"]
[null,"Large (> 1000 m3/d)",null,"TPL","lump sum","TBD",15000000,46000000,0,8000000,4200000,11300000,"ATRL - Historical data","based on ATRL historical data (recently projects)/online information, assumption for 5000m3/day (208 m3/hr )capacity"]
[null,"Constructed Wetland",null,"CWTS","ha","TBD",200000,300000,0,null,null,null,"TBD"]
["Treatment Plant - Operate"]
[null,null,null,"TPO","m3","TBD",0.35,2,0,1.35,null,null,"Escalated from previous rate","Based on Qoute from Supplier for similar scope"]
["Treatment Chemicals"]
[null,"ferric sulphate",null,"ferric","kg","Published database",1.19,"","",1.37,null,null,"Escalated from previous rate"]
[null,"ferrous sulphate",null,"ferrous","kg","Published database",1.32,"","",1.52,null,null,"Escalated from previous rate"]
[null,"lime",null,"lime","kg","Published database",0.56000000000000005,0,"",0.29604400000000003,null,null,"Published database - online info","https://www.chemanalyst.com/Pricing-data/quicklime-1505"]
[null,"hydrogen peroxide, 35%",null,"hperox","kg","Published database",1.5,"","",1.05924,null,null,"Published database - online info","https://www.chemanalyst.com/Pricing-data/hydrogen-peroxide-1169"]
[null,"Sodium Metabisulfite",null,"Nametab","kg","Published database",1.18,"","",1.36,null,null,"Published database - online info","https://www.chemanalyst.com/Pricing-data/sodium-metasilicate-pentahydrate-1221"]
[null,"Caustic soda, 50%",null,"caustic","kg","Published database",0.74,"","",0.49159600000000003,null,null,"Published database - online info","https://www.chemanalyst.com/Pricing-data/caustic-soda-3"]
[null,"Sulfuric acid, 93%",null,"sulfuric","kg","Published database",0.31,"","",0.36352800000000007,null,null,"ATRL - Historical data","project data 2024"]
[null,"flocculant",null,"flocc","kg","Published database",6,"","",6.9,null,null,"Escalated from previous rate"]
[null,"copper sulphate",null,"copper","kg","Published database","","","",3.3067299999999999,null,null,"Published database - online info","https://www.chemanalyst.com/Pricing-data/copper-sulphate-1163"]
[null,"shipping",null,"shipping","kg","Published database",0.2,"","",0.23,null,null,"Escalated from previous rate"]
["Vegetation"]
[null,"Hydroseed, Flat",null,"VHF","ha","Task database",4000,0,0,3200,null,null,"RS means 2024 Q2 Yellowknife","mechanical seeding"]
[null,"Hydroseed, Sloped",null,"VHS","ha","Task database",4500,0,0,4800,null,null,"Estimated","factored based on flat"]
[null,"Veg. blanket/erosion mat",null,"VB","ha","Task database",13000,0,0,24960,null,null,"RS means 2024 Q2 Yellowknife","Synthetic erosion control, revegetation mat, webbed"]
[null,"Tree planting",null,"VT","ha","Task database",2600,6000,0,"see below"]
[null," Light soil",null,"VT1","ha","Task database"," "," "," ",8602,3630,12650,"RS means 2024 Q2 Yellowknife","assumption plant tree ever 10m in light soil, price varies from container to bagged and burlapped in difference size"]
[null,"Medium soil",null,"VT2","ha","Task database"," "," "," ",11880,5280,14630,"RS means 2024 Q2 Yellowknife","assumption plant tree ever 10m in light soil, price varies from container to bagged and burlapped in difference size"]
[null,"Heavy soil",null,"VT3","ha","Task database"," "," "," ",18414,7480,25520,"RS means 2024 Q2 Yellowknife","assumption plant tree ever 10m in light soil, price varies from container to bagged and burlapped in difference size"]
[null,"Wetland species",null,"VW","ha","Task database",0,0,47.72,1237.6237623762374,null,null,"Estimated","$500/acre"]
["Water Sampling/Analysis/Reporting"]
[null,null,null,"WS","each","TBD",7000,10000,0,8000,null,null,"Estimated","assumption: 1personx 5 days 8 hours/day=40hrs@200/hr"]
["Winter Road"]
[null,"Construction",null,"WRC","km","TBD",2000,11500,0,9000,null,null,"RS means 2024 Q2 Yellowknife"]
[null,"Usage",null,"WRU","kmtonne","TBD",0.28999999999999998,0,0,null,null,null,"TBD"]

{"sheet":"CPINunavut","index":17,"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":18,"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":19,"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,"","",""]

{"sheet":"Monitoring Template","index":20,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":true,"merged":[[21,0,21,3],[22,0,22,5]]}
[]
["Task Name","Task Frequency","Number of Events","Estimated Costs Per Event ","Subtotal","Estimated Cost Over 20 Years "]
["Task D: Monitoring Wells and Piezometers"]
["Drilling and Installation",2026,1]
["Development",2026,1]
["Task E: Long-term Monitoring and Maintenance Program"]
["Water Sampling (Groundwater, porewater, surface water)","Biannually: 2026 to 2035",20]
["Water Sampling (Groundwater, porewater, surface water)","Annually: 2026 to 2035",10]
["Geotechnical Inspection","Annually: 2026 to 2035",10]
["Vegitation Inspection","Annually: 2026 to 2035",10]
["Wildlife Inspection","Annually: 2026 to 2035",10]
["Site Maintenance","Biannually: 2026 to 2035",20]
["Annual Reporting","Annually: 2026 to 2035",10]
["Task F: Reduced Long-term Monitoring and Maintenance Program"]
["Reduced Water Sampling (annual)","Annually: 2036 to 2045",10]
["Site Maintenance","Annually: 2036 to 2045",10]
["Biennial Reporting","Biennial: 2037, 2039, 2041, 2043, 2045",5]
["Task G: Reduced Long-term Monitoring and Maintenance Program"]
["Reduced Water Sampling (biennial)","Biennial: 2047, 2049, 2051, 2053",4]
["Site Maintenance","Biennial: 2047, 2049, 2051, 2053",4]
["Reporting (Every five years)","2049, 2054",2]
["Total"]
["Notes: 1 - Inflation % based on: Statistic Canada (2023). Consumer Price Index Portal, Key Indicators. Accessed October 18, 2023 via website: https://www.statcan.gc.ca/en/subjects-start/prices_and_price_indexes/consumer_price_indexes"]

{"sheet":"TableData","index":21,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Year"]
[null,2024]
[null,2025]
[null,2026]
[null,2027]
[null,2028]
[null,2029]
[null,2030]
[null,2031]
[null,2032]
[null,2033]