{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Source Data","Equipment Costs","Labor Rates","Reclamation Material Costs","Misc. Unit Costs","Indirect Costs"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":61,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Source Data","index":0,"n_rows":28,"n_cols":55,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Format Version:",{"$f":"Validity","v":"SRCE Data File v1.12"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRCE Data File v1.12"]
["File Name:",{"$f":"MID(CELL(\"filename\",BB3),FIND(\"[\",CELL(\"filename\",BB3))+1,FIND(\"]\",CELL(\"filename\",BB3),FIND(\"[\",CELL(\"filename\",BB3))+1)-FIND(\"[\",CELL(\"filename\",BB3))-1)","v":"SRCE_Cost_data-USR_1_12_AustExample.xlsm"}]
["Date:","2008-09-29"]
["Cost Type:","User Data"]
["Author/Source:","AB Consulting"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metric?"]
["Units of Measure:","Metric",{"$f":"IF(ISBLANK(B8),\"  <<< Select Units of Measure\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units of Measure:",{"$f":"IF(B8=\"Metric\",TRUE,FALSE)","v":true}]
[null,null,null,"Currently set at NDEP9397"]
[]
["No. of Bases/Regions:",{"$f":"COUNTA(Regions)","v":2}]
[]
["Basis/Region","Basis/Region Name","Basis/Region Description"]
["Basis 1","WA ARO","Western AUS Contractor Rates"]
["Basis 2","WA LOM - site costs","Western AUS Site Rates"]
["Basis 3"]
["Basis 4"]
["Basis 5"]
["Basis 6"]
["Basis 7"]
["Basis 8"]
["Basis 9"]
["Basis 10"]
["Basis 11"]
["Basis 12"]
["Basis 13"]
["Basis 14"]
["Basis 15"]

{"sheet":"Equipment Costs","index":1,"n_rows":427,"n_cols":16,"rows_kept":427,"cut":false,"hidden":false,"merged":[[323,0,324,0],[117,0,118,0],[1,1,1,2],[2,1,2,2],[3,1,3,2],[220,0,221,0],[9,0,10,0]]}
[]
["File Name:",{"$f":"DataFileName","v":"SRCE_Cost_data-USR_1_12_AustExample.xlsm"}]
["Date:",{"$f":"DataFileDate","v":"2008-09-29"}]
["Cost Basis:",{"$f":"DataCostBasis","v":"User Data"}]
["Author/Source:",{"$f":"AuthorSource","v":"AB Consulting"}]
[]
["Monthly Rental Basis\n(operating hrs/ period)",176,176]
[]
["MONTHLY EQUIPMENT RATE TABLE  [Cost Per Month] (1)"]
["EQUIPMENT TYPE (2)","Basis 1","Basis 2","Basis 3","Basis 4","Basis 5","Basis 6","Basis 7","Basis 8","Basis 9","Basis 10","Basis 11","Basis 12","Basis 13","Basis 14","Basis 15"]
[null,{"$f":"IF(ISBLANK(VLOOKUP(B10,RegionNames,2,FALSE)),\"\",VLOOKUP(B10,RegionNames,2,FALSE))","v":"WA ARO"},"WA LOM - site costs","","","","","","","","","","","","",""]
["Bulldozers"]
["D6R",14260.28,14260.28]
["D6R w/ Winch",14960,14960]
["D7R",1950,19086.84]
["D8R",19500,24449.119999999999]
["D9R",28750,20765]
["D10R",35140.120000000003,35140.120000000003]
["D11R",47014.04,37014.04]
["Wheeled Dozers"]
["824G"]
["834G"]
[844]
["854G"]
["Motor Graders"]
["120H",9680,9680]
["14G/H",15600,13567]
["16G/H",23105.86,21105.86]
["24M",28765,26789]
["Track Excavators"]
["312C",8280.36,8280.36]
["320C",9802.49,9802.49]
["325C",13530,13530]
["330C",16479.54,10479.540000000001]
["345B",19843.95,19843.95]
["365BL",24285.45,24285.45]
["385BL",28189.3,28189.3]
["Scrapers"]
["631G",27913.74,27913.74]
["637G PP",32208.17,32208.17]
["Wheeled Loaders"]
["924G",8118,8118]
["928G",9709.1299999999992,9709.1299999999992]
["950G",11726,11726]
["966G",15170.51,15170.51]
["972G",18671.400000000001,18671.400000000001]
["980G",20204.8,19204.8]
["988G",25642.959999999999,25642.959999999999]
[990,36478,36578]
["992G",41963.97,41963.97]
["994D",95612,95612]
["L-2350",100000,100000]
["Shovels"]
["KOM PC2000",48560,48560]
["KOM PC3000",55678,55678]
["KOM PC4000",72345,72345]
["KOM PC5500",104567,104567]
["KOM PC8000",132789,132789]
["Hydraulic Hammers"]
["H-120 (fits 325)",7515.24,7515.24]
["H-160 (fits 345)",9662.4500000000007,9662.4500000000007]
["H-180 (fits 365/385)",12883.27,12883.27]
["Demolition Shears"]
["S340 (fits 322/325/330)"]
["S365 (fits 330/345)"]
["S390 (fits 365/385)"]
["Demolition Grapples"]
["G315 (fits 322/325)"]
["G320 (fits 325/330)"]
["G330 (fits 345/365)"]
["Other Equipment"]
["420D 4WD Backhoe",14432,14432]
["428D 4WD Backhoe",16687,16687]
["CS533E Vibratory Roller",5412,5412]
["CS663E Vibratory Roller",5772.8,5772.8]
["CP533E Sheepsfoot Compactor",6765,6765]
["CP663E Sheepsfoot Compactor",7892.5,7892.5]
["Light Truck - 1.5 Ton",10043.77,10043.77]
["Supervisor's Truck",3567.41,3567.41]
["Flatbed Truck",9922,9922]
["Air Compressor + tools",1757.01,1757.01]
["Welding Equipment",1122.04,1122.04]
["Heavy Duty Drill Rig",35481.07,35481.07]
["Pump (plugging) Drill Rig",28365.15,28365.15]
["Concrete Pump",38649.800000000003,38649.800000000003]
["Gas Engine Vibrator",2147.21,2147.21]
["Generator 5KW",2147.21,2147.21]
["HDEP Welder (pipe or liner)",1120.28,1120.28]
["5 Ton Crane",19844,19844]
["20 Ton Crane",22550,22550]
["50 Ton Crane",27060,27060]
["120 Ton Crane",47520,47520]
["Trucks"]
["725 (articulated)",10808.67,10808.67]
["730  (articulated)",12177,12177]
["735 (articulated)",13450.2,13450.2]
["740 (articulated)",18942,18942]
["769D",16944.97,16944.97]
["773E",23056.92,23056.92]
["777D",30465.95,30465.95]
["785C",49673.14,49673.14]
["793C",77718.12,77718.12]
["797B",82456,80645]
["613E (5,000 gal) Water Wagon",13443.41,13443.41]
["621E (8,000 gal) Water Wagon",17924.54,17924.54]
["777D Water Truck",29794.86,29794.86]
["785C Water Truck",48708,48708]
["Dump Truck (10-12 yd3 ) (5)",9922,9922]
[]
["NOTES:"]
["(1) Power Equipment Source: ","XYC Consulting","XYC Consulting"]
["(2) Power Equipment Type: ","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels"]
["(3) Drilliing Equipment Source: "]
["(4) Other Equipment Source: "]
[]
[]
["PREVENTATIVE MAINTENANCE COST [Cost Per Hour] (1)"]
["EQUIPMENT TYPE","Basis 1","Basis 2","Basis 3","Basis 4","Basis 5","Basis 6","Basis 7","Basis 8","Basis 9","Basis 10","Basis 11","Basis 12","Basis 13","Basis 14","Basis 15"]
[null,{"$f":"IF(ISBLANK(VLOOKUP(B118,RegionNames,2,FALSE)),\"\",VLOOKUP(B118,RegionNames,2,FALSE))","v":"WA ARO"},"WA LOM - site costs","","","","","","","","","","","","",""]
["Bulldozers"]
[{"$f":"A13","v":"D6R"},32.35,32.44]
["D6R w/ Winch",33.97,34.06]
["D7R",36.39,36.49]
["D8R",40.44,40.549999999999997]
["D9R",44.48,44.6]
["D10R",59.61,58.77]
["D11R",83.96,84.18]
["Wheeled Dozers"]
[{"$f":"A21","v":"824G"}]
[{"$f":"A22","v":"834G"}]
[{"$f":"A23","v":844}]
[{"$f":"A24","v":"854G"}]
["Motor Graders"]
[{"$f":"A26","v":"120H"},23.36,23.43]
[{"$f":"A27","v":"14G/H"},28.95,20.03]
[{"$f":"A28","v":"16G/H"},37.22,37.32]
[{"$f":"A29","v":"24M"},41.11,40.049999999999997]
["Track Excavators"]
[{"$f":"A31","v":"312C"},23.5,23.5]
["320C",35.1,35.200000000000003]
["325C",40.11,40.22]
["330C",42.5,42.5]
["345B",45.13,45.25]
["365BL",50,50]
["385BL",55.15,55.31]
["Scrapers"]
[{"$f":"A39","v":"631G"},53.91,54.06]
[{"$f":"A40","v":"637G PP"},80.87,81.099999999999994]
["Wheeled Loaders"]
[{"$f":"A42","v":"924G"},15.85,15.89]
["928G",22.64,22.71]
["950G",32.35,32.44]
["966G",40.44,40.549999999999997]
["972G",47.17,47.31]
["980G",52,52]
["988G",57.96,58.12]
[990,64.75,66.34]
["992G",80.06,80.28]
["994D",140.11000000000001,140.5]
["L-2350",150.34,150.34]
["Shovels"]
["KOM PC2000",201.61,201.61]
["KOM PC3000",222.34,222.34]
["KOM PC4000",302.54000000000002,302.54000000000002]
["KOM PC5500",335.76,335.76]
["KOM PC8000",402.88,402.88]
["Hydraulic Hammers"]
[{"$f":"A60","v":"H-120 (fits 325)"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A61","v":"H-160 (fits 345)"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A62","v":"H-180 (fits 365/385)"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Demolition Shears"]
[{"$f":"A64","v":"S340 (fits 322/325/330)"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A65","v":"S365 (fits 330/345)"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A66","v":"S390 (fits 365/385)"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Demolition Grapples"]
[{"$f":"A68","v":"G315 (fits 322/325)"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A69","v":"G320 (fits 325/330)"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A70","v":"G330 (fits 345/365)"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Other Equipment"]
[{"$f":"A72","v":"420D 4WD Backhoe"},9.32,9.342191684611203]
["428D 4WD Backhoe",6.56,6.1965000000000003]
["CS533E Vibratory Roller",7.29,6.8849999999999998]
["CS663E Vibratory Roller",8.1,7.65]
["CP533E Sheepsfoot Compactor",9,8.5]
["CP663E Sheepsfoot Compactor",9.9,9.35]
["Light Truck - 1.5 Ton",3.45,3.45]
["Supervisor's Truck",4.5,4.5]
["Flatbed Truck",4.5,4.5]
["Air Compressor + tools",1.23,1.23]
["Welding Equipment",3,3]
["Heavy Duty Drill Rig",8.76,8.76]
["Pump (plugging) Drill Rig",7.56,7.56]
["Concrete Pump",2.2000000000000002,2.2000000000000002]
["Gas Engine Vibrator",1.76,1.76]
["Generator 5KW",1.24,1.24]
["HDEP Welder (pipe or liner)",1.32,1.32]
["5 Ton Crane",7.25,7.2661490880309367]
["20 Ton Crane",10.35,10.380212982901339]
["50 Ton Crane",12.94,12.975266228626673]
["120 Ton Crane",19.399999999999999,19.462899342940005]
["Trucks"]
[{"$f":"A94","v":"725 (articulated)"},30.81,30.81]
["730  (articulated)",33.380000000000003,33.380000000000003]
["735 (articulated)",36.56,36.56]
["740 (articulated)",36.56,36.56]
["769D",38.82,38.82]
["773E",40.130000000000003,40.130000000000003]
["777D",49.06,49.06]
["785C",77.25,77.25]
["793C",151.12,151.12]
["797B",172.11,172.11]
["613E (5,000 gal) Water Wagon",35.04,35.04]
["621E (8,000 gal) Water Wagon",37.85,37.85]
["777D Water Truck",60.22,60.22]
["785C Water Truck",77.25,77.25]
["Dump Truck (10-12 yd3 ) (5)",28.04,28.04]
[]
["(1) PM Source: ","XYC Consulting","XYC Consulting"]
[]
["G.E.T CONSUMPTION [Cost Per Hour] (1) (Wear Items)"]
["EQUIPMENT TYPE","Basis 1","Basis 2","Basis 3","Basis 4","Basis 5","Basis 6","Basis 7","Basis 8","Basis 9","Basis 10","Basis 11","Basis 12","Basis 13","Basis 14","Basis 15"]
[null,{"$f":"IF(ISBLANK(VLOOKUP(B221,RegionNames,2,FALSE)),\"\",VLOOKUP(B221,RegionNames,2,FALSE))","v":"WA ARO"},"WA LOM - site costs","","","","","","","","","","","","",""]
["Bulldozers"]
[{"$f":"A13","v":"D6R"},3.3,3.3]
["D6R w/ Winch",3.63,3.63]
["D7R",4.9800000000000004,4.9800000000000004]
["D8R",6.6,6.6]
["D9R",9.89,9.89]
["D10R",16.489999999999998,16.489999999999998]
["D11R",26.39,26.39]
["Wheeled Dozers"]
[{"$f":"A21","v":"824G"}]
[{"$f":"A22","v":"834G"}]
[{"$f":"A23","v":844}]
[{"$f":"A24","v":"854G"}]
["Motor Graders"]
[{"$f":"A26","v":"120H"},2.8,2.8]
[{"$f":"A27","v":"14G/H"},3.6,3.6]
[{"$f":"A28","v":"16G/H"},5.58,5.58]
[{"$f":"A29","v":"24M"},7.86,7.86]
["Track Excavators"]
[{"$f":"A31","v":"312C"},2.8,2.8]
["320C",3.04,3.04]
["325C",5.07,5.07]
["330C",6.09,6.09]
["345B",7.61,7.61]
["365BL",8.6300000000000008,8.6300000000000008]
["385BL",10.15,10.15]
["Scrapers"]
[{"$f":"A39","v":"631G"},7.61,7.61]
[{"$f":"A40","v":"637G PP"},7.61,7.61]
["Wheeled Loaders"]
[{"$f":"A42","v":"924G"},3.02,3.02]
["928G",3.55,3.55]
["950G",4.3099999999999996,4.3099999999999996]
["966G",5.07,5.07]
["972G",7.61,7.61]
["980G",8.6300000000000008,8.6300000000000008]
["988G",10.15,10.15]
[990,11.23,11.23]
["992G",12.69,12.69]
["994D",23.47,23.47]
["L-2350",27.65,27.65]
["Shovels"]
["KOM PC2000",27.54,27.54]
["KOM PC3000",28.1,28.1]
["KOM PC4000",30.78,30.78]
["KOM PC5500",33.119999999999997,33.119999999999997]
["KOM PC8000",45.78,45.78]
["Hydraulic Hammers"]
[{"$f":"A60","v":"H-120 (fits 325)"},2.54,2.54]
[{"$f":"A61","v":"H-160 (fits 345)"},3.55,3.55]
[{"$f":"A62","v":"H-180 (fits 365/385)"},4.57,4.57]
[{"$f":"A63","v":"Demolition Shears"}]
["S340 (fits 322/325/330)",2.5299999999999998,2.5299999999999998]
["S365 (fits 330/345)",2.79,2.79]
["S390 (fits 365/385)",2.8,2.8]
["Demolition Grapples"]
["G315 (fits 322/325)"]
["G320 (fits 325/330)"]
["G330 (fits 345/365)"]
["Other Equipment"]
[{"$f":"A72","v":"420D 4WD Backhoe"}]
["428D 4WD Backhoe"]
["CS533E Vibratory Roller"]
["CS663E Vibratory Roller"]
["CP533E Sheepsfoot Compactor"]
["CP663E Sheepsfoot Compactor"]
["Light Truck - 1.5 Ton"]
["Supervisor's Truck"]
["Flatbed Truck"]
["Air Compressor + tools","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Welding Equipment","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Heavy Duty Drill Rig"]
["Pump (plugging) Drill Rig"]
["Concrete Pump","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Gas Engine Vibrator","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Generator 5KW","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["HDEP Welder (pipe or liner)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["5 Ton Crane"]
["20 Ton Crane"]
["50 Ton Crane"]
["120 Ton Crane"]
["Trucks"]
[{"$f":"A94","v":"725 (articulated)"},2.33,2.33]
["730  (articulated)",2.44,2.44]
["735 (articulated)",2.54,2.54]
["740 (articulated)",2.64,2.64]
["769D",2.92,2.92]
["773E",4.0599999999999996,4.0599999999999996]
["777D",5.25,5.25]
["785C",8.1199999999999992,8.1199999999999992]
["793C",12,12]
["797B",15,15]
["613E (5,000 gal) Water Wagon"]
["621E (8,000 gal) Water Wagon"]
["777D Water Truck",0,0]
["785C Water Truck",0,0]
["Dump Truck (10-12 yd3 ) (5)",1.1200000000000001,1.1200000000000001]
["Notes:"]
["(1) G.E.T. Source: ","CAT Historical Data","CAT Historical Data","CAT Historical Data","CAT Historical Data","QLD rates"]
[]
["TIRE COST TABLE [Cost Per Tire(1,2,3)]"]
["EQUIPMENT TYPE","Basis 1","Basis 2","Basis 3","Basis 4","Basis 5","Basis 6","Basis 7","Basis 8","Basis 9","Basis 10","Basis 11","Basis 12","Basis 13","Basis 14","Basis 15"]
[null,{"$f":"IF(ISBLANK(VLOOKUP(B324,RegionNames,2,FALSE)),\"\",VLOOKUP(B324,RegionNames,2,FALSE))","v":"WA ARO"},"WA LOM - site costs","","","","","","","","","","","","",""]
["Bulldozers"]
[{"$f":"A13","v":"D6R"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["D6R w/ Winch","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["D7R","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["D8R","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["D9R","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["D10R","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["D11R","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Wheeled Dozers"]
[{"$f":"A21","v":"824G"}]
["834G"]
[844]
["854G"]
["Motor Graders"]
["120H",2850,2850]
["14G/H",3141,3141]
["16G/H",4133,4133]
["24M",6234,6234]
["Track Excavators"]
[{"$f":"A31","v":"312C"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["320C","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["325C","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["330C","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["345B","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["365BL","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["385BL","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A38","v":"Scrapers"}]
["631G",10863,10863]
["637G PP",10863,10863]
["Wheeled Loaders"]
["924G",1260,1260]
["928G",1361,1361]
["950G",1512,1512]
["966G",3125,3125]
["972G",4234,4234]
["980G",4234,4234]
["988G",9173,9173]
[990,12567,12567]
["992G",15822,15822]
["994D",54797,54797]
["L-2350",63456,63456]
["Shovels"]
["KOM PC2000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["KOM PC3000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["KOM PC4000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["KOM PC5500","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["KOM PC8000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A59","v":"Hydraulic Hammers"}]
["H-120 (fits 325)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["H-160 (fits 345)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["H-180 (fits 365/385)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Demolition Shears"]
["S340 (fits 322/325/330)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["S365 (fits 330/345)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["S390 (fits 365/385)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Demolition Grapples"]
["G315 (fits 322/325)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["G320 (fits 325/330)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["G330 (fits 345/365)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A71","v":"Other Equipment"}]
[{"$f":"A72","v":"420D 4WD Backhoe"},3024,3024]
["428D 4WD Backhoe",3226,3226]
["CS533E Vibratory Roller","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["CS663E Vibratory Roller","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["CP533E Sheepsfoot Compactor","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["CP663E Sheepsfoot Compactor","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Light Truck - 1.5 Ton"]
["Supervisor's Truck"]
["Flatbed Truck"]
["Air Compressor + tools","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Welding Equipment","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Heavy Duty Drill Rig"]
["Pump (plugging) Drill Rig"]
["Concrete Pump","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Gas Engine Vibrator","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Generator 5KW","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["HDEP Welder (pipe or liner)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["5 Ton Crane"]
["20 Ton Crane"]
["50 Ton Crane"]
["120 Ton Crane"]
[{"$f":"A93","v":"Trucks"}]
["725 (articulated)",1971,1971]
["730  (articulated)",2420,2120]
["735 (articulated)",3226,3226]
["740 (articulated)",4869,4569]
["769D",3303,3303]
["773E",5367,5367]
["777D",10011,11011]
["785C",19655,19655]
["793C",44405,44405]
["797B",52345,52345]
["613E (5,000 gal) Water Wagon",2520,2420]
["621E (8,000 gal) Water Wagon",3835,3835]
["777D Water Truck",10011,10011]
["785C Water Truck",19655,20655]
["Dump Truck (10-12 yd3 ) (5)",535,535]
["Notes:"]
["(1) Unit Cost Basis:","Cost per tyre each","Cost per tyre each","Cost per tyre each","Cost per tyre each","Cost per tyre each"]
["(2) Cost Basis:"]
["(3) Tire Cost Source:","AB Consulting"]
["(4) Tire Wear Source \n(defined in model):","Caterpillar Handbook, Edition 37","Caterpillar Handbook, Edition 37","Caterpillar Handbook, Edition 37","Caterpillar Handbook, Edition 37","Caterpillar Handbook, Edition 37"]

{"sheet":"Labor Rates","index":2,"n_rows":198,"n_cols":69,"rows_kept":198,"cut":false,"hidden":false,"merged":[[8,27,8,28],[8,29,8,30],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,23,8,24],[8,25,8,26],[7,0,8,0],[7,29,7,30],[7,27,7,28],[7,25,7,26],[7,23,7,24],[7,1,7,2],[7,21,7,22],[7,19,7,20],[7,13,7,14],[7,11,7,12],[7,17,7,18],[7,15,7,16],[7,5,7,6],[7,3,7,4],[7,9,7,10],[7,7,7,8],[197,1,197,2],[197,3,197,4],[197,5,197,6],[197,7,197,8],[197,21,197,22],[157,17,157,18],[157,19,157,20],[157,21,157,22],[196,17,196,18],[196,19,196,20],[196,13,196,14],[196,15,196,16],[197,9,197,10],[197,11,197,12],[197,13,197,14],[197,15,197,16],[196,9,196,10],[196,11,196,12],[196,1,196,2],[196,3,196,4],[196,5,196,6],[196,7,196,8],[183,1,183,2],[183,3,183,4],[197,17,197,18],[197,19,197,20],[194,17,194,18],[183,17,183,18],[197,23,197,24],[104,25,104,26],[196,25,196,26],[197,25,197,26],[157,23,157,24],[157,25,157,26],[104,17,104,18],[104,19,104,20],[196,21,196,22],[156,19,156,20],[156,21,156,22],[134,21,134,22],[195,19,195,20],[195,21,195,22],[194,19,194,20],[194,21,194,22],[135,21,135,22],[183,21,183,22],[183,23,183,24],[182,21,182,22],[104,27,104,28],[196,27,196,28],[183,29,183,30],[194,25,194,26],[135,25,135,26],[195,23,195,24],[195,25,195,26],[197,27,197,28],[104,29,104,30],[196,29,196,30],[197,29,197,30],[157,27,157,28],[157,29,157,30],[196,23,196,24],[156,27,156,28],[134,27,134,28],[134,23,134,24],[135,23,135,24],[135,27,135,28],[105,25,105,26],[194,23,194,24],[158,23,158,24],[194,27,194,28],[195,27,195,28],[195,1,195,2],[195,3,195,4],[195,5,195,6],[195,7,195,8],[194,1,194,2],[194,3,194,4],[194,5,194,6],[194,7,194,8],[104,21,104,22],[157,15,157,16],[183,13,183,14],[183,15,183,16],[181,13,181,14],[181,15,181,16],[134,15,134,16],[182,15,182,16],[182,17,182,18],[182,19,182,20],[104,11,104,12],[104,13,104,14],[104,15,104,16],[104,5,104,6],[104,7,104,8],[156,5,156,6],[134,29,134,30],[134,19,134,20],[135,15,135,16],[135,17,135,18],[135,19,135,20],[194,9,194,10],[194,11,194,12],[195,17,195,18],[195,13,195,14],[195,15,195,16],[195,9,195,10],[195,11,195,12],[194,15,194,16],[157,11,157,12],[194,29,194,30],[195,29,195,30],[156,29,156,30],[182,13,182,14],[182,27,182,28],[182,29,182,30],[183,25,183,26],[194,13,194,14],[158,25,158,26],[158,13,158,14],[135,13,135,14],[134,11,134,12],[135,9,135,10],[135,11,135,12],[134,9,134,10],[1,1,1,3],[2,1,2,3],[3,1,3,3],[134,1,134,2],[134,3,134,4],[105,1,105,2],[105,3,105,4],[104,3,104,4],[104,1,104,2],[8,1,8,2],[135,1,135,2],[135,3,135,4],[135,5,135,6],[104,9,104,10],[104,23,104,24],[8,11,8,12],[8,13,8,14],[8,3,8,4],[8,5,8,6],[8,7,8,8],[8,9,8,10],[134,5,134,6],[134,7,134,8],[105,5,105,6],[105,7,105,8],[134,13,134,14],[183,5,183,6],[183,7,183,8],[182,11,182,12],[181,11,181,12],[181,5,181,6],[181,7,181,8],[158,5,158,6],[156,1,156,2],[156,3,156,4],[157,5,157,6],[157,7,157,8],[157,1,157,2],[157,3,157,4],[181,1,181,2],[181,3,181,4],[158,1,158,2],[158,3,158,4],[182,7,182,8],[182,3,182,4],[182,5,182,6],[182,1,182,2],[105,27,105,28],[105,29,105,30],[158,29,158,30],[181,29,181,30],[135,29,135,30],[158,27,158,28],[183,11,183,12],[181,9,181,10],[183,9,183,10],[182,9,182,10],[183,27,183,28],[183,19,183,20],[181,19,181,20],[181,27,181,28],[182,23,182,24],[182,25,182,26],[158,21,158,22],[158,9,158,10],[158,11,158,12],[156,23,156,24],[156,25,156,26],[158,15,158,16],[158,17,158,18],[158,19,158,20],[181,25,181,26],[158,7,158,8],[134,25,134,26],[105,19,105,20],[105,23,105,24],[105,9,105,10],[105,11,105,12],[105,13,105,14],[105,15,105,16],[105,21,105,22],[156,7,156,8],[157,13,157,14],[157,9,157,10],[105,17,105,18],[134,17,134,18],[156,15,156,16],[156,17,156,18],[156,9,156,10],[156,11,156,12],[156,13,156,14],[181,21,181,22],[181,23,181,24],[181,17,181,18],[135,7,135,8]]}
[]
["File Name:",{"$f":"DataFileName","v":"SRCE_Cost_data-USR_1_12_AustExample.xlsm"}]
["Date:",{"$f":"DataFileDate","v":"2008-09-29"}]
["Cost Basis:",{"$f":"DataCostBasis","v":"User Data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",BO4),FIND(\"[\",CELL(\"filename\",BO4))+1,FIND(\"]\",CELL(\"filename\",BO4),FIND(\"[\",CELL(\"filename\",BO4))+1)-FIND(\"[\",CELL(\"filename\",BO4))-1)","v":"SRCE_Cost_data-USR_1_12_AustExample.xlsm"},{"$f":"FIND(\"]\",BQ4,BP4+1)","v":121},{"$f":"FIND(\"[\",BQ4)","v":80},{"$f":"CELL(\"filename\",A1)","v":"C:\\Users\\jparshley\\ownCloud\\__SRCE 2.0\\Website - Aug 2016\\nvbond.org\\downloads\\[SRCE_Cost_data-USR_1_12_AustExample.xlsm]Labor Rates"}]
["Author/Source:",{"$f":"AuthorSource","v":"AB Consulting"}]
[]
["HOURLY LABOR RATE TABLE"]
["EQUIPMENT TYPE (1) OR JOB DESCRIPTION","Basis 1",null,"Basis 2",null,"Basis 3",null,"Basis 4",null,"Basis 5",null,"Basis 6",null,"Basis 7",null,"Basis 8",null,"Basis 9",null,"Basis 10",null,"Basis 11",null,"Basis 12",null,"Basis 13",null,"Basis 14",null,"Basis 15"]
[null,{"$f":"IF(ISBLANK(VLOOKUP(B8,RegionNames,2,FALSE)),\"\",VLOOKUP(B8,RegionNames,2,FALSE))","v":"WA ARO"},null,{"$f":"IF(ISBLANK(VLOOKUP(D8,RegionNames,2,FALSE)),\"\",VLOOKUP(D8,RegionNames,2,FALSE))","v":"WA LOM - site costs"},null,{"$f":"IF(ISBLANK(VLOOKUP(F8,RegionNames,2,FALSE)),\"\",VLOOKUP(F8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(H8,RegionNames,2,FALSE)),\"\",VLOOKUP(H8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(J8,RegionNames,2,FALSE)),\"\",VLOOKUP(J8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(L8,RegionNames,2,FALSE)),\"\",VLOOKUP(L8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(N8,RegionNames,2,FALSE)),\"\",VLOOKUP(N8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(P8,RegionNames,2,FALSE)),\"\",VLOOKUP(P8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(R8,RegionNames,2,FALSE)),\"\",VLOOKUP(R8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(T8,RegionNames,2,FALSE)),\"\",VLOOKUP(T8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(V8,RegionNames,2,FALSE)),\"\",VLOOKUP(V8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(X8,RegionNames,2,FALSE)),\"\",VLOOKUP(X8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(Z8,RegionNames,2,FALSE)),\"\",VLOOKUP(Z8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(AB8,RegionNames,2,FALSE)),\"\",VLOOKUP(AB8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(AD8,RegionNames,2,FALSE)),\"\",VLOOKUP(AD8,RegionNames,2,FALSE))","v":""}]
["EQUIPMENT OPERATORS - Labor Groups and Base Pay Rate ($/hr) (2)"]
["Bulldozers"]
["D6R",null,63.86,null,40.409999999999997]
["D6R w/ Winch",null,63.86,null,40.409999999999997]
["D7R",null,63.86,null,40.409999999999997]
["D8R",null,63.86,null,40.409999999999997]
["D9R",null,63.86,null,40.409999999999997]
["D10R",null,66.06,null,42.54]
["D11R",null,66.06,null,42.54]
["Wheeled Dozers"]
["824G"]
["834G"]
[844]
["854G"]
["Motor Graders"]
["120H",null,63.86,null,40.409999999999997]
["14G/H",null,63.86,null,40.409999999999997]
["16G/H",null,63.86,null,40.409999999999997]
["24M",null,63.86,null,40.409999999999997]
["Track Excavators"]
["312C",null,63.86,null,40.409999999999997]
["320C",null,63.86,null,40.409999999999997]
["325C",null,63.86,null,40.409999999999997]
["330C",null,63.86,null,40.409999999999997]
["345B",null,66.06,null,42.54]
["365BL",null,66.06,null,42.54]
["385BL",null,66.06,null,42.54]
["Scrapers"]
["631G",null,63.86,null,40.409999999999997]
["637G PP",null,63.86,null,40.409999999999997]
["Wheeled Loaders"]
["924G",null,63.86,null,40.409999999999997]
["928G",null,63.86,null,40.409999999999997]
["950G",null,63.86,null,40.409999999999997]
["966G",null,63.86,null,40.409999999999997]
["972G",null,63.86,null,40.409999999999997]
["980G",null,63.86,null,40.409999999999997]
["988G",null,63.86,null,40.409999999999997]
[990,null,63.86,null,40.409999999999997]
["992G",null,66.06,null,42.54]
["994D",null,66.06,null,42.54]
["L-2350",null,66.06,null,42.54]
["Shovels"]
["KOM PC2000",null,66.06,null,52.35]
["KOM PC3000",null,68.33,null,59.45]
["KOM PC4000",null,68.33,null,59.45]
["KOM PC5500",null,68.33,null,59.45]
["KOM PC8000",null,68.33,null,59.45]
["Hydrauilc Hammers"]
["H-120 (fits 325)"]
["H-160 (fits 345)"]
["H-180 (fits 365/385)"]
["Demolition Shears"]
["S340 (fits 322/325/330)"]
["S365 (fits 330/345)"]
["S390 (fits 365/385)"]
["Demolition Grapples"]
["G315 (fits 322/325)"]
["G320 (fits 325/330)"]
["G330 (fits 345/365)"]
["Other Equipment"]
["420D 4WD Backhoe",null,63.86,null,40.409999999999997]
["428D 4WD Backhoe",null,63.86,null,40.409999999999997]
["CS533E Vibratory Roller",null,63.86,null,40.409999999999997]
["CS663E Vibratory Roller",null,63.86,null,40.409999999999997]
["CP533E Sheepsfoot Compactor",null,63.86,null,40.409999999999997]
["CP663E Sheepsfoot Compactor",null,63.86,null,40.409999999999997]
["Light Truck - 1.5 Ton"]
["Supervisor's Truck"]
["Flatbed Truck"]
["Air Compressor + tools"]
["Welding Equipment"]
["Heavy Duty Drill Rig"]
["Pump (plugging) Drill Rig"]
["Concrete Pump"]
["Gas Engine Vibrator",null,63.13,null,39.79]
["Generator 5KW"]
["HDEP Welder (pipe or liner)"]
["5 Ton Crane",null,69.760000000000005,null,42.54]
["20 Ton Crane",null,69.760000000000005,null,42.54]
["50 Ton Crane",null,66.06,null,42.54]
["120 Ton Crane",null,68.19,null,45.77]
["Fringe Benefits"]
["Equip Op Fringe Benefits ($/hr)",null,0,null,0,null,0,null,0,null,0]
["Zone and Area Adjustments - Miles and Rates ($hr) (3)"]
["Equipment Zone 1","none",0,"none",0,"none",0,"none",0,"none",0]
["Equipment Zone 2","camp",12,"camp",10.5]
["Equipment Zone 3"]
["Equipment Zone 4"]
["Equipment Zone 5"]
["Equipment Zone 6"]
["Equipment Zone 7"]
[]
["NOTES:"]
["(1) Equipment Type: ","Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent"]
["(2) Equipment Operator Source: ","XYZ Consulting",null,"Mine Site Costs","Mine Site Costs - R Butcher"]
["(3) Zone Basis: ","average camp living costs",null,"Mine Site Costs","Mine Site Costs - R Butcher"]
["TRUCK DRIVERS - Labor Groups and Base Pay Rate ($/hr) (4)"]
["725 (articulated)",null,63.13,null,39.71]
["730 (articulated)",null,63.13,null,39.71]
["735 (articulated)",null,63.13,null,39.71]
["740 (articulated)",null,63.13,null,39.71]
["769D",null,63.13,null,39.71]
["773E",null,63.13,null,39.71]
["777D",null,63.86,null,40.409999999999997]
["785C",null,63.86,null,40.409999999999997]
["793C",null,63.86,null,40.409999999999997]
["797B",null,63.86,null,40.409999999999997]
["613E (5,000 gal) Water Wagon",null,63.86,null,40.409999999999997]
["621E (8,000 gal) Water Wagon",null,63.86,null,40.409999999999997]
["777D Water Truck",null,63.86,null,40.409999999999997]
["785C Water Truck",null,63.86,null,40.409999999999997]
["Dump Truck (10-12 yd3 )",null,63.13,null,39.71]
["Fringe Benefits"]
["Truck Driver Fringe Benefits ($/hr)",null,0,null,0,null,0,null,0,null,0]
["Zone and Area Adjustments (5)"]
["Truck Zone 1","none",0,"none",0,"none",0,"none",0,"none",0]
["Truck Zone 2","camp",12,"camp",10.5]
["Truck Zone 3"]
["Truck Zone 4"]
["Truck Zone 5"]
["Truck Zone 6"]
["Truck Zone 7"]
[]
["NOTES:"]
["(4) Truck Driver Source: ","XYZ Consulting",null,"Mine Site Costs","Mine Site Costs - R Butcher"]
["(5) Zone Basis: ","average camp living costs",null,"Mine Site Costs","Mine Site Costs - R Butcher"]
["LABORERS - Labor Groups and Base Pay Rate ($/hr) (6,7)"]
["General Laborer",null,61.66,null,38.29]
["Skilled Laborer",null,63.86,null,40.409999999999997]
["Driller's Helper",null,61.66,null,38.29]
["Rodmen (reinforcing concrete)",null,67.53,null,43.95]
["Cement finisher",null,67.53,null,43.95]
["Carpenter",null,68.19,null,44.67]
["Fringe Benefits"]
["Laborer Fringe Benefits ($/hr)"]
["Carpenter Fringe Benefits ($/hr)"]
["Zone and Area Adjustments (8)"]
["Laborer Zone 1","none",0,"none",0,"none",0,"none",0,"none",0]
["Laborer Zone 2","camp",12,"camp",10.5]
["Laborer Zone 3"]
["Laborer Zone 4"]
["Laborer Zone 5"]
["Laborer Zone 6"]
["Laborer Zone 7"]
[]
["NOTES:"]
["(6) Laborer Source: ","XYZ Consulting",null,"Mine Site Costs","Mine Site Costs - R Butcher"]
["(7) Carpenter Source: ","XYZ Consulting",null,"Mine Site Costs","Mine Site Costs - R Butcher"]
["(8) Zone Basis: ","average camp living costs",null,"Mine Site Costs","Mine Site Costs - R Butcher"]
["PROJECT MANAGEMENT AND TECHNICAL LABOR - Base Pay Rate ($/hr) (9)"]
["Project Manager",null,187.51,null,180.86]
["Foreman",null,96.6,null,93.17]
["Field Geologist/Engineer",null,176.15,null,169.9]
["Field Tech/Sampler",null,68.19,null,65.77]
["Range Scientist",null,170.46,null,164.42]
["Senior Planning Engineer",null,157.88,null,155.96]
["Project Engineer",null,115.78,null,114.37]
["Mechanic/Fitter",null,78.94,null,77.98]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["NOTES:"]
["(9) Project Manager:"]
["(9) Foreman Source:"]
["(9) Techical Labor Source:"]
["INDIRECT COSTS"]
["SOCIAL SECURITY, WORKMAN'S COMP, INSURANCE, ETC."]
["Unemployment (%)",null,1.8499999999999999E-2]
["Retirement/SS/Medicare (%)",null,1E-4]
["Workman's Compensation (%)",null,3.5000000000000003E-2]
["State Payroll Tax (13),(15),(17),(18)",null,5.5E-2]
[]
[]
[]
["NOTES:"]
["(10) Workman's Comp Source: ","Industry Average %",null,"Industry Average %"]
[]
[null,"Industry Average %",null,"Industry Average %"]
[null,"(14) payroll  threshold","> $750,000 pa","[15) Payroll Rate 6% & Threshold > $623,000 pa until Dec'08, (16) then 5.75% from Jan'09 "]

{"sheet":"Reclamation Material Costs","index":3,"n_rows":92,"n_cols":17,"rows_kept":92,"cut":false,"hidden":false,"merged":[[6,0,7,1],[0,1,0,2],[1,1,1,2],[2,1,2,2]]}
["File Name:",{"$f":"DataFileName","v":"SRCE_Cost_data-USR_1_12_AustExample.xlsm"}]
["Date:",{"$f":"DataFileDate","v":"2008-09-29"}]
["Cost Basis:",{"$f":"DataCostBasis","v":"User Data"}]
["Author/Source:",{"$f":"AuthorSource","v":"AB Consulting"}]
[]
["RECLAMATION MATERIAL COST TABLE"]
["MATERIAL TYPE",null,"Basis 1","Basis 2","Basis 3","Basis 4","Basis 5","Basis 6","Basis 7","Basis 8","Basis 9","Basis 10","Basis 11","Basis 12","Basis 13","Basis 14","Basis 15"]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(C7,RegionNames,2,FALSE)),\"\",VLOOKUP(C7,RegionNames,2,FALSE))","v":"WA ARO"},"WA LOM - site costs","","","","","","","","","","","","",""]
["Revegetation Materials"]
["Seed Mixes"]
["Seed Mix","Units"]
["None"]
["Mix 1",{"$f":"IF(Metric,\"Cost/Ha\",\"Cost/Acre\")","v":"Cost/Ha"},696.3,1200]
["Mix 2","Cost/Ha",749.86]
["Mix 3","Cost/Ha",803.42]
["Mix 4","Cost/Ha",856.98,1570]
["User Mix 1","Cost/Ha"]
["User Mix 2","Cost/Ha"]
["User Mix 3","Cost/Ha"]
["User Mix 4","Cost/Ha"]
["User Mix 5 (see Seed Mix sheet)","Cost/Ha"]
[null,"Notes:","Range from AUS seeding contractors","Mine Site Costs"]
["Mulch"]
["Item","Units"]
["None"]
["Straw Mulch",{"$f":"IF(Metric,\"Cost/kg\",\"Cost/lb\")","v":"Cost/kg"},32.14,21.52]
["Hydro Mulch",{"$f":"IF(Metric,\"Cost/kg\",\"Cost/lb\")","v":"Cost/kg"},10.71,15.51]
["Timber Mulch",{"$f":"IF(Metric,\"Cost/kg\",\"Cost/lb\")","v":"Cost/kg"}]
[null,{"$f":"IF(Metric,\"Cost/kg\",\"Cost/lb\")","v":"Cost/kg"}]
[null,{"$f":"IF(Metric,\"Cost/kg\",\"Cost/lb\")","v":"Cost/kg"}]
[null,"Notes:"]
[]
[]
["Amendments"]
["Item","Units"]
["None"]
["Organic Matter",{"$f":"IF(Metric,\"Cost/kg\",\"Cost/lb\")","v":"Cost/kg"},0.27,0.26]
["Treated Sludge","Cost/kg",null,0.4]
["Chemical","Cost/kg",1.1200000000000001,1.1000000000000001]
[null,"Cost/kg"]
[null,"Cost/kg"]
[null,"Cost/kg"]
[null,"Notes:","average of WA seeding contractors","Mine Site Costs"]
[]
[]
["Well Abandonment Materials"]
["Description","Units"]
[]
["Cement",{"$f":"IF(Metric,\"20kg bag\",\"50lb bag\")","v":"20kg bag"},7.66,7.66]
["Grout (Low Grade Bentonite)",{"$f":"IF(Metric,\"20kg bag\",\"50lb bag\")","v":"20kg bag"},38.28,36.28]
["Inert Material/Cuttings",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"m3"},27,26]
[]
[]
[null,"Notes:",null,"Mine Site Costs - R Butcher"]
[]
[]
["Monitoring Costs"]
["Description","Units","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit"]
[]
["Monitor Well Pump","ea.",1467.22,1467.22]
["Sampling Supplies","ea.",43.63,43.63]
[]
["Water Analysis (Complete) (1)","ea.",486.21,486.21]
["ABA + S speciation","ea.",109.09,109.09]
["Cyanide - WAD","ea.",38.950000000000003,38.950000000000003]
["Cyanide - Free","ea.",32.729999999999997,32.729999999999997]
["Cyanide - Total soils","ea.",43.63,43.63]
["Cyanide - Total water","ea.",38.950000000000003]
["TPH in soils","ea.",77.92,77.92]
["Humidty Cell (20 wk) (2)","ea.",9887.85]
["Humidty Cell (40 wk)","ea.",19612.07]
["NAG","ea.",27.27,27.27]
["TCLP w/ full analysis","ea.",540.75,540.75]
["SPLP w/ full analysis","ea.",540.75,540.75]
["AS4439 Leach test w/ full analysis","ea.",540.75,540.75]
["Soil Fertility","ea.",163.63]
[null,"ea."]
[null,"Notes:",null,"Mine Site Costs"]
[]
[]
["Fuel, Etc."]
["Description","Units","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit"]
[]
["Off-road Diesel - delivered (1)",{"$f":"IF(Metric,\"$/litre\",\"$/gal\")","v":"$/litre"},0.8,0.71]
["Pickup Truck Travel",{"$f":"IF(Metric,\"$km\",\"$/mi\")","v":"$km"}]
["Electical Power","$/kWh",0.11,0.11]
[]
[]
[]
[]
[]
[null,"Notes:",null,"Mine Site Costs"]

{"sheet":"Misc. Unit Costs","index":4,"n_rows":182,"n_cols":32,"rows_kept":182,"cut":false,"hidden":false,"merged":[[181,28,181,29],[181,30,181,31],[181,20,181,21],[181,22,181,23],[181,24,181,25],[181,26,181,27],[181,16,181,17],[181,18,181,19],[2,1,2,2],[3,1,3,2],[7,0,8,1],[181,0,181,1],[181,2,181,3],[22,2,22,3],[23,2,23,3],[24,2,24,3],[181,4,181,5],[181,6,181,7],[181,8,181,9],[181,10,181,11],[181,12,181,13],[181,14,181,15],[22,0,22,1],[7,24,7,25],[7,22,7,23],[7,20,7,21],[7,18,7,19],[7,16,7,17],[7,14,7,15],[7,12,7,13],[7,10,7,11],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,28,8,29],[8,30,8,31],[7,30,7,31],[7,28,7,29],[7,26,7,27],[21,0,21,1],[8,2,8,3],[7,6,7,7],[21,4,21,5],[21,8,21,9],[21,10,21,11],[8,20,8,21],[8,8,8,9],[8,10,8,11],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19],[7,4,7,5],[7,2,7,3],[8,4,8,5],[8,6,8,7],[7,8,7,9],[21,2,21,3],[22,4,22,5],[21,12,21,13],[21,14,21,15],[21,16,21,17],[21,6,21,7],[22,6,22,7],[23,4,23,5],[23,6,23,7],[22,12,22,13],[22,14,22,15],[23,8,23,9],[23,10,23,11],[23,12,23,13],[23,14,23,15],[22,8,22,9],[22,10,22,11],[22,16,22,17],[22,18,22,19],[22,20,22,21],[24,6,24,7],[21,18,21,19],[24,8,24,9],[24,10,24,11],[24,12,24,13],[24,14,24,15],[24,20,24,21],[24,16,24,17],[23,16,23,17],[22,30,22,31],[22,24,22,25],[22,26,22,27],[21,28,21,29],[21,30,21,31],[22,28,22,29],[22,22,22,23],[23,26,23,27],[24,18,24,19],[23,18,23,19],[24,30,24,31],[24,22,24,23],[23,28,23,29],[23,30,23,31],[24,24,24,25],[24,26,24,27],[24,28,24,29],[23,24,23,25],[23,22,23,23],[21,24,21,25],[21,26,21,27],[21,20,21,21],[21,22,21,23],[23,20,23,21],[95,0,95,1],[95,2,95,3],[95,4,95,5],[95,6,95,7],[95,8,95,9],[95,10,95,11],[54,2,54,3],[54,4,54,5],[54,6,54,7],[54,8,54,9],[55,2,55,3],[55,4,55,5],[55,6,55,7],[55,8,55,9],[55,10,55,11],[54,10,54,11],[63,2,63,3],[63,4,63,5],[63,6,63,7],[64,4,64,5],[71,2,71,3],[72,2,72,3],[72,4,72,5],[72,6,72,7],[23,0,23,1],[24,0,24,1],[24,4,24,5],[95,24,95,25],[55,14,55,15],[95,16,95,17],[78,12,78,13],[64,24,64,25],[71,22,71,23],[64,18,64,19],[64,20,64,21],[63,22,63,23],[95,12,95,13],[95,14,95,15],[55,16,55,17],[78,16,78,17],[78,18,78,19],[79,12,79,13],[79,14,79,15],[78,10,78,11],[55,12,55,13],[54,14,54,15],[63,16,63,17],[63,20,63,21],[96,0,96,1],[96,2,96,3],[96,4,96,5],[96,6,96,7],[151,20,151,21],[150,14,150,15],[150,0,150,1],[150,2,150,3],[150,4,150,5],[150,6,150,7],[96,18,96,19],[96,20,96,21],[96,16,96,17],[151,12,151,13],[151,18,151,19],[96,14,96,15],[96,12,96,13],[96,10,96,11],[96,8,96,9],[150,20,150,21],[150,8,150,9],[152,20,152,21],[152,26,152,27],[152,2,152,3],[152,12,152,13],[152,14,152,15],[152,16,152,17],[152,18,152,19],[152,8,152,9],[151,0,151,1],[151,2,151,3],[152,10,152,11],[151,4,151,5],[151,6,151,7],[151,8,151,9],[151,10,151,11],[152,0,152,1],[152,4,152,5],[152,6,152,7],[151,24,151,25],[151,26,151,27],[151,28,151,29],[150,28,150,29],[150,30,150,31],[150,24,150,25],[150,26,150,27],[150,22,150,23],[152,30,152,31],[152,28,152,29],[152,22,152,23],[152,24,152,25],[63,18,63,19],[79,18,79,19],[54,30,54,31],[151,16,151,17],[151,14,151,15],[79,26,79,27],[79,28,79,29],[79,30,79,31],[55,30,55,31],[71,30,71,31],[72,30,72,31],[78,26,78,27],[54,28,54,29],[63,28,63,29],[78,30,78,31],[78,28,78,29],[96,30,96,31],[96,22,96,23],[96,24,96,25],[96,26,96,27],[96,28,96,29],[95,30,95,31],[151,30,151,31],[151,22,151,23],[95,28,95,29],[54,24,54,25],[54,26,54,27],[95,26,95,27],[63,30,63,31],[64,28,64,29],[71,28,71,29],[64,30,64,31],[72,26,72,27],[72,28,72,29],[55,28,55,29],[63,24,63,25],[71,26,71,27],[71,24,71,25],[55,24,55,25],[55,26,55,27],[63,26,63,27],[64,26,64,27],[54,18,54,19],[54,20,54,21],[54,22,54,23],[55,22,55,23],[150,10,150,11],[150,16,150,17],[150,18,150,19],[150,12,150,13],[95,22,95,23],[95,18,95,19],[95,20,95,21],[55,18,55,19],[54,16,54,17],[64,22,64,23],[64,16,64,17],[71,16,71,17],[71,18,71,19],[71,20,71,21],[72,10,72,11],[72,12,72,13],[72,14,72,15],[72,16,72,17],[55,20,55,21],[54,12,54,13],[71,14,71,15],[63,8,63,9],[63,10,63,11],[63,12,63,13],[64,2,64,3],[64,6,64,7],[71,4,71,5],[71,6,71,7],[71,8,71,9],[71,10,71,11],[64,8,64,9],[64,10,64,11],[64,12,64,13],[64,14,64,15],[71,12,71,13],[63,14,63,15],[72,8,72,9],[79,22,79,23],[79,24,79,25],[72,18,72,19],[72,20,72,21],[72,22,72,23],[72,24,72,25],[78,20,78,21],[79,10,79,11],[79,16,79,17],[79,2,79,3],[79,4,79,5],[79,6,79,7],[79,8,79,9],[79,20,79,21],[78,24,78,25],[78,22,78,23],[78,2,78,3],[78,4,78,5],[78,6,78,7],[78,8,78,9],[78,14,78,15]]}
[]
["File Name:",{"$f":"DataFileName","v":"SRCE_Cost_data-USR_1_12_AustExample.xlsm"}]
["Date:",{"$f":"DataFileDate","v":"2008-09-29"}]
["Cost Basis:",{"$f":"DataCostBasis","v":"User Data"}]
["Author/Source:",{"$f":"AuthorSource","v":"AB Consulting"}]
[]
["MISCELLANEOUS COST TABLE"]
["JOB DESCRIPTION",null,"Basis 1",null,"Basis 2",null,"Basis 3",null,"Basis 4",null,"Basis 5",null,"Basis 6",null,"Basis 7",null,"Basis 8",null,"Basis 9",null,"Basis 10",null,"Basis 11",null,"Basis 12",null,"Basis 13",null,"Basis 14",null,"Basis 15"]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(C8,RegionNames,2,FALSE)),\"\",VLOOKUP(C8,RegionNames,2,FALSE))","v":"WA ARO"},null,{"$f":"IF(ISBLANK(VLOOKUP(E8,RegionNames,2,FALSE)),\"\",VLOOKUP(E8,RegionNames,2,FALSE))","v":"WA LOM - site costs"},null,{"$f":"IF(ISBLANK(VLOOKUP(G8,RegionNames,2,FALSE)),\"\",VLOOKUP(G8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(I8,RegionNames,2,FALSE)),\"\",VLOOKUP(I8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(K8,RegionNames,2,FALSE)),\"\",VLOOKUP(K8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(M8,RegionNames,2,FALSE)),\"\",VLOOKUP(M8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(O8,RegionNames,2,FALSE)),\"\",VLOOKUP(O8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(Q8,RegionNames,2,FALSE)),\"\",VLOOKUP(Q8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(S8,RegionNames,2,FALSE)),\"\",VLOOKUP(S8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(U8,RegionNames,2,FALSE)),\"\",VLOOKUP(U8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(W8,RegionNames,2,FALSE)),\"\",VLOOKUP(W8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(Y8,RegionNames,2,FALSE)),\"\",VLOOKUP(Y8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(AA8,RegionNames,2,FALSE)),\"\",VLOOKUP(AA8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(AC8,RegionNames,2,FALSE)),\"\",VLOOKUP(AC8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(AE8,RegionNames,2,FALSE)),\"\",VLOOKUP(AE8,RegionNames,2,FALSE))","v":""}]
["REVEGETATION"]
["Item","Units","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip"]
["Seeding - Broadcast Manual (1)",{"$f":"IF(Metric,\"$/Ha\",\"$/acres\")","v":"$/Ha"},222.01329851743699,null,203.24754432630985]
["Seeding - Broadcast Mechanical (1)",{"$f":"IF(Metric,\"$/Ha\",\"$/acres\")","v":"$/Ha"},169.21013562680372,304.22789999999998,154.90758783789022,278.3775]
["Seeding - Drill (1)",{"$f":"IF(Metric,\"$/Ha\",\"$/acres\")","v":"$/Ha"}]
["Seeding - Hydroseeding (1)",{"$f":"IF(Metric,\"$/Ha\",\"$/acres\")","v":"$/Ha"},700,1400,640,1200]
["Item","Units","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
["Shrub Planting - bare root 6-10 in (150- 250mm) (2)","ea.",12,null,8]
["Tree Planting - bare root 11-16 in (270- 400mm) (3)","ea.",17.5,null,8.5]
["Cactus Planting (4)","ea."]
[]
["NOTES:"]
["(1) Seeding Source: ","(1) Seeding Source: ","Granite Seed"]
["(2) Shrub Source: ","(2) Shrub Source: ","Various"]
["(3) Tree Source: ","(3) Tree Source: ","Various"]
["(4) Cactus Source: ","(4) Cactus Source: ","Not in Australia"]
["BUILDING and WALL DEMOLITION"]
["Item","Units",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium"]
["Building Demolition"]
["Lg. steel",{"$f":"IF(Metric,\"m3\",\"C.F.\")","v":"m3"}]
["Lg. concrete","m3"]
["Lg. masonry","m3"]
["Lg. mixed","m3"]
["Sm. steel","m3"]
["Sm. concrete","m3"]
["Sm. masonry","m3"]
["Sm. wood","m3"]
["Wall Demolition"]
[{"$f":"IF(Metric,\"Block 100 mm thick\",\"Block 4 in thick\")","v":"Block 100 mm thick"},{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"m2"},null,0.2,null,0.2,null,0.2,null,0.2,null,0.2]
[{"$f":"IF(Metric,\"Block 150 mm thick\",\"Block 6 in thick\")","v":"Block 150 mm thick"},"m2",null,0.2,null,0.2,null,0.2,null,0.2,null,0.2]
[{"$f":"IF(Metric,\"Block 200 mm thick\",\"Block 8 in thick\")","v":"Block 200 mm thick"},"m2",null,0.2,null,0.2,null,0.2,null,0.2,null,0.2]
[{"$f":"IF(Metric,\"Block 300 mm thick\",\"Block 12 in thick\")","v":"Block 300 mm thick"},"m2",null,0.2,null,0.2,null,0.2,null,0.2,null,0.2]
[{"$f":"IF(Metric,\"Conc 150 mm thick\",\"Conc 6 in thick\")","v":"Conc 150 mm thick"},"m2",null,0.1,null,0.1,null,0.1,null,0.1,null,0.1]
[{"$f":"IF(Metric,\"Conc 200 mm thick\",\"Conc 8 in thick\")","v":"Conc 200 mm thick"},"m2",null,0.1,null,0.1,null,0.1,null,0.1,null,0.1]
[{"$f":"IF(Metric,\"Conc 250 mm thick\",\"Conc 10 in thick\")","v":"Conc 250 mm thick"},"m2",null,0.1,null,0.1,null,0.1,null,0.1,null,0.1]
[{"$f":"IF(Metric,\"Conc 300 mm thick\",\"Conc 12 in thick\")","v":"Conc 300 mm thick"},"m2",null,0.1,null,0.1,null,0.1,null,0.1,null,0.1]
["WASTE DISPOSAL"]
["Item","Units","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials","Premium","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
["Rubbish and Waste Handling"]
["Dumpster delivery (average for all sizes)","ea.",180.56,null,180.56]
["Haul (average for all sizes)","ea.",180.56,null,180.56]
["Rent per month (average for all sizes)","ea.",400,null,400]
["Disposal fee per ton (tonne) (average for all sizes)",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"tonne"},75,null,88.379429559204837]
[]
["NOTES:"]
[null,"Dumpster Cost Source","John's HazMat",null,"Varies by location"]
[null,"Disposal Fee Source:","Varies greatly by authority, distance and contaminiation",null,"Varies greatly by authority, distance and contaminiation"]
["Hazardous Material Handling - Solids"]
["Pickup fees 55 gal. drums","ea.",6.42,null,6.42]
["Bulk material (average)",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"tonne"},355,null,355]
["Transport - truck load (80 drums, 25 cy (m3), 18 tons)",{"$f":"IF(Metric,\"km\",\"mile\")","v":"km"},3.6,null,3.6]
["Dump site disposal fee",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"tonne"},160,null,200]
[]
["NOTES:"]
[null,"Solid Handling Cost Source","John's HazMat",null,"Varies by location"]
[null,"Solid Disposal Fee Source:","Varies greatly by authority, distance and contaminiation",null,"Varies greatly by authority, distance and contaminiation"]
["Hazardous Material Handling - Liquids"]
["Vacuum Truck Pickup (2200 gal or 9,700 litres)","hr.",190,null,190]
["Vacuum Truck Pickup (5000 gal or 2,000 litres)","hr.",310,null,310]
["Dump site disposal fee",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"tonne"},170,null,135]
[]
["NOTES:"]
[null,"Liquid Handling Cost Source","John's HazMat",null,"Varies by location"]
[null,"Liquid Disposal Fee Source:","Varies greatly by authority, distance and contaminiation",null,"Varies greatly by authority, distance and contaminiation"]
["Hydrocarbon Contaminated Soils (HCS)"]
["Insitu Biotreatment",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"m3"},45,null,40]
["HCS disposal fee",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"m3"},160,null,200]
[]
["NOTES:"]
[null,"Insitu Treatement Cost Source","Varies by location",null,"Varies by location"]
[null,"HCS Disposal Fee Source:","Varies greatly by authority, distance and contaminiation",null,"Varies greatly by authority, distance and contaminiation"]
["UNDERGROUND OPENING CLOSURE"]
["Item","Units","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
["Reinforced Concrete Bulkheads and Shaft Covers"]
[{"$f":"IF(Metric,\"Grade walls - 400 mm thick, 2.5 m high\",\"Grade walls - 15 in thick, 8 ft high\")","v":"Grade walls - 400 mm thick, 2.5 m high"},{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"m3"},2105.0041017227236,null,2050.5159896283499]
[{"$f":"IF(Metric,\"Grade walls - 400 mm thick, 4.5 m high\",\"Grade walls - 15 in thick, 12 ft high\")","v":"Grade walls - 400 mm thick, 4.5 m high"},{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"m3"},2420.7547169811323,null,2191.4433880726001]
[{"$f":"CONCATENATE(\"Elevated conc, 1-way beam & slab - \" & IF(Metric,\"4.5m span\",\"15ft span\"))","v":"Elevated conc, 1-way beam & slab - 4.5m span"},{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"m3"},3157.5061525840902,null,2919.27398444252]
[{"$f":"CONCATENATE(\"Elevated conc, 1-way beam & slab - \" & IF(Metric,\"7.5m span\",\"25ft span\"))","v":"Elevated conc, 1-way beam & slab - 7.5m span"},{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"m3"},3683.7571780147664,null,3439.1529818496101]
["Item","Units","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
["Small Adit Plugging"]
["Bat Gate (5)","ea.",6315.0123051681712,null,6038.5479688850501]
["Culvert Gate (5)",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"m3"},2105.0041017227236,null,2049.5159896283499]
["Adit Foam Plug (6)",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"m3"},526.2510254306809,null,503.87899740708701]
["Production Opening Foam Plug (6)",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"m3"},315.75061525840857,null,281.92739844425199]
[]
["NOTES:"]
["(5) Bat Gate Source: ",null,"Concrete Works-Rawlinsons Construction hanbook"]
["(6) Foam Plug Source: "]
["MISC. LINEAR PROJECTS"]
["Item","Units","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
["Fencing Installation"]
["Barbed 3-strand",{"$f":"IF(Metric,\"m\",\"ft\")","v":"m"},1.8945036915504514,null,1.8715643906655144]
["Barbed 4-strand","m",2.5260049220672682,null,2.495419187554019]
["Barbed 5-strand","m",3.6837571780147664,null,3.6391529818496111]
[{"$f":"CONCATENATE(\"Chain link \"&IF(Metric,\"2.5 m - 3.0 m\",\"8 ft -10 ft\")&\" Install\")","v":"Chain link 2.5 m - 3.0 m Install"},"m",161.03281378178835,null,75]
[{"$f":"CONCATENATE(\"Wood stockade fence \"&IF(Metric,\"2 m\",\"6 ft\")&\" high - Install\")","v":"Wood stockade fence 2 m high - Install"},"m",205.23789991796556,null,100]
[null,"m"]
[null,"m"]
[]
[]
["Fencing Removal"]
["Barbed 3-strand Removal",{"$f":"IF(Metric,\"m\",\"ft\")","v":"m"},1.0525020508613618,null,1.0397579948141746]
["Barbed 4-strand Removal","m",1.3682526661197705,null,1.3516853932584272]
["Barbed 5-strand Removal","m",1.6840032813781791,null,1.6636127917026795]
[{"$f":"CONCATENATE(\"Chain link \" & IF(Metric,\"2.5 m - 3.0 m\",\"8 ft -10 ft\") & \" Removal\")","v":"Chain link 2.5 m - 3.0 m Removal"},"m",52.625102543068095,null,39]
[{"$f":"CONCATENATE(\"Wood, all types \" & IF(Metric,\"1.5 m - 2.0 m\",\"4 ft -6 ft high\") & \" Removal\")","v":"Wood, all types 1.5 m - 2.0 m Removal"},"m",47.362592288761284,null,35]
[null,"m"]
[null,"m"]
[]
[]
["Culvert Removal"]
["12 in (300 mm ) Diameter",{"$f":"IF(Metric,\"m\",\"ft\")","v":"m"},8.1999999999999993,null,8.1999999999999993]
["18 in (450 mm) Diameter",{"$f":"IF(Metric,\"m\",\"ft\")","v":"m"},9.3699999999999992,null,9.3699999999999992]
["24 in (600 mm) Diameter",{"$f":"IF(Metric,\"m\",\"ft\")","v":"m"},10.94,null,10.94]
["36 in (1m) Diameter",{"$f":"IF(Metric,\"m\",\"ft\")","v":"m"},13.12,null,13.12]
["Pipeline Removal"]
["Plastic Pipe 3/4 in (mm) - 4 in (100 mm) diameter",{"$f":"IF(Metric,\"m\",\"ft\")","v":"m"},5.0599999999999996,null,5.0599999999999996]
["6 in (150 mm) - 8 in (200 mm)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"m"},5.7,null,5.7]
["10 in (250 mm) - 18 in (450 mm)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"m"},6.5,null,6.5]
["20 in (500 mm) - 36 in (1 m)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"m"},7.6,null,7.6]
["Pipe and Drainpipe Installation"]
["Water 4in (100mm ) 40ft (12m) length, welded HDPE",{"$f":"IF(Metric,\"m\",\"ft\")","v":"m"},63.22,null,63.22]
["Water 6in (150mm) 40ft (12m) length, welded HDPE","m",81,null,81]
["Water 12in (300mm) 40ft (12m) length, welded HDPE","m",169.38,null,169.38]
["Drain 4in (100mm) perforated PVC","m",83.49,null,83.49]
["Drain 6in (150mm) perforated PVC","m",101.62,null,101.62]
["Drain 4in (100mm) corrugated, perf or plain","m",83.49,null,83.49]
["Drain 6in (150mm) corrugated., perf or plain","m",106.03,null,106.03]
["Drain Rock Preparation"]
["Item","Units",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total"]
["Crushing",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"m3"},null,15.75,null,15.75]
["Screening",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"m3"},null,8.4,null,8.4]
["Misc."]
["Item","Units",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium"]
["Backhoe work",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"m3"}]
["Powerline and Transformer Removal",null,null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total"]
["Single Pole Powerlines (7)",{"$f":"IF(Metric,\"km\",\"mile\")","v":"km"},null,11000,null,11000]
["Double Pole Powerlines (8)",{"$f":"IF(Metric,\"km\",\"mile\")","v":"km"},null,17500,null,17500]
["Substation (9)","unit",null,27500,null,27500]
[]
["NOTES:"]
["(7) Single Pole Source: "]
["(8) Double Pole Source: "]
["(9) Transformer Source: "]
["EROSION, EVAPORATION and SEDIMENTATION CONTROL"]
["Item","Units","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
["Rip-Rap & Rock Lining"]
[{"$f":"CONCATENATE(\"Rip-Rap 3/8 to 1/4 \" & IF(Metric,\"m3\", \"C.Y.\") & \" pieces, grouted\")","v":"Rip-Rap 3/8 to 1/4 m3 pieces, grouted"},{"$f":"IF(Metric,\"m2\",\"S.Y.\")","v":"m2"},25.1,2,25.1,2]
[{"$f":"CONCATENATE(\"Rip-Rap \" & IF(Metric,\"450 mm\", \"18 in\") & \" min thick, no grout\")","v":"Rip-Rap 450 mm min thick, no grout"},"m2",45.18,2,45.18,2]
[{"$f":"IF(Metric,\"Gabions, 150 mm deep\",\"Gabions,  6 in deep\")","v":"Gabions, 150 mm deep"},"m2",26.25,0.15,26.25,0.15]
[{"$f":"IF(Metric,\"Gabions, 230 mm deep\",\"Gabions,  9 in deep\")","v":"Gabions, 230 mm deep"},"m2",41.1,0.15,41.1,0.15]
[{"$f":"IF(Metric,\"Gabions, 300 mm deep\",\"Gabions,  12 in deep\")","v":"Gabions, 300 mm deep"},"m2",44.69,0.18,44.69,0.18]
[{"$f":"IF(Metric,\"Gabions, 450 mm deep\",\"Gabions,  18 in deep\")","v":"Gabions, 450 mm deep"},"m2",59.11,0.25,59.11,0.25]
[{"$f":"IF(Metric,\"Gabions, 1 m deep\",\"Gabions,  36 in deep\")","v":"Gabions, 1 m deep"},"m2",108.94,0.6,108.94,0.6]
["Liner Installation"]
["Item","Units","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
["Site grading",{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"m2"},0.28999999999999998,1.25,0.28999999999999998,1.25]
["Compaction",{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"m2"},0.94,1.25,0.94,1.25]
["Item","Units",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
[{"$f":"IF(Metric,\"1.5mm HDEP Liner\",\"60 mil HDPE Liner\")","v":"1.5mm HDEP Liner"},{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"m2"},null,11.69,null,9.69]
["Construction Management Support"]
["Item","Units",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
["Office Trailer, Furnished, no hook-ups","month",null,625,null,625]
["Toilet Portable, chemical","month",null,315,null,315]
[]
["PRODUCTION OR DEWATERING WELL PUMP REMOVAL"]
["Item","Units","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip"]
["Pump Type"]
["Submersible (10)",{"$f":"IF(Metric,\"m to pump\",\"ft to pump\")","v":"m to pump"},4.34,7.26,4.34,7.26]
["Line Shaft (10)",{"$f":"IF(Metric,\"m to pump\",\"ft to pump\")","v":"m to pump"},8.73,16.95,8.73,16.95]
[]
["NOTES:"]
["(10) Pump Removal Source: "]

{"sheet":"Indirect Costs","index":5,"n_rows":24,"n_cols":6,"rows_kept":24,"cut":false,"hidden":false,"merged":[[7,1,7,5],[22,0,22,4],[0,1,0,2],[1,1,1,2],[2,1,2,2]]}
["File Name:","CostData STD 3.xls"]
["Date:","2005-12-01"]
["Cost Basis:","Standardized Data"]
["Author/Source:",{"$f":"AuthorSource","v":"AB Consulting"}]
[]
[]
["Administrative Cost Rates (%)"]
[null,"Cost Ranges for Indirect Cost Percentages"]
[null,"<=","<=","<=",">"]
["1. Engineering, Design and Construction (ED&C) Plan (7)",500000,2500000,25000000,25000000,"Small Plan"]
["Variable Rate"]
[null,"<=","<=","<=",">"]
["2. Contingency (8)",500000,5000000,50000000,50000000,"Small Plan"]
["Variable Rate",0.03,0.04,0.05,0.06,0.02]
["3. Insurance (9)",1.4999999999999999E-2,"of labor costs"]
["4. Bond (10)",0.03,"of the O&M costs if O&M costs are >$100,000"]
["5. Contractor Profit (11)",0.1,"of the O&M costs"]
[null,"<=","<=","<=",">"]
["6. Contract Administration (12)",1000000,15000000,25000000,25000000]
["Variable Rate"]
[]
[]
["RECLAMATION COST ESTIMATION SUMMARY SHEET FOOTNOTES"]
["NOTE : Cost can vary considerably from site to site due to remote location of Australian Mine sites"]